{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Original FM","Alternative Performance Measure","From 1950","1993 Chart","From 1993"],"not_rendered":{"charts":7,"images":0,"macros":1,"external_links":1,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"1993 Chart","index":3,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Original FM","index":0,"n_rows":92,"n_cols":23,"rows_kept":92,"cut":false,"hidden":false,"merged":[]}
[]
["Financial Model"]
[null,null,null,null,null,2008,{"$f":"F3+1","v":2009},2010,2011,2012,2013,2014,2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,"Production"]
[null,null,"Gross Energy","MWH",null,null,150000,{"$f":"G5*0.985","v":147750},{"$f":"H5*0.985","v":145533.75},143350.74374999999,141200.48259375,139082.47535484374,136996.23822452108,134941.29465115326,132917.17523138598,130923.41760291519,128959.56633887146,127025.17284378839,125119.79525113155,123242.99832236458,121394.35334752912,119573.43804731619,117779.83647660645]
[null,null,"Energy for Outage","MWH",null,null,{"$f":"G5*0.08","v":12000},{"$f":"H5*0.08","v":11820},11642.7,11468.059499999999,11296.038607500001,11126.5980283875,10959.699057961687,10795.303572092262,10633.374018510878,10473.873408233216,10316.765307109717,10162.013827503071,10009.583620090525,9859.439865789167,9711.5482678023291,9565.8750437852959,9422.3869181285154]
[null,null,"Net Energy","MWH",null,null,{"$f":"G5-G6","v":138000},135930,133891.04999999999,131882.68424999999,129904.44398625,127955.87732645625,126036.53916655939,124145.991079061,122283.8012128751,120449.54419468198,118642.80103176174,116863.15901628531,115110.21163104102,113383.55845657541,111682.80507972679,110007.56300353089,108357.44955847794]
[]
[null,"Revenue and Expense"]
[null,null,"Price of Energy","RM/MWH",null,null,150,{"$f":"G10*1.02","v":153},{"$f":"H10*1.02","v":156.06},159.18120000000002,162.36482400000003,165.61212048000004,168.92436288960005,172.30285014739206,175.7489071503399,179.2638852933467,182.84916299921363,186.50614625919792,190.23626918438188,194.04099456806952,197.92181445943092,201.88025074861955,205.91785576359194]
[null,null,"Revenue","RM 000's",null,null,{"$f":"G10*G7/1000","v":20700},{"$f":"H10*H7/1000","v":20797.29},20895.037263000002,20993.2439381361,21091.912184645342,21191.044171913178,21290.642079521167,21390.708097294919,21491.244425352208,21592.253274151364,21693.736864539875,21795.69742780321,21898.137205713887,22001.058450580742,22104.463425298476,22208.354403397378,22312.733669093348]
[]
[null,null,"Royalty Expense","RM 000's",null,null,{"$f":"G11*0.09","v":1863},{"$f":"H11*0.09","v":1871.7561000000001},1880.5533536700002,1889.3919544322489,1898.2720966180807,1907.1939754721859,1916.157787156905,1925.1637287565427,1934.2119982816987,1943.3027946736227,1952.4363178085887,1961.6127685022889,1970.8323485142498,1980.0952605522666,1989.4017082768628,1998.7518963057639,2008.1460302184012]
[null,null,"Labour at Plant - Operations","RM 000's",null,null,3200,{"$f":"G14*1.015","v":3247.9999999999995},{"$f":"H14*1.015","v":3296.7199999999993},3346.170799999999,3396.3633619999987,3447.3088124299984,3499.0184446164481,3551.5037212856946,3604.7762771049797,3658.8479212615539,3713.7306400804769,3769.4365996816837,3825.9781486769084,3883.3678209070617,3941.6183382206673,4000.7426132939768,4060.7537524933859]
[null,null,"Materials for Maintenance","RM 000's",null,null,800,{"$f":"G15*0.98","v":784},{"$f":"H15*0.98","v":768.31999999999994},752.95359999999994,737.89452799999992,723.13663743999996,708.67390469119994,694.50042659737596,680.61041806542846,666.99820970411986,653.65824551003743,640.58508059983672,627.77337898783992,615.21791140808307,602.91355317992145,590.855282116323,579.03817647399649]
[null,null,"Labour for Maintenance","RM 000's",null,null,2500,{"$f":"G16*1.01","v":2525},{"$f":"H16*1.01","v":2550.25},2575.7525000000001,2601.510025,2627.5251252500002,2653.8003765025001,2680.3383802675253,2707.1417640702007,2734.2131817109025,2761.5553135280115,2789.1708666632917,2817.0625753299246,2845.2332010832238,2873.6855330940562,2902.4223884249968,2931.446612309247]
[null,null,"Other Admin Expense","RM 000's",null,null,750,{"$f":"G17*1.005","v":753.74999999999989},{"$f":"H17*1.005","v":757.51874999999984},761.30634374999977,765.11287546874973,768.93843984609339,772.78313204532378,776.64704770555034,780.53028294407795,784.43293435879821,788.3550990305921,792.29687452574501,796.25835889837367,800.23965069286544,804.24084894632972,808.26205319106123,812.30336345701642]
[null,null,"Insurance Expense","RM 000's",null,null,1300,{"$f":"G18","v":1300},{"$f":"H18","v":1300},1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300,1300]
[null,null,"Total Expense","RM 000's",null,null,{"$f":"SUM(G13:G18)","v":10413},{"$f":"SUM(H13:H18)","v":10482.506099999999},10553.362103669999,10625.575198182249,10699.152887086828,10774.102990438278,10850.433645012377,10928.153304612688,11007.270740466385,11087.795041708998,11169.735615957707,11253.102189972848,11337.904810407297,11424.153844643501,11511.859981717836,11601.034233332122,11691.687934952048]
[]
[null,null,"EBITDA",null,null,null,{"$f":"G11-G19","v":10287},{"$f":"H11-H19","v":10314.783900000002},10341.675159330003,10367.668739953851,10392.759297558514,10416.9411814749,10440.20843450879,10462.554792682231,10483.973684885823,10504.458232442366,10524.001248582168,10542.595237830363,10560.23239530659,10576.904605937241,10592.60344358064,10607.320170065255,10621.0457341413]
[null,null,"Initial Capital Expenditure","RM 000's",null,100000]
[null,null,"On-Going Capital Expenditure","RM 000's",null,null,0,{"$f":"G23","v":0},{"$f":"H23","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project Cash Flow",null,null,{"$f":"F21-F22","v":-100000},{"$f":"G21-G23","v":10287},{"$f":"H21-H23","v":10314.783900000002},10341.675159330003,10367.668739953851,10392.759297558514,10416.9411814749,10440.20843450879,10462.554792682231,10483.973684885823,10504.458232442366,10524.001248582168,10542.595237830363,10560.23239530659,10576.904605937241,10592.60344358064,10607.320170065255,10621.0457341413]
[null,null,"Pre-Tax Project IRR",null,null,{"$f":"IRR(24:24)","v":7.2741274128157229E-2}]
[]
[null,null,"Debt %",null,null,0.8]
[null,null,"Interest  Rate",null,null,3.5999999999999997E-2]
[null,null,"Debt Tenure",null,null,15]
[]
["Debt Schedule"]
[null,null,"Debt Financing","RM 000's",null,{"$f":"F27*F22","v":80000}]
[]
[null,null,"Opening balance","RM 000's",null,null,{"$f":"F36","v":80000},74666.666666666672,69333.333333333343,64000.000000000007,58666.666666666672,53333.333333333336,48000,42666.666666666664,37333.333333333328,31999.999999999996,26666.666666666664,21333.333333333332,16000,10666.666666666668,5333.3333333333348,0,0]
[null,null,"Debt Repayment","RM 000's",null,null,{"$f":"MIN($F$36/$F$29,G34)","v":5333.333333333333},5333.333333333333,5333.333333333333,5333.333333333333,5333.333333333333,5333.333333333333,5333.333333333333,5333.333333333333,5333.333333333333,5333.333333333333,5333.333333333333,5333.333333333333,5333.333333333333,5333.333333333333,5333.333333333333,0,0]
[null,null,"Closing balance","RM 000's",null,{"$f":"F32","v":80000},{"$f":"G34-G35","v":74666.666666666672},69333.333333333343,64000.000000000007,58666.666666666672,53333.333333333336,48000,42666.666666666664,37333.333333333328,31999.999999999996,26666.666666666664,21333.333333333332,16000,10666.666666666668,5333.3333333333348,0,0,0]
[]
[null,null,"Interest expense","RM 000's",null,null,{"$f":"G34*$F$28","v":2880},2688,2496,2304,2112,1920,1727.9999999999998,1535.9999999999998,1343.9999999999998,1151.9999999999998,959.99999999999989,767.99999999999989,576,384,192.00000000000003,0,0]
[]
["Accounting Analysis"]
[null,"Profit and Loss"]
[null,null,"EBITDA","RM 000's",null,null,{"$f":"G21","v":10287},10314.783900000002,10341.675159330003,10367.668739953851,10392.759297558514,10416.9411814749,10440.20843450879,10462.554792682231,10483.973684885823,10504.458232442366,10524.001248582168,10542.595237830363,10560.23239530659,10576.904605937241,10592.60344358064,10607.320170065255,10621.0457341413]
[null,null,"Depreciation","RM 000's",null,null,{"$f":"$F$22/17","v":5882.3529411764703},5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703,5882.3529411764703]
[null,null,"EBIT ",null,null,null,{"$f":"G42-G43","v":4404.6470588235297},4432.4309588235319,4459.322218153533,4485.3157987773811,4510.4063563820437,4534.5882402984298,4557.8554933323194,4580.2018515057607,4601.6207437093526,4622.1052912658961,4641.6483074056978,4660.2422966538925,4677.8794541301195,4694.551664760771,4710.2505024041693,4724.967228888785,4738.69279296483]
[null,null,"Interest","RM 000's",null,null,{"$f":"G38","v":2880},2688,2496,2304,2112,1920,1727.9999999999998,1535.9999999999998,1343.9999999999998,1151.9999999999998,959.99999999999989,767.99999999999989,576,384,192.00000000000003,0,0]
[null,null,"EBT=PAT","RM 000's",null,null,{"$f":"G44-G45","v":1524.6470588235297},1744.4309588235319,1963.322218153533,2181.3157987773811,2398.4063563820437,2614.5882402984298,2829.8554933323194,3044.2018515057607,3257.6207437093526,3470.1052912658961,3681.6483074056978,3892.2422966538925,4101.8794541301195,4310.551664760771,4518.2505024041693,4724.967228888785,4738.69279296483]
[]
[null,"Cashflow Statement"]
[null,null,"EBITDA","RM 000's",null,null,{"$f":"G42","v":10287},10314.783900000002,10341.675159330003,10367.668739953851,10392.759297558514,10416.9411814749,10440.20843450879,10462.554792682231,10483.973684885823,10504.458232442366,10524.001248582168,10542.595237830363,10560.23239530659,10576.904605937241,10592.60344358064,10607.320170065255,10621.0457341413]
[null,null,"Debt Service","RM 000's",null,null,{"$f":"G35+G45","v":8213.3333333333321},8021.333333333333,7829.333333333333,7637.333333333333,7445.333333333333,7253.333333333333,7061.333333333333,6869.333333333333,6677.333333333333,6485.333333333333,6293.333333333333,6101.333333333333,5909.333333333333,5717.333333333333,5525.333333333333,0,0]
[null,null,"Dividend",null,null,null,{"$f":"G49-G50","v":2073.6666666666679},2293.4505666666691,2512.3418259966702,2730.3354066205184,2947.4259642251809,3163.607848141567,3378.8751011754566,3593.221459348898,3806.6403515524898,4019.1248991090333,4230.667915248835,4441.2619044970297,4650.8990619732567,4859.5712726039083,5067.2701102473065,10607.320170065255,10621.0457341413]
[null,null,"Equity Cashflow","RM 000's",null,{"$f":"-F22+F36","v":-20000},{"$f":"G51","v":2073.6666666666679},2293.4505666666691,2512.3418259966702,2730.3354066205184,2947.4259642251809,3163.607848141567,3378.8751011754566,3593.221459348898,3806.6403515524898,4019.1248991090333,4230.667915248835,4441.2619044970297,4650.8990619732567,4859.5712726039083,5067.2701102473065,10607.320170065255,10621.0457341413]
[null,null,"Equity IRR",null,null,{"$f":"IRR(52:52)","v":0.15021954324622699}]
[]
["Accounting  Analysis - B&S"]
[null,"Assets"]
[null,null,"Net Plant Balance","RM 000's",null,{"$f":"F22","v":100000},{"$f":"F57-G43","v":94117.647058823524},88235.294117647049,82352.941176470573,76470.588235294097,70588.235294117621,64705.882352941153,58823.529411764684,52941.176470588216,47058.823529411748,41176.470588235279,35294.117647058811,29411.764705882342,23529.411764705874,17647.058823529405,11764.705882352935,5882.3529411764648,0]
[]
[null,"Liability & Capital"]
[null,null,"Borrowings","RM 000's",null,{"$f":"F36","v":80000},74666.666666666672,69333.333333333343,64000.000000000007,58666.666666666672,53333.333333333336,48000,42666.666666666664,37333.333333333328,31999.999999999996,26666.666666666664,21333.333333333332,16000,10666.666666666668,5333.3333333333348,0,0,0]
[null,null,"Equity Capital","RM 000's",null,{"$f":"F22-F36","v":20000},{"$f":"F61+G46-G51","v":19450.980392156864},18901.960784313724,18352.941176470587,17803.921568627451,17254.901960784311,16705.882352941175,16156.862745098035,15607.843137254898,15058.823529411758,14509.803921568622,13960.784313725482,13411.764705882346,12862.74509803921,12313.725490196073,11764.705882352937,5882.3529411764666,0]
[null,null,"Total liabilities & Capital","RM 000's",null,{"$f":"SUM(F60:F61)","v":100000},94117.647058823539,88235.294117647063,82352.941176470602,76470.588235294126,70588.23529411765,64705.882352941175,58823.529411764699,52941.176470588223,47058.823529411755,41176.470588235286,35294.117647058811,29411.764705882346,23529.411764705877,17647.058823529409,11764.705882352937,5882.3529411764666,0]
[]
[null,null,null,null,null,{"$f":"F57-F62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Balance Test",null,null,{"$f":"ROUND(F64,2)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Aggregate Test",null,null,{"$f":"AND(F65:W65)","v":true}]
[]
[null,null,"Return on Assets (ROA)",null,null,null,{"$f":"G44/F57","v":4.4046470588235298E-2},4.7094578937500027E-2,5.0538985139073379E-2,5.4464548985153925E-2,5.8982236968072893E-2,6.4240000070894449E-2,7.0439584896954052E-2,7.7863431475597961E-2,8.6919502936732243E-2,9.8219737439400323E-2,0.11272574460842413,0.13204019840519368,0.15904790144042413,0.19951844575233285,0.26691419513623638,0.40162221445554691,0.80557777480402193]
[null,null,"Return on Equity (ROE)",null,null,null,{"$f":"G46/F61","v":7.6232352941176487E-2},8.9683446471774314E-2,0.10386870656206451,0.11885374544620346,0.13471225129458617,0.15152727301729538,0.16939275840369519,0.18841540585775951,0.20871690694620229,0.23043667949812602,0.25373522118606845,0.27879825439515254,0.30584188912373717,0.33511910808353573,0.36692798666021137,0.40162221445554686,0.8055777748040216]
[null,null,"DSCR"]
[]
[]
[]
[]
[]
[]
["Alternative Accounting",null,null,null,null,null,1,{"$f":"G77+1","v":2},{"$f":"H77+1","v":3},4,5,6,7,8,9,10,11,12,13,14,15,16,17]
[]
[null,null,"Depreciation PPMT",null,{"$f":"F25","v":7.2741274128157229E-2},null,{"$f":"PPMT($E$79,G77,17,-1)","v":3.1636997605359062E-2},3.3938313120762335E-2,3.6407029258926943E-2,3.9055322954442397E-2,4.1896256907635196E-2,4.4943844016297189E-2,4.82131164942598E-2,5.1720200017741538E-2,5.5482393265195197E-2,5.9518253242984979E-2,6.3847686817762039E-2,6.849204890702161E-2,7.347424781216641E-2,7.8818858213631354E-2,8.4552242385417462E-2,9.0702680226925514E-2,9.7300508753470905E-2]
[]
[]
[null,null,"Alternative Deprecation",null,null,{"$f":"F57","v":100000},{"$f":"$F$82*G79","v":3163.6997605359061},3393.8313120762336,3640.7029258926941,3905.5322954442395,4189.6256907635197,4494.3844016297189,4821.3116494259802,5172.0200017741536,5548.2393265195196,5951.8253242984983,6384.7686817762042,6849.2048907021608,7347.4247812166413,7881.8858213631356,8455.2242385417467,9070.2680226925513,9730.0508753470913]
[]
[null,null,"EBIT",null,null,null,{"$f":"G49-G82","v":7123.3002394640935},{"$f":"H49-H82","v":6920.9525879237681},6700.9722334373091,6462.1364445096115,6203.1336067949942,5922.5567798451812,5618.8967850828094,5290.5347909080774,4935.7343583663032,4552.632908143868,4139.2325668059639,3693.3903471282019,3212.8076140899484,2695.0187845741057,2137.3792050388929,1537.052147372704,890.99485879420899]
[null,null,"Net Plant",null,null,{"$f":"F82","v":100000},{"$f":"F85-G82","v":96836.300239464093},93442.468927387861,89801.766001495169,85896.233706050931,81706.608015287406,77212.223613657683,72390.911964231709,67218.89196245755,61670.65263593803,55718.827311639528,49334.058629863328,42484.853739161168,35137.428957944525,27255.543136581389,18800.318898039644,9730.0508753470931,0]
[]
[null,null,"Return on Capital",null,null,null,{"$f":"G84/F85","v":7.1233002394640935E-2},{"$f":"H84/G85","v":7.14706424224089E-2},7.1712277194264748E-2,7.1960015178343148E-2,7.2216595992124585E-2,7.2485652307792095E-2,7.2772114596747747E-2,7.3082858709144688E-2,7.3427785169725229E-2,7.3821707952720139E-2,7.4287862227518348E-2,7.4864919889086251E-2,7.5622423789315912E-2,7.6699373417438543E-2,7.8419982105224717E-2,8.1756706134010107E-2,9.1571449133088442E-2]
[]
[null,null,null,null,null,null,0,{"$f":"G89+1","v":1},{"$f":"H89+1","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16]
[null,null,null,null,null,null,17,{"$f":"G90-1","v":16},{"$f":"H90-1","v":15},14,13,12,11,10,9,8,7,6,5,4,3,2,1]
[null,null,"Depreciation Rate on Remaining Balance",null,null,null,null,{"$f":"PPMT($E$79,H77-H89,H90,-1)","v":3.5047098078754675E-2},3.8961972727002823E-2,4.349059566800962E-2,4.8775429492066112E-2,5.5006375993344556E-2,6.2442336508142765E-2,7.1445708603997765E-2,8.2539880746892849E-2,9.6509848200149004E-2,0.11458907141145881,0.138833193151397,0.17294221668566137,0.22431595182438788,0.31022035393576347,0.48245288135183345,0.99999999999999989]
[null,null,"Economic Depreciation",null,null,null,null,{"$f":"H91*G85","v":3393.8313120762327},{"$f":"I91*H85","v":3640.7029258926946},3905.5322954442395,4189.6256907635197,4494.3844016297189,4821.3116494259802,5172.0200017741545,5548.2393265195205,5951.8253242984983,6384.7686817762033,6849.204890702159,7347.4247812166413,7881.8858213631356,8455.2242385417467,9070.2680226925531,9730.0508753470913]

{"sheet":"Alternative Performance Measure","index":1,"n_rows":196,"n_cols":52,"rows_kept":196,"cut":false,"hidden":false,"merged":[]}
["Summary"]
[null,null,"Life",30,null,"Initial EBITDA",null,95,null,"IRR",null,{"$f":"'Alternative Performance Measure'!D18","v":0.12631089019015884},null,"WAROIC (IRR)",null,{"$f":"'Alternative Performance Measure'!D56","v":0.12631089019015898}]
[null,null,"Depreciation Life",20,null,"Growth Rate",null,{"$f":"T3/1000","v":0.04},null,"Mult with Re-invest",null,{"$f":"'Alternative Performance Measure'!F75","v":35.460797503519018},null,"WAROIC (WACC)",null,{"$f":"'Alternative Performance Measure'!D62","v":0.18316365497423939},null,null,75,40]
[null,null,"Cap Exp Period",0,null,"What A Crock of Crap (WACC)",null,{"$f":"S3/1000","v":7.4999999999999997E-2},null,"MIRR",null,{"$f":"'Alternative Performance Measure'!D20","v":8.78751134201885E-2},null,"NPV",null,{"$f":"'Alternative Performance Measure'!D21","v":659.29303832380663}]
[null,null,"Depreciation Adjustment",0.99,null,"Investment",null,1000,null,"Mult with WACC",null,{"$f":"'Alternative Performance Measure'!F84","v":14.959942271412295},null,"NPV/Investment",null,{"$f":"'Alternative Performance Measure'!D22","v":1.6592930383238067}]
[null,null,"Disc Rate =IRR",false,null,null,null,null,null,null,null,null,null,"Payback"]
[]
[null,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]
[null,null,"Life Flag",{"$f":"'Alternative Performance Measure'!D2","v":30},null,null,{"$f":"AND(G8>0,G8<=$D$9)*1","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Construction",{"$f":"'Alternative Performance Measure'!D4","v":0},null,null,{"$f":"(G8=$D$10)*1","v":1},{"$f":"(H8=$D$10)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Start",1,null,null,{"$f":"(G8=$D$11)*1","v":0},{"$f":"(H8=$D$11)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["Cash Flow Starting Point and Traditional Measures"]
[null,null,"Cap Exp",{"$f":"'Alternative Performance Measure'!H5","v":1000},null,null,{"$f":"$D$14*G10","v":1000},{"$f":"$D$14*H10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"EBITDA",{"$f":"'Alternative Performance Measure'!H2","v":95},{"$f":"'Alternative Performance Measure'!H3","v":0.04},null,{"$f":"IF(G11,$D$15,F15*(1+$E$15))*G9","v":0},95,98.8,102.752,106.86207999999999,111.1365632,115.582025728,120.20530675712001,125.01351902740481,130.01405978850102,135.21462218004106,140.6232070672427,146.24813534993243,152.09806076392974,158.18198319448695,164.50926252226643,171.08963302315709,177.93321834408337,185.05054707784672,192.4525689609606,200.15067171939904,208.156698588175,216.482966531702,225.14228519297009,234.14797660068891,243.51389566471647,253.25445149130513,263.38462955095736,273.92001473299564,284.87681532231545,296.2718879352081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Free Cash Flow",null,null,null,{"$f":"G15-G14","v":-1000},{"$f":"H15-H14","v":95},98.8,102.752,106.86207999999999,111.1365632,115.582025728,120.20530675712001,125.01351902740481,130.01405978850102,135.21462218004106,140.6232070672427,146.24813534993243,152.09806076392974,158.18198319448695,164.50926252226643,171.08963302315709,177.93321834408337,185.05054707784672,192.4525689609606,200.15067171939904,208.156698588175,216.482966531702,225.14228519297009,234.14797660068891,243.51389566471647,253.25445149130513,263.38462955095736,273.92001473299564,284.87681532231545,296.2718879352081,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"IRR",{"$f":"IRR(16:16)","v":0.12631089019015884}]
[null,null,"Discount Rate",{"$f":"IF(D6,D18,H4)","v":7.4999999999999997E-2}]
[null,null,"MIRR",{"$f":"MIRR(G16:AZ16,D19,D19)","v":8.78751134201885E-2}]
[null,null,"NPV",{"$f":"NPV(D19,16:16)","v":659.29303832380663}]
[null,null,"Investment",{"$f":"(D21+D14)/D14","v":1.6592930383238067}]
[]
[]
["ROIC and WACC"]
[null,"Calculation and Epsolon Depreciation Over Life"]
[null,null,"Plant Balance",{"$f":"'Alternative Performance Measure'!D5","v":0.99},null,null,{"$f":"F27+G14*$D$27","v":990},{"$f":"G27+H14*$D$27","v":990},990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990]
[]
[null,null,"Base Depreciation Rate",{"$f":"'Alternative Performance Measure'!D3","v":20},null,null,{"$f":"1/$D$29*G9","v":0},0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Base Depreciation   ",null,null,null,{"$f":"MIN(G29*G27,F32)","v":0},{"$f":"MIN(H29*H27,G32)","v":49.5},49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,49.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Depreciation",null,null,null,{"$f":"F31+G30","v":0},{"$f":"G31+H30","v":49.5},99,148.5,198,247.5,297,346.5,396,445.5,495,544.5,594,643.5,693,742.5,792,841.5,891,940.5,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990,990]
[null,null,"Net Plant",null,null,null,{"$f":"G27-G31","v":990},940.5,891,841.5,792,742.5,693,643.5,594,544.5,495,445.5,396,346.5,297,247.5,198,148.5,99,49.5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Balance",{"$f":"1-D27","v":1.0000000000000009E-2},{"$f":"'Alternative Performance Measure'!H5","v":1000},null,{"$f":"D14-G27","v":10},{"$f":"'Alternative Performance Measure'!G34","v":10},{"$f":"'Alternative Performance Measure'!H34","v":10},{"$f":"'Alternative Performance Measure'!I34","v":10},{"$f":"'Alternative Performance Measure'!J34","v":10},{"$f":"'Alternative Performance Measure'!K34","v":10},{"$f":"'Alternative Performance Measure'!L34","v":10},{"$f":"'Alternative Performance Measure'!M34","v":10},{"$f":"'Alternative Performance Measure'!N34","v":10},{"$f":"'Alternative Performance Measure'!O34","v":10},{"$f":"'Alternative Performance Measure'!P34","v":10},{"$f":"'Alternative Performance Measure'!Q34","v":10},{"$f":"'Alternative Performance Measure'!R34","v":10},{"$f":"'Alternative Performance Measure'!S34","v":10},{"$f":"'Alternative Performance Measure'!T34","v":10},{"$f":"'Alternative Performance Measure'!U34","v":10},{"$f":"'Alternative Performance Measure'!V34","v":10},{"$f":"'Alternative Performance Measure'!W34","v":10},{"$f":"'Alternative Performance Measure'!X34","v":10},{"$f":"'Alternative Performance Measure'!Y34","v":10},{"$f":"'Alternative Performance Measure'!Z34","v":10},{"$f":"'Alternative Performance Measure'!AA34","v":10},{"$f":"'Alternative Performance Measure'!AB34","v":10},{"$f":"'Alternative Performance Measure'!AC34","v":10},{"$f":"'Alternative Performance Measure'!AD34","v":10},{"$f":"'Alternative Performance Measure'!AE34","v":10},{"$f":"'Alternative Performance Measure'!AF34","v":10},{"$f":"'Alternative Performance Measure'!AG34","v":10},{"$f":"'Alternative Performance Measure'!AH34","v":10},{"$f":"'Alternative Performance Measure'!AI34","v":10},{"$f":"'Alternative Performance Measure'!AJ34","v":10},{"$f":"'Alternative Performance Measure'!AK34","v":10},{"$f":"'Alternative Performance Measure'!AL34","v":10},{"$f":"'Alternative Performance Measure'!AM34","v":10},{"$f":"'Alternative Performance Measure'!AN34","v":10},{"$f":"'Alternative Performance Measure'!AO34","v":10},{"$f":"'Alternative Performance Measure'!AP34","v":10},{"$f":"'Alternative Performance Measure'!AQ34","v":10},{"$f":"'Alternative Performance Measure'!AR34","v":10},{"$f":"'Alternative Performance Measure'!AS34","v":10},{"$f":"'Alternative Performance Measure'!AT34","v":10},{"$f":"'Alternative Performance Measure'!AU34","v":10},{"$f":"'Alternative Performance Measure'!AV34","v":10},{"$f":"'Alternative Performance Measure'!AW34","v":10},{"$f":"'Alternative Performance Measure'!AX34","v":10},{"$f":"'Alternative Performance Measure'!AY34","v":10}]
[null,null,"Extra Depreciation",{"$f":"'Alternative Performance Measure'!D2","v":30},null,null,{"$f":"1/$D$35*G9","v":0},3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,3.3333333333333333E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Extra Depreciation",null,null,null,{"$f":"MIN(F38,G35*G34)","v":0},{"$f":"MIN(G38,H35*H34)","v":0.33333333333333331},0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Accumulated Depreciation",null,null,null,{"$f":"F37+G36","v":0},{"$f":"G37+H36","v":0.33333333333333331},0.66666666666666663,1,1.3333333333333333,1.6666666666666665,1.9999999999999998,2.333333333333333,2.6666666666666665,3,3.3333333333333335,3.666666666666667,4,4.333333333333333,4.6666666666666661,4.9999999999999991,5.3333333333333321,5.6666666666666652,5.9999999999999982,6.3333333333333313,6.6666666666666643,6.9999999999999973,7.3333333333333304,7.6666666666666634,7.9999999999999964,8.3333333333333304,8.6666666666666643,8.9999999999999982,9.3333333333333321,9.6666666666666661,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,"Net Plant",null,null,null,{"$f":"G34-G37","v":10},{"$f":"H34-H37","v":9.6666666666666661},9.3333333333333339,9,8.6666666666666661,8.3333333333333339,8,7.666666666666667,7.3333333333333339,7,6.6666666666666661,6.333333333333333,6,5.666666666666667,5.3333333333333339,5.0000000000000009,4.6666666666666679,4.3333333333333348,4.0000000000000018,3.6666666666666687,3.3333333333333357,3.0000000000000027,2.6666666666666696,2.3333333333333366,2.0000000000000036,1.6666666666666696,1.3333333333333357,1.0000000000000018,0.66666666666666785,0.33333333333333393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Depreciation",null,null,null,{"$f":"G30+G36","v":0},{"$f":"H30+H36","v":49.833333333333336},49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,49.833333333333336,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0.33333333333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Total Net Investment",null,null,null,{"$f":"G38+G32","v":1000},{"$f":"H38+H32","v":950.16666666666663},900.33333333333337,850.5,800.66666666666663,750.83333333333337,701,651.16666666666663,601.33333333333337,551.5,501.66666666666669,451.83333333333331,402,352.16666666666669,302.33333333333331,252.5,202.66666666666666,152.83333333333334,103,53.166666666666671,3.3333333333333357,3.0000000000000027,2.6666666666666696,2.3333333333333366,2.0000000000000036,1.6666666666666696,1.3333333333333357,1.0000000000000018,0.66666666666666785,0.33333333333333393,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA",null,null,null,{"$f":"'Alternative Performance Measure'!G15","v":0},{"$f":"'Alternative Performance Measure'!H15","v":95},{"$f":"'Alternative Performance Measure'!I15","v":98.8},{"$f":"'Alternative Performance Measure'!J15","v":102.752},{"$f":"'Alternative Performance Measure'!K15","v":106.86207999999999},{"$f":"'Alternative Performance Measure'!L15","v":111.1365632},{"$f":"'Alternative Performance Measure'!M15","v":115.582025728},{"$f":"'Alternative Performance Measure'!N15","v":120.20530675712001},{"$f":"'Alternative Performance Measure'!O15","v":125.01351902740481},{"$f":"'Alternative Performance Measure'!P15","v":130.01405978850102},{"$f":"'Alternative Performance Measure'!Q15","v":135.21462218004106},{"$f":"'Alternative Performance Measure'!R15","v":140.6232070672427},{"$f":"'Alternative Performance Measure'!S15","v":146.24813534993243},{"$f":"'Alternative Performance Measure'!T15","v":152.09806076392974},{"$f":"'Alternative Performance Measure'!U15","v":158.18198319448695},{"$f":"'Alternative Performance Measure'!V15","v":164.50926252226643},{"$f":"'Alternative Performance Measure'!W15","v":171.08963302315709},{"$f":"'Alternative Performance Measure'!X15","v":177.93321834408337},{"$f":"'Alternative Performance Measure'!Y15","v":185.05054707784672},{"$f":"'Alternative Performance Measure'!Z15","v":192.4525689609606},{"$f":"'Alternative Performance Measure'!AA15","v":200.15067171939904},{"$f":"'Alternative Performance Measure'!AB15","v":208.156698588175},{"$f":"'Alternative Performance Measure'!AC15","v":216.482966531702},{"$f":"'Alternative Performance Measure'!AD15","v":225.14228519297009},{"$f":"'Alternative Performance Measure'!AE15","v":234.14797660068891},{"$f":"'Alternative Performance Measure'!AF15","v":243.51389566471647},{"$f":"'Alternative Performance Measure'!AG15","v":253.25445149130513},{"$f":"'Alternative Performance Measure'!AH15","v":263.38462955095736},{"$f":"'Alternative Performance Measure'!AI15","v":273.92001473299564},{"$f":"'Alternative Performance Measure'!AJ15","v":284.87681532231545},{"$f":"'Alternative Performance Measure'!AK15","v":296.2718879352081},{"$f":"'Alternative Performance Measure'!AL15","v":0},{"$f":"'Alternative Performance Measure'!AM15","v":0},{"$f":"'Alternative Performance Measure'!AN15","v":0},{"$f":"'Alternative Performance Measure'!AO15","v":0},{"$f":"'Alternative Performance Measure'!AP15","v":0},{"$f":"'Alternative Performance Measure'!AQ15","v":0},{"$f":"'Alternative Performance Measure'!AR15","v":0},{"$f":"'Alternative Performance Measure'!AS15","v":0},{"$f":"'Alternative Performance Measure'!AT15","v":0},{"$f":"'Alternative Performance Measure'!AU15","v":0},{"$f":"'Alternative Performance Measure'!AV15","v":0},{"$f":"'Alternative Performance Measure'!AW15","v":0},{"$f":"'Alternative Performance Measure'!AX15","v":0},{"$f":"'Alternative Performance Measure'!AY15","v":0},{"$f":"'Alternative Performance Measure'!AZ15","v":0}]
[null,null,"Less: Standard Depreciation",null,null,null,{"$f":"'Alternative Performance Measure'!G40","v":0},{"$f":"'Alternative Performance Measure'!H40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!I40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!J40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!K40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!L40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!M40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!N40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!O40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!P40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!Q40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!R40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!S40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!T40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!U40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!V40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!W40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!X40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!Y40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!Z40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!AA40","v":49.833333333333336},{"$f":"'Alternative Performance Measure'!AB40","v":0.33333333333333331},{"$f":"'Alternative Performance Measure'!AC40","v":0.33333333333333331},{"$f":"'Alternative Performance Measure'!AD40","v":0.33333333333333331},{"$f":"'Alternative Performance Measure'!AE40","v":0.33333333333333331},{"$f":"'Alternative Performance Measure'!AF40","v":0.33333333333333331},{"$f":"'Alternative Performance Measure'!AG40","v":0.33333333333333331},{"$f":"'Alternative Performance Measure'!AH40","v":0.33333333333333331},{"$f":"'Alternative Performance Measure'!AI40","v":0.33333333333333331},{"$f":"'Alternative Performance Measure'!AJ40","v":0.33333333333333331},{"$f":"'Alternative Performance Measure'!AK40","v":0.33333333333333331},{"$f":"'Alternative Performance Measure'!AL40","v":0},{"$f":"'Alternative Performance Measure'!AM40","v":0},{"$f":"'Alternative Performance Measure'!AN40","v":0},{"$f":"'Alternative Performance Measure'!AO40","v":0},{"$f":"'Alternative Performance Measure'!AP40","v":0},{"$f":"'Alternative Performance Measure'!AQ40","v":0},{"$f":"'Alternative Performance Measure'!AR40","v":0},{"$f":"'Alternative Performance Measure'!AS40","v":0},{"$f":"'Alternative Performance Measure'!AT40","v":0},{"$f":"'Alternative Performance Measure'!AU40","v":0},{"$f":"'Alternative Performance Measure'!AV40","v":0},{"$f":"'Alternative Performance Measure'!AW40","v":0},{"$f":"'Alternative Performance Measure'!AX40","v":0},{"$f":"'Alternative Performance Measure'!AY40","v":0},{"$f":"'Alternative Performance Measure'!AZ40","v":0}]
[null,null,"EBIT",null,null,null,{"$f":"G43-G44","v":0},{"$f":"H43-H44","v":45.166666666666664},48.966666666666661,52.91866666666666,57.028746666666656,61.303229866666662,65.748692394666676,70.37197342378667,75.180185694071469,80.180726455167672,85.381288846707719,90.78987373390936,96.414802016599083,102.26472743059639,108.3486498611536,114.67592918893308,121.25629968982375,128.09988501075003,135.21721374451337,142.61923562762726,150.3173383860657,207.82336525484166,216.14963319836866,224.80895185963675,233.81464326735556,243.18056233138313,252.92111815797179,263.05129621762404,273.58668139966233,284.54348198898214,295.93855460187478,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"ROIC",null,null,null,null,{"$f":"IF(G41>0.1,H45/G41)","v":4.5166666666666667E-2},{"$f":"IF(H41>0.1,I45/H41)","v":5.1534818452902996E-2},5.877674935209181E-2,6.705320007838525E-2,7.6565232972522893E-2,8.7567625830854617E-2,0.10038797920654303,0.11545459794328868,0.13333823689883759,0.15481648022975109,0.18097649249284256,0.21338576617469365,0.25438986923033929,0.30766299061378211,0.37930296313869821,0.4802229690686089,0.63207180103988503,0.88473640399899689,1.3846527730837599,2.8272853614933986,62.347009576452457,72.049877732789483,84.303356947363682,100.20627568600939,121.59028116569135,151.7526708947828,197.28847216321768,273.58668139966181,426.81522298347244,887.81566380562276,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Discount Rate Using IRR",{"$f":"'Alternative Performance Measure'!D18","v":0.12631089019015884},null,null,1,{"$f":"G49*(1+$D$49)","v":1.1263108901901588},{"$f":"H49*(1+$D$49)","v":1.2685762213609479},1.4288112131551172,1.6092856294024207,1.8125559298224705,2.041501482837798,2.2993653524595694,2.5898002370011461,2.9169202103514453,3.2853589987346017,3.7003356184590181,4.1677283044289286,4.6941577766320677,5.2870810240915214,5.9548969347520178,6.7070652675711937,7.5542406520816074,8.5084235135567212,9.5831300616689497,10.793583750566427,12.156930922442506,13.692483689236488,15.421993492938178,17.369959219538035,19.563974231124643,22.035117231915326,24.818392504923061,27.953225755308658,31.484022584148171,35.46079750351899,39.939882403041437,44.984724503459859,50.666785100450923,57.066551829562357,64.274678791237221,72.393270686044914,81.537329150176376,91.836381778863142,103.43631691319463,116.50145018049163,131.21685206123396,147.7909694530388,166.45857836671871,187.48410958000727,211.16539435756727]
[null,null,"Discount Rate Using WACC",{"$f":"'Alternative Performance Measure'!H4","v":7.4999999999999997E-2},null,null,1,{"$f":"G50*(1+$D$50)","v":1.075},{"$f":"H50*(1+$D$50)","v":1.1556249999999999},1.2422968749999999,1.3354691406249999,1.4356293261718749,1.5433015256347655,1.6590491400573728,1.7834778255616757,1.9172386624788014,2.0610315621647115,2.2156089293270647,2.3817795990265944,2.5604130689535891,2.7524440491251081,2.9588773528094912,3.1807931542702028,3.4193526408404677,3.6758040889035026,3.9514893955712651,4.2478511002391102,4.5664399327570431,4.9089229277138209,5.2770921472923575,5.6728740583392838,6.0983396127147298,6.5557150836683347,7.0473937149434596,7.5759482435642189,8.1441443618315343,8.7549551889688999,9.4115768281415662,10.117445090252183,10.876253472021096,11.691972482422678,12.568870418604378,13.511535699999706,14.524900877499684,15.614268443312159,16.785338576560569,18.04423896980261,19.397556892537803,20.852373659478136,22.416301683938997,24.097524310234419,25.904838633501999]
[]
[null,"WAROIC Using IRR"]
[null,null,"PV of Net Investment",null,null,null,null,{"$f":"G41/H49","v":887.85432930615332},{"$f":"H41/I49","v":749.00242544930677},630.12756691992013,528.49536742325722,441.73349549830851,367.78485817685237,304.86673170497204,251.43509424521628,206.15350779885804,167.86597757274541,135.57328804558077,108.41237727833233,85.638365629973393,66.608902920525878,50.770540052331484,37.64686788137324,26.828198359132347,17.962591200334529,10.748054063461394,4.9257658897469145,0.27419201068090138,0.21909830736977762,0.17291322732613992,0.13433153779133589,0.10222871776319206,7.5636841371222438E-2,5.3723597653186086E-2,3.5774046571712376E-2,2.1174761416996524E-2,9.4000517980526305E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Weighting",null,null,null,null,{"$f":"H53/SUM(53:53)","v":0.17472175581742844},0.14739694853804036,0.12400344431191991,0.10400314048108625,8.6929183526254936E-2,7.2376756031523687E-2,5.9995033977523038E-2,4.9480167737624751E-2,4.0569158319796877E-2,3.3034516333822504E-2,2.667960514173244E-2,2.133458190738861E-2,1.6852861009189615E-2,1.3108033702377602E-2,9.9911861765372978E-3,7.4085653920285474E-3,5.2795484214049546E-3,3.5348765782398121E-3,2.1151204827217439E-3,9.6934647564849569E-4,5.3958524451547282E-5,4.3116578583550372E-5,3.4027769742465939E-5,2.643523984717116E-5,2.0117693266763533E-5,1.4884650885457711E-5,1.0572321383091438E-5,7.0400109830953141E-6,4.1670028198026953E-6,1.8498457468963859E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Weighted ROI",{"$f":"SUMPRODUCT(54:54,47:47)","v":0.12631089019015898}]
[]
[null,"WAROIC Using WACC"]
[null,null,"PV of Net Investment",null,null,null,null,{"$f":"G41/H50","v":930.23255813953494},{"$f":"H41/I50","v":822.21020371371912},724.73283274847927,636.85485057480685,557.7112783016596,486.51110678097263,422.53118552941606,365.11060431132239,313.64552838500992,267.58445145825755,226.42383320735004,189.7040908058799,157.00591630095556,127.94689388095151,102.1783931146264,79.382716119411825,59.270478349039699,41.578204288608788,26.06612081901066,12.516132371888915,0.72996324980033089,0.61113202308864933,0.50532880462110541,0.41131414329624877,0.32795812090066362,0.25423110147338263,0.18919523830577314,0.13199667788774871,8.1858404891627115E-2,3.8073676693780048E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Weighting ",null,null,null,null,{"$f":"H59/SUM(59:59)","v":0.14196651968962104},{"$f":"I59/SUM(59:59)","v":0.12548079515512087},0.11060438281785945,9.7192971684825907E-2,8.5114553860046502E-2,7.4248410266543302E-2,6.4484178010186327E-2,5.5720992930541745E-2,4.7866701387109516E-2,4.0837135793829055E-2,3.4555448843373034E-2,2.8951501758289203E-2,2.3961302271021095E-2,1.9526488371579154E-2,1.5593854172308557E-2,1.2114914525805731E-2,9.0455052964186176E-3,6.3454164296327057E-3,3.9780551885704269E-3,1.9101371342725463E-3,1.1140261773113933E-4,9.3267307867930625E-5,7.7120254567797933E-5,6.2772300229602994E-5,5.0051003505331319E-5,3.8799227523512643E-5,2.8873843738428021E-5,2.0144542143089318E-5,1.2492739313543763E-5,5.8105764249040755E-6,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Weighted ROI with WACC",{"$f":"SUMPRODUCT(60:60,47:47)","v":0.18316365497423939}]
[]
["Total Cash Multiple"]
[null,"Using IRR"]
[null,null,"Opening Balance",null,null,null,null,{"$f":"'Alternative Performance Measure'!G69","v":0},{"$f":"'Alternative Performance Measure'!H69","v":95},{"$f":"'Alternative Performance Measure'!I69","v":205.7995345680651},{"$f":"'Alternative Performance Measure'!J69","v":334.54625698007777},{"$f":"'Alternative Performance Measure'!K69","v":483.665172509017},{"$f":"'Alternative Performance Measure'!L69","v":655.89391420260768},{"$f":"'Alternative Performance Measure'!M69","v":854.3224841038467},{"$f":"'Alternative Performance Measure'!N69","v":1082.4380243375913},{"$f":"'Alternative Performance Measure'!O69","v":1344.1752537947541},{"$f":"'Alternative Performance Measure'!P69","v":1643.9732864616533},{"$f":"'Alternative Performance Measure'!Q69","v":1986.8396379035066},{"$f":"'Alternative Performance Measure'!R69","v":2378.422328299434},{"$f":"'Alternative Performance Measure'!S69","v":2825.091105185018},{"$f":"'Alternative Performance Measure'!T69","v":3334.0289383131671},{"$f":"'Alternative Performance Measure'!U69","v":3913.3350846257404},{"$f":"'Alternative Performance Measure'!V69","v":4572.1411852994643},{"$f":"'Alternative Performance Measure'!W69","v":5320.7420415128845},{"$f":"'Alternative Performance Measure'!X69","v":6170.7429235926638},{"$f":"'Alternative Performance Measure'!Y69","v":7135.2255024841234},{"$f":"'Alternative Performance Measure'!Z69","v":8228.9347563713782},{"$f":"'Alternative Performance Measure'!AA69","v":9468.4895024847829},{"$f":"'Alternative Performance Measure'!AB69","v":10872.619538887984},{"$f":"'Alternative Performance Measure'!AC69","v":12462.432758075543},{"$f":"'Alternative Performance Measure'!AD69","v":14261.716018876032},{"$f":"'Alternative Performance Measure'!AE69","v":16297.274041460199},{"$f":"'Alternative Performance Measure'!AF69","v":18599.311128974721},{"$f":"'Alternative Performance Measure'!AG69","v":21201.861126090553},{"$f":"'Alternative Performance Measure'!AH69","v":24143.271708166132},{"$f":"'Alternative Performance Measure'!AI69","v":27466.749864460468},{"$f":"'Alternative Performance Measure'!AJ69","v":31220.97630579321},{"$f":"'Alternative Performance Measure'!AK69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AL69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AM69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AN69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AO69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AP69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AQ69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AR69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AS69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AT69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AU69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AV69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AW69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AX69","v":35460.797503519017},{"$f":"'Alternative Performance Measure'!AY69","v":35460.797503519017}]
[null,null,"Add: Cash Flow",null,null,{"$f":"SUM(H67:AZ67)","v":5328.0690863154059},null,{"$f":"'Alternative Performance Measure'!H15","v":95},{"$f":"'Alternative Performance Measure'!I15","v":98.8},{"$f":"'Alternative Performance Measure'!J15","v":102.752},{"$f":"'Alternative Performance Measure'!K15","v":106.86207999999999},{"$f":"'Alternative Performance Measure'!L15","v":111.1365632},{"$f":"'Alternative Performance Measure'!M15","v":115.582025728},{"$f":"'Alternative Performance Measure'!N15","v":120.20530675712001},{"$f":"'Alternative Performance Measure'!O15","v":125.01351902740481},{"$f":"'Alternative Performance Measure'!P15","v":130.01405978850102},{"$f":"'Alternative Performance Measure'!Q15","v":135.21462218004106},{"$f":"'Alternative Performance Measure'!R15","v":140.6232070672427},{"$f":"'Alternative Performance Measure'!S15","v":146.24813534993243},{"$f":"'Alternative Performance Measure'!T15","v":152.09806076392974},{"$f":"'Alternative Performance Measure'!U15","v":158.18198319448695},{"$f":"'Alternative Performance Measure'!V15","v":164.50926252226643},{"$f":"'Alternative Performance Measure'!W15","v":171.08963302315709},{"$f":"'Alternative Performance Measure'!X15","v":177.93321834408337},{"$f":"'Alternative Performance Measure'!Y15","v":185.05054707784672},{"$f":"'Alternative Performance Measure'!Z15","v":192.4525689609606},{"$f":"'Alternative Performance Measure'!AA15","v":200.15067171939904},{"$f":"'Alternative Performance Measure'!AB15","v":208.156698588175},{"$f":"'Alternative Performance Measure'!AC15","v":216.482966531702},{"$f":"'Alternative Performance Measure'!AD15","v":225.14228519297009},{"$f":"'Alternative Performance Measure'!AE15","v":234.14797660068891},{"$f":"'Alternative Performance Measure'!AF15","v":243.51389566471647},{"$f":"'Alternative Performance Measure'!AG15","v":253.25445149130513},{"$f":"'Alternative Performance Measure'!AH15","v":263.38462955095736},{"$f":"'Alternative Performance Measure'!AI15","v":273.92001473299564},{"$f":"'Alternative Performance Measure'!AJ15","v":284.87681532231545},{"$f":"'Alternative Performance Measure'!AK15","v":296.2718879352081},{"$f":"'Alternative Performance Measure'!AL15","v":0},{"$f":"'Alternative Performance Measure'!AM15","v":0},{"$f":"'Alternative Performance Measure'!AN15","v":0},{"$f":"'Alternative Performance Measure'!AO15","v":0},{"$f":"'Alternative Performance Measure'!AP15","v":0},{"$f":"'Alternative Performance Measure'!AQ15","v":0},{"$f":"'Alternative Performance Measure'!AR15","v":0},{"$f":"'Alternative Performance Measure'!AS15","v":0},{"$f":"'Alternative Performance Measure'!AT15","v":0},{"$f":"'Alternative Performance Measure'!AU15","v":0},{"$f":"'Alternative Performance Measure'!AV15","v":0},{"$f":"'Alternative Performance Measure'!AW15","v":0},{"$f":"'Alternative Performance Measure'!AX15","v":0},{"$f":"'Alternative Performance Measure'!AY15","v":0},{"$f":"'Alternative Performance Measure'!AZ15","v":0}]
[null,null,"Add: Re-investment",{"$f":"'Alternative Performance Measure'!D18","v":0.12631089019015884},null,{"$f":"SUM(H68:AZ68)","v":30132.728417203609},null,{"$f":"H66*$D$68*H9","v":0},{"$f":"I66*$D$68*I9","v":11.999534568065091},25.994722412012671,42.256835528939263,61.09217849359068,82.846544173239039,107.91023347662471,136.72371042975797,169.78397287839809,207.65172926181242,250.95948332868477,300.42064153565173,356.8397723642193,421.1241631180863,494.29683815145785,577.51122319026331,672.06766373569553,779.43203181361264,901.25668492629302,1039.4040743940066,1195.9733378150272,1373.3302526558557,1574.1409756075184,1801.4100459834797,2058.5231918498052,2349.2955456245254,2678.0259525246215,3049.558141561341,3469.3496260104262,3943.5493097905974,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,{"$f":"H66+H67+H68","v":95},{"$f":"I66+I67+I68","v":205.7995345680651},334.54625698007777,483.665172509017,655.89391420260768,854.3224841038467,1082.4380243375913,1344.1752537947541,1643.9732864616533,1986.8396379035066,2378.422328299434,2825.091105185018,3334.0289383131671,3913.3350846257404,4572.1411852994643,5320.7420415128845,6170.7429235926638,7135.2255024841234,8228.9347563713782,9468.4895024847829,10872.619538887984,12462.432758075543,14261.716018876032,16297.274041460199,18599.311128974721,21201.861126090553,24143.271708166132,27466.749864460468,31220.97630579321,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017,35460.797503519017]
[]
[null,null,null,"IRR",{"$f":"IRR(G71:AZ71)","v":0.12631089018839603},null,{"$f":"-G14","v":-1000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK69","v":35460.797503519017},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Growth",{"$f":"(-F74/G71)^(1/(D2))-1","v":0.12631089019015884}]
[]
[null,null,"Total Received",null,null,{"$f":"F67+F68","v":35460.797503519017}]
[null,null,"Multiple",null,null,{"$f":"F74/D14","v":35.460797503519018}]
[]
[null,"Using WACC"]
[null,null,"Opening Balance",null,null,null,null,{"$f":"'Alternative Performance Measure'!G81","v":0},{"$f":"'Alternative Performance Measure'!H81","v":95},{"$f":"'Alternative Performance Measure'!I81","v":200.92500000000001},{"$f":"'Alternative Performance Measure'!J81","v":318.746375},{"$f":"'Alternative Performance Measure'!K81","v":449.51443312499998},{"$f":"'Alternative Performance Measure'!L81","v":594.36457880937496},{"$f":"'Alternative Performance Measure'!M81","v":754.5239479480781},{"$f":"'Alternative Performance Measure'!N81","v":931.31855080130401},{"$f":"'Alternative Performance Measure'!O81","v":1126.1809611388067},{"$f":"'Alternative Performance Measure'!P81","v":1340.6585930127183},{"$f":"'Alternative Performance Measure'!Q81","v":1576.4226096687132},{"$f":"'Alternative Performance Measure'!R81","v":1835.2775124611094},{"$f":"'Alternative Performance Measure'!S81","v":2119.1714612456249},{"$f":"'Alternative Performance Measure'!T81","v":2430.2073816029765},{"$f":"'Alternative Performance Measure'!U81","v":2770.6549184176865},{"$f":"'Alternative Performance Measure'!V81","v":3142.9632998212796},{"$f":"'Alternative Performance Measure'!W81","v":3549.775180331033},{"$f":"'Alternative Performance Measure'!X81","v":3993.9415371999439},{"$f":"'Alternative Performance Measure'!Y81","v":4478.5376995677871},{"$f":"'Alternative Performance Measure'!Z81","v":5006.880595996332},{"$f":"'Alternative Performance Measure'!AA81","v":5582.547312415456},{"$f":"'Alternative Performance Measure'!AB81","v":6209.3950594347898},{"$f":"'Alternative Performance Measure'!AC81","v":6891.5826554241012},{"$f":"'Alternative Performance Measure'!AD81","v":7633.5936397738787},{"$f":"'Alternative Performance Measure'!AE81","v":8440.261139357608},{"$f":"'Alternative Performance Measure'!AF81","v":9316.7946204741456},{"$f":"'Alternative Performance Measure'!AG81","v":10268.808668501011},{"$f":"'Alternative Performance Measure'!AH81","v":11302.353948189544},{"$f":"'Alternative Performance Measure'!AI81","v":12423.950509036755},{"$f":"'Alternative Performance Measure'!AJ81","v":13640.623612536827},{"$f":"'Alternative Performance Measure'!AK81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AL81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AM81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AN81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AO81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AP81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AQ81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AR81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AS81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AT81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AU81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AV81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AW81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AX81","v":14959.942271412297},{"$f":"'Alternative Performance Measure'!AY81","v":14959.942271412297}]
[null,null,"Add: Cash Flow",null,null,{"$f":"SUM(H79:AZ79)","v":5328.0690863154059},null,{"$f":"'Alternative Performance Measure'!H15","v":95},{"$f":"'Alternative Performance Measure'!I15","v":98.8},{"$f":"'Alternative Performance Measure'!J15","v":102.752},{"$f":"'Alternative Performance Measure'!K15","v":106.86207999999999},{"$f":"'Alternative Performance Measure'!L15","v":111.1365632},{"$f":"'Alternative Performance Measure'!M15","v":115.582025728},{"$f":"'Alternative Performance Measure'!N15","v":120.20530675712001},{"$f":"'Alternative Performance Measure'!O15","v":125.01351902740481},{"$f":"'Alternative Performance Measure'!P15","v":130.01405978850102},{"$f":"'Alternative Performance Measure'!Q15","v":135.21462218004106},{"$f":"'Alternative Performance Measure'!R15","v":140.6232070672427},{"$f":"'Alternative Performance Measure'!S15","v":146.24813534993243},{"$f":"'Alternative Performance Measure'!T15","v":152.09806076392974},{"$f":"'Alternative Performance Measure'!U15","v":158.18198319448695},{"$f":"'Alternative Performance Measure'!V15","v":164.50926252226643},{"$f":"'Alternative Performance Measure'!W15","v":171.08963302315709},{"$f":"'Alternative Performance Measure'!X15","v":177.93321834408337},{"$f":"'Alternative Performance Measure'!Y15","v":185.05054707784672},{"$f":"'Alternative Performance Measure'!Z15","v":192.4525689609606},{"$f":"'Alternative Performance Measure'!AA15","v":200.15067171939904},{"$f":"'Alternative Performance Measure'!AB15","v":208.156698588175},{"$f":"'Alternative Performance Measure'!AC15","v":216.482966531702},{"$f":"'Alternative Performance Measure'!AD15","v":225.14228519297009},{"$f":"'Alternative Performance Measure'!AE15","v":234.14797660068891},{"$f":"'Alternative Performance Measure'!AF15","v":243.51389566471647},{"$f":"'Alternative Performance Measure'!AG15","v":253.25445149130513},{"$f":"'Alternative Performance Measure'!AH15","v":263.38462955095736},{"$f":"'Alternative Performance Measure'!AI15","v":273.92001473299564},{"$f":"'Alternative Performance Measure'!AJ15","v":284.87681532231545},{"$f":"'Alternative Performance Measure'!AK15","v":296.2718879352081},{"$f":"'Alternative Performance Measure'!AL15","v":0},{"$f":"'Alternative Performance Measure'!AM15","v":0},{"$f":"'Alternative Performance Measure'!AN15","v":0},{"$f":"'Alternative Performance Measure'!AO15","v":0},{"$f":"'Alternative Performance Measure'!AP15","v":0},{"$f":"'Alternative Performance Measure'!AQ15","v":0},{"$f":"'Alternative Performance Measure'!AR15","v":0},{"$f":"'Alternative Performance Measure'!AS15","v":0},{"$f":"'Alternative Performance Measure'!AT15","v":0},{"$f":"'Alternative Performance Measure'!AU15","v":0},{"$f":"'Alternative Performance Measure'!AV15","v":0},{"$f":"'Alternative Performance Measure'!AW15","v":0},{"$f":"'Alternative Performance Measure'!AX15","v":0},{"$f":"'Alternative Performance Measure'!AY15","v":0},{"$f":"'Alternative Performance Measure'!AZ15","v":0}]
[null,null,"Add: Re-investment",{"$f":"'Alternative Performance Measure'!H4","v":7.4999999999999997E-2},null,{"$f":"SUM(H80:AZ80)","v":9631.8731850968907},null,{"$f":"H78*$D$80*H9","v":0},{"$f":"I78*$D$80*I9","v":7.125},15.069375000000001,23.905978125000001,33.713582484374996,44.577343410703122,56.589296096105855,69.848891310097798,84.46357208541049,100.54939447595386,118.23169572515349,137.6458134345832,158.93785959342185,182.26555362022324,207.79911888132648,235.72224748659596,266.23313852482744,299.54561528999579,335.89032746758403,375.51604469972489,418.69104843115917,465.7046294576092,516.86869915680757,572.51952298304093,633.0195854518206,698.75959653556095,770.16065013757577,847.67654611421574,931.79628817775654,1023.0467709402619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,{"$f":"H78+H79+H80","v":95},{"$f":"I78+I79+I80","v":200.92500000000001},{"$f":"J78+J79+J80","v":318.746375},{"$f":"K78+K79+K80","v":449.51443312499998},{"$f":"L78+L79+L80","v":594.36457880937496},{"$f":"M78+M79+M80","v":754.5239479480781},{"$f":"N78+N79+N80","v":931.31855080130401},{"$f":"O78+O79+O80","v":1126.1809611388067},{"$f":"P78+P79+P80","v":1340.6585930127183},{"$f":"Q78+Q79+Q80","v":1576.4226096687132},{"$f":"R78+R79+R80","v":1835.2775124611094},{"$f":"S78+S79+S80","v":2119.1714612456249},{"$f":"T78+T79+T80","v":2430.2073816029765},{"$f":"U78+U79+U80","v":2770.6549184176865},{"$f":"V78+V79+V80","v":3142.9632998212796},{"$f":"W78+W79+W80","v":3549.775180331033},{"$f":"X78+X79+X80","v":3993.9415371999439},{"$f":"Y78+Y79+Y80","v":4478.5376995677871},{"$f":"Z78+Z79+Z80","v":5006.880595996332},{"$f":"AA78+AA79+AA80","v":5582.547312415456},{"$f":"AB78+AB79+AB80","v":6209.3950594347898},{"$f":"AC78+AC79+AC80","v":6891.5826554241012},{"$f":"AD78+AD79+AD80","v":7633.5936397738787},{"$f":"AE78+AE79+AE80","v":8440.261139357608},{"$f":"AF78+AF79+AF80","v":9316.7946204741456},{"$f":"AG78+AG79+AG80","v":10268.808668501011},{"$f":"AH78+AH79+AH80","v":11302.353948189544},{"$f":"AI78+AI79+AI80","v":12423.950509036755},{"$f":"AJ78+AJ79+AJ80","v":13640.623612536827},{"$f":"AK78+AK79+AK80","v":14959.942271412297},{"$f":"AL78+AL79+AL80","v":14959.942271412297},{"$f":"AM78+AM79+AM80","v":14959.942271412297},{"$f":"AN78+AN79+AN80","v":14959.942271412297},{"$f":"AO78+AO79+AO80","v":14959.942271412297},{"$f":"AP78+AP79+AP80","v":14959.942271412297},{"$f":"AQ78+AQ79+AQ80","v":14959.942271412297},{"$f":"AR78+AR79+AR80","v":14959.942271412297},{"$f":"AS78+AS79+AS80","v":14959.942271412297},{"$f":"AT78+AT79+AT80","v":14959.942271412297},{"$f":"AU78+AU79+AU80","v":14959.942271412297},{"$f":"AV78+AV79+AV80","v":14959.942271412297},{"$f":"AW78+AW79+AW80","v":14959.942271412297},{"$f":"AX78+AX79+AX80","v":14959.942271412297},{"$f":"AY78+AY79+AY80","v":14959.942271412297},{"$f":"AZ78+AZ79+AZ80","v":14959.942271412297}]
[]
[null,null,"Total Received",null,null,{"$f":"F79+F80","v":14959.942271412296}]
[null,null,"Multiple",null,null,{"$f":"F83/D14","v":14.959942271412295}]
[]
["Economic Depreciation and NPV of Cash Flow"]
[null,"NPV with IRR"]
[null,null,"NPV of Future Cash Flow",{"$f":"'Alternative Performance Measure'!D68","v":0.12631089019015884},null,null,{"$f":"NPV($D$88,H15:AZ15)","v":1000.0000000000007},{"$f":"NPV($D$88,I15:BA15)","v":1031.3108901901599},1062.776686792884,1094.2649561750411,1125.6204568934054,1156.6620156198649,1187.178998733953,1216.9273281219805,1245.6249832063943,1272.946923889795,1298.5193608310981,1321.9132901595872,1342.637199243914,1360.1288383189051,1373.7459394657853,1382.7557494525583,1386.323226058314,1383.497728488949,1373.1980110726042,1354.19530529758,1325.094248081652,1284.3113835545298,1230.0509311609549,1160.2774740621587,1072.68517807785,964.66310214993575,833.25610582478919,675.12079675694611,486.47589084820953,263.04627835498201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in NPV =Depreciation",null,null,null,null,{"$f":"G88-H88","v":-31.310890190159171},{"$f":"H88-I88","v":-31.46579660272414},-31.488269382157114,-31.355500718364283,-31.041558726459471,-30.516983114088134,-29.748329388027514,-28.697655084413782,-27.321940683400726,-25.572436941303067,-23.393929328489094,-20.723909084326806,-17.491639074991099,-13.617101146880259,-9.009809986773007,-3.5674766057557008,2.8254975693650977,10.29971741634472,19.002705775024197,29.101057215927995,40.782864527122229,54.260452393574951,69.773457098796143,87.592295984308748,108.02207592791422,131.40699632514657,158.13530906784308,188.64490590873658,223.42961249322752,263.04627835498201,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA",null,null,null,null,{"$f":"'Alternative Performance Measure'!H15","v":95},{"$f":"'Alternative Performance Measure'!I15","v":98.8},{"$f":"'Alternative Performance Measure'!J15","v":102.752},{"$f":"'Alternative Performance Measure'!K15","v":106.86207999999999},{"$f":"'Alternative Performance Measure'!L15","v":111.1365632},{"$f":"'Alternative Performance Measure'!M15","v":115.582025728},{"$f":"'Alternative Performance Measure'!N15","v":120.20530675712001},{"$f":"'Alternative Performance Measure'!O15","v":125.01351902740481},{"$f":"'Alternative Performance Measure'!P15","v":130.01405978850102},{"$f":"'Alternative Performance Measure'!Q15","v":135.21462218004106},{"$f":"'Alternative Performance Measure'!R15","v":140.6232070672427},{"$f":"'Alternative Performance Measure'!S15","v":146.24813534993243},{"$f":"'Alternative Performance Measure'!T15","v":152.09806076392974},{"$f":"'Alternative Performance Measure'!U15","v":158.18198319448695},{"$f":"'Alternative Performance Measure'!V15","v":164.50926252226643},{"$f":"'Alternative Performance Measure'!W15","v":171.08963302315709},{"$f":"'Alternative Performance Measure'!X15","v":177.93321834408337},{"$f":"'Alternative Performance Measure'!Y15","v":185.05054707784672},{"$f":"'Alternative Performance Measure'!Z15","v":192.4525689609606},{"$f":"'Alternative Performance Measure'!AA15","v":200.15067171939904},{"$f":"'Alternative Performance Measure'!AB15","v":208.156698588175},{"$f":"'Alternative Performance Measure'!AC15","v":216.482966531702},{"$f":"'Alternative Performance Measure'!AD15","v":225.14228519297009},{"$f":"'Alternative Performance Measure'!AE15","v":234.14797660068891},{"$f":"'Alternative Performance Measure'!AF15","v":243.51389566471647},{"$f":"'Alternative Performance Measure'!AG15","v":253.25445149130513},{"$f":"'Alternative Performance Measure'!AH15","v":263.38462955095736},{"$f":"'Alternative Performance Measure'!AI15","v":273.92001473299564},{"$f":"'Alternative Performance Measure'!AJ15","v":284.87681532231545},{"$f":"'Alternative Performance Measure'!AK15","v":296.2718879352081},{"$f":"'Alternative Performance Measure'!AL15","v":0},{"$f":"'Alternative Performance Measure'!AM15","v":0},{"$f":"'Alternative Performance Measure'!AN15","v":0},{"$f":"'Alternative Performance Measure'!AO15","v":0},{"$f":"'Alternative Performance Measure'!AP15","v":0},{"$f":"'Alternative Performance Measure'!AQ15","v":0},{"$f":"'Alternative Performance Measure'!AR15","v":0},{"$f":"'Alternative Performance Measure'!AS15","v":0},{"$f":"'Alternative Performance Measure'!AT15","v":0},{"$f":"'Alternative Performance Measure'!AU15","v":0},{"$f":"'Alternative Performance Measure'!AV15","v":0},{"$f":"'Alternative Performance Measure'!AW15","v":0},{"$f":"'Alternative Performance Measure'!AX15","v":0},{"$f":"'Alternative Performance Measure'!AY15","v":0},{"$f":"'Alternative Performance Measure'!AZ15","v":0}]
[null,null,"Less: Depreciation",null,null,null,null,{"$f":"'Alternative Performance Measure'!H89","v":-31.310890190159171},{"$f":"'Alternative Performance Measure'!I89","v":-31.46579660272414},{"$f":"'Alternative Performance Measure'!J89","v":-31.488269382157114},{"$f":"'Alternative Performance Measure'!K89","v":-31.355500718364283},{"$f":"'Alternative Performance Measure'!L89","v":-31.041558726459471},{"$f":"'Alternative Performance Measure'!M89","v":-30.516983114088134},{"$f":"'Alternative Performance Measure'!N89","v":-29.748329388027514},{"$f":"'Alternative Performance Measure'!O89","v":-28.697655084413782},{"$f":"'Alternative Performance Measure'!P89","v":-27.321940683400726},{"$f":"'Alternative Performance Measure'!Q89","v":-25.572436941303067},{"$f":"'Alternative Performance Measure'!R89","v":-23.393929328489094},{"$f":"'Alternative Performance Measure'!S89","v":-20.723909084326806},{"$f":"'Alternative Performance Measure'!T89","v":-17.491639074991099},{"$f":"'Alternative Performance Measure'!U89","v":-13.617101146880259},{"$f":"'Alternative Performance Measure'!V89","v":-9.009809986773007},{"$f":"'Alternative Performance Measure'!W89","v":-3.5674766057557008},{"$f":"'Alternative Performance Measure'!X89","v":2.8254975693650977},{"$f":"'Alternative Performance Measure'!Y89","v":10.29971741634472},{"$f":"'Alternative Performance Measure'!Z89","v":19.002705775024197},{"$f":"'Alternative Performance Measure'!AA89","v":29.101057215927995},{"$f":"'Alternative Performance Measure'!AB89","v":40.782864527122229},{"$f":"'Alternative Performance Measure'!AC89","v":54.260452393574951},{"$f":"'Alternative Performance Measure'!AD89","v":69.773457098796143},{"$f":"'Alternative Performance Measure'!AE89","v":87.592295984308748},{"$f":"'Alternative Performance Measure'!AF89","v":108.02207592791422},{"$f":"'Alternative Performance Measure'!AG89","v":131.40699632514657},{"$f":"'Alternative Performance Measure'!AH89","v":158.13530906784308},{"$f":"'Alternative Performance Measure'!AI89","v":188.64490590873658},{"$f":"'Alternative Performance Measure'!AJ89","v":223.42961249322752},{"$f":"'Alternative Performance Measure'!AK89","v":263.04627835498201},{"$f":"'Alternative Performance Measure'!AL89","v":0},{"$f":"'Alternative Performance Measure'!AM89","v":0},{"$f":"'Alternative Performance Measure'!AN89","v":0},{"$f":"'Alternative Performance Measure'!AO89","v":0},{"$f":"'Alternative Performance Measure'!AP89","v":0},{"$f":"'Alternative Performance Measure'!AQ89","v":0},{"$f":"'Alternative Performance Measure'!AR89","v":0},{"$f":"'Alternative Performance Measure'!AS89","v":0},{"$f":"'Alternative Performance Measure'!AT89","v":0},{"$f":"'Alternative Performance Measure'!AU89","v":0},{"$f":"'Alternative Performance Measure'!AV89","v":0},{"$f":"'Alternative Performance Measure'!AW89","v":0},{"$f":"'Alternative Performance Measure'!AX89","v":0},{"$f":"'Alternative Performance Measure'!AY89","v":0},{"$f":"'Alternative Performance Measure'!AZ89","v":0}]
[null,null,"EBIT",null,null,null,null,{"$f":"H91-H92","v":126.31089019015917},{"$f":"I91-I92","v":130.26579660272415},134.24026938215712,138.21758071836427,142.17812192645948,146.09900884208815,149.95363614514753,153.71117411181859,157.33600047190174,160.78705912134413,164.0171363957318,166.97204443425923,169.58969983892084,171.79908434136721,173.51907250903943,174.65710962891279,175.10772077471827,174.750829661502,173.44986318593641,171.04961450347105,167.37383406105278,162.22251413812705,155.36882809417395,146.55568061638016,135.49181973680226,121.84745516615857,105.24932048311427,85.275108824259064,61.447202829087928,33.225609580226092,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"ROIC",null,null,null,null,{"$f":"IF(G88>0.1,H93/G88)","v":0.12631089019015909},{"$f":"IF(H88>0.1,I93/H88)","v":0.12631089019015876},0.12631089019015915,0.12631089019015854,0.12631089019015895,0.12631089019015851,0.12631089019015923,0.12631089019015862,0.12631089019015918,0.12631089019015865,0.12631089019015862,0.12631089019015887,0.12631089019015915,0.12631089019015859,0.12631089019015887,0.12631089019015876,0.1263108901901587,0.12631089019015895,0.12631089019015895,0.12631089019015868,0.12631089019015893,0.12631089019015873,0.12631089019015879,0.12631089019015881,0.12631089019015881,0.1263108901901589,0.12631089019015879,0.1263108901901587,0.12631089019015893,0.12631089019015884,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"NPV with WACC"]
[null,null,"NPV of Future Cash Flow",{"$f":"'Alternative Performance Measure'!H4","v":7.4999999999999997E-2},null,null,{"$f":"NPV($D$98,H15:AZ15)","v":1708.7400161980925},{"$f":"NPV($D$98,I15:BA15)","v":1741.8955174129487},1773.7376812189195,1804.0160073103393,1832.4551278586143,1858.7526992480102,1882.5771259636113,1903.5651036537615,1921.3189674003891,1935.4038301669173,1945.3444952493949,1950.6221253258564,1950.6706493753636,1944.872887314586,1932.5563706686924,1912.9888359465783,1885.3733656194142,1848.8431496967869,1802.4558388461992,1745.1874577987037,1675.9258454142073,1593.463585232098,1496.490387592803,1383.5848814692931,1253.2057709788014,1103.6823081374948,933.20402975650177,739.80970243728211,521.37541538708263,275.60175621879824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Change in NPV =Depreciation",null,null,null,null,{"$f":"G98-H98","v":-33.155501214856258},{"$f":"H98-I98","v":-31.842163805970813},-30.278326091419785,-28.439120548275014,-26.297571389395898,-23.824426715601021,-20.987977690150274,-17.75386374662753,-14.084862766528204,-9.9406650824776079,-5.2776300764614916,-4.8524049507250311E-2,5.7977620607775862,12.316516645893671,19.567534722114033,27.615470327164076,36.530215922627349,46.38731085058771,57.268381047495495,69.261612384496402,82.462260182109276,96.973197639294995,112.90550612350989,130.37911049049171,149.52346284130658,170.47827838099306,193.39432731921966,218.43428705019949,245.77365916828438,275.60175621879824,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA",null,null,null,null,{"$f":"'Alternative Performance Measure'!H91","v":95},{"$f":"'Alternative Performance Measure'!I91","v":98.8},{"$f":"'Alternative Performance Measure'!J91","v":102.752},{"$f":"'Alternative Performance Measure'!K91","v":106.86207999999999},{"$f":"'Alternative Performance Measure'!L91","v":111.1365632},{"$f":"'Alternative Performance Measure'!M91","v":115.582025728},{"$f":"'Alternative Performance Measure'!N91","v":120.20530675712001},{"$f":"'Alternative Performance Measure'!O91","v":125.01351902740481},{"$f":"'Alternative Performance Measure'!P91","v":130.01405978850102},{"$f":"'Alternative Performance Measure'!Q91","v":135.21462218004106},{"$f":"'Alternative Performance Measure'!R91","v":140.6232070672427},{"$f":"'Alternative Performance Measure'!S91","v":146.24813534993243},{"$f":"'Alternative Performance Measure'!T91","v":152.09806076392974},{"$f":"'Alternative Performance Measure'!U91","v":158.18198319448695},{"$f":"'Alternative Performance Measure'!V91","v":164.50926252226643},{"$f":"'Alternative Performance Measure'!W91","v":171.08963302315709},{"$f":"'Alternative Performance Measure'!X91","v":177.93321834408337},{"$f":"'Alternative Performance Measure'!Y91","v":185.05054707784672},{"$f":"'Alternative Performance Measure'!Z91","v":192.4525689609606},{"$f":"'Alternative Performance Measure'!AA91","v":200.15067171939904},{"$f":"'Alternative Performance Measure'!AB91","v":208.156698588175},{"$f":"'Alternative Performance Measure'!AC91","v":216.482966531702},{"$f":"'Alternative Performance Measure'!AD91","v":225.14228519297009},{"$f":"'Alternative Performance Measure'!AE91","v":234.14797660068891},{"$f":"'Alternative Performance Measure'!AF91","v":243.51389566471647},{"$f":"'Alternative Performance Measure'!AG91","v":253.25445149130513},{"$f":"'Alternative Performance Measure'!AH91","v":263.38462955095736},{"$f":"'Alternative Performance Measure'!AI91","v":273.92001473299564},{"$f":"'Alternative Performance Measure'!AJ91","v":284.87681532231545},{"$f":"'Alternative Performance Measure'!AK91","v":296.2718879352081},{"$f":"'Alternative Performance Measure'!AL91","v":0},{"$f":"'Alternative Performance Measure'!AM91","v":0},{"$f":"'Alternative Performance Measure'!AN91","v":0},{"$f":"'Alternative Performance Measure'!AO91","v":0},{"$f":"'Alternative Performance Measure'!AP91","v":0},{"$f":"'Alternative Performance Measure'!AQ91","v":0},{"$f":"'Alternative Performance Measure'!AR91","v":0},{"$f":"'Alternative Performance Measure'!AS91","v":0},{"$f":"'Alternative Performance Measure'!AT91","v":0},{"$f":"'Alternative Performance Measure'!AU91","v":0},{"$f":"'Alternative Performance Measure'!AV91","v":0},{"$f":"'Alternative Performance Measure'!AW91","v":0},{"$f":"'Alternative Performance Measure'!AX91","v":0},{"$f":"'Alternative Performance Measure'!AY91","v":0},{"$f":"'Alternative Performance Measure'!AZ91","v":0}]
[null,null,"Depreciation",null,null,null,null,{"$f":"'Alternative Performance Measure'!H99","v":-33.155501214856258},{"$f":"'Alternative Performance Measure'!I99","v":-31.842163805970813},{"$f":"'Alternative Performance Measure'!J99","v":-30.278326091419785},{"$f":"'Alternative Performance Measure'!K99","v":-28.439120548275014},{"$f":"'Alternative Performance Measure'!L99","v":-26.297571389395898},{"$f":"'Alternative Performance Measure'!M99","v":-23.824426715601021},{"$f":"'Alternative Performance Measure'!N99","v":-20.987977690150274},{"$f":"'Alternative Performance Measure'!O99","v":-17.75386374662753},{"$f":"'Alternative Performance Measure'!P99","v":-14.084862766528204},{"$f":"'Alternative Performance Measure'!Q99","v":-9.9406650824776079},{"$f":"'Alternative Performance Measure'!R99","v":-5.2776300764614916},{"$f":"'Alternative Performance Measure'!S99","v":-4.8524049507250311E-2},{"$f":"'Alternative Performance Measure'!T99","v":5.7977620607775862},{"$f":"'Alternative Performance Measure'!U99","v":12.316516645893671},{"$f":"'Alternative Performance Measure'!V99","v":19.567534722114033},{"$f":"'Alternative Performance Measure'!W99","v":27.615470327164076},{"$f":"'Alternative Performance Measure'!X99","v":36.530215922627349},{"$f":"'Alternative Performance Measure'!Y99","v":46.38731085058771},{"$f":"'Alternative Performance Measure'!Z99","v":57.268381047495495},{"$f":"'Alternative Performance Measure'!AA99","v":69.261612384496402},{"$f":"'Alternative Performance Measure'!AB99","v":82.462260182109276},{"$f":"'Alternative Performance Measure'!AC99","v":96.973197639294995},{"$f":"'Alternative Performance Measure'!AD99","v":112.90550612350989},{"$f":"'Alternative Performance Measure'!AE99","v":130.37911049049171},{"$f":"'Alternative Performance Measure'!AF99","v":149.52346284130658},{"$f":"'Alternative Performance Measure'!AG99","v":170.47827838099306},{"$f":"'Alternative Performance Measure'!AH99","v":193.39432731921966},{"$f":"'Alternative Performance Measure'!AI99","v":218.43428705019949},{"$f":"'Alternative Performance Measure'!AJ99","v":245.77365916828438},{"$f":"'Alternative Performance Measure'!AK99","v":275.60175621879824},{"$f":"'Alternative Performance Measure'!AL99","v":0},{"$f":"'Alternative Performance Measure'!AM99","v":0},{"$f":"'Alternative Performance Measure'!AN99","v":0},{"$f":"'Alternative Performance Measure'!AO99","v":0},{"$f":"'Alternative Performance Measure'!AP99","v":0},{"$f":"'Alternative Performance Measure'!AQ99","v":0},{"$f":"'Alternative Performance Measure'!AR99","v":0},{"$f":"'Alternative Performance Measure'!AS99","v":0},{"$f":"'Alternative Performance Measure'!AT99","v":0},{"$f":"'Alternative Performance Measure'!AU99","v":0},{"$f":"'Alternative Performance Measure'!AV99","v":0},{"$f":"'Alternative Performance Measure'!AW99","v":0},{"$f":"'Alternative Performance Measure'!AX99","v":0},{"$f":"'Alternative Performance Measure'!AY99","v":0},{"$f":"'Alternative Performance Measure'!AZ99","v":0}]
[null,null,"EBIT ",null,null,null,null,{"$f":"H101-H102","v":128.15550121485626},{"$f":"I101-I102","v":130.64216380597082},133.03032609141979,135.30120054827501,137.43413458939591,139.40645244360104,141.19328444727029,142.76738277403234,144.09892255502922,145.15528726251867,145.90083714370419,146.29665939943968,146.30029870315215,145.86546654859328,144.94172780015239,143.47416269599302,141.40300242145602,138.66323622725901,135.18418791346511,130.88905933490264,125.69443840606573,119.50976889240701,112.2367790694602,103.76886611019719,93.99043282340989,82.776173110312072,69.990302231737701,55.485727682796153,39.103156154031069,20.670131716409855,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"ROIC",null,null,null,null,{"$f":"H103/G98","v":7.4999999999999609E-2},{"$f":"I103/H98","v":7.4999999999999817E-2},7.5000000000000469E-2,7.4999999999999747E-2,7.4999999999999914E-2,7.500000000000015E-2,7.4999999999999706E-2,7.5000000000000122E-2,7.5000000000000025E-2,7.4999999999999942E-2,7.4999999999999789E-2,7.5000000000000233E-2,7.4999999999999942E-2,7.499999999999965E-2,7.5000000000000247E-2,7.4999999999999817E-2,7.4999999999999969E-2,7.4999999999999997E-2,7.5000000000000094E-2,7.4999999999999928E-2,7.5000000000000108E-2,7.4999999999999789E-2,7.4999999999999983E-2,7.500000000000015E-2,7.4999999999999831E-2,7.4999999999999969E-2,7.5000000000000067E-2,7.4999999999999997E-2,7.4999999999999761E-2,7.4999999999999956E-2,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
["Negative and Positive"]
[null,null,"Initial Cash Flow"]
[null,null,"Opening Balance",null,null,null,null,{"$f":"'Alternative Performance Measure'!G112","v":0},{"$f":"'Alternative Performance Measure'!H112","v":95},{"$f":"'Alternative Performance Measure'!I112","v":200.92500000000001},{"$f":"'Alternative Performance Measure'!J112","v":318.746375},{"$f":"'Alternative Performance Measure'!K112","v":342.65235312499999},{"$f":"'Alternative Performance Measure'!L112","v":368.35127960937501},{"$f":"'Alternative Performance Measure'!M112","v":395.97762558007815},{"$f":"'Alternative Performance Measure'!N112","v":425.67594749858404},{"$f":"'Alternative Performance Measure'!O112","v":457.60164356097783},{"$f":"'Alternative Performance Measure'!P112","v":491.92176682805115},{"$f":"'Alternative Performance Measure'!Q112","v":528.81589934015494},{"$f":"'Alternative Performance Measure'!R112","v":568.47709179066658},{"$f":"'Alternative Performance Measure'!S112","v":611.11287367496652},{"$f":"'Alternative Performance Measure'!T112","v":656.94633920058902},{"$f":"'Alternative Performance Measure'!U112","v":706.21731464063316},{"$f":"'Alternative Performance Measure'!V112","v":759.18361323868066},{"$f":"'Alternative Performance Measure'!W112","v":816.12238423158169},{"$f":"'Alternative Performance Measure'!X112","v":877.33156304895033},{"$f":"'Alternative Performance Measure'!Y112","v":943.13143027762158},{"$f":"'Alternative Performance Measure'!Z112","v":1013.8662875484432},{"$f":"'Alternative Performance Measure'!AA112","v":1089.9062591145764},{"$f":"'Alternative Performance Measure'!AB112","v":1171.6492285481697},{"$f":"'Alternative Performance Measure'!AC112","v":1259.5229206892825},{"$f":"'Alternative Performance Measure'!AD112","v":1353.9871397409786},{"$f":"'Alternative Performance Measure'!AE112","v":1455.536175221552},{"$f":"'Alternative Performance Measure'!AF112","v":1564.7013883631685},{"$f":"'Alternative Performance Measure'!AG112","v":1682.053992490406},{"$f":"'Alternative Performance Measure'!AH112","v":1808.2080419271865},{"$f":"'Alternative Performance Measure'!AI112","v":1943.8236450717254},{"$f":"'Alternative Performance Measure'!AJ112","v":2089.610418452105},{"$f":"'Alternative Performance Measure'!AK112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AL112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AM112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AN112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AO112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AP112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AQ112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AR112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AS112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AT112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AU112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AV112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AW112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AX112","v":2246.3311998360127},{"$f":"'Alternative Performance Measure'!AY112","v":2246.3311998360127}]
[null,null,"Add: Cash Flow",null,null,null,null,{"$f":"'Alternative Performance Measure'!H15","v":95},{"$f":"'Alternative Performance Measure'!I15","v":98.8},{"$f":"'Alternative Performance Measure'!J15","v":102.752},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Re-Investment",{"$f":"'Alternative Performance Measure'!H4","v":7.4999999999999997E-2},null,null,null,{"$f":"H109*$D$111*H9","v":0},7.125,15.069375000000001,23.905978125000001,25.698926484374997,27.626345970703124,29.698321918505862,31.925696062393801,34.320123267073335,36.894132512103837,39.661192450511621,42.635781884299995,45.833465525622486,49.270975440044175,52.966298598047487,56.938770992901048,61.209178817368624,65.799867228671275,70.734857270821621,76.039971566133232,81.742969433593231,87.873692141112727,94.46421905169619,101.54903548057339,109.16521314161639,117.35260412723763,126.15404943678044,135.61560314453899,145.7867733803794,156.72078138390788,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Closing Balance",null,null,null,null,{"$f":"H109+H110+H111","v":95},{"$f":"I109+I110+I111","v":200.92500000000001},318.746375,342.65235312499999,368.35127960937501,395.97762558007815,425.67594749858404,457.60164356097783,491.92176682805115,528.81589934015494,568.47709179066658,611.11287367496652,656.94633920058902,706.21731464063316,759.18361323868066,816.12238423158169,877.33156304895033,943.13143027762158,1013.8662875484432,1089.9062591145764,1171.6492285481697,1259.5229206892825,1353.9871397409786,1455.536175221552,1564.7013883631685,1682.053992490406,1808.2080419271865,1943.8236450717254,2089.610418452105,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127,2246.3311998360127]
[null,null,"Total"]
[]
[null,null,"Negative"]
[null,null,"Opening Balance",null,null,null,null,{"$f":"'Alternative Performance Measure'!G119","v":0},{"$f":"'Alternative Performance Measure'!H119","v":865.33261222282317},{"$f":"'Alternative Performance Measure'!I119","v":930.23255813953494}]
[null,null,"Add: Re-investment",{"$f":"'Alternative Performance Measure'!D111","v":7.4999999999999997E-2},null,null,null,{"$f":"H116*$D$117","v":0},{"$f":"I116*$D$117","v":64.899945916711729},69.767441860465112]
[null,null,"Initial Investment",{"$f":"'Alternative Performance Measure'!D122","v":865.33261222282317},null,null,null,{"$f":"$D$118","v":865.33261222282317}]
[null,null,"Closing Balance",null,null,null,null,{"$f":"H116+H117+H118","v":865.33261222282317},{"$f":"I116+I117","v":930.23255813953494},1000]
[]
[null,null,null,{"$f":"'Alternative Performance Measure'!D14","v":1000},null,null,1,1,{"$f":"H121*(1+$D$117)","v":1.075},1.1556249999999999]
[null,null,null,{"$f":"D121/J121","v":865.33261222282317}]
[]
[null,null,"Positive Cash Flow"]
[null,null,"Opening Balance",null,null,null,null,null,null,null,{"$f":"'Alternative Performance Measure'!J129","v":0}]
[null,null,"Add: Cash Flow",null,null,null,null,null,null,null,{"$f":"'Alternative Performance Measure'!K15","v":106.86207999999999}]
[null,null,"Add: Re-investment",{"$f":"'Alternative Performance Measure'!D117","v":7.4999999999999997E-2}]
[null,null,"Initial Investment"]
[null,null,"Closing Balance"]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"IRR",{"$f":"'Alternative Performance Measure'!D18","v":0.12631089019015884}]
[null,null,null,null,"MIRR with WACC and Project Life",null,null,null,null,null,null,3]
[]
[null,null,null,null,null,null,"Life"]
[null,null,null,null,{"$f":"'Alternative Performance Measure'!D20","v":8.78751134201885E-2},15,20,30,"% Difference",null,"WACC",{"$f":"INDEX(F137:H137,$L$134)","v":30}]
[null,null,null,null,0.04,4.7304401499324911E-2,5.402119754804402E-2,6.3561197167380401E-2,{"$f":"H138/F138-1","v":0.3436634890790764},null,0.04,6.3561197167380401E-2]
[null,null,null,null,4.4999999999999998E-2,5.1447637231397891E-2,5.7913026648802379E-2,6.6930889464712706E-2,{"$f":"H139/F139-1","v":0.30095166788078598},null,4.4999999999999998E-2,6.6930889464712706E-2]
[null,null,null,null,0.05,5.559736740541954E-2,6.1818454978458393E-2,7.0335744129175204E-2,0.26509126981287601,null,0.05,7.0335744129175204E-2]
[null,null,null,"WACC",5.5E-2,5.9753578836778898E-2,6.573742482052447E-2,7.3775478628951285E-2,0.23466209162925944,null,5.5E-2,7.3775478628951285E-2]
[null,null,null,null,0.06,6.3916253540631907E-2,6.9669863775925656E-2,7.7249737823986697E-2,0.20860866438109715,null,0.06,7.7249737823986697E-2]
[null,null,null,null,6.5000000000000002E-2,6.8085368894982512E-2,7.3615685356828831E-2,8.0758098111525678E-2,0.18612999271679165,null,6.5000000000000002E-2,8.0758098111525678E-2]
[null,null,null,null,7.0000000000000007E-2,7.2260897809654834E-2,7.7574789620582063E-2,8.4300072057123199E-2,0.16660703938638033,null,7.0000000000000007E-2,8.4300072057123199E-2]
[null,null,null,null,7.5000000000000011E-2,7.6442808900339276E-2,8.1547063838135037E-2,8.78751134201885E-2,0.14955369490351744,null,7.5000000000000011E-2,8.78751134201885E-2]
[null,null,null,null,0.08,8.0631066666921658E-2,8.5532383191258443E-2,9.1482622480480336E-2,0.13458281357463986,null,0.08,9.1482622480480336E-2]
[null,null,null,null,8.4999999999999992E-2,8.4825631675293112E-2,8.9530611492870671E-2,9.512195157204606E-2,0.12138217769089632,null,8.4999999999999992E-2,9.512195157204606E-2]
[null,null,null,null,0.09,8.902646074187226E-2,9.3541601924870266E-2,9.8792410733685054E-2,0.10969716093879867,null,0.09,9.8792410733685054E-2]
[null,null,null,null,9.5000000000000001E-2,9.3233507120076942E-2,9.7565197788003211E-2,0.10249327338977055,9.9318008682949044E-2,null,9.5000000000000001E-2,0.10249327338977055]
[null,null,null,null,0.1,9.7446720688019406E-2,0.10160123325849391,0.10622378198184568,9.0070360827497531E-2,null,0.1,0.10622378198184568]
[null,null,null,null,0.10500000000000001,0.10166604813671287,0.10564953414641476,0.10998315347936916,8.1808091246667436E-2,null,0.10500000000000001,0.10998315347936916]
[]
[]
[]
[null,null,null,null,null,"IRR",{"$f":"'Alternative Performance Measure'!D18","v":0.12631089019015884}]
[]
[null,null,null,null,"NPV/Investment Table"]
[null,null,null,null,null,null,"EBITDA"]
[null,null,null,null,{"$f":"'Alternative Performance Measure'!P5","v":1.6592930383238067},120,100,80,null,null,null,null,null,{"$f":"INDEX(F159:H159,$L$134)&\" EBITDA\"","v":"80 EBITDA"}]
[null,null,null,null,0.04,3.3668639053254439,2.8121301775147929,2.2573964497041419,null,null,null,null,{"$f":"'Alternative Performance Measure'!E160","v":0.04},{"$f":"INDEX(F160:H160,$L$134)","v":2.2573964497041419}]
[null,null,null,null,4.4999999999999998E-2,3.1208684676120728,2.6079007565028833,2.0949330453936952,null,null,null,null,{"$f":"'Alternative Performance Measure'!E161","v":4.4999999999999998E-2},2.0949330453936952]
[null,null,null,null,0.05,2.8996300093683622,2.4242948490768104,1.9489596887852576,null,null,null,null,{"$f":"'Alternative Performance Measure'!E162","v":0.05},1.9489596887852576]
[null,null,null,"WACC",5.5E-2,2.7003351616229421,2.2589680849227527,1.8176010082225624,null,null,null,null,{"$f":"'Alternative Performance Measure'!E163","v":5.5E-2},1.8176010082225624]
[null,null,null,null,0.06,2.5205186883049762,2.1098662025182975,1.6992137167316195,null,null,null,null,{"$f":"'Alternative Performance Measure'!E164","v":0.06},1.6992137167316195]
[null,null,null,null,6.5000000000000002E-2,2.3580176058377127,1.9751868155063881,1.5923560251750641,null,null,null,null,{"$f":"'Alternative Performance Measure'!E165","v":6.5000000000000002E-2},1.5923560251750641]
[null,null,null,null,7.0000000000000007E-2,2.2109316610142322,1.8533464776364712,1.49576129425871,null,null,null,null,{"$f":"'Alternative Performance Measure'!E166","v":7.0000000000000007E-2},1.49576129425871]
[null,null,null,null,7.5000000000000011E-2,2.0775892479194225,1.7429522802429298,1.4083153125664374,null,null,null,null,{"$f":"'Alternative Performance Measure'!E167","v":7.5000000000000011E-2},1.4083153125664374]
[null,null,null,null,0.08,1.9565179825596166,1.6427773311453597,1.3290366797311028,null,null,null,null,{"$f":"'Alternative Performance Measure'!E168","v":0.08},1.3290366797311028]
[null,null,null,null,8.4999999999999992E-2,1.8464192703771163,1.5517395609517444,1.2570598515263727,null,null,null,null,{"$f":"'Alternative Performance Measure'!E169","v":8.4999999999999992E-2},1.2570598515263727]
[null,null,null,null,0.09,1.7461463003765672,1.4688833848703806,1.1916204693641945,null,null,null,null,{"$f":"'Alternative Performance Measure'!E170","v":0.09},1.1916204693641945]
[null,null,null,null,9.5000000000000001E-2,1.6546849830309247,1.3933638176703675,1.1320426523098102,null,null,null,null,{"$f":"'Alternative Performance Measure'!E171","v":9.5000000000000001E-2},1.1320426523098102]
[null,null,null,null,0.1,1.5711374198540193,1.3244326983631978,1.0777279768723764,null,null,null,null,{"$f":"'Alternative Performance Measure'!E172","v":0.1},1.0777279768723764]
[null,null,null,null,0.10500000000000001,1.4947075525258608,1.2614267311772822,1.0281459098287036,null,null,null,null,{"$f":"'Alternative Performance Measure'!E173","v":0.10500000000000001},1.0281459098287036]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Growth",{"$f":"'Alternative Performance Measure'!H3","v":0.04}]
[null,null,null,null,null,null,null,null,null,null,null,"EBITDA",{"$f":"'Alternative Performance Measure'!H2","v":95}]
[]
[null,null,null,null,null,"IRR","WAROIC","MIRR"]
[null,null,null,null,null,{"$f":"'Alternative Performance Measure'!D18","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!D62","v":0.18316365497423939},{"$f":"'Alternative Performance Measure'!D20","v":8.78751134201885E-2},null,null,null,null,"IRR","WAROIC","MIRR"]
[null,null,null,null,0.04,0.12631089019015884,0.25652308719602046,6.3561197167380401E-2,null,null,null,{"$f":"'Alternative Performance Measure'!E183","v":0.04},{"$f":"'Alternative Performance Measure'!F183","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G183","v":0.25652308719602046},{"$f":"'Alternative Performance Measure'!H183","v":6.3561197167380401E-2}]
[null,null,null,null,4.4999999999999998E-2,0.12631089019015884,0.24341864168270058,6.6930889464712706E-2,null,null,null,{"$f":"'Alternative Performance Measure'!E184","v":4.4999999999999998E-2},{"$f":"'Alternative Performance Measure'!F184","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G184","v":0.24341864168270058},{"$f":"'Alternative Performance Measure'!H184","v":6.6930889464712706E-2}]
[null,null,null,null,0.05,0.12631089019015884,0.23131574470482788,7.0335744129175204E-2,null,null,null,{"$f":"'Alternative Performance Measure'!E185","v":0.05},{"$f":"'Alternative Performance Measure'!F185","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G185","v":0.23131574470482788},{"$f":"'Alternative Performance Measure'!H185","v":7.0335744129175204E-2}]
[null,null,null,"WACC",5.5E-2,0.12631089019015884,0.22013167836710157,7.3775478628951285E-2,null,null,null,{"$f":"'Alternative Performance Measure'!E186","v":5.5E-2},{"$f":"'Alternative Performance Measure'!F186","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G186","v":0.22013167836710157},{"$f":"'Alternative Performance Measure'!H186","v":7.3775478628951285E-2}]
[null,null,null,null,0.06,0.12631089019015884,0.20979076976932109,7.7249737823986697E-2,null,null,null,{"$f":"'Alternative Performance Measure'!E187","v":0.06},{"$f":"'Alternative Performance Measure'!F187","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G187","v":0.20979076976932109},{"$f":"'Alternative Performance Measure'!H187","v":7.7249737823986697E-2}]
[null,null,null,null,6.5000000000000002E-2,0.12631089019015884,0.20022378964284931,8.0758098111525678E-2,null,null,null,{"$f":"'Alternative Performance Measure'!E188","v":6.5000000000000002E-2},{"$f":"'Alternative Performance Measure'!F188","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G188","v":0.20022378964284931},{"$f":"'Alternative Performance Measure'!H188","v":8.0758098111525678E-2}]
[null,null,null,null,7.0000000000000007E-2,0.12631089019015884,0.19136740116516171,8.4300072057123199E-2,null,null,null,{"$f":"'Alternative Performance Measure'!E189","v":7.0000000000000007E-2},{"$f":"'Alternative Performance Measure'!F189","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G189","v":0.19136740116516171},{"$f":"'Alternative Performance Measure'!H189","v":8.4300072057123199E-2}]
[null,null,null,null,7.5000000000000011E-2,0.12631089019015884,0.18316365497423939,8.78751134201885E-2,null,null,null,{"$f":"'Alternative Performance Measure'!E190","v":7.5000000000000011E-2},{"$f":"'Alternative Performance Measure'!F190","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G190","v":0.18316365497423939},{"$f":"'Alternative Performance Measure'!H190","v":8.78751134201885E-2}]
[null,null,null,null,0.08,0.12631089019015884,0.17555952669294903,9.1482622480480336E-2,null,null,null,{"$f":"'Alternative Performance Measure'!E191","v":0.08},{"$f":"'Alternative Performance Measure'!F191","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G191","v":0.17555952669294903},{"$f":"'Alternative Performance Measure'!H191","v":9.1482622480480336E-2}]
[null,null,null,null,8.4999999999999992E-2,0.12631089019015884,0.16850649354394784,9.512195157204606E-2,null,null,null,{"$f":"'Alternative Performance Measure'!E192","v":8.4999999999999992E-2},{"$f":"'Alternative Performance Measure'!F192","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G192","v":0.16850649354394784},{"$f":"'Alternative Performance Measure'!H192","v":9.512195157204606E-2}]
[null,null,null,null,0.09,0.12631089019015884,0.16196014688882726,9.8792410733685054E-2,null,null,null,{"$f":"'Alternative Performance Measure'!E193","v":0.09},{"$f":"'Alternative Performance Measure'!F193","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G193","v":0.16196014688882726},{"$f":"'Alternative Performance Measure'!H193","v":9.8792410733685054E-2}]
[null,null,null,null,9.5000000000000001E-2,0.12631089019015884,0.15587983776216391,0.10249327338977055,null,null,null,{"$f":"'Alternative Performance Measure'!E194","v":9.5000000000000001E-2},{"$f":"'Alternative Performance Measure'!F194","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G194","v":0.15587983776216391},{"$f":"'Alternative Performance Measure'!H194","v":0.10249327338977055}]
[null,null,null,null,0.1,0.12631089019015884,0.15022835269258653,0.10622378198184568,null,null,null,{"$f":"'Alternative Performance Measure'!E195","v":0.1},{"$f":"'Alternative Performance Measure'!F195","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G195","v":0.15022835269258653},{"$f":"'Alternative Performance Measure'!H195","v":0.10622378198184568}]
[null,null,null,null,0.10500000000000001,0.12631089019015884,0.14497161730979508,0.10998315347936916,null,null,null,{"$f":"'Alternative Performance Measure'!E196","v":0.10500000000000001},{"$f":"'Alternative Performance Measure'!F196","v":0.12631089019015884},{"$f":"'Alternative Performance Measure'!G196","v":0.14497161730979508},{"$f":"'Alternative Performance Measure'!H196","v":0.10998315347936916}]

{"sheet":"From 1950","index":2,"n_rows":639,"n_cols":11,"rows_kept":639,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,"Annual",5.96E-2]
[null,null,null,null,null,null,{"$f":"(1+G1)^(1/12)-1","v":4.8359454901756305E-3}]
[null,null,null,{"$f":"(D639/D7)^(1/633)-1","v":5.5765235859721596E-3},{"$f":"(E639/E7)^(1/633)-1","v":5.2552534127479067E-3},null,null,null,null,{"$f":"(J639/J7)^(1/633)-1","v":1.0108914638438549E-2},{"$f":"(K639/K7)^(1/633)-1","v":5.1494210709717159E-3}]
[null,null,null,{"$f":"(1+D3)^12-1","v":6.900936028511917E-2},{"$f":"(1+E3)^12-1","v":6.4918119487663128E-2},null,null,null,null,{"$f":"(1+J3)^12-1","v":0.12828404664691906},{"$f":"(1+K3)^12-1","v":6.357353511003816E-2}]
[]
[null,null,null,"Stocks","Bonds","Stocks/Bonds","Premium","x Stocks",null,5.96,"Actual"]
[null,86.610000999999997,1,1,1,{"$f":"D7/E7","v":1},1,1,1,{"$f":"D7","v":1},{"$f":"H7","v":1}]
[null,86.779999000000004,2,1.0019627987303683,1.0039323287671233,{"$f":"D8/E8","v":0.99803818446690151},{"$f":"G7*(1+$G$2)","v":1.0048359454901756},{"$f":"G8*F8","v":1.0028646427240973},2,{"$f":"G8*E8","v":1.0087872907848663},{"$f":"H8","v":1.0028646427240973}]
[null,90.199996999999996,3,1.0414501323005412,1.0074287637707637,1.0337704954963136,{"$f":"G8*(1+$G$2)","v":1.0096952773491352},{"$f":"G9*F9","v":1.0437931871655033},3,{"$f":"G9*E9","v":1.0171960650450178},1.0437931871655033]
[null,94.010002,4,1.0854404908735658,1.0113560799021868,1.073252549169966,1.0145781086720833,1.0888985414643562,4,1.026099738741173,1.0888985414643562]
[null,89.080001999999993,5,1.0285186580242622,1.0153876500289203,1.0129320146792882,1.0194845531011469,1.0326685423071584,5,1.0351720246141576,1.0326685423071584]
[null,90.639999000000003,6,1.0465304001093363,1.019716817867208,1.0262951260313724,1.0244147248280202,1.0513518391257666,6,1.0446129233779402,1.0513518391257666]
[null,94.75,7,1.0939845157142998,1.0240415346728475,1.0683009220556636,1.0293687385966217,1.0996755725780463,7,1.0541163428167377,1.0996755725780463]
[null,93.639999000000003,8,1.0811684322691559,1.0286337296973751,1.0510723118006606,1.0343467097057659,1.0871731873738462,8,1.0639639138048502,1.0871731873738462]
[null,96.709998999999996,9,1.1166146851793712,1.0332639905683141,1.0806673757838137,1.0393487540118456,1.1231902905221576,9,1.0739216411624846,1.1231902905221576]
[null,93.300003000000004,10,1.0772428348084193,1.0379179248162436,1.0378882655862582,1.0443749879315287,1.0839445448459237,10,1.0839755202038817,1.0839445448459237]
[null,94,11,1.085325007674345,1.0429866609833256,1.0405933731224357,1.0494255284444685,1.092025250484824,11,1.0945368278629581,1.092025250484824]
[null,96.470000999999996,12,1.113843665698607,1.0478729820525898,1.0629567559961255,1.0545004930960247,1.120888423337665,12,1.1049825762764578,1.120888423337665]
[null,92.239998,13,1.0650040057152295,1.0527945400063781,1.0115971970264752,1.0596000000000003,1.0718883899692535,13,1.1155410945907585,1.0718883899692535]
[null,89.360000999999997,14,1.0317515294798347,1.0577660377300904,0.97540617932290452,1.0647241678413903,1.0385385325869294,14,1.1262290642930552,1.0385385325869294]
[null,90.199996999999996,15,1.0414501323005414,1.0625900304599685,0.98010531102924414,1.0698731158791439,1.0485883230005548,15,1.136836506790321,1.0485883230005548]
[null,97.459998999999996,16,1.125274193219326,1.0676799822661496,1.0539433275043077,1.0750469639489397,1.1330385744077491,16,1.147806123404282,1.1330385744077491]
[null,98.68,17,1.1393603378436634,1.0728311725367541,1.0620127071341507,1.0802458324659756,1.147234800907575,17,1.1589214030724146,1.147234800907575]
[null,99.580001999999993,18,1.1497517705836307,1.0780430745508423,1.0665174682956571,1.0854698424277704,1.1576725482573516,18,1.1701832462630519,1.1576725482573516]
[null,97.739998,19,1.1285070646748985,1.0829164199563461,1.0420998738945986,1.0907191154169806,1.1366382526304637,19,1.1811576396453094,1.1366382526304637]
[null,98.860000999999997,20,1.1414386313192633,1.0879013957613071,1.0492114779579735,1.0959937736042298,1.1499292470360305,20,1.1923331560497437,1.1499292470360305]
[null,102.66999800000001,21,1.185428897524202,1.0929462776858703,1.0846177179304257,1.1012939397509518,1.1944829197032851,21,1.2036551120888099,1.1944829197032851]
[null,103.410004,22,1.1939730147330219,1.0979588586964077,1.0874478631654838,1.1066197372122482,1.2033912685682084,22,1.2150229436804787,1.2033912685682084]
[null,108.370003,23,1.2512412163579125,1.1032741828150834,1.1341162839189083,1.1119712899397591,1.2611047471709946,23,1.2268092162221218,1.2611047471709946]
[null,103.860001,24,1.1991686849189624,1.1087421910252546,1.0815577278700745,1.1173487224845482,1.2084771455289185,24,1.2388516707067871,1.2084771455289185]
[null,103.010002,25,1.1893545873530242,1.1144298865827222,1.0672314173124435,1.1227521600000008,1.1982363790074082,25,1.2512285623293073,1.1982363790074082]
[null,98.129997000000003,26,1.1330099973096641,1.1202887345535815,1.0113553429251896,1.1281817282447377,1.1409926186508899,26,1.2638892806817699,1.1409926186508899]
[null,101.510002,27,1.1720355712731143,1.1257029518898898,1.0411588326258174,1.1336375535855414,1.1802967519119099,27,1.2761391404444771,1.1802967519119099]
[null,103.69000200000001,28,1.1972058746425831,1.1316019437695604,1.0579743886392461,1.1391197630002972,1.2051595348471222,28,1.2890301379974571,1.2051595348471222]
[null,103.459999,29,1.1945502575389646,1.1374800733185659,1.0501724694428256,1.1446284840809484,1.2020573217218875,29,1.3019920919949162,1.2020573217218875]
[null,97.709998999999996,30,1.1281606958993105,1.1438272121276836,0.9863034240991424,1.1501638450364662,1.134410538634502,30,1.3155887043581183,1.134410538634502]
[null,91.830001999999993,31,1.0602701875040963,1.1501448988664491,0.92185792290090507,1.1557259746958333,1.0654151464757249,31,1.3292523342838676,1.0654151464757249]
[null,95.510002,32,1.102759506953475,1.1566799276493509,0.95338345603916974,1.1613150025110424,1.1071785106441145,32,1.3432697530825783,1.1071785106441145]
[null,93.120002999999997,33,1.0751645528788294,1.1637138092039003,0.9239080471291754,1.1669310585601089,1.0781369954486517,33,1.3579737872353241,1.0781369954486517]
[null,97.120002999999997,34,1.1213485957585887,1.1705047966384328,0.95800427215589756,1.1725742735500986,1.1233311634810925,34,1.3725038116052162,1.1233311634810925]
[null,93.809997999999993,35,1.0831312425455342,1.1776028659997464,0.91977633021977323,1.1782447788201691,1.0837216587638234,35,1.3875044283878684,1.0837216587638234]
[null,92.059997999999993,36,1.0629257237856395,1.1850072456640464,0.89697824859290576,1.1839427063446275,1.0619708551713489,36,1.402980685469484,1.0619708551713489]
[null,85.019997000000004,37,0.98164179677125252,1.1928474483970712,0.82293993091100337,1.1896681887360012,0.97902545704542332,37,1.4190926633729044,0.97902545704542332]
[null,89.5,38,1.033367959434615,1.2001823163783929,0.86100915280342727,1.1954213592481244,1.0292687317693492,38,1.4347235759906209,1.0292687317693492]
[null,89.629997000000003,39,1.034868906190175,1.2066915791551125,0.85760845941657904,1.2012023517792401,1.0301612983569657,39,1.4494807627533262,1.0301612983569657]
[null,81.519997000000004,40,0.94123075925146304,1.2142653044665823,0.77514424219255662,1.2070113008751153,0.93560786013469321,40,1.4656319447517274,0.93560786013469321]
[null,76.550003000000004,41,0.88384715524942647,1.2221596923227447,0.72318467120254404,1.2128483417321734,0.87711332923413254,41,1.4822943561655442,0.87711332923413254]
[null,72.720000999999996,42,0.83962591110003537,1.2302976016822547,0.68245756957663573,1.2187136102006402,0.83172032842749632,42,1.4993804317673698,0.83172032842749632]
[null,78.050003000000004,43,0.9011661713293363,1.2378411798536655,0.72801437373078015,1.2246072427877057,0.89153167492426899,43,1.5158692742696778,0.89153167492426899]
[null,81.519997000000004,44,0.94123075925146327,1.2457575981170419,0.75554888099749917,1.2305293766607013,0.929725093570543,44,1.5329413206812961,0.929725093570543]
[null,84.300003000000004,45,0.97332873832896039,1.2535765188883468,0.77644142472618582,1.2364801496502922,0.96005440904012029,45,1.5500224816731554,0.96005440904012029]
[null,83.25,46,0.96120539243499126,1.2611288881076219,0.76217855407096513,1.2424597002536852,0.94697613783079859,46,1.5669018202994593,0.94697613783079859]
[null,87.199996999999996,47,1.0068121001407213,1.2684551831606177,0.79373092049814586,1.248468167637852,0.99094778791182569,47,1.5836259182512722,0.99094778791182569]
[null,92.150002000000001,48,1.0639649109344771,1.2751171792869709,0.83440559676988479,1.2545056916427682,1.0467665702864011,48,1.5996417589269769,1.0467665702864011]
[null,95.879997000000003,49,1.107031473189799,1.2818749509900194,0.86360332755922486,1.2605724127846676,1.0886345303101996,49,1.6158961998577162,1.0886345303101996]
[null,96.75,50,1.1170765371541789,1.2885270039891159,0.86694072665598143,1.2666684722593133,1.0981264857727109,50,1.6321365316077636,1.0981264857727109]
[null,100.30999799999999,51,1.1581803122251433,1.2941612206969697,0.89492738130524885,1.2727940119452834,1.1390582120511941,51,1.6472006521949014,1.1390582120511941]
[null,103.949997,52,1.2002077796997135,1.3005692688453687,0.92283264601911197,1.2789491744072727,1.1802560507422222,52,1.6633619926492547,1.1802560507422222]
[null,99.629997000000003,53,1.1503290133895734,1.3073999299094139,0.87986008494682766,1.2851341028994114,1.1307382009451412,53,1.680184236054888,1.1307382009451412]
[null,98.699996999999996,54,1.1395912234200294,1.3146397017952576,0.86684680362521849,1.2913489413685988,1.1194017021901796,54,1.6976585871944363,1.1194017021901796]
[null,95.580001999999993,55,1.1035677277038707,1.3219116403101197,0.8348271503570196,1.2975938344578533,1.0832665631412879,55,1.7153043941644786,1.0832665631412879]
[null,99.029999000000004,56,1.1434014300496311,1.3292991344578033,0.86015359553815063,1.3038689275096793,1.121527546107923,56,1.733231836785041,1.121527546107923]
[null,98.339995999999999,57,1.1354346480148405,1.3362311563003428,0.84972921239057719,1.3101743665694499,1.113293432599382,57,1.7506958087961653,1.113293432599382]
[null,94.230002999999996,58,1.0879806247779629,1.342743910347078,0.81026666097240918,1.3165102983888051,1.0667244036112871,58,1.7677361860707825,1.0667244036112871]
[null,93.989998,59,1.0852095244751236,1.3493697077633138,0.80423439049476186,1.3228768704290681,1.0639030735891397,59,1.7850499760577188,1.0639030735891397]
[null,102.089996,60,1.1787321882146149,1.355946498749919,0.86930582386644129,1.3292742308646772,1.1555458304062483,60,1.8024247392194506,1.1555458304062483]
[null,103.94000200000001,61,1.200092377322568,1.362798672220999,0.88060870749656439,1.335702528586634,1.1762312772985686,61,1.8202936324400958,1.1762312772985686]
[null,106.57,62,1.2304583624239882,1.3698359405426486,0.89825235709361873,1.3421619132059688,1.2056001021385423,62,1.8385416267370189,1.2056001021385423]
[null,107.199997,63,1.2377323145395183,1.376442302751244,0.89922571550258878,1.3486525350572227,1.2127430408012112,63,1.8563424009654665,1.2127430408012112]
[null,107.66999800000001,64,1.243158951123901,1.3836786181889136,0.89844486630216358,1.3551745452019466,1.2175496130800583,64,1.8751260421098188,1.2175496130800583]
[null,109.529999,65,1.2646345426089995,1.3906500838843916,0.90938371720123656,1.3617280954322168,1.2383333572415096,65,1.8936872901405453,1.2383333572415096]
[null,107.139999,66,1.2370395769883433,1.3978666053196942,{"$f":"D72/E72","v":0.88494822916628046},1.3683133382741677,1.2108864656503264,66,1.9127195211869692,{"$f":"H72","v":1.2108864656503264}]
[null,107.389999,67,1.2399260796683282,1.4048865765184639,0.88258091463943344,{"$f":"G72*(1+$G$2)","v":1.3749304269915419},{"$f":"G73*F73","v":1.2134873538197819},67,{"$f":"G73*E73","v":1.9316213005272171},1.2134873538197819]
[null,111.089996,68,1.2826462846940734,1.4122962947334108,0.9081991431098313,1.381579515589257,1.2547493321962591,68,1.9511996307462882,1.2547493321962591]
[null,110.550003,69,1.2764115197273809,1.4201529183675374,0.89878456271780438,1.38826075881699,1.2477473390516156,69,1.9715425680890803,1.2477473390516156]
[null,111.58000199999999,70,1.2883038992229081,1.427716691719062,0.90235262128350413,1.3949743121727787,1.25875872721226,70,1.9916281100083937,1.25875872721226]
[null,116.66999800000001,71,1.3470730476033592,1.4353317022819077,0.93850992454341131,1.4017203319066416,1.3155284429286676,71,2.0119336301187203,1.3155284429286676]
[null,118.050003,72,1.3630066001269299,1.4428347512900004,0.94467269998057768,1.408498975024213,1.3305705296559995,72,2.0322312683212806,1.3305705296559995]
[null,116.029999,73,1.3396836122886087,1.450750972859681,0.92344147090100559,1.4153103992903984,1.3069563169022149,73,2.0532629386689689,1.3069563169022149]
[null,111.68,74,1.2894584772028812,1.4589324134145696,0.88383702037639855,1.4221547632330453,1.2569530284499975,74,2.0748276809726125,1.2569530284499975]
[null,111.519997,75,1.2876110808496586,1.4664421181223048,0.87805107677783478,1.4290322261466339,1.2547632849182782,75,2.0955930445755024,1.2547632849182782]
[null,106.970001,76,1.2350767782579752,1.4747494122802267,0.83748246852889086,1.4359429480959833,1.202577044838077,76,2.1176560187724873,1.202577044838077]
[null,104.949997,77,1.2117537904196538,1.4830524534918319,0.81706738528808731,1.4428870899199775,1.1789359818268534,77,2.1398772388175122,1.1789359818268534]
[null,104.260002,78,1.203787100752949,1.4917435471850349,0.80696652117217582,1.4498648132353087,1.1699923645064434,78,2.1628264794344076,1.1699923645064434]
[null,108.220001,79,1.2495092916579,1.5004855730684015,0.83273662478655475,1.4568762804402384,1.2131942365053943,79,2.1860218405461325,1.2131942365053943]
[null,104.25,80,1.2036716175537281,1.5099160221221521,0.79717785619758863,1.4639216547183773,1.1670059263496226,80,2.2103987615908509,1.1670059263496226]
[null,108.43,81,1.2519339423630766,1.5190081986290627,0.82417852878804321,1.4710011000424832,1.212367522478607,81,2.2344627311569019,1.212367522478607]
[null,108.290001,82,1.2503175124082959,1.5274855128773022,0.81854623292177164,1.4781147811782771,1.2099052859594674,82,2.257798914619622,1.2099052859594674]
[null,95.959998999999996,83,1.107955177139416,1.536216452673236,0.7212233505320268,1.4852628636882781,1.0712062589700528,83,2.2816852477424985,1.0712062589700528]
[null,97.550003000000004,84,1.1263133803681633,1.5447266709398257,0.7291344168239835,1.4924455139356567,1.0881933894450455,84,2.3054203903009043,1.0881933894450455]
[null,96.57,85,1.1149982552245901,1.5538972688117696,0.71754953020620482,1.4996628990881067,1.076082408708346,85,2.3303220830313496,1.076082408708346]
[null,96.220000999999996,86,1.1109571630186219,1.5630827174342032,0.71074751875080266,1.5069151871217354,1.071036230214675,86,2.3554330856291132,1.071036230214675]
[null,93.980002999999996,87,1.0850941220979782,1.5717280637080557,0.69038286402929017,1.514202546824974,1.045379490997471,87,2.3799146369830231,1.045379490997471]
[null,90.309997999999993,88,1.0427202050257454,1.5817531050919429,0.6592180547451082,1.5215251478025047,1.0030168481801305,88,2.406677127012089,1.0030168481801305]
[null,87.279999000000004,89,1.0077358040903384,1.5916076436151732,0.63315592139364829,1.528883160479209,0.9680214261764466,89,2.4333821244132325,0.9680214261764466]
[null,86,90,0.9929569219148261,1.6018000373307517,0.61990067347575728,1.5362767561041339,0.9523389957541043,90,2.4608081652779679,0.9523389957541043]
[null,79.309997999999993,91,0.915714087106407,1.6120822770224394,0.5680318555438475,1.5437061067544773,0.87687424423411442,91,2.4885812556302027,0.87687424423411442]
[null,72.150002000000001,92,0.8330446965356807,1.6230903698094279,0.5132460348671104,1.5511713853395932,0.79613256292486878,92,2.5176913374686429,0.79613256292486878]
[null,63.540000999999997,93,0.73363353269098797,1.6341736312826143,0.44893242593516874,1.5586727656050157,0.69973874590213836,93,2.5471419333500633,0.69973874590213836]
[null,73.900002000000001,94,0.85325021529557554,1.6447845669158738,0.51876107817299144,1.5662104221365027,0.81248900723330819,94,2.5760787308729154,0.81248900723330819]
[null,69.970000999999996,95,0.8078743816202012,1.6555130685512527,0.48799033783960155,1.5737845303640998,0.76799164465911574,95,2.6054208571015631,0.76799164465911574]
[null,68.559997999999993,96,0.79159447186705389,1.6656230374000218,0.47525427668357939,1.5813952665662223,0.75156486356276619,96,2.6340083872280484,0.75156486356276619]
[null,76.980002999999996,97,0.88881193985900098,1.6762328279807206,0.53024372570588019,1.5890428078737584,0.84257997875311486,97,2.663605719624655,0.84257997875311486]
[null,81.589995999999999,98,0.94203896845584867,1.6867535999961207,0.55849234201012832,1.5967273322741915,0.89175998735339757,98,2.6932855759256946,0.89175998735339757]
[null,83.360000999999997,99,0.96247546516019578,1.6967558177819608,0.56724453517322626,1.604449018615743,0.91011493777382613,99,2.7223582066708194,0.91011493777382613]
[null,87.300003000000004,100,1.0079667704887803,1.7086159085159531,0.5899317485369,1.6122080466115345,0.95109271194280254,100,2.7546443162778971,0.95109271194280254]
[null,91.150002000000001,101,1.0524189002145379,1.719934903767437,0.61189461177237781,1.6200045968437704,0.99127208385518628,101,2.7863024503752958,0.99127208385518628]
[null,95.190002000000007,102,1.0990647835230949,1.7314165294839294,0.63477780465148093,1.6278388507679409,1.0333159720168632,102,2.8184670935557361,1.0333159720168632]
[null,88.75,103,1.0247084513946607,1.7428865710408943,0.58793754477245175,1.6357109907170448,0.96169590383949399,103,2.8508587198247342,0.96169590383949399]
[null,86.879997000000003,104,1.0031173767103412,1.7553207535915532,0.57147240734086213,1.6436211999058337,0.93928416386666314,104,2.8850824032377607,0.93928416386666314]
[null,83.870002999999997,105,0.96836395371938644,1.7678883692774729,0.54775175319194613,1.6515696624350753,0.90465017811744319,105,2.9197907972704917,0.90465017811744319]
[null,89.040001000000004,106,1.0280568060494542,1.779716268997406,0.57765208081657005,1.6595565632958391,0.95864630202063728,106,2.9535398150190284,0.95864630202063728]
[null,91.239998,107,1.0534579949952896,1.7918841647488661,0.58790518702024053,1.6675820883738011,0.98038015953700275,107,2.9881139375758585,0.98038015953700275]
[null,90.190002000000007,108,1.0413347299233957,1.8036664167910503,0.57734330485348906,1.67564642445357,0.96742324445995642,108,3.0223071822029062,0.96742324445995642]
[null,100.860001,109,1.1645306527591428,1.8155231762443338,0.64142979169681491,1.6837497592230353,1.0800072573279937,109,3.0568867108652373,1.0800072573279937]
[null,99.709998999999996,110,1.1512527173391907,1.8275349760205322,0.62994839083520582,1.6918922812777342,1.0658048200574139,110,3.0919923196942274,1.0658048200574139]
[null,102.769997,111,1.1865834870501852,1.8387590449403819,0.64531755278933667,1.7000741801252421,1.0970877094787592,111,3.1260267757748932,1.0970877094787592]
[null,101.639999,112,1.1735365180286745,1.850565389317703,0.63415025743097542,1.7082956461895829,1.0833161237993385,112,3.1613127975605622,1.0833161237993385]
[null,100.18,113,1.1566793539235731,1.8625813892428618,0.62100875731060678,1.71655687081566,1.0659968491982168,113,3.1972268811582114,1.0659968491982168]
[null,104.279999,114,1.2040179863293157,1.8750152681826675,0.64213769709528468,1.7248580462737111,1.1075963736504728,114,3.2341351722109342,1.1075963736504728]
[null,103.44000200000001,115,1.1943193719625984,1.8870821472647523,0.63289209412198355,1.7331993657637816,1.0969281761291334,115,3.270689580783424,1.0969281761291334]
[null,102.910004,116,1.1882000093730516,1.8995353384102769,0.62552140270654688,1.7415810234202223,1.089396204696921,116,3.3081946986914481,1.089396204696921]
[null,105.239998,117,1.215102145074447,1.9117803156643742,0.63558670163008746,1.7500032143162068,1.1122787708292889,117,3.3456216974791073,1.1122787708292889]
[null,102.900002,118,1.1880845261738306,1.9234238434499138,0.61769252274779163,1.7584661344682722,1.0861913827662644,118,3.3822756909354768,1.0861913827662644]
[null,102.099998,119,1.1788476714138358,1.9353327353507699,0.60911886100049628,1.7669699808408805,1.0762947421518658,119,3.419674846303479,1.0762947421518658]
[null,107.459999,120,1.2407343004187241,1.9462607374536682,0.63749644461409705,1.7755149513510038,1.1318844688454364,120,3.4556150385764184,1.1318844688454364]
[null,102.029999,121,1.1780394622094508,1.9581787850544425,0.60159954300429119,1.7841012448727291,1.0733144935888208,121,3.4935892080989994,1.0733144935888208]
[null,99.82,122,1.1525227900643944,1.9704691734891859,0.58489765055475484,1.7927290612418882,1.0485630160016117,122,3.5325173515953479,1.0485630160016117]
[null,98.419998000000007,123,1.1363583519644573,1.9817456557072246,0.57341281344145334,1.8013986012607077,1.0329450400784013,123,3.5699138522454783,1.0329450400784013]
[null,98.440002000000007,124,1.136589318362899,1.9941502976239214,0.56996171237302062,1.8101100667024832,1.0316934332013898,124,3.6096315282468132,1.0316934332013898]
[null,96.120002999999997,125,1.1098025850386493,2.006377443832366,0.55313749087949471,1.8188636603162747,1.0060816813192377,125,3.649327021464948,1.0060816813192377]
[null,100.480003,126,1.1601431917775868,2.018782903052204,0.57467456754441637,1.8276595858316256,1.0503094821061965,126,3.689647924476358,1.0503094821061965]
[null,98.849997999999999,127,1.1413231365740313,2.0309453786790854,0.56196643620043629,1.8364980479633042,1.032050263102996,127,3.729827223464234,1.032050263102996]
[null,96.769997000000004,128,1.1173074227305457,2.043709731278236,0.54670553534612132,1.8453792524160686,1.0088790521087518,128,3.7714195360616753,1.0088790521087518]
[null,96.529999000000004,129,1.1145364032497815,2.0564501617509774,0.54197102559529209,1.8543034058894539,1.0049787186547505,129,3.8132825389767557,1.0049787186547505]
[null,92.339995999999999,130,1.0661585836952014,2.0691607139836079,{"$f":"D136/E136","v":0.51526136973797565},1.8632707160825823,0.96007142136137014,130,3.8554065652341842,{"$f":"H136","v":0.96007142136137014}]
[null,94.830001999999993,131,1.0949082196639157,2.0824815738348916,0.52577090401219795,{"$f":"G136*(1+$G$2)","v":1.8722813916989982},{"$f":"G137*F137","v":0.98439107987879837},131,{"$f":"G137*E137","v":3.8989914992471109},0.98439107987879837]
[null,95.099997999999999,132,1.0980255963742567,2.0956439984673221,0.52395616678086199,1.8813356424515246,0.98573741164711115,132,3.9426097482062015,0.98573741164711115]
[null,89.25,133,1.0304814567546301,2.1098117001950425,0.48842342501909852,1.8904336790671448,0.9233320923014301,133,3.988459094538622,0.9233320923014301]
[null,87.040001000000004,134,1.0049647846095737,2.1242006159903726,0.47310257658551047,1.8995757132919056,0.89869416437765948,134,4.0350799002950168,0.89869416437765948]
[null,89.209998999999996,135,1.0300196047798216,2.1373019870224752,0.48192516127061935,1.9087619578958468,0.91988041438617907,135,4.0796007253637034,0.91988041438617907]
[null,96.830001999999993,136,1.1180002411037953,2.1520962157079881,0.51949361415330586,1.9179926266779521,0.99638492155232172,136,4.1277046736294452,0.99638492155232172]
[null,97.239998,137,1.1227340593149278,2.1668660815171621,0.51813726233087254,1.9272679344711254,0.99858933134494443,137,4.1761315172011226,0.99858933134494443]
[null,95.529999000000004,138,1.1029903925298414,2.1824354595593185,0.50539427761706146,1.9365880971471912,0.97874054239950437,138,4.2264785337745359,0.97874054239950437]
[null,100.68,139,1.1624523592835423,2.1979337409598054,0.5288841686264466,1.945953331621918,1.0291839099807221,139,4.277076485904959,1.0291839099807221]
[null,103.290001,140,1.1925874588085961,2.2136330096065353,0.53874669090725835,1.9553638558600672,1.0534458068642685,140,4.3284579771233602,1.0534458068642685]
[null,102.540001,141,1.1839279507686411,2.2294632147618092,0.53103722139462584,1.9648198888804662,1.0433924943319803,141,4.3804936658913851,1.0433924943319803]
[null,93.150002000000001,142,1.0755109216544168,2.2452954576458164,0.47900641227060858,1.974321650761105,0.94571273059926231,142,4.4329354343856986,0.94571273059926231]
[null,94.699996999999996,143,1.0934071805402699,2.2620958040139714,0.48336024433628128,1.9838693626442592,0.95892357985899168,143,4.4877025609494501,0.95892357985899168]
[null,96.110000999999997,144,1.1096871018394279,2.2788477080091765,0.48695096997458481,1.9934632467416362,0.97071886160952481,144,4.542799150837709,0.97071886160952481]
[null,99.93,145,1.1537928512435873,2.2964603912538175,0.50242227370341952,2.0031035263395474,1.0064038281668528,145,4.6000479078196186,1.0064038281668528]
[null,96.279999000000004,146,1.1116499005697962,2.3142091988256723,0.48035843135266004,2.0127904258041038,0.96686085158091195,146,4.6580181187040992,0.96686085158091195]
[null,101.589996,147,1.1729591828546444,2.3303997867986075,0.5033295958484445,2.0225241705864399,1.0179962733749832,147,4.7132898959296696,1.0179962733749832]
[null,101.760002,148,1.1749220739530986,2.3485692435472969,0.50027142149681192,2.0323049872279584,1.0167041048755909,148,4.773008986511365,1.0167041048755909]
[null,99.080001999999993,149,1.1439787652236597,2.3664248042345402,0.4834207126195581,2.0421331033656047,0.98720944009299039,149,4.8325544293528253,0.98720944009299039]
[null,102.910004,150,1.1882000093730509,2.3843324808147486,0.49833654447681386,2.052008747737164,1.0225909485835323,150,4.8926711081457182,1.0225909485835323]
[null,103.80999799999999,151,1.1985913497449323,2.4018720224886869,0.49902381913879751,2.0619321501865846,1.0289532563911821,151,4.9524971438030985,1.0289532563911821]
[null,109.32,152,1.262209891903822,2.4202927357833519,0.5215112507848334,2.0719035416693274,1.080521007521497,152,5.0146130911460727,1.080521007521497]
[null,109.32,153,1.262209891903822,2.4394714006592593,0.51741122751540103,2.0819231542577423,1.0772104148372341,153,5.0787919931820777,1.0772104148372341]
[null,101.82,154,1.1756148115042733,2.4601233640237448,0.47786823567313041,2.0919912211464671,0.99969615389293986,154,5.1465564804749881,0.99969615389293986]
[null,106.160004,155,1.225724544212855,2.4823756853561405,0.49377076622348692,2.1021079766578574,1.0379594663188541,155,5.2182217292486586,1.0379594663188541]
[null,107.94000200000001,156,1.2462764202023264,2.5035744936061546,0.49779881660608666,2.1122736562474382,1.0514873264281865,156,5.2882344492973008,1.0514873264281865]
[null,114.160004,157,1.3180926299723734,2.5265387878653147,0.52169894889523405,2.1224884965093849,1.1073000176711718,157,5.3625495132288954,1.1073000176711718]
[null,113.660004,158,1.3123196246124036,2.5531685066894152,0.51399647973647944,2.132752735182029,1.0962273980319108,158,5.4452771160224671,1.0962273980319108]
[null,102.089996,159,1.178732188214614,2.5790324534112896,0.45704434104949065,2.1430666111533925,0.97947646711976732,159,5.5270383399867518,0.97947646711976732]
[null,106.290001,160,1.2272254909684148,2.6041564690129184,0.47125643392448818,2.1534303644667458,1.0148179142633096,160,5.6078696141949225,1.0148179142633096]
[null,111.239998,161,1.2843782093940848,2.6259457672495361,0.48911071409497009,2.163844236326196,1.0583593996197909,161,5.682137613368079,1.0583593996197909]
[null,114.239998,162,1.3190162415539042,2.647757664173227,0.49816350620054661,2.1743084691023005,1.0831611305295448,162,5.7570419133423725,1.0831611305295448]
[null,121.66999800000001,163,1.4048031012030571,2.6700641157275631,0.52613084941604993,2.1848233063377065,1.1495029419874401,163,5.8336183094575587,1.1495029419874401]
[null,122.379997,164,1.4130007572682035,2.6952358708569291,0.52425866416617217,2.1953889927528207,1.150951700665712,164,5.9170911637518655,1.150951700665712]
[null,125.459999,165,1.4485624933776395,2.7215834629413251,0.53224988801633866,2.2060057742515049,1.1741463263087599,165,6.0038288343559696,1.1741463263087599]
[null,127.470001,166,1.47176999801674,2.7478672484395945,0.53560447610869855,2.2166738979267979,1.1872604618029092,166,6.091125604583981,1.1872604618029092]
[null,140.520004,167,1.6224454725499868,2.7774598966044337,0.58414721830313276,2.2273936120666669,1.3011257825549107,167,6.1864964314680604,1.3011257825549107]
[null,135.759995,168,1.567486357608977,2.8067716103625715,0.5584659442263965,2.2381651661597868,1.249939022854055,168,6.2820184476797172,1.249939022854055]
[null,129.550003,169,1.4957857234062364,2.8367363964833929,0.52729105364196405,2.2489888109013454,1.1858716797291582,169,6.3797884151677531,1.1858716797291582]
[null,131.270004,170,1.5156448733905437,2.8685148388164916,0.52837268013432248,2.2598647981988793,1.1940508201655518,170,6.4824557073525213,1.1940508201655518]
[null,136,171,1.570257457911816,2.8973854583010841,0.54195669872401264,2.270793381178136,1.2306716843476411,171,6.5793637214318821,1.2306716843476411]
[null,132.80999800000001,172,1.5334256606231866,2.9310491083053671,0.52316614425807462,2.2817748141889651,1.1937473316044256,172,6.6879940344822106,1.1937473316044256]
[null,132.58999600000001,173,1.5308855151727785,2.9650171568755908,0.51631590448736586,2.2928093528112385,1.1838139348138266,173,6.798219068530142,1.1838139348138266]
[null,131.21000699999999,174,1.5149521473853791,2.9989377654837153,0.50516291629046994,2.3038972538607987,1.1638434555939263,174,6.9092444823973711,1.1638434555939263]
[null,130.91999799999999,175,1.5116037003625002,3.0341362569558585,0.49819901690212443,2.3150387753954349,1.1533500419923037,175,7.0241430846859796,1.1533500419923037]
[null,122.790001,176,1.4177346678474219,3.0726357053406947,0.46140668917671873,2.3262341767208903,1.0733400097305159,176,7.1476701903764228,1.0733400097305159]
[null,116.18,177,1.341415525442609,3.1126153258661851,0.43096090747073512,2.3374837183968959,1.0073641044783945,177,7.2756876458448563,1.0073641044783945]
[null,121.889999,178,1.4073432351074546,3.1513737824581352,0.44658086671321434,2.3487876622432364,1.048923629929889,178,7.4019078593544689,1.048923629929889]
[null,126.349998,179,1.4588384313723755,3.1872122411803416,0.45771612336432105,2.3601462713458417,1.0802770018931755,179,7.522287087009607,1.0802770018931755]
[null,122.550003,180,1.4149636483666577,3.2231535167548571,0.43899976870827878,2.3715598100629114,1.0411142080954676,180,7.6439013419987534,1.0411142080954676]
[null,120.400002,181,1.3901397137727765,3.2630932456341188,0.42601899765896201,2.3830285440310668,1.0152154317208106,181,7.7760443461810826,1.0152154317208106]
[null,113.110001,182,1.3059692840784043,3.3030844648552011,0.39537871282854242,2.3945527401715334,0.94675518020908012,182,7.9094099563370452,0.94675518020908012]
[null,111.959999,183,1.2926913486584521,3.3382039448311196,0.38724157361926836,2.4061326666963536,0.93175460018822254,183,8.0321615597527884,0.93175460018822254]
[null,116.44000200000001,184,1.3444175113218146,3.3775279873012303,0.39804777824981219,2.4177685931146282,0.9623874168114519,184,8.166081090062578,0.9623874168114519]
[null,111.879997,185,1.2917676447088353,3.4153377937563341,0.37822544143959891,2.4294607902387892,0.91888387984826292,185,8.2974292553516662,0.91888387984826292]
[null,109.610001,186,1.2655582465586148,3.4568177730432428,0.3661049929873707,2.4412095301909029,0.89373899793124301,186,8.4388164916864579,0.89373899793124301]
[null,107.089996,187,1.236462241814313,3.4964527932629306,0.35363332924064217,2.4530150864090032,0.86746789168433736,187,8.5768514507908691,0.86746789168433736]
[null,119.510002,188,1.3798637642320299,3.5352356392322575,0.39031733809169594,2.4648777336534557,0.9620845157211092,188,8.7139236103617321,0.9620845157211092]
[null,120.41999800000001,189,1.3903705878031325,3.57228684584683,0.3892102308132363,2.4767977480133516,0.96399502318198049,189,8.8478320150511482,0.96399502318198049]
[null,133.720001,190,1.5439325650163642,3.6043199824124645,0.42835613168367204,2.488775406912934,1.0660822059346813,190,8.9703429308730005,1.0660822059346813]
[null,138.529999,191,1.5994688534872534,3.6366156769398068,0.43982345003616058,2.5008109891180546,1.099915317122246,191,9.0944884480900612,1.099915317122246]
[null,140.63999899999999,192,1.6238309361063263,3.6681197283657894,0.4426875501225177,2.5129047747426618,1.1124316584220062,192,9.2176355797381486,1.1124316584220062]
[null,145.300003,193,1.6776353922452889,3.7007067010540062,0.45332838502642697,2.5250570452553194,1.1446800324251956,193,9.3444955279199888,1.1446800324251956]
[null,148.05999800000001,194,1.7095023241022693,3.7344003682017948,{"$f":"D200/E200","v":0.45777157121624762},2.5372680834857579,1.1614891971741128,194,9.4751748651958767,{"$f":"H200","v":1.1614891971741128}]
[null,152.96000699999999,195,1.7660778805440707,3.7645088432799985,0.46913899105236145,{"$f":"G200*(1+$G$2)","v":2.5495381736314573},{"$f":"G201*F201","v":1.1960877664269423},195,{"$f":"G201*E201","v":9.5977590009155573},1.1960877664269423]
[null,164.429993,196,1.8985104618576305,3.7977602857751616,0.49990265814529289,2.5618676012642609,1.2806844236883093,196,9.7293590334954878,1.2806844236883093]
[null,162.38999899999999,197,1.8749566692650175,3.830160903665309,0.48952425666262733,2.5742566533370219,1.2601610746836285,197,9.8598171896117623,1.2601610746836285]
[null,167.63999899999999,198,1.9355732255447016,3.8654560987323729,0.50073605186706116,2.5867056181902819,1.2952567585949475,198,9.9987970074589185,1.2952567585949475]
[null,162.55999800000001,199,1.8769194795413968,3.9016113511188726,0.48106264582276986,2.5992147855589813,1.250385141802667,199,10.141125911332928,1.250385141802667]
[null,164.39999399999999,200,1.8981640930820429,3.9408786642649969,0.48166012069698283,2.6117844465792031,1.2579924117738415,200,10.292725601183143,1.2579924117738415]
[null,166.070007,201,1.9174460810824818,3.9798717691855261,0.48178589469350763,2.6244148937949485,1.2644060776539661,201,10.444834746444547,1.2644060776539661]
[null,163.550003,202,1.8883500878841903,4.0176205803222942,0.47001702876898011,2.6371064211649458,1.2394849246235464,202,10.594893030172358,1.2394849246235464]
[null,166.39999399999999,203,1.921256114521922,4.0575094987360751,0.47350625183265704,2.6498593240694914,1.2547249564239631,203,10.751829377726317,1.2547249564239631]
[null,164.929993,204,1.9042834672175999,4.0969618308210469,0.46480380971378837,2.6626738993173253,1.237620972428161,204,10.908873333426525,1.237620972428161]
[null,163.41000399999999,205,1.8867336579294092,4.1375688960686112,0.45600054170025411,2.6755504451525374,1.2200524523359131,205,11.070274301725666,1.2200524523359131]
[null,157.05999800000001,206,1.8134164205817271,4.1791758354552693,0.43391723439752755,2.6884892612615103,1.1665818249540465,206,11.235669354545092,1.1665818249540465]
[null,159.179993,207,1.8378939055779457,4.2200836694961303,0.43551124800266972,2.7014906487798935,1.1765295639176734,207,11.400516570212535,1.1765295639176734]
[null,160.050003,208,1.8479390503644009,4.2653518711157963,0.43324422139198299,2.7145549102996123,1.1760652285385398,208,11.578531865893023,1.1760652285385398]
[null,150.550003,209,1.7382519485249726,4.3123642288623687,0.40308560600956828,2.7276823498759097,1.0994894930013344,209,11.762759793304122,1.0994894930013344]
[null,153.179993,210,1.7686178412583071,4.3620284871430428,0.40545765495829722,2.7408732730344236,1.1113080498224102,210,11.955767296625147,1.1113080498224102]
[null,150.66000399999999,211,1.7395220212501767,4.4099271451607667,0.39445595448420073,2.7541279867782973,1.0863821837962835,211,12.145503770140586,1.0863821837962835]
[null,166.679993,212,1.9244889859774952,4.4575688567191172,0.43173511118658692,2.7674467995953242,1.1948039517262514,212,12.33608466650311,1.1948039517262514]
[null,166.10000600000001,213,1.9177924498580694,4.5049680793128095,0.4257061129167003,2.7808300214651283,1.1838163391199841,213,12.527550480695158,1.1838163391199841]
[null,166.08999600000001,214,1.9176768742907628,4.5499930753493381,0.42146808633187383,2.7942779638663775,1.1776989861100871,214,12.713945386193265,1.1776989861100871]
[null,163.58000200000001,215,1.8886964566597781,4.5947039251119559,0.41105944745150419,2.8077909397840344,1.1541689922669649,215,12.90096805191949,1.1541689922669649]
[null,167.240005,216,1.93095489053279,4.6381333183767124,0.41632155826184825,2.821369263716639,1.1745968483025946,216,13.085886785488116,1.1745968483025946]
[null,179.63000500000001,217,2.0740099633528448,4.6829618299399174,0.44288423409580824,2.8350132516836295,1.255582672623371,217,13.276258845008286,1.255582672623371]
[null,181.179993,218,2.0919061414166227,4.728740668584873,0.44238123594175621,2.8487232212326972,1.2602216994649016,218,13.470873349785156,1.2602216994649016]
[null,180.66000399999999,219,2.0859023428483718,4.7717631398512745,0.43713451018304,2.862499491447176,1.2512973130929623,219,13.659169561130653,1.2512973130929623]
[null,179.83000200000001,220,2.0763191308588005,4.8180858476141104,0.43094274293327139,2.87634238295347,1.2395388761251904,220,13.858464528200759,1.2395388761251904]
[null,189.550003,221,2.1885463666026261,4.8610526131866685,0.45022067045020564,2.8902522179285151,1.3012512913259699,221,14.049668096729972,1.3012512913259699]
[null,191.85000600000001,222,2.2151022258965201,4.9029988359551417,0.45178518290735042,2.9042293201072766,1.3120877745895558,222,14.23943297583277,1.3120877745895558]
[null,190.91999799999999,223,2.2043643435588898,4.94454671376229,0.44581727530724363,2.9182740147902853,1.3010169698737357,223,14.42954218968919,1.3010169698737357]
[null,188.63000500000001,224,2.1779240598323031,4.9879273218211413,0.43663909261555189,2.9323866288512073,1.2803946368195682,224,14.626531384189928,1.2803946368195682]
[null,182.08000200000001,225,2.1022976549786652,5.0318579792497946,0.41779749421546652,2.9465674907444517,1.2310685141697868,225,14.826709139700515,1.2310685141697868]
[null,189.820007,226,2.1916638356810529,5.0742083017491248,0.43192232272482128,2.9608169305128156,1.2788429257900711,226,15.023801848767491,1.2788429257900711]
[null,202.16999799999999,227,2.3342569641582132,5.1163562051169142,0.45623425550857888,2.9751352797951647,1.3573586294146545,227,15.221851849842238,1.3573586294146545]
[null,211.279999,228,2.4394411333628758,5.1552965819328449,0.47319123053212792,2.9895228718341524,1.4146160064271436,228,15.411877042776668,1.4146160064271436]
[null,211.779999,229,2.4452141387228461,5.195534731062347,0.47063762736561782,3.0039800414839757,1.4137860393776884,229,15.607282636948106,1.4137860393776884]
[null,226.91999799999999,230,2.6200207294767242,5.2339247507052917,0.50058433284193971,3.0185071252181679,1.5110173754559779,230,15.798639152859646,1.5110173754559779]
[null,238.89999399999999,231,2.7583418917175604,5.26516196077909,0.52388547821792109,3.0331044611374298,1.5889993811078922,231,15.969786231850156,1.5889993811078922]
[null,235.520004,232,2.7193164909442711,5.2978059649359208,0.51329106972628857,3.0477723889774988,1.5643943498205064,232,16.146506742091994,1.5643943498205064]
[null,247.35000600000001,233,2.8559058208531809,5.331378088763036,0.53567872570744579,3.0625112501170562,1.6405221239274215,233,16.327405375464366,1.6405221239274215]
[null,250.83999600000001,234,2.8962012828056638,5.3666966427866774,0.53966182096363102,3.077321387585672,1.6607128637148114,234,16.515050359531664,1.6607128637148114]
[null,236.11999499999999,235,2.7262439934621385,5.3988968226433975,0.50496315877496623,3.092203146071788,1.5614486682142983,235,16.694485740294894,1.5614486682142983]
[null,252.929993,236,2.9203324105723056,5.4317738855685738,0.53763880310467271,3.1071568719307407,1.6705281016833022,236,16.877373555318336,1.6705281016833022]
[null,231.320007,237,2.6708232805585563,5.4661428767705473,0.48861205072204511,3.1221829131928223,1.5255361959444738,237,17.066297890923661,1.5255361959444738]
[null,243.979996,238,2.8169956492668766,5.4995237876536196,0.51222537769379339,3.1372816195713806,1.6069952625167463,238,17.25355489540128,1.6069952625167463]
[null,249.220001,239,2.8774968031694148,5.5333872937159532,0.52002447152710107,3.1524533424709578,1.6393528834323032,239,17.443745269261186,1.6393528834323032]
[null,242.16999799999999,240,2.7960973929558071,5.5657234994625187,0.50237806337771285,3.1676984349954691,1.5913822051376356,240,17.630533618864927,1.5913822051376356]
[null,274.07998700000002,241,3.1645304680229693,5.5991910335354511,0.56517637084884664,3.1830172519564219,1.7989661388099996,241,17.82232165674305,1.7989661388099996]
[null,284.20001200000002,242,3.2813763851590285,5.6336682440775636,0.58245822135668002,3.1984101498811719,1.8629402870689398,242,18.018781692920918,1.8629402870689398]
[null,291.70001200000002,243,3.3679714655585773,5.6650007003391467,0.59452269182543027,3.2138774870212217,1.9107230947810061,243,18.206618214779439,1.9107230947810061]
[null,288.35998499999999,244,3.3294074780116887,5.7035878914108817,0.58373913778474307,3.2294196233605588,1.8851386264856222,244,18.419278660083972,1.8851386264856222]
[null,290.10000600000001,245,3.3494977791306093,5.7439505421602357,0.58313485719375646,3.2450369206240341,1.8922941412965635,245,18.639331579548404,1.8922941412965635]
[null,304,246,3.5099872588617083,5.7849293016445795,0.60674678562862727,3.2607297422857795,1.9784372899355589,246,18.863091030892985,1.9784372899355589]
[null,318.66000400000001,247,3.6792518222000692,5.8251068243286044,0.63161963087674977,3.276498453577668,2.0695007438169681,247,19.085953501837391,2.0695007438169681]
[null,329.79998799999998,248,3.8078741968840268,5.8684456191016086,0.64887270736385705,3.2923434214978142,2.1363117894788712,248,19.320938328466848,2.1363117894788712]
[null,321.82998700000002,249,3.715852479900096,5.915396399641061,0.62816626796567165,3.3082650148191162,2.0781404878003218,249,19.569698957719481,2.0781404878003218]
[null,251.78999300000001,250,2.9071699583515747,5.9616823506475685,0.48764254573808224,3.3242636040978364,1.6210523666067214,250,19.818203657450148,1.6210523666067214]
[null,230.300003,251,2.6590463034401748,6.0065436020017833,0.44269158431714406,3.3403395616822285,1.4787402127183402,251,20.06389522273583,1.4787402127183402]
[null,247.08000200000001,252,2.8527883517747545,6.0509261995212311,0.47146308808071008,3.3564932617212007,1.5824626782931723,252,20.309893015865285,1.5824626782931723]
[null,257.07000699999998,253,2.9681330565970065,6.0954825675937059,0.48693979905330564,3.3727250801730264,1.6423140728014975,253,20.558386931480765,1.6423140728014975]
[null,267.82000699999998,254,3.0922526718363597,6.1379856160396864,0.50378949467651635,3.3890353948140914,1.7073604289942192,254,20.801850505618273,1.7073604289942192]
[null,258.89001500000001,255,2.9891468884753829,6.1788040612062982,0.48377434514274059,3.4054245852476881,1.6474570486611892,255,21.041451257460189,1.6474570486611892]
[null,261.32998700000002,256,3.017318831343736,6.224564453365895,0.48474376865230134,3.4218930329128501,1.6587413246992284,256,21.29979373588974,1.6587413246992284]
[null,262.16000400000001,257,3.0269022165234682,6.271069623953097,0.48267718236803731,3.4384411210932284,1.6596570720676749,257,21.562703668238978,1.6596570720676749]
[null,273.5,258,3.1578339319035429,6.3185785601836582,{"$f":"D264/E264","v":0.49976967158445146},3.4550692349260137,1.7267388168405158,258,21.831126391753664,{"$f":"H264","v":1.7267388168405158}]
[null,272.01998900000001,259,3.1407457090319144,6.3656303314893545,0.49339115617432971,{"$f":"G264*(1+$G$2)","v":3.4717777614108987},{"$f":"G265*F265","v":1.7129444436828496},259,{"$f":"G265*E265","v":22.100053822227427},1.7129444436828496]
[null,261.51998900000001,260,3.0195125964725462,6.41569383403613,0.47064474623985647,3.4885670894190857,1.6418757725403603,260,22.381578365207396,1.6418757725403603]
[null,271.91000400000001,261,3.1394758210428817,6.4646253641599367,0.48563925118510703,3.5054376097023372,1.7023780958519545,261,22.661340884161909,1.7023780958519545]
[null,278.97000100000002,262,3.220990622087625,6.5113832024102996,0.49467072079175439,3.5223897149020691,1.7424230591800687,262,22.935629221956138,1.7424230591800687]
[null,273.70001200000002,263,3.1601432725996599,6.5609339366103416,0.48166058416865032,3.5394237995584907,1.7048009349157665,263,23.221925722569623,1.7048009349157665]
[null,277.72000100000002,264,3.2065581086877004,6.6100600529083025,0.48510271964577312,3.5565402601197857,1.7252873527137935,264,23.508944699977899,1.7252873527137935]
[null,297.47000100000002,265,3.4345918204065118,6.6610915274921121,0.51561997102592416,3.5737394949513401,1.8426914548410109,265,23.805005871284312,1.8426914548410109]
[null,288.85998499999999,266,3.3351804833716581,6.7129695682734862,0.49682639693977276,3.5910219043450127,1.7841144740675339,266,24.106420762871572,1.7841144740675339]
[null,294.86999500000002,267,3.4045721232586037,6.7611705289434356,0.50354773758244997,3.6083878905284519,1.8169955585955111,267,24.396925862437342,1.8169955585955111]
[null,309.64001500000001,268,3.5751069325123295,6.8138854305633467,0.52467963674240303,3.6258378576744574,1.9024032900514871,268,24.706043751993004,1.9024032900514871]
[null,320.51998900000001,269,3.7007272289489963,6.8635054510412568,0.5391890857153121,3.6433722119103864,1.9644665318605357,269,25.006305036619178,1.9644665318605357]
[null,317.98001099999999,270,3.6714006157325842,6.9117718778679222,0.53118081450123078,3.6609913613276057,1.9446483731919673,270,25.303937136341546,1.9446483731919673]
[null,346.07998700000002,271,3.9958432398586363,6.9573327631779227,0.5743355069929762,3.6786957159909899,2.1128055691165746,271,25.593910230626381,2.1128055691165746]
[null,351.45001200000002,272,4.0578456060749808,7.0052544900269806,0.57925741482367643,3.6964856879484649,2.141216743533747,272,25.894822962821458,2.141216743533747]
[null,349.14999399999999,273,4.031289573590926,7.0539822725604875,0.57149131055692737,3.7143616912405979,2.1227254308095347,273,26.201041523888968,2.1227254308095347]
[null,340.35998499999999,274,3.9298000354485585,7.1004225996864134,0.55346002019965912,3.732324141910234,2.0656921949733134,274,26.501078686574626,2.0656921949733134]
[null,345.98998999999998,275,3.9948041335318729,7.1478826024712214,0.55887937109526087,3.7503734580121786,2.0960063595862053,275,26.807229193295086,2.0960063595862053]
[null,353.39999399999999,276,4.0803601191506704,7.1939423829671458,0.56719388367796786,3.7685100596229271,2.1374758563970184,276,27.11044423855942,2.1374758563970184]
[null,329.07998700000002,277,3.799561057619659,7.2441048562791721,0.52450387356364792,3.7867343688504422,1.9861568446186524,277,27.431500830828735,1.9861568446186524]
[null,331.89001500000001,278,3.83200567103099,7.2962167634603565,0.52520447175058915,3.8050468098439776,1.9984275997503707,278,27.76244631973498,1.9984275997503707]
[null,339.94000199999999,279,3.9249509072283666,7.3442958334863153,0.53442167856754264,3.8234478088039499,2.0433333958963997,279,28.080531811751232,2.0433333958963997]
[null,330.79998799999998,280,3.8194202076039661,7.399124523121019,0.51619893619426471,3.8419377939918573,1.9832042021831369,280,28.426976147830622,1.9832042021831369]
[null,361.23001099999999,281,4.1707655793699816,7.4523982196874909,0.55965414842591144,3.8605171957402473,2.1605544636655956,281,28.770111476607564,2.1605544636655956]
[null,358.01998900000001,282,4.1337026309467388,7.5060718208927346,0.5507145054808571,3.8791864464627328,2.136324245531767,282,29.117452073782943,2.136324245531767]
[null,356.14999399999999,283,4.1121116486305045,7.558326419514346,0.54405055039879113,3.8979459806640548,2.1206796562050347,283,29.461948087492882,2.1206796562050347]
[null,322.55999800000001,284,3.7242811947317689,7.6144961740703261,0.48910408641534003,3.9167962349501955,1.9157210441703589,284,29.82442994564132,1.9157210441703589]
[null,306.04998799999998,285,3.5336564422854546,7.6719887494295609,0.460591973958277,3.9357376480385398,1.8127691722919774,285,30.194934956458038,1.8127691722919774]
[null,304,286,3.5099872588617069,7.7269748386583501,0.4542511567788608,3.9547706607680864,1.7964591474490028,286,30.558413388419261,1.7964591474490028]
[null,322.22000100000002,287,3.7203555857250219,7.782035356077162,0.47806973567907457,3.9738957161097068,1.8997992746167742,287,30.92499696412931,1.8997992746167742]
[null,330.22000100000002,288,3.8127236714845405,7.8337165990994393,0.48670686809411123,3.993113259176456,1.943475648318842,288,31.280917620494666,1.943475648318842]
[null,343.92999300000002,289,3.9710193860868297,7.8875417439182929,0.5034546269309691,4.0124237372339309,2.0200732957180736,289,31.648159721721274,2.0200732957180736]
[null,367.07000699999998,290,4.2381942357903872,7.94012895716165,0.53376894237564254,4.0318275997106809,2.1520643537384956,290,32.013231074746329,2.1520643537384956]
[null,375.22000100000002,291,4.3322941538818327,7.9895274361641793,0.54224660826270266,4.0513252982086678,2.1968174019225324,291,32.368174622864174,2.1968174019225324]
[null,375.33999599999999,292,4.3336796174381718,8.0440838695392358,0.5387412274315837,4.0709172865137742,2.1931709757088829,292,32.746800078673886,2.1931709757088829]
[null,389.82998700000002,293,4.5009812088560039,8.0974392861095215,0.55585241825487475,4.0906040206063681,2.2737721369771631,293,33.123417700375569,2.2737721369771631]
[null,371.16000400000001,294,4.2854173849969097,8.1543831413412633,0.52553544648529094,4.1103859586719134,2.1601535200175146,294,33.517661965800094,2.1601535200175146]
[null,387.80999800000001,295,4.4776583942078441,8.2098106059266538,0.54540337276178175,4.1302635611116338,2.2526596766253726,295,33.90868158928668,2.2526596766253726]
[null,395.42999300000002,296,4.5656389381637323,8.2648950611976524,0.55241341896749174,4.1502372905532283,2.2926467712008884,296,34.301275685491703,2.2926467712008884]
[null,387.85998499999999,297,4.4782355446457016,8.318594235547323,0.53834042361498302,4.170307611861638,2.2450451663743825,297,34.691096860491342,2.2450451663743825]
[null,392.45001200000002,298,4.5312320455925148,8.3700783571311632,0.54136076775577413,4.1904749921498654,2.2685587590116225,298,35.074604037892968,2.2685587590116225]
[null,375.22000100000002,299,4.3322941538818336,8.4228259029861583,0.51435162067708162,4.2107399007898465,2.1658008922209113,299,35.466329107110084,2.1658008922209113]
[null,417.08999599999999,300,4.8157255649956605,8.4719090555769849,0.56843452088588109,4.2311028094233736,2.4051048982934806,300,35.845518206231098,2.4051048982934806]
[null,408.77999899999998,301,4.7197782505509931,8.5224921553162147,0.5538025925441139,4.251564191973074,2.3545272718824091,301,36.233922473913843,2.3545272718824091]
[null,412.70001200000002,302,4.7650387626712973,8.5756211379195211,0.55564940265391838,4.2721245246534387,2.3738034401868382,302,36.636121377442414,2.3738034401868382]
[null,403.69000199999999,303,4.6610090906245318,8.6269949822487675,0.54028188265035526,4.292784285981905,2.3193135758421648,303,37.03382849504225,2.3193135758421648]
[null,414.95001200000002,304,4.7910172867911616,8.6818012177688733,0.55184600137877837,4.3135439567899958,2.3804119843261531,304,37.44933117695895,2.3804119843261531]
[null,415.35000600000001,305,4.7956356218030729,8.7345342405080331,0.54904308458285245,4.3344040202345084,2.3797745530978709,305,37.859000326933987,2.3797745530978709]
[null,408.14001500000001,306,4.7123889884264036,8.7883916179373145,0.53620607652580099,4.3553649618087604,2.3353731580094204,306,38.276652923417984,2.3353731580094204]
[null,424.209991,307,4.8979331035915799,8.8377992332798012,0.55420280256512511,4.3764272693538881,2.4254282578983624,307,38.677985565600608,2.4254282578983624]
[null,414.02999899999998,308,4.7803948068306781,8.8872642745227246,0.53789272594657944,4.3975914330702022,2.3654324435334559,308,39.082557237072002,2.3654324435334559]
[null,417.79998799999998,309,4.8239231402387333,8.935722996054654,0.53984698746465354,4.4188579455285932,2.3855071499278591,309,39.485690560158673,2.3855071499278591]
[null,418.67999300000002,310,4.8340836874023339,8.984122788830545,0.53806963696136012,4.4402273016819986,2.3891514922419526,310,39.8915472886288,2.3891514922419526]
[null,431.35000600000001,311,4.980371793322111,9.0365432992507433,0.55113682615066473,4.4616999988769228,2.4590071766174515,311,40.318345228118304,2.4590071766174515]
[null,435.709991,312,5.0307122268708877,9.0868260922391766,0.55362699536722604,4.4832765368650085,2.4820629185049574,312,40.738754213908656,2.4820629185049574]
[null,438.77999899999998,313,5.0661585721491891,9.137762109183619,0.55442005510929271,4.504957417814671,2.497638739849827,313,41.16522919599258,2.497638739849827]
[null,443.38000499999998,314,5.1192702907369769,9.1863449616468564,0.55726954649645921,4.5267431463227847,2.5226161002572534,314,41.584224094891752,2.5226161002572534]
[null,451.67001299999998,315,5.2149868119733638,9.2284863753558461,0.56509665831004452,4.5486342294264279,2.5704180029235588,315,41.977009012739025,2.5704180029235588]
[null,440.19000199999999,316,5.0824384819023365,9.275278593807549,0.54795534500662035,4.5706311766146808,2.5045017832799124,316,42.393877512643563,2.5045017832799124]
[null,450.19000199999999,317,5.1978985891017349,9.3213246343883132,0.55763518523167854,4.5927344998404864,2.56107035353847,317,42.810369232568213,2.56107035353847]
[null,450.52999899999998,318,5.2018241981084818,9.3685084135513161,0.55524571986125049,4.6149447135325641,2.5624282995852607,318,43.235148376803998,2.5624282995852607]
[null,448.13000499999998,319,5.1741138416566903,9.4132462496193163,0.54966307100124334,4.6372623346073816,2.5489318558786884,319,43.651692279743848,2.5489318558786884]
[null,463.55999800000001,320,5.3522687062432874,9.4586567811161117,0.56585927897594412,4.6596878824811876,2.6367276254337488,320,44.074388387515263,2.6367276254337488]
[null,458.92999300000002,321,5.2988106188799122,9.5017156964791312,0.55766882404652363,4.6822218790820989,2.6111291692326182,321,44.48914112287239,2.6111291692326182]
[null,467.82998700000002,322,5.4015700450113124,9.5433410208590495,{"$f":"D328/E328","v":0.56600408946982039},4.7048648488622478,2.6629727448588407,322,44.900129709744903,{"$f":"H328","v":2.6629727448588407}]
[null,461.790009,323,5.3318323942751116,9.5897033559225768,0.55599555026717118,{"$f":"G328*(1+$G$2)","v":4.7276173188099886},{"$f":"G329*F329","v":2.6285341926243682},323,{"$f":"G329*E329","v":45.336447667709841},2.6285341926243682]
[null,466.45001200000002,324,5.3856368388680638,9.6351821956735417,0.55895537100340054,4.7504798184621642,2.6553062093726858,324,45.771738567753125,2.6553062093726858]
[null,481.60998499999999,325,5.5606740496400615,9.6822362018756998,0.57431712402996482,4.7734528799164266,2.7414757296861554,325,46.217698281874647,2.7414757296861554]
[null,467.14001500000001,326,5.3936036209028533,9.7313291184203905,0.55425148561601156,4.7965370378436241,2.6584877790370522,326,46.676680543949544,2.6584877790370522]
[null,445.76998900000001,327,5.1468650716214608,9.7797031555504237,0.52628029601290938,4.8197328295002446,2.5365304202125261,327,47.135556361573514,2.5365304202125261]
[null,450.91000400000001,328,5.2062117399121126,9.8375963188605535,0.52921583394622618,4.8430407947409178,2.563013873024409,328,47.643880294434744,2.563013873024409]
[null,456.5,329,5.2707538936525333,9.8956516133011707,0.53263333225756315,4.8664614760309819,2.592039592281441,329,48.15680735635398,2.592039592281441]
[null,444.26998900000001,330,5.1295460555415513,9.9553237480980918,0.51525657882512577,4.8899954184591072,2.5196023097857787,330,48.681487517476818,2.5196023097857787]
[null,458.26001000000002,331,5.2910749879797345,10.01505569058668,0.52831208846426136,4.9136431697499843,2.5959370849787673,331,49.210409988716954,2.5959370849787673]
[null,475.48998999999998,332,5.4900125217640827,10.076638679605729,0.54482577934201482,4.9374052802770692,2.6900256797543332,332,49.752449024129483,2.6900256797543332]
[null,462.709991,333,5.3424545163092629,10.140483157990541,0.52684417823814367,4.9612823030753948,2.6138226979712011,333,50.309799636372567,2.6138226979712011]
[null,472.35000600000001,334,5.4537582328396441,10.204993300162743,0.53442055985991399,4.9852747938544404,2.6642333463872072,334,50.874695870754763,2.6642333463872072]
[null,453.69000199999999,335,5.2383096266215246,10.273984646648994,0.5098615392938195,5.0093833110110673,2.5540918858648727,335,51.46632722650741,2.5540918858648727]
[null,459.26998900000001,336,5.3027362163406488,10.339935183709539,0.51284037299334861,5.0336084156425125,2.5814376173805647,336,52.047184757918444,2.5814376173805647]
[null,470.42001299999998,337,5.431474512972235,10.408258075972746,0.52184279764456309,5.0579506715594489,2.6394551287947796,337,52.644455925130409,2.6394551287947796]
[null,487.39001500000001,338,5.6274103379816358,10.474292057415294,0.53725925409896325,5.0824106452991078,2.7305721523180293,338,53.234653454579387,2.7305721523180293]
[null,500.709991,339,5.7812029236669771,10.532144585600907,0.54891032654173666,5.1069889061384623,2.8032789481134901,339,53.787545556510103,2.8032789481134901]
[null,514.71002199999998,340,5.9428474316724671,10.595297055847608,0.56089483856354683,5.1316860261074799,2.878336205172364,340,54.371737843950889,2.878336205172364]
[null,533.40002400000003,341,6.1586423951201645,10.653034167749199,0.57811157817973835,5.1565025800024316,2.9810338444130982,341,54.9323981708528,2.9810338444130982]
[null,544.75,342,6.2896893396872242,10.708858985427703,0.58733515384281798,5.1814391453992732,3.0432413575902815,342,55.487301149655849,3.0432413575902815]
[null,562.05999799999995,343,6.4895507621573607,10.764134301396322,0.60288645426093734,5.2064963026670865,3.1389260950376396,343,56.043425441631911,3.1389260950376396]
[null,561.88000499999998,344,6.4874725610498469,10.823466799481194,0.59938951920292427,5.2316746349815855,3.1358109440877469,344,56.624856717411085,3.1358109440877469]
[null,584.40997300000004,345,6.7476038130977489,10.88046050684723,0.62015792519548096,5.2569747283386912,3.2601545403315999,345,57.198305917183077,3.2601545403315999]
[null,581.5,346,6.7140052336450129,10.934475286130537,0.61402171187502375,5.2823971715681681,3.2435065540900703,346,57.760241324037985,3.2435065540900703]
[null,605.36999500000002,347,6.9896084517999233,10.989546096866135,0.63602339807220376,5.3079425563473297,3.3759756614600884,347,58.331879402496455,3.3759756614600884]
[null,615.92999299999997,348,7.1115343019104662,11.041121692657729,0.64409527400097299,5.3336114772148084,3.4353539458314062,348,58.889053381284654,3.4353539458314062]
[null,636.02002000000005,349,7.3434939690163485,11.094103951958248,0.66192763298563917,5.3594045315843948,3.5475379558041666,349,59.457790993993378,3.5475379558041666]
[null,640.42999299999997,350,7.3944115645489932,11.148848035870227,0.66324444828364904,5.385322319758937,3.571785130798137,350,60.040140167172517,3.571785130798137]
[null,645.5,351,7.4529499197211635,11.204387625962344,0.66518137077402573,5.4113654449443178,3.599539484427257,351,60.631036030894329,3.599539484427257]
[null,654.169983,352,7.5530536363808594,11.266337145600575,0.67040898375123392,5.4375345132634889,3.645371987149236,352,61.261097067265588,3.645371987149236]
[null,669.11999500000002,353,7.725666635196089,11.328749566719491,0.68195228340926595,5.4638301337705801,3.7260714358852023,353,61.898363260582357,3.7260714358852023]
[null,670.63000499999998,354,7.7431012268433044,11.395235359724614,0.67950340492400585,5.4902529184650737,3.7306455519909778,354,62.562724190324467,3.7306455519909778]
[null,639.95001200000002,355,7.3888696987776266,11.459579414728429,0.64477669130518689,5.5168034823060488,3.5571062959022273,355,63.220247620936512,3.5571062959022273]
[null,651.98999000000003,356,7.5278834138334663,11.524205163405899,0.65322365465495169,5.543482443226492,3.6211338610799699,356,63.884228995480683,3.6211338610799699]
[null,687.330017,357,7.9359197444184293,11.591055025303104,0.68465896565018736,5.5702904221476812,3.813749278798777,357,64.565542790032637,3.813749278798777]
[null,705.27002000000005,358,8.1430552113721824,11.653265646658088,0.69877881945542364,5.5972280429936347,3.9112244041058832,358,65.225985269928998,3.9112244041058832]
[null,757.02002000000005,359,8.7405612661290686,11.714628870145424,0.74612361714712727,5.6242959327056345,4.1964200252162041,359,65.886539507514911,4.1964200252162041]
[null,740.73999000000003,360,8.5525918652281252,11.775288181281244,0.72631698974670322,5.6514947212568156,4.1047766335126337,360,66.547978997788718,4.1047766335126337]
[null,786.15997300000004,361,9.0770114758456089,11.841094298629676,0.76656863351692561,5.6788250416668289,4.3532091521722389,361,67.243502823796518,4.3532091521722389]
[null,790.82000700000003,362,9.1308162783648932,11.905659081843737,0.76693076927504922,5.7062875300165743,4.3763274851002318,362,67.937113955353496,4.3763274851002318]
[null,757.11999500000002,363,8.7417155785507923,11.96675957661664,0.73049980845544282,5.7338828254630032,4.188600305706677,363,68.615997212807073,4.188600305706677]
[null,801.34002699999996,364,9.2522805420588732,12.036786430807586,0.76866700221398776,5.7616115702539963,4.4287606936285657,364,69.351287968417296,4.4287606936285657]
[null,848.28002900000001,365,9.7942503083448713,12.103170132410915,0.80923016046159524,5.7894744097433097,4.6850173055848776,365,70.070993758362533,4.6850173055848776]
[null,885.14001499999995,366,10.219836101837702,12.169883469368166,0.83976449959946031,5.8174719924055953,4.8853064566363598,366,70.797956233889138,4.8853064566363598]
[null,954.30999799999995,367,11.018473467053759,12.232099914721157,0.90078347494473821,5.8456049698514922,5.2656243578970585,367,71.50402405321401,5.2656243578970585]
[null,899.46997099999999,368,10.385289927429969,12.297550027415539,0.84450072610215254,5.8738739968427938,4.9604908553662925,368,72.234259330909524,4.9604908553662925]
[null,947.28002900000001,369,10.937305369618914,12.362410338532738,0.88472272559406351,5.9022797313076856,5.2218810111011322,369,72.966403971230363,5.2218810111011322]
[null,914.61999500000002,370,10.560212266941313,12.423680476347551,0.85000675017729688,5.9308228343560581,5.0412394433082977,370,73.682647855865596,5.0412394433082977]
[null,955.40002400000003,371,11.03105891893477,12.485723996271622,0.88349373430237355,5.9595039702948931,5.2651844173056563,371,74.408721727786954,5.2651844173056563]
[null,970.42999299999997,372,11.204595102129131,12.545347604286693,0.89312751272834945,5.9883238066437245,5.3483367468396708,372,75.125603721370823,5.3483367468396708]
[null,980.28002900000001,373,11.318323723376926,12.604376042576014,0.89796779191171672,6.0172830141501743,5.4033263415243109,373,75.844097864954037,5.4033263415243109]
[null,1049.339966,374,12.115690496297296,12.664003374391671,0.9567030375873764,6.0463822668055647,5.7845922810673303,374,76.57140542968763,5.7845922810673303]
[null,1101.75,375,12.720817310693706,12.718892287647254,1.000151351470153,6.075622241860601,6.0765417962190007,375,77.275184874658919,6.0765417962190007]
[null,1111.75,376,12.836277417893104,12.779817524019094,1.0044178951513114,6.1050036198411375,6.1319748857319727,376,78.020832245045767,6.1319748857319727]
[null,1090.8199460000001,377,12.594618790040187,12.839164895808718,0.98095311433780541,6.1345270845640139,6.0176834485926873,377,78.762204796522084,6.0176834485926873]
[null,1133.839966,378,13.091328402132211,12.899139624979547,1.0148993485410829,6.1641933231529711,6.2560357879492434,378,79.512790350716841,6.2560357879492434]
[null,1120.670044,379,12.939268341539439,12.957026722803427,0.9986294400988821,6.1940030260546433,6.1855137738797294,379,80.255862729715304,6.1855137738797294]
[null,957.28002900000001,380,11.05276547681831,13.015791276329262,0.84918121704356586,6.2239568870546265,5.2852672841757311,380,81.009723754775038,5.2852672841757311]
[null,1017.01001,381,11.742408477746112,13.068963458170726,0.89849577706216244,6.2540556032936259,5.6192425490712772,381,81.734024144812267,5.6192425490712772]
[null,1098.670044,382,12.685256105700763,13.117622968690327,0.96703923690888549,6.2842998752836809,6.0771645559009349,382,82.435076386158968,6.0771645559009349]
[null,1163.630005,383,13.435284511773636,13.171433973816409,1.0200320282880162,6.3146904069244707,6.4411864637860461,383,83.173527759897539,6.4411864637860461]
[null,1229.2299800000001,384,14.192702526351423,13.221774111880723,1.0734340494894896,6.3452279055196925,6.811183685555716,384,83.895170055183414,6.811183685555716]
[null,1279.6400149999999,385,14.774737330853965,13.274777125251966,1.1129932496379693,6.3759130817935272,7.0963482203146171,385,84.638825130787481,7.0963482203146171]
[null,1238.329956,386,14.29777094679862,13.331149466468791,{"$f":"D392/E392","v":1.0725084871909303},6.4067466499071788,6.8712901573075094,386,85.409297183710805,{"$f":"H392","v":6.8712901573075094}]
[null,1286.369995,387,14.852441752078947,13.384634768602208,1.1096635813268461,{"$f":"G392*(1+$G$2)","v":6.4377293274754956},{"$f":"G393*F393","v":7.1437137811393265},387,{"$f":"G393*E393","v":86.16665578737863},7.1437137811393265]
[null,1335.1800539999999,388,15.416003216533843,13.443519827537608,1.1467237311582503,6.468861835583672,7.4179973804477166,388,86.964272348270427,7.4179973804477166]
[null,1301.839966,389,15.031058203082106,13.504733882204368,1.1130214289441887,6.5001448988040318,7.2348005636111417,389,87.782727054116691,7.2348005636111417]
[null,1372.709961,390,15.849323925074188,13.572405548699031,1.1677608562612845,6.5315792452128916,7.6273225721282403,390,88.649242389494873,7.6273225721282403]
[null,1328.719971,391,15.341415028964143,13.636995325241744,1.1249849884869845,6.5631656064075035,7.3834627841625178,391,89.501858693366515,7.3834627841625178]
[null,1320.410034,392,15.245468407280118,13.705793032616812,1.112337562007482,6.5949047175230859,7.3357602351612714,392,90.388399128199651,7.3357602351612714]
[null,1282.709961,393,14.810182960279604,13.774705008982453,1.0751724229754407,6.6267973172499293,7.1249497281547569,393,91.282178199434085,7.1249497281547569]
[null,1362.9300539999999,394,15.736405014012172,13.843880445370027,1.1367047755223201,6.6588441478505924,7.5691399423206223,394,92.18424228719546,7.5691399423206223]
[null,1388.910034,395,16.036370141595995,13.914780077470111,1.1524702548163892,6.6910459551771728,7.7112314369512065,395,93.104432954536293,7.7112314369512065]
[null,1469.25,396,16.963976250271596,13.986603216280942,1.2128732035899092,6.7234034886886693,8.1546359283533985,396,94.037576859247451,8.1546359283533985]
[null,1394.459961,397,16.100449658232879,14.065717575185966,1.1446589604953028,6.7559175014684243,7.73322150442287,397,95.026827536910872,7.73322150442287]
[null,1366.420044,398,15.776700475964654,14.143606967961215,1.1154651364183692,6.7885887502416491,7.5724340763765072,398,96.01513115054091,7.5724340763765072]
[null,1498.579956,399,17.30262023666296,14.213953006562962,1.2172982581744767,6.8214179953930376,8.3037002440719743,399,96.959314824639563,8.3037002440719743]
[null,1452.4300539999999,400,16.769772973446788,14.286265032146217,1.1738388540120395,6.8544060009844614,8.0459680851288464,400,97.923860767997496,8.0459680851288464]
[null,1420.599976,401,16.402262551642266,14.361884385686233,1.142068973065232,6.8875535347727546,7.8660611923897283,401,98.918247566630839,7.8660611923897283]
[null,1454.599976,402,16.794826916120218,14.436290751092624,1.1633754962194209,6.9208613682275821,8.0515605285275846,402,99.911566959738082,8.0515605285275846]
[null,1430.829956,403,16.520378010387034,14.50807669003299,1.138702142492567,6.9543302765493928,7.9189107855077197,403,100.89395697999693,7.9189107855077197]
[null,1517.6800539999999,404,17.523150172922858,14.579913531134077,1.2018692796431041,6.9879610386874633,8.398615699741379,404,101.88386770299708,8.398615699741379]
[null,1436.51001,405,16.585959974760868,14.651734584638128,1.1320134062591274,7.0217544373580267,7.9487201585488023,405,102.88088233467484,7.9487201585488023]
[null,1429.400024,406,16.503868000186248,14.720858658486748,1.121121286676547,7.0557112590624893,7.9103080851783369,406,103.86612817975248,7.9103080851783369]
[null,1314.9499510000001,407,15.182426230430353,14.792373799783265,1.0263684812137996,7.0898322941057339,7.2767804037618511,407,104.87544947218694,7.2767804037618511]
[null,1320.280029,408,15.243967368156467,14.8560823247511,1.0261095109010758,7.124118336614516,7.3101255819849067,408,105.83648850001411,7.3101255819849067]
[null,1366.01001,409,15.771966219005112,14.921188596769378,1.0570180865095384,7.1585701845559448,7.5667381586235578,409,106.81437580696942,7.5667381586235578]
[null,1239.9399410000001,410,14.31635985086756,14.985819827376206,0.95532710360726003,7.1931886397560536,6.8718480689187968,410,107.79582893971354,6.8718480689187968]
[null,1160.329956,411,13.39718211064331,15.042035127397147,0.89064956950153995,7.2279745079184643,6.4375923838456854,411,108.72344644804065,6.4375923838456854]
[null,1249.459961,412,14.426278103841602,15.107700822662888,0.95489567030615985,7.2629285986431373,6.9353390725871167,412,109.72615236466274,6.9353390725871167]
[null,1255.8199460000001,413,14.499710558830261,15.174630006855343,0.9555231694136741,7.2980517254452133,6.9734575152423428,413,110.74523470452336,6.9734575152423428]
[null,1224.380005,414,14.136704663009985,15.242678868212115,0.92744226820204234,7.3333447057739489,6.8012538474304298,414,111.77981838001577,6.8012538474304298]
[null,1211.2299800000001,415,13.98487433339251,15.308326789255483,0.91354689025897517,7.3688083610317401,6.7317519631348821,415,112.80412643807198,6.7317519631348821]
[null,1133.579956,416,13.088326323884925,15.372944704554678,0.85138706834788336,7.4044435165932398,6.3040474583398103,416,113.82810074858627,6.3040474583398103]
[null,1040.9399410000001,417,12.018703717599537,15.434701824610261,0.778680654422232,7.4402510018245689,5.7935795191664221,417,114.83805571342,5.7935795191664221]
[null,1059.780029,418,12.236231575612146,15.492677101874758,0.78980743580665269,7.4762316501026174,5.904783349064088,418,115.82684289385615,5.904783349064088]
[null,1139.4499510000001,419,13.156101349080918,15.553862565004488,0.84584142968329756,7.5123862988344392,6.3542875673393384,419,116.8466240272936,6.3542875673393384]
[null,1148.079956,420,13.255743479324051,15.618933107844933,0.84869711572463802,7.5487157894767449,6.4065733179539475,420,117.90288696597014,6.4065733179539475]
[null,1130.1999510000001,421,13.049300749921475,15.685790699866022,0.8319185815754212,7.5852209675554825,6.3102862682649006,421,118.98018850931054,6.3102862682649006]
[null,1106.7299800000001,422,12.778316213158799,15.751202595822917,0.81125972035605065,7.6219026826855183,6.1833426389364856,422,120.05413332062579,6.1833426389364856]
[null,1147.3900149999999,423,13.247777413141927,15.815001439432958,0.83767159072841169,7.6587617885904091,6.4155271704585033,423,121.12332871083146,6.4155271704585033]
[null,1076.920044,424,12.434130372542079,15.884981737583175,0.78276013016265977,7.6957991431222723,6.0239647389760753,424,122.24762884460554,6.0239647389760753]
[null,1067.1400149999999,425,12.321210052866755,15.952351468349692,0.77237578906863269,7.7330156082817521,5.9727940323266706,425,123.35978289354449,5.9727940323266706]
[null,989.82000700000003,426,11.428472411632923,16.019145930675933,0.71342582563955048,7.7704120502380798,5.5436126325006141,426,124.47536457424657,5.5436126325006141]
[null,911.61999500000002,427,10.525574234781498,16.080369789780846,0.65456045926695994,7.807989339349235,5.110801087915962,427,125.55535589140234,5.110801087915962]
[null,916.07000700000003,428,10.57695412103736,16.138549889354504,0.65538441765540856,7.8457483501822001,5.1419812135550433,428,126.61900116873623,5.1419812135550433]
[null,815.28002900000001,429,9.413231954586859,16.191594871004526,0.58136533365492138,7.8836899615333165,4.583304044918771,429,127.64951394575272,4.583304044918771]
[null,885.76000999999997,430,10.226994570754014,16.244029022066247,0.62958484972302375,7.921815056448736,4.9874547418478645,430,128.68219368439463,4.9874547418478645]
[null,936.30999799999995,431,10.810645274094844,16.299904031483244,0.66323367629736318,7.9601245222449748,5.2794226506733262,431,129.74926579124948,5.2794226506733262]
[null,879.82000700000003,432,10.158411232439539,16.353894672508073,0.62116159091549417,7.9986192505295621,4.9684350587862403,432,130.80857674865592,4.9684350587862403]
[null,855.70001200000002,433,9.8799215116046444,16.410147589662415,0.60206170953809757,8.0373001372217932,4.8389506606865389,433,131.89328147422361,4.8389506606865389]
[null,841.15002400000003,434,9.7119271941816478,16.464503393596392,0.58987064243668286,8.0761680825735791,4.7638944552943103,434,132.97009680278757,4.7638944552943103]
[null,848.17999299999997,435,9.7930952916164919,16.512624851734166,0.59306714586857556,8.1152239911904012,4.8128727305394818,435,134.00364935431995,4.8128727305394818]
[null,916.919983,436,10.586767953045049,16.568161559317698,0.63898266051680319,8.154468772052363,5.2105641510672083,436,135.10455604577456,5.2105641510672083]
[null,963.59002699999996,437,11.125620781369113,16.616776630632845,0.66954145371727225,8.1939033385353479,5.4861579529017668,437,136.15626150943862,5.4861579529017668]
[null,974.5,438,11.251587446581366,16.663772516977506,0.67521249675713846,8.2335286084322732,5.5593814088208831,438,137.20164774294176,5.5593814088208831]
[null,990.30999799999995,439,11.434129852971592,16.718283597485097,0.68392965021191587,8.2733455039744541,5.6583862966155749,439,138.3161364354232,5.6583862966155749]
[null,1008.01001,440,11.638494381266657,16.781469548780251,0.69353249114661664,8.3133549518530643,5.7655817695447169,440,139.51031297272371,5.7655817695447169]
[null,995.96997099999999,441,11.499479961904164,16.842328812456199,0.68277256013428578,8.3535578832407076,5.7035801021702026,441,140.69336862342558,5.7035801021702026]
[null,1050.709961,442,12.131508473253563,16.901715325282584,0.71776788567173033,8.3939552338130863,6.0249115005971738,442,141.8722418150746,6.0249115005971738]
[null,1058.1999510000001,443,12.217987978085805,16.963441315771902,0.72025408940614122,8.4345479437707809,6.0750176487930645,443,143.07895906922022,6.0750176487930645]
[null,1111.920044,444,12.838240747739968,17.02297602351301,0.75417134642069228,8.4753369578611295,6.3918562848791822,444,144.27545782486371,6.3918562848791822]
[null,1131.130005,445,13.060039163375595,17.082976184209581,0.7645060803542808,8.5163232254002175,6.5107808880808467,445,145.48414683654283,6.5107808880808467]
[null,1144.9399410000001,446,13.21948883247328,17.142172206888453,0.77116766025493122,8.5575077002949698,6.5992731908500293,446,146.69427066023036,6.5992731908500293]
[null,1126.209961,447,13.003232282609021,17.194336071738292,0.75625090892471059,8.5988913410653538,6.5029193924254978,447,147.85222756263806,6.5029193924254978]
[null,1107.3000489999999,448,12.784898235943901,17.257860899663605,0.74081592789944828,8.6404751108666886,6.4010015867487944,448,149.11611757034277,6.4010015867487944]
[null,1120.6800539999999,449,12.939383917106749,17.324811943592163,0.74687009355345824,8.682259977512059,6.4845203216598781,449,150.41852135577315,6.4845203216598781]
[null,1140.839966,450,13.172150477171794,17.394410222367203,{"$f":"D456/E456","v":0.7572634144406879},8.7242469134948415,6.6065530061367364,450,151.75312969455018,{"$f":"H456","v":6.6065530061367364}]
[null,1101.719971,451,12.720470595537801,17.458745712230755,0.72860163067879802,{"$f":"G456*(1+$G$2)","v":8.766436896011335},{"$f":"G457*F457","v":6.3872402176766387},451,{"$f":"G457*E457","v":153.0509925697794},6.3872402176766387]
[null,1104.23999,452,12.749566761926253,17.522209448699215,0.72762323719813404,8.8088309069835109,6.4095100604703177,452,154.35018015034015,6.4095100604703177]
[null,1114.579956,453,12.868952120206067,17.583671598718858,0.73186945331393105,8.8514299330818567,6.4780911861711834,453,155.64063712238141,6.4780911861711834]
[null,1130.1999510000001,454,13.049300749921475,17.642926163284407,0.73963358624022135,8.8942349657483497,6.5784749045796245,454,156.92033077960056,6.5784749045796245]
[null,1173.8199460000001,455,13.552937679795198,17.705710812033697,0.76545572350497981,8.9372470012195233,6.8410668694612013,455,158.24031085930824,6.8410668694612013]
[null,1211.920044,456,13.992841819733956,17.767268475103478,0.78756291882128837,8.9804670405496569,7.0726828348336657,456,159.55836894126375,7.0726828348336657]
[null,1181.2700199999999,457,13.638956314063542,17.830948312416162,0.76490358645515089,9.0238960896340732,6.9024104827597146,457,160.90462475087946,6.9024104827597146]
[null,1203.599976,458,13.896778225415325,17.894099180590025,0.77661233936209262,9.0675351592325519,7.041959692259617,458,162.25537346279447,7.041959692259617]
[null,1180.589966,459,13.631104403289404,17.955870591460005,0.75914472282800349,9.1113852649928511,6.9168600415721535,459,163.60285472714716,6.9168600415721535]
[null,1156.849976,460,13.357002224258141,18.022056422401786,0.74114750898544035,9.1554474274743463,6.7855370545197697,460,164.99999011027595,6.7855370545197697]
[null,1191.5,461,13.757071772808313,18.083380789734999,0.76075773290232829,9.1997226721717809,6.9987601634115535,461,166.36208824084071,6.9987601634115535]
[null,1191.329956,462,13.755108442961452,18.144814740911084,0.75807378798681435,9.2442120295391366,7.0077948301860102,462,167.73451470168931,7.0077948301860102]
[null,1234.1800539999999,463,14.249856133819923,18.207153364705889,0.7826515133026184,9.2889165350136143,7.2699845830701193,463,169.12472794494528,7.2699845830701193]
[null,1220.329956,464,14.089942753839708,18.273028342057753,0.77107868986389472,9.333837229039732,7.1971229819708018,464,170.55747222639681,7.1971229819708018]
[null,1228.8100589999999,465,14.187854113983899,18.338210486992985,0.77367713300308827,9.3789751570935405,7.2562986100473195,465,171.99362058305945,7.2562986100473195]
[null,1207.01001,466,13.936150514534686,18.405433844887771,0.75717587707966705,9.4243313697069571,7.135876370747285,466,173.45890755744196,7.135876370747285]
[null,1249.4799800000001,467,14.42650924343021,18.47640318075981,0.78080723300372068,9.4699069224922123,7.3941718209539244,467,174.96981838423446,7.3941718209539244]
[null,1248.290039,468,14.412770171888114,18.544284979843095,0.77720819042385436,9.5157028761664222,7.3956822129963715,468,176.46190591914271,7.3956822129963715]
[null,1280.079956,469,14.779816894356115,18.613899717594823,0.79402044271171535,9.5617202965762704,7.5922013829730846,469,177.98090272816174,7.5922013829730846]
[null,1280.660034,470,14.786514481162516,18.686147146991857,0.79130889663056558,9.6079602547228191,7.6028644280350415,470,179.53575910219996,7.6028644280350415]
[null,1294.869995,471,14.950582843198445,18.753806358141073,0.79720258158197099,9.6544238267864326,7.6965315984006359,471,181.05719494697607,7.6965315984006359]
[null,1310.6099850000001,472,15.132316936470191,18.83328653089562,0.80348785176957493,9.7011120941518243,7.7947257163058916,472,182.70382373749817,7.7947257163058916]
[null,1270.089966,473,14.664472362724025,18.912386334325383,0.77538984787490683,9.7480261434332256,7.5585205084373035,473,184.35843642171309,7.5585205084373035]
[null,1270.1999510000001,474,14.665742250713057,18.994466091016356,0.77210605343886884,9.7951670664996762,7.5629077864894469,474,186.05396870046826,7.5629077864894469]
[null,1276.660034,475,14.740330438282756,19.07393061079987,0.77279983549571152,9.8425359605004328,7.6063101711353598,475,187.73584794488769,7.6063101711353598]
[null,1303.8199460000001,476,15.05391907338738,19.152985521013619,0.78598289842964875,9.8901339278905063,7.7734761305007867,476,189.42559192177242,7.7734761305007867]
[null,1335.849976,477,15.423738143127373,19.229765379683062,0.80207625202869648,9.937962076456321,7.9710033750874079,477,191.10467908244297,7.9710033750874079]
[null,1377.9399410000001,478,15.909709330219268,19.304524385364626,0.8241440717535069,9.986021519341497,8.2299204355682427,478,192.77539593290385,8.2299204355682427]
[null,1400.630005,479,16.171689052399387,19.379944253237312,0.83445487980173094,10.034313375072752,8.373181761289235,479,194.46443382842349,8.373181761289235]
[null,1418.3000489999999,480,16.375707569845193,19.452579222383694,0.84182705967350568,10.082838767585944,8.4880065128789095,480,196.13721991298715,8.4880065128789095]
[null,1438.23999,481,16.60593434238616,19.531220937179722,0.85022510347906755,10.131598826252219,8.6141396604586919,481,197.88249512240284,8.6141396604586919]
[null,1406.8199460000001,482,16.243158177541179,19.609517053550356,0.82833035271515332,10.180594685904301,8.4328955870251256,482,199.63654510852453,8.4328955870251256]
[null,1420.8599850000001,483,16.405264618343551,19.678112755944802,0.83368079153766839,10.229827486862906,8.5284106765416645,483,201.30369876035169,8.5284106765416645]
[null,1482.369995,484,17.115459853187158,19.756496339878691,0.86632060456182336,10.279298374963275,8.9051679826695533,484,203.08292072148294,8.9051679826695533]
[null,1530.619995,485,17.672554870424253,19.833627866685067,0.89103995442554362,10.329008501581848,9.2035592645105417,485,204.8617108522007,9.2035592645105417]
[null,1503.349976,486,17.357694938717291,19.91953736163638,0.87139046573174861,10.378959023663059,9.0441259374404872,486,206.74406204674935,9.0441259374404872]
[null,1455.2700199999999,487,16.802563251327054,20.001398474081459,0.84006942180070199,10.429151103746261,8.7612109375962746,487,208.59760697243541,8.7612109375962746]
[null,1473.98999,488,17.018704225624006,20.080730048248384,0.84751421809529903,10.479585909992782,8.8815980584700451,488,210.43773567599243,8.8815980584700451]
[null,1526.75,489,17.627871866668141,20.157818045354151,0.87449305410963873,10.530264616213119,9.2086432648148726,489,212.2671581030551,9.2086432648148726]
[null,1549.380005,490,17.889158146990432,20.232871400761379,0.88416309245741809,10.58118840189425,9.3554962592933855,490,214.08782420275418,9.3554962592933855]
[null,1481.1400149999999,491,17.101258490921843,20.304185343383512,0.84225287553802786,10.63235845222709,8.9551344801393213,491,215.88137665130907,8.9551344801393213]
[null,1468.3599850000001,492,16.953700127540692,20.372607666595464,0.83218115250603475,10.683775958134067,8.8908369899562736,492,217.65637599287038,8.8908369899562736]
[null,1378.5500489999999,493,15.916753643727581,20.437319999002725,0.77880826079467702,10.735442116296852,8.3608510034550783,493,219.40366586152979,8.3608510034550783]
[null,1330.630005,494,15.363468302003595,20.502237886144759,0.74935567460106878,10.787358129184199,8.0835680280581492,494,221.16498252757191,8.0835680280581492]
[null,1322.6999510000001,495,15.271907813509895,20.559413853115458,0.74281824971365495,10.839525205079937,8.0517971405645259,495,222.85428466251463,8.0517971405645259]
[null,1385.589966,496,15.998036600877072,20.62367187865966,0.77571233168381792,10.891944558111089,8.4490157097432235,496,224.63189068703579,8.4490157097432235]
[null,1400.380005,497,16.168802549719398,20.689441615828866,0.78150018980450087,10.944617408276129,8.553220581905439,497,226.43802287611319,8.553220581905439]
[null,1280,498,14.778893721522989,20.7614862193733,0.71184180002163167,10.997544981473379,7.8285122154308713,498,228.32537857979753,7.8285122154308713]
[null,1267.380005,499,14.633183123967402,20.829913802720988,0.70250809785184454,11.050728509529538,7.763226265106745,499,230.18572231077167,7.763226265106745]
[null,1282.829956,500,14.811568423835947,20.898732413829759,0.70873046893668901,11.104169230228353,7.8698630656920932,500,232.0630614204243,7.8698630656920932]
[null,1166.3599850000001,501,13.466804890118866,20.964228468646695,0.64237064150771439,11.157868387339422,7.167487073833871,501,233.91610209527408,7.167487073833871]
[null,968.75,502,11.185197884941715,21.029878093686868,0.53187174148667515,11.211827230647149,5.963254074412025,502,235.78335986798839,5.963254074412025]
[null,896.23999000000003,503,10.347996532178771,21.092927396694872,0.49059081926201653,11.266047015979826,5.5270192354139391,503,237.63391175581339,5.5270192354139391]
[null,903.25,504,10.428934182785655,21.134882096119533,0.4934465276577274,11.320529005238861,5.5860757288837029,504,239.25804579142465,5.5860757288837029]
[null,825.88000499999998,505,9.5356193911139631,21.180116534183885,0.45021562443831903,11.375274466428149,5.1213262970602154,505,240.92963880727459,5.1213262970602154]
[null,735.09002699999996,506,8.4873573318628601,21.231743793582417,0.39974848106580296,11.430284673683582,4.569238936454739,506,242.68487567936162,4.569238936454739]
[null,797.86999500000002,507,9.2122155153883405,21.277674163169852,0.43295218475213015,11.485560907302705,4.9726986879203645,507,244.38602256682847,4.9726986879203645]
[null,872.80999799999995,508,10.077473593378663,21.330623509587408,0.47244158563152983,11.541104453774514,5.4524976880803422,508,246.17895398828659,5.4524976880803422]
[null,919.14001499999995,509,10.612400466315657,21.388303853159904,0.49617774925840052,11.59691660580939,5.7541319798078732,509,248.03837612480706,5.7541319798078732]
[null,919.32000700000003,510,10.614478655877162,21.455879173717346,0.49471189551064887,11.652998662369198,5.764877056643722,510,250.02533131128337,5.764877056643722]
[null,987.47997999999995,511,11.40145443480597,21.518659664011945,0.5298403624029564,11.709351928697505,6.2040872694048419,511,251.96955903978346,6.2040872694048419]
[null,1020.619995,512,11.784089403254937,21.584270941655991,0.54595725911281745,11.765977716349969,6.423720944800916,512,253.96005092318455,6.423720944800916]
[null,1057.079956,513,12.205056503809526,21.646599219936824,0.56383251612883822,11.822877343224858,6.666122680313106,513,255.92508747525997,6.666122680313106]
[null,1036.1899410000001,514,11.963860166679822,21.706913168996206,{"$f":"D520/E520","v":0.55115437526915156},11.880052133593725,6.5477427118558005,514,257.87926010706713,{"$f":"H520","v":6.5477427118558005}]
[null,1095.630005,515,12.65015578281773,21.769595597708868,0.58109282398195261,{"$f":"G520*(1+$G$2)","v":11.937503418132229},{"$f":"G521*F521","v":6.9367975725366691},515,{"$f":"G521*E521","v":259.87462185900591},6.9367975725366691]
[null,1115.099976,516,12.874956276700647,21.833830815404024,0.58967921779522148,11.995232533951102,7.0733393378920777,516,261.90187773771845,7.0733393378920777]
[null,1073.869995,517,12.398914474091733,21.902999195052928,0.56608295346566906,12.05324082462727,6.823134164837982,517,264.0021240795902,6.823134164837982]
[null,1104.48999,518,12.752453264606237,21.971642594448056,0.58040509305520072,12.111529640235128,7.029593487881491,518,266.11020052731027,7.029593487881491]
[null,1169.4300539999999,519,13.502251939703815,22.034511590408719,0.61277745523441218,12.170100337377951,7.4575631146859216,519,268.16221694039154,7.4575631146859216]
[null,1186.6899410000001,520,13.701534780030766,22.106561424883111,0.61979493403294916,12.228954279219479,7.5794439107807889,520,270.34012893565261,7.5794439107807889]
[null,1089.410034,521,12.578339930974016,22.168702060559632,0.56739180745056594,12.288092835515634,6.9721632040635653,521,272.41106896304348,6.9721632040635653]
[null,1030.709961,522,11.900588258854766,22.228952341228329,0.53536433369298242,12.347517382646405,6.6104204163230111,522,274.47237543133531,6.6104204163230111]
[null,1101.599976,523,12.719085131981462,22.28394616030813,0.57077346357246761,12.407229303647879,7.0817172429809156,523,276.4820298010867,7.0817172429809156]
[null,1049.329956,524,12.115574920729992,22.335046606708616,0.54244681616607526,12.46722998824443,6.7628092135334068,524,278.45616284399466,6.7628092135334068]
[null,1141.1999510000001,525,13.176306867840811,22.385315759550839,0.58861384888971491,12.527520832881063,7.3738722544882096,525,280.43250952839389,7.3738722544882096]
[null,1183.26001,526,13.661932759936112,22.43204893930092,0.60903632998055846,12.588103240755915,7.6666121991663569,526,282.37694794960919,7.6666121991663569]
[null,1180.5500489999999,527,13.630643521179493,22.484632120321375,0.6062204375076371,12.648978621852914,7.6680693541644223,527,284.40763101017245,7.6680693541644223]
[null,1257.6400149999999,528,14.52072509501529,22.545433029643995,0.64406503418775007,12.710148392974592,8.1861621592525573,528,286.55579939064592,8.1861621592525573]
[null,1286.119995,529,14.849555249398964,22.610345346276471,0.65675932950066274,12.771613977775059,8.38787663268484,529,288.77060266682582,8.38787663268484]
[null,1327.219971,530,15.324096012884233,22.679093185359481,0.67569262525790597,12.833376806793146,8.671418065505982,530,291.04934848409283,8.671418065505982]
[null,1325.829956,531,15.308046884793358,22.738419207752305,0.67322388354834806,12.895438317485681,8.6815170641558854,531,293.22188233070148,8.6815170641558854]
[null,1363.6099850000001,532,15.744255504626995,22.805239011703634,0.69037888603347031,12.957799954260963,8.945791497867237,532,295.50572502276367,8.945791497867237]
[null,1345.1999510000001,533,15.531693054708537,22.864657593347822,0.67928824174595481,13.02046316851237,8.8446475324567313,533,297.70843205483197,8.8446475324567313]
[null,1320.6400149999999,534,15.248123770371498,22.92291548803772,0.66519129202080352,13.083429418652136,8.7029833190562051,534,299.91034685746939,8.7029833190562051]
[null,1292.280029,535,14.920679067998156,22.979437745405484,0.64930566331986961,13.146700170145298,8.5362268744436349,535,302.10377811736555,8.5362268744436349]
[null,1218.8900149999999,536,14.073317179617622,23.024326345713636,0.61123687044323038,13.210276895543803,8.0746083073207071,536,304.15772636024133,8.0746083073207071]
[null,1131.420044,537,13.063387956778795,23.063045062182127,0.56642077928380863,13.27416107452078,7.5187606601688586,537,306.14257502433668,7.5187606601688586]
[null,1253.3000489999999,538,14.470615801055116,23.103800306196121,0.62633054342900885,13.338354193904975,8.3542186307171011,538,308.16667170929406,8.3542186307171011]
[null,1246.959961,539,14.397413077041756,23.143241341732537,0.62210011400088283,13.402857747715354,8.337919332791337,539,310.18557152428622,8.337919332791337]
[null,1257.599976,540,14.520262804292075,23.180904589285934,0.62638896374230568,13.467673237195884,8.4360018830671137,540,312.19284835111739,8.4360018830671137]
[null,1312.410034,541,15.153100321520599,23.21968973567683,0.65259701977145734,13.532802170850461,8.8314663658537196,541,314.22746766144155,8.8314663658537196]
[null,1365.6800539999999,542,15.768156543492008,23.258539775461973,0.67795126846817766,13.598246064478024,9.218948168355281,542,316.27534696718135,9.218948168355281]
[null,1408.469971,543,16.262209383879345,23.298640046915942,0.69798964021644627,13.664006441207835,9.5373349398138618,543,318.35276767244227,9.5373349398138618]
[null,1397.910034,544,16.140284238075456,23.33920521335379,0.69155243679166123,13.730084831534924,9.4950736226042025,544,320.4492674799497,9.4950736226042025]
[null,1310.329956,545,15.129083718634289,23.373734448463953,0.64726857199443044,13.796482773355715,8.9300297032557125,545,322.47532466722396,8.9300297032557125]
[null,1362.160034,546,15.727514354837606,23.405894145559891,0.67194674371460072,13.86320181200381,9.3153333150343123,546,324.48063413029524,9.3153333150343123]
[null,1379.3199460000001,547,15.925642882742832,23.435327859019651,0.67955707633138418,13.930243500285965,9.4663955456385978,547,326.45982358517909,9.4663955456385978]
[null,1406.579956,548,16.240387250428498,23.468766540523696,0.69200003427474976,13.997609398518222,9.6863461835391682,548,328.50662709926445,9.6863461835391682]
[null,1440.670044,549,16.63399177192019,23.50305022907002,0.70773757490192679,14.065301074562226,9.9545420727761353,549,330.57747764242851,9.9545420727761353]
[null,1412.160034,550,16.304814890834599,23.536855986248817,0.69273546561871013,14.133320103861719,9.7906520828869237,550,332.65391989214845,9.7906520828869237]
[null,1416.1800539999999,551,16.351230084848972,23.56983982689804,0.69373530770407921,14.201668069479197,9.8521985680913478,551,334.731041672397,9.8521985680913478]
[null,1426.1899410000001,552,16.46680434745636,23.603160477173876,0.69765251833037623,14.270346562132767,9.9557432165191511,552,336.82527997090625,9.9557432165191511]
[null,1498.1099850000001,553,17.297193946458904,23.641449330101366,0.73164693521709478,14.339357180233156,10.491346733900832,553,339.00318620270735,10.491346733900832]
[null,1514.6800539999999,554,17.488512140763046,23.681205827632372,0.73849753547416941,14.408701529920922,10.640790569229495,554,341.21542663897878,10.640790569229495]
[null,1569.1899410000001,555,18.117883880407756,23.716811980394578,0.7639257711105879,14.47838122510383,11.060408541820502,555,343.38104529626241,11.060408541820502]
[null,1597.5699460000001,556,18.445559722369705,23.752263740987736,0.77658112605660412,14.548397887494414,11.298011213789932,556,345.55738363259616,11.298011213789932]
[null,1630.73999,557,18.82854140597458,23.789941989497411,0.79144965608940321,14.618753146647723,11.570007150370222,557,347.77928931753206,11.570007150370222]
[null,1606.280029,558,18.546126434059268,23.836413848781003,0.77805858514273607,14.689448639999245,11.429251625364701,558,350.14377699343527,11.429251625364701]
[null,1685.7299800000001,559,19.463456420003965,23.886960107189104,0.81481512643989285,14.760486012903016,12.02706727691784,559,352.5831405529371,12.02706727691784]
[null,1632.969971,560,18.854288790505841,23.942548008326213,0.78748046297950869,14.831866918669915,11.679805427964643,560,355.11268575335981,11.679805427964643]
[null,1681.5500489999999,561,19.415194891869355,23.999688703038686,0.8089769468306115,14.903593018606141,12.056663176998013,561,357.68159300332803,12.056663176998013]
[null,1756.540039,562,20.281030120297537,24.051370224464954,0.84323803305259326,14.975665982051883,12.628051126358063,562,360.18528689225536,12.628051126358063]
[null,1805.8100589999999,563,20.849902299389186,24.106932184391717,0.86489239443286237,15.048087486420163,13.014976417765128,563,362.76322453992447,13.014976417765128]
[null,1848.3599850000001,564,21.341184201117834,24.164392543296984,0.88316659162357936,15.120859217235886,13.354237697306202,564,365.38637771721829,13.354237697306202]
[null,1782.589966,565,20.581802856693187,24.223088845841882,0.84967705760721945,15.193982868175057,12.909978656765484,565,368.04519693800387,12.909978656765484]
[null,1859.4499510000001,566,21.469229067437603,24.278841768963506,0.88427731733407766,15.267460141104214,13.500668696080593,566,370.67624897982648,13.500668696080593]
[null,1872.339966,567,21.618057318807786,24.329501401542252,0.88855324085833554,15.341292746120024,13.631555388521422,567,373.24600336819708,13.631555388521422]
[null,1883.9499510000001,568,21.752106330076128,24.385499248466733,0.89200988294073236,15.415482401589086,13.7507626525164,568,375.91423451870281,13.7507626525164]
[null,1923.5699460000001,569,22.20955921707009,24.436809011268984,0.90885676631626489,15.490030834187932,14.078219334099279,569,378.52692507371808,14.078219334099279]
[null,1960.2299800000001,570,22.632836362627447,24.490770841578797,0.92413736215288611,15.564939778943204,14.384142389381099,570,381.19737328907217,14.384142389381099]
[null,1930.670044,571,22.291537024690712,24.54189951933574,0.90830528448411085,15.640210979272039,14.206086282919204,571,383.84048631450599,14.206086282919204]
[null,2003.369995,572,23.130931438275812,24.592341527608085,0.94057458547850559,15.715846187022645,14.781925512802777,572,386.48945682661815,14.781925512802777]
[null,1972.290039,573,22.772081933124554,24.64518474256727,0.92399720963716347,15.791847162515072,14.591622713180485,573,389.19299074657067,14.591622713180485]
[null,2018.0500489999999,574,23.300427499129107,24.691774269888835,0.94365140570491723,15.86821567458218,14.974064027348275,574,391.81439950269498,14.974064027348275]
[null,2067.5600589999999,575,23.872070605333434,24.740636923464564,0.964893130244866,15.94495350061081,15.385176094813199,575,394.48830532013733,15.385176094813199]
[null,2058.8999020000001,576,23.772080339775073,24.78557676532828,0.95910942742430128,16.022062426583147,15.366911120116574,576,397.11605821295848,15.366911120116574]
[null,1994.98999,577,23.034175810712661,24.825152201325082,0.92785637823735778,16.099544247118295,14.938064816403271,577,399.67363630667933,14.938064816403271]
[null,2104.5,578,24.298579560113378,24.86689926549268,{"$f":"D584/E584","v":0.97714553393603243},16.17740076551403,15.807674908715386,578,402.28179521354156,{"$f":"H584","v":15.807674908715386}]
[null,2067.889893,579,23.875878872233237,24.905814259630901,0.9586467891930337,{"$f":"G584*(1+$G$2)","v":16.255633793788782},{"$f":"G585*F585","v":15.583411142713389},579,{"$f":"G585*E585","v":404.8597959406826},15.583411142713389]
[null,2085.51001,580,24.079320932001831,24.946850853317866,0.96522487241307831,16.334245152723803,15.766219693501775,580,407.48797762653101,15.766219693501775]
[null,2107.389893,581,24.331946295670861,24.991960227463593,0.97359094981803607,16.41323667190554,15.979778680988737,581,410.19895810821021,15.979778680988737]
[null,2063.110107,582,23.820691411838219,25.042053701716782,0.95122755088593902,16.492610189768229,15.688225198529715,582,413.00883005365739,15.688225198529715]
[null,2103.8400879999999,583,24.290960209087164,25.089805124665805,0.96816057711052939,16.572367553636663,16.044712934816683,583,415.79747237507848,16.044712934816683]
[null,1972.1800539999999,584,22.770812045135521,25.136045979206521,0.90590270498281189,16.652510619769206,15.085554415203925,584,418.57827260774366,15.085554415203925]
[null,1920.030029,585,22.168687297440393,25.182372056275593,0.88032562015601812,16.73304125340098,14.730524918496453,585,421.37767047615159,14.730524918496453]
[null,2079.360107,586,24.008314086037242,25.225216585171342,0.95175849154653214,16.813961328787286,16.002830471208313,586,424.13581617335461,16.002830471208313]
[null,2080.4099120000001,587,24.020435145821089,25.273635178978381,0.95041472964681972,16.895272729247221,16.057516063276783,587,427.00495920833663,16.057516063276783]
[null,2043.9399410000001,588,23.599352469699195,25.320166364842144,0.93203781245559447,16.976977347207512,15.823184828799471,588,429.8598908034507,15.823184828799471]
[null,1940.23999,589,22.402031723795957,25.365111394397712,0.88318286387434519,17.059077084246553,15.066284554318084,589,432.70539052753111,15.066284554318084]
[null,1932.2299800000001,590,22.309548062469133,25.403457883349571,0.87820910700081078,17.141573851138673,15.053886264396944,590,435.45524938172758,15.053886264396944]
[null,2059.73999,591,23.781780004828768,25.441604829283442,0.93475942906934062,17.224469567898598,16.100735339311125,591,438.21814814049463,16.100735339311125]
[null,2065.3000489999999,592,23.845976505646263,25.480715197693609,0.93584408132330155,17.307766163826145,16.1973705253444,592,441.01426032873206,16.1973705253444]
[null,2096.9499510000001,593,24.211406613423311,25.518622124686338,0.94877405586885322,17.391465577551113,16.500571333516717,593,443.80623826801667,16.500571333516717]
[null,2098.860107,594,24.233461295076065,25.554166419174535,0.94831742493828786,17.475569757078414,16.572387311362021,594,446.57361784227533,16.572387311362021]
[null,2173.6000979999999,595,25.096410032370269,25.585671555855708,0.98087751879338636,17.560080659833407,17.224288347429123,595,449.28645625683151,17.224288347429123]
[null,2170.9499510000001,596,25.065811406698852,25.619570818223959,0.97838529710532074,17.645000252707447,17.263608814668636,596,452.0573335618181,17.263608814668636]
[null,2168.2700199999999,597,25.034868894644152,25.655038130921078,0.97582661023101502,17.730330512103677,17.301728321901667,597,454.87230536185325,17.301728321901667]
[null,2126.1499020000001,598,24.548549560691022,25.692150076491288,0.95548832961058106,17.81607342398301,17.023050236100993,598,457.73323218275948,17.023050236100993]
[null,2198.8100589999999,599,25.387484512325532,25.738846439123467,0.98634896371020497,17.902230983910357,17.657846979080706,599,460.7827742125869,17.657846979080706]
[null,2238.830078,600,25.849556080711729,25.791522927589288,1.0022500863281851,17.98880519710108,18.029281561735463,600,463.95868168096985,18.029281561735463]
[null,2278.8701169999999,601,26.311858800232535,25.844752391209433,1.0180735493980582,18.075798078467649,18.402491907948161,601,467.16452561149566,18.402491907948161]
[null,2363.639893,602,27.290611542655434,25.897872208315967,1.0537781375680837,18.16321165266654,19.139995347601861,602,470.38853427335351,19.139995347601861]
[null,2362.719971,603,27.279990113381928,25.947142023278857,1.0513678188105375,18.25104795414536,19.18856447855633,603,473.56253333988269,19.18856447855633]
[null,2384.1999510000001,604,27.52799819272602,25.997827810299675,1.0588576243212184,18.33930902719019,19.41871718822328,604,476.78219824876498,19.41871718822328]
[null,2411.8000489999999,605,27.846669220105408,26.046974388899969,1.0690941989781504,18.427996925973169,19.701264612345103,605,479.99356396955045,19.701264612345103]
[null,2423.4099120000001,606,27.980716822760446,26.095421761263324,1.0722462000708377,18.517113714600299,19.854904816759767,606,483.21189218376821,19.854904816759767]
[null,2470.3000489999999,607,28.522110847221892,26.145181798375216,1.090912699218423,18.606661467159491,20.298243284582384,607,486.4745467197078,20.298243284582384]
[null,2471.6499020000001,608,28.537696264430238,26.194255946457591,1.0894639008934921,18.696642267768826,20.369316818653573,608,489.74463290129393,20.369316818653573]
[null,2519.360107,609,29.088558802810766,26.243199734280836,1.1084227189268048,18.787058210625069,20.824002142457193,609,493.03252104099442,20.824002142457193]
[null,2575.26001,610,29.733979682092361,26.294104351847604,1.1308230652854714,18.877911400052408,21.34757763559481,610,496.37777229791152,21.34757763559481]
[null,2584.8400879999999,611,29.844591365378218,26.346584502588211,1.1327688931537359,18.969203950551428,21.487724163073615,611,499.77373483003333,21.487724163073615]
[null,2673.610107,612,30.86953095636148,26.398555847360438,1.1693643824629176,19.06093798684832,22.289181978154854,612,503.18123594888942,22.289181978154854]
[null,2823.8100589999999,613,32.603741212287929,26.456401230830902,1.2323573764935662,19.153115643944336,23.603483346649124,613,506.72251229669553,23.603483346649124]
[null,2713.830078,614,31.333911172683148,26.520664916669958,1.1814904064862926,19.245739067165481,22.738656073594466,614,510.40979687395998,22.738656073594466]
[null,2640.8701169999999,615,30.491514680850756,26.578443636510336,1.1472272454270085,19.338810412212435,22.186010199037622,615,513.99548253814748,22.186010199037622]
[null,2648.0500489999999,616,30.574414252691195,26.643229503095007,1.1475491080816431,19.432331845210737,22.299555076918089,616,517.74007713225137,22.299555076918089]
[null,2705.2700199999999,617,31.235076651251841,26.708487166590256,1.1694813134277373,19.526305542761179,22.835649452539652,617,521.5180809997571,22.835649452539652]
[null,2718.3701169999999,618,31.386330511646097,26.774497375557328,1.1722472347995951,19.620733691990488,23.0003508151751,618,525.3352827427085,23.0003508151751]
[null,2816.290039,619,32.516914980753768,26.838095976172692,1.2115954503487441,19.715618490602207,23.887353664025206,619,529.12966128038704,23.887353664025206]
[null,2901.5200199999999,620,33.500981255040031,26.90397063421393,1.2452058363621854,19.810962146927857,24.668725689304896,620,532.99354383647085,24.668725689304896]
[null,2913.9799800000001,621,33.644844086770057,26.972520477199737,1.2473748649189287,19.906766879978331,24.831200647885574,621,536.93567730505708,24.831200647885574]
[null,2711.73999,622,31.309778994229532,27.042353441174953,1.1578052576798643,20.003034919495541,23.159618999345859,622,540.92914018916292,23.159618999345859]
[null,2760.169922,623,31.868951508267489,27.114011973362086,1.1753683497512966,20.099768506004299,23.624631739285356,623,544.98536393360678,23.624631739285356]
[null,2506.8500979999999,624,28.944118104790217,27.177079908061774,1.0650194282353445,20.196969890864484,21.51016532525496,624,548.89466462474172,21.51016532525496]
[null,2704.1000979999999,625,31.22156871929835,27.239631866502226,1.1461817425547842,20.294641336323423,23.261347371391537,625,552.81855886414883,23.261347371391537]
[null,2784.48999,626,32.149751274105157,27.301633746378084,1.1775760957298109,20.392785115568547,24.014056277448208,626,556.75635029384296,24.014056277448208]
[null,2834.3999020000001,627,32.726011653088406,27.355459104306565,1.1963247090207438,20.491403512780302,24.514372344853541,627,560.55175078370542,24.514372344853541]
[null,2945.830078,628,34.012585659709188,27.41423961547234,1.2406904636710334,20.5904988231853,25.546435532155638,628,564.47286854090305,25.546435532155638]
[null,2752.0600589999999,629,31.775314943132244,27.468317019645326,1.1567987554682202,20.690073353109749,23.934251105423545,629,568.32149402293476,23.934251105423545]
[null,2941.76001,630,33.965592610950303,27.516608578635754,1.2343669647327695,20.790129420033125,25.662648948607742,630,572.07385355023109,25.662648948607742]
[null,2980.3798830000001,631,34.411498078611018,27.563198343297664,1.2484580943770847,20.890669352642103,26.081125250261326,631,575.81366289112407,26.081125250261326]
[null,2926.459961,632,33.788938081180696,27.601356381990449,1.2241767257216232,20.991695490884762,25.697545053376668,632,579.39926830613229,25.697545053376668]
[null,2926.459961,633,33.788938081180696,27.601356381990449,1.2241767257216232,21.093210186025047,25.821816980486133,633,582.2012115847084,25.821816980486133]

{"sheet":"From 1993","index":4,"n_rows":327,"n_cols":8,"rows_kept":327,"cut":false,"hidden":false,"merged":[]}
[]
[]
[{"$f":"IRR(A7:A327,0.001)","v":5.9474620286541491E-3},"Monthly",{"$f":"(C327/C7)^(1/320)-1","v":5.947462028698558E-3},{"$f":"(D327/D7)^(1/320)-1","v":3.4605031576793177E-3},{"$f":"(1+E4)^(1/12)-1","v":4.8359454901756305E-3},{"$f":"(F327/F7)^(1/320)-1","v":8.3131834524940995E-3}]
[{"$f":"(1+A3)^12-1","v":7.3751024321430769E-2},"Annual",{"$f":"(1+C3)^12-1","v":7.3751024321999203E-2},{"$f":"(1+D3)^12-1","v":4.2325581448012795E-2},5.96E-2,{"$f":"(1+F3)^12-1","v":0.10444818610231432},null,{"$f":"(1+F4)/(1+D4)-1","v":5.9599999999999875E-2}]
[]
[null,null,"Stock Index","Bonds","5.96% Prem","Bonds + Prem"]
[-1,1,1,1,1,{"$f":"D7*E7","v":1}]
[0,2,1.0104836273542177,1.0053167123287672,{"$f":"E7*(1+$E$3)","v":1.0048359454901756},{"$f":"D8*E8","v":1.0101783691499517}]
[0,3,1.0293769406750011,1.0099284994606117,{"$f":"E8*(1+$E$3)","v":1.0096952773491352},1.0197200363656782]
[0,4,1.003213462334686,1.0150492519919863,1.0145781086720833,1.0298467502950424]
[0,5,1.0260039268562924,1.020088345812834,1.0194845531011469,1.0399643113546853]
[0,6,1.0267787958128876,1.0252519491764607,1.0244147248280202,1.0502831933949954]
[0,7,1.0213090980019808,1.0301478783474596,1.0293687385966217,1.0604020221025106]
[0,8,1.0564747688054943,1.0351174246055259,1.0343467097057659,1.0706703022998321]
[0,9,1.0459227723367583,1.0398296194349081,1.0393487540118456,1.0807456193442833]
[0,10,1.0662062720867094,1.0443849278225148,1.0443749879315287,1.0907294963905094]
[0,11,1.0524408816546811,1.0494586356417337,1.0494255284444685,1.1013286832889373]
[0,12,1.063061244958889,1.0544356572809004,1.0545004930960247,1.1119029205407402]
[0,13,1.0976115276393901,1.0595850588126901,1.0596000000000003,1.1227363283179268]
[0,14,1.0646337938480193,1.0649575905067852,1.0647241678413903,1.1338860843387091]
[0,15,1.0159305119101385,1.0702514509238141,1.0698731158791439,1.1450332545740356]
[0,16,1.0276448448599409,1.0765870462937077,1.0750469639489397,1.157381635544807]
[0,17,1.0403847054113331,1.0829403846436163,1.0802458324659756,1.1698418373203672]
[0,18,1.0125119422318976,1.0894706635110152,1.0854698424277704,1.1825875494509801]
[0,19,1.0443958499576005,1.0960074874920811,1.0907191154169806,1.1954363172477502]
[0,20,1.0836637747473992,1.1027468825740736,1.0959937736042298,1.2086037171626594]
[0,21,1.0545375633678327,1.1097337659730895,1.1012939397509518,1.2221430712031645]
[0,22,1.0765076053523581,1.1167934969445674,1.1066197372122482,1.2358657261091448]
[0,23,1.0339805894388547,1.1243436329255549,1.1119712899397591,1.2502378398397844]
[0,24,1.0466976390143072,1.1315609949308827,1.1173487224845482,1.2643482320993662]
[0,25,1.0721090616530131,1.1390379779653328,1.1227521600000008,1.2788573500826106]
[0,26,1.1107844845042723,1.146264471788824,1.1281817282447377,1.2931946328082569]
[0,27,1.1411413285499372,1.1525956202138272,1.1336375535855414,1.306625679172613]
[0,28,1.1730480495306261,1.1595067730204025,1.1391197630002972,1.3208170804802402]
[0,29,1.2156434322796015,1.1658252907506426,1.1446284840809484,1.334436835255139]
[0,30,1.2415105548145098,1.1719345346783652,1.1501638450364662,1.3479167305366904]
[0,31,1.2809608443433176,1.1779836433450337,1.1557259746958333,1.3614262943806879]
[0,32,1.280550631935254,1.1844767537342002,1.1613150025110424,1.3755506242371041]
[0,33,1.3318974755729469,1.1907139162566034,1.1669310585601089,1.3894810507395712]
[0,34,1.3252655119314136,1.1966250768490883,1.1725742735500986,1.4031317801981504]
[0,35,1.3796663393492559,1.2026518052840789,1.1782447788201691,1.4170182103146165]
[0,36,1.4037330653259792,1.208296031427782,1.1839427063446275,1.4305532735140813]
[0,37,1.4495191700841408,1.2140941971785921,1.1896681887360012,1.4443692445123453]
[0,38,1.4595697034039148,1.220085169941711,1.1954213592481244,1.458515872250199]
[0,39,1.4711244848696945,1.2261631997074782,1.2012023517792401,1.4728701191537807]
[0,40,1.4908837788661375,1.2329427064289296,1.2070113008751153,1.4881757799912676]
[0,41,1.5249555506744967,1.2397728712300236,1.2128483417321734,1.5036564709958693]
[0,42,1.5283969336077239,1.2470488094970424,1.2187136102006402,1.5197953567185509]
[0,43,1.4584758044087605,1.2540903645555996,1.2246072427877057,1.5357681435450616]
[0,44,1.4859154735537525,1.2611627470388904,1.2305293766607013,1.5518978089814635]
[0,45,1.5664570367073638,1.2684785275438368,1.2364801496502922,1.5684485195655857]
[0,46,1.6073431368962652,1.2752866081889285,1.2424597002536852,1.5844922169479549]
[0,47,1.7252837907955785,1.2820019530134195,1.248468167637852,1.6005386291868113]
[0,48,1.6881808461830097,1.2886402644961465,1.2545056916427682,1.616606546290458]
[0,49,1.7916950972963566,1.2958418217879799,1.2605724127846676,1.633502451878553]
[0,50,1.8023155312510046,1.3029075324557127,1.2666684722593133,1.6503518936308292]
[0,51,1.7255116384646336,1.3095941253044689,1.2727940119452834,1.6668435607662493]
[0,52,1.8262911455086637,1.3172575830914219,1.2789491744072727,1.6847054983764935]
[0,53,1.9332695905311774,1.3245223488852933,1.2851341028994114,1.7021888406049226]
[0,54,2.0172752108511682,1.3318231886489158,1.2913489413685988,1.719848464751929]
[0,55,2.1749168152033302,1.3386319066489676,1.2975938344578533,1.737000508676261]
[0,56,2.0499338462325865,1.3457945042207085,1.3038689275096793,1.7547396368666757]
[0,57,2.1588951892950812,1.352892556275709,1.3101743665694499,1.7725251479550508]
[0,58,2.0844614546799352,1.3595977141779085,1.3165102983888051,1.7899243923810957]
[0,59,2.1774010350913935,1.3663875079132604,1.3228768704290681,1.8075624302616673]
[0,60,2.2116550326169278,1.3729124762044735,1.3292742308646772,1.824977175851221]
[0,61,2.2341037222163824,1.3793723115103191,1.335702528586634,1.8424310843467233]
[0,62,2.3914945266226701,1.3858976873193185,1.3421619132059688,1.860099091520224]
[0,63,2.5109394286679891,1.3919045096243572,1.3486525350572227,1.8771955454624698]
[0,64,2.5337298931895957,1.3985719228973084,1.3551745452019466,1.8953090695445718]
[0,65,2.4860293278773651,1.4050666610050095,1.3617280954322168,1.913318748245656]
[0,66,2.5840739518302445,1.4116300545858682,1.3683133382741677,{"$f":"D72*E72","v":1.9315522323985348}]
[0,67,2.554059087820912,1.4179649861732975,{"$f":"E72*(1+$E$3)","v":1.3749304269915419},1.9496032038983078]
[0,68,2.1816856538166878,1.4243959429900408,1.381579515589257,1.9679162569234834]
[0,69,2.3178130551023606,1.4302148931012528,1.38826075881699,1.9855112127681054]
[0,70,2.5039200658733782,1.4355399945799505,1.3949743121727787,2.002541416535681]
[0,71,2.6519668345229221,1.4414288549467575,1.4017203319066416,2.0204801329757793]
[0,72,2.8014722248084993,1.4469378775567596,1.408498975024213,2.0380105174624061]
[0,73,2.9163590362285428,1.4527383145497488,1.4153103992903984,2.0560756440298653]
[0,74,2.822211492826046,1.4589074772553712,1.4221547632330453,2.0747922178950318]
[0,75,2.9316969732706548,1.4647606939942557,1.4290322261466339,2.0931902353106997]
[0,76,3.0429373650643563,1.4712048384392311,1.4359429480959833,2.1125662129615046]
[0,77,2.9669537557932326,1.4779038588268638,1.4428870899199775,2.1324483980441986]
[0,78,3.1284697664626253,1.4853095743276705,1.4498648132353087,2.1534980885792039]
[0,79,3.0282145358225434,1.4923780201649504,1.4568762804402384,2.1742101390286801]
[0,80,3.0092758033850151,1.4999069650590098,1.4639216547183773,2.1957462862128048]
[0,81,2.9233555857681681,1.5074484150926435,1.4710011000424832,2.2174582768585762]
[0,82,3.1061809041118149,1.5150186971333688,1.4781147811782771,2.2393715299942878]
[0,83,3.1653904853580195,1.5227776682307701,1.4852628636882781,2.2617251202769921]
[0,84,3.3484889998370262,1.5306377041950077,1.4924455139356567,2.2843933750866121]
[0,85,3.1780390267971201,1.5392956620144076,1.4996628990881067,2.3084245950502731]
[0,86,3.1141347534393908,1.5478195644584174,1.5069151871217354,2.3324328086065389]
[0,87,3.4153333320008539,1.5555179525058636,1.514202546824974,2.3553692453163477]
[0,88,3.3101555615801925,1.5634314902757491,1.5215251478025047,2.3788003293208995]
[0,89,3.2376133352422962,1.5717069687393455,1.528883160479209,2.4029563177134077]
[0,90,3.315100914615758,1.5798497026513623,1.5362767561041339,2.4270863763213155]
[0,91,3.2609279348669706,1.5877056676111219,1.5437061067544773,2.4509509348199829]
[0,92,3.4588633425836743,1.5955672030989947,1.5511713853395932,2.4749981888334878]
[0,93,3.2738730417837507,1.6034270108556299,1.5586727656050157,2.4992180134561282]
[0,94,3.2576690534155395,1.6109916719862964,1.5662104221365027,2.5231519466400476]
[0,95,2.9968320205953631,1.6188180019390801,1.5737845303640998,2.5476707289266458]
[0,96,3.0089795159510024,1.625790007141952,1.5813952665662223,2.5710166217249477]
[0,97,3.1132002669064258,1.6329149761705113,1.5890428078737584,2.5947717987531007]
[0,98,2.8258807234283285,1.639987958574143,1.5967273322741915,2.6186135980558887]
[0,99,2.6444458695575159,1.646139935321759,1.604449018615743,2.641147603731179]
[0,100,2.8475772912338262,1.653326125384613,1.6122080466115345,2.6655056830181438]
[0,101,2.8620719924838713,1.6606505866030978,1.6200045968437704,2.6902615840483222]
[0,102,2.7904189064916811,1.6680975807952954,1.6278388507679409,2.7153940488905959]
[0,103,2.7604493886696075,1.6752818257186108,1.6357109907170448,2.7402768948764487]
[0,104,2.5834813769622187,1.6823533509484321,1.6436211999058337,2.7651516333514619]
[0,105,2.3723504794483601,1.6891118022319818,1.6515696624350753,2.7896858090273757]
[0,106,2.4152879151631543,1.6954563838233794,1.6595565632958391,2.8137057695559187]
[0,107,2.5968593682411694,1.7021522752679856,1.6675820883738011,2.8384786459216045]
[0,108,2.6165275505185477,1.7092733342387645,1.67564642445357,2.8641377509310177]
[0,109,2.5757781885586835,1.7165899606974351,1.6837497592230353,2.890307933008986]
[0,110,2.52228903441882,1.7237483759828534,1.6918922812777342,2.9163965721904193]
[0,111,2.6149551429302975,1.7307302652953276,1.7000741801252421,2.9423698367898967]
[0,112,2.4543508055388843,1.7383886281760907,1.7082956461895829,2.9696817248986975]
[0,113,2.4320616651444062,1.7457613010429855,1.71655687081566,2.9966985561094228]
[0,114,2.255845775230974,1.7530710188412977,1.7248580462737111,3.023798652537665]
[0,115,2.0776243153234542,1.7597711121872803,1.7331993657637816,3.050034175532419]
[0,116,2.0877660993841265,1.7661381087098957,1.7415810234202223,3.0758726148684361]
[0,117,1.8580610576098771,1.7719431385428253,1.7500032143162068,3.1009061880354918]
[0,118,2.0186882082562767,1.7776813215284628,1.7584661344682722,3.1259924017846057]
[0,119,2.1338939790644398,1.7837960582385421,1.7669699808408805,3.151914086849795]
[0,120,2.0051506654933031,1.7897045772369267,1.7755149513510038,3.1776472353854905]
[0,121,1.9501800764624204,1.7958606706526006,1.7841012448727291,3.203997258129279]
[0,122,1.9170199779320405,1.8018091516137484,1.7927290612418882,3.2301556289095585]
[0,123,1.9330416038402896,1.8070753707998897,1.8013986012607077,3.2552630453315961]
[0,124,2.0897032341713477,1.8131530851154893,1.8101100667024832,3.2820066518402116]
[0,125,2.1960664323717287,1.8184733233460608,1.8188636603162747,3.3075550450887166]
[0,126,2.2209307676305472,1.8236163644739787,1.8276595858316256,3.3329499294102867]
[0,127,2.2569624874811138,1.8295818382799565,1.8364980479633042,3.3600234745902537]
[0,128,2.2973016370329145,1.8364966551180582,1.8453792524160686,3.3890328244863728]
[0,129,2.2698618288660888,1.84315684860403,1.8543034058894539,3.4177720219549252]
[0,130,2.394616808866898,1.8496558701496559,1.8632707160825823,{"$f":"D136*E136","v":3.4464096176801013}]
[0,131,2.4116868440031172,1.8564109147384489,{"$f":"E136*(1+$E$3)","v":1.8722813916989982},3.4757236110117136]
[0,132,2.5341174313645065,1.8629261541405857,1.8813356424515246,3.5047893730398267]
[0,133,2.5778978248277009,1.869492330845522,1.8904336790671448,3.5341512649881119]
[0,134,2.6093713104730667,1.8759705059141614,1.8995757132919056,3.56354801188647]
[0,135,2.5666848160050266,1.8816791098618844,1.9087619578958468,3.5916775018716844]
[0,136,2.5235882481507566,1.8886310119979086,1.9179926266779521,3.6223803555273077]
[0,137,2.5540819010758984,1.8959578654581524,1.9272679344711254,3.6540187992058173]
[0,138,2.6000272769953696,1.903574421672183,1.9365880971471912,3.6864395670441978]
[0,139,2.5108709911820775,1.9106150393961763,1.945953331621918,3.7179677013599313]
[0,140,2.516614231543405,1.9175602559284253,1.9553638558600672,3.7495280158762228]
[0,141,2.5401794943711669,1.9242864268754531,1.9648198888804662,3.7808762434276173]
[0,142,2.5757781885586839,1.9307710085331433,1.974321650761105,3.8119630048088391]
[0,143,2.6751901834066989,1.9376419084317287,1.9838693626442592,3.8440284179132598]
[0,144,2.7620220765805716,1.9443785319435092,1.9934632467416362,3.8760471411828439]
[0,145,2.692169248124733,1.9513473976845734,2.0031035263395474,3.908750853415468]
[0,146,2.7430602551234364,1.9582583751667291,2.0127904258041038,3.9415637087862931]
[0,147,2.6906193734687553,1.9650183903796332,2.0225241705864399,3.9742971901896689]
[0,148,2.636514833484926,1.9722615020026928,2.0323049872279584,4.0082368866377767]
[0,149,2.715483847749407,1.9789725945656718,2.0421331033656047,4.0413254460158781]
[0,150,2.7150963095744958,1.9856956795444702,2.052008747737164,4.0746649047691452]
[0,151,2.8127536733961316,1.9925177682626862,2.0619321501865846,4.1084364461988558]
[0,152,2.7811886566871546,1.9997268613168444,2.0719035416693274,4.1432411663336577]
[0,153,2.8005152053432609,2.0068601335728293,2.0819231542577423,4.1781285794420588]
[0,154,2.7508318810128829,2.014216787980283,2.0919912211464671,4.213723837940587]
[0,155,2.8476229154647519,2.0219833871786488,2.1021079766578574,4.2504274068579102]
[0,156,2.8449109846504212,2.029412098746338,2.1122736562474382,4.2866737138517141]
[0,157,2.9173616822037527,2.0370304561647004,2.1224884965093849,4.3235737102488416]
[0,158,2.9186837069116289,2.044936924787299,2.132752735182029,4.361344819614839]
[0,159,2.95106886811402,2.0523412772251044,2.1430666111533925,4.3983040659130292]
[0,160,2.9869410364805642,2.0610392682435692,2.1534303644667458,4.4383045425940244]
[0,161,2.8945940309371325,2.0696956331701921,2.163844236326196,4.4784989667848167]
[0,162,2.8948446918611737,2.0786781122181508,2.1743084691023005,4.5196874239335072]
[0,163,2.9095675211029866,2.0873743902383071,2.1848233063377065,4.5605442168451118]
[0,164,2.9714662221875821,2.0960258422316014,2.1953889927528207,4.6015920625607185]
[0,165,3.0444641484216808,2.1044283217175006,2.2060057742515049,4.6423810292072103]
[0,166,3.1403891338264969,2.1126096471654932,2.2166738979267979,4.6829666613800907]
[0,167,3.1921008436849942,2.1208632947185286,2.2273936120666669,4.723997354722715]
[0,168,3.2323716947727168,2.128812174135446,2.2381651661597868,4.7646332534468376]
[0,169,3.2778157465650595,2.1374184076810745,2.2489888109013454,4.8070300830893071]
[0,170,3.2062080067601282,2.1459868203224963,2.2598647981988793,4.8496400726455526]
[0,171,3.2382059078312753,2.1534936586024629,2.270793381178136,4.8901391463635608]
[0,172,3.3783900778941409,2.162071643342852,2.2817748141889651,4.9333606222518664]
[0,173,3.4883540692108923,2.1705126079778205,2.2928093528112385,4.9765716079662603]
[0,174,3.4262044291585889,2.1799141982058008,2.3038972538607987,5.0222983348985091]
[0,175,3.3166279760167487,2.1888727497052765,2.3150387753954349,5.0673252899741419]
[0,176,3.3592916572298028,2.1975544786908885,2.3262341767208903,5.1120263335368046]
[0,177,3.4795341708362626,2.2059906796101809,2.3374837183968959,5.1564672965241014]
[0,178,3.5311090034438903,2.2142042175104284,2.3487876622432364,5.2006955477754335]
[0,179,3.3755868963389122,2.2220085290880367,2.3601462713458417,5.2442651448257882]
[0,180,3.346460614308906,2.2294963934463334,2.3715598100629114,5.2873840433775321]
[0,181,3.1417795982993311,2.236578251305406,2.3830285440310668,5.3298298138198712]
[0,182,3.0325675920337494,2.2436826042494151,2.3945527401715334,5.3726163280806389]
[0,183,3.0144946305996072,2.2499397125312379,2.4061326666963536,5.4136534404188144]
[0,184,3.1578238961616862,2.2569718528711165,2.4177685931146282,5.4568356614155151]
[0,185,3.1915310820719536,2.2641694288621905,2.4294607902387892,5.5007108498780459]
[0,186,2.9171794587656232,2.2720537010377626,2.4412095301909029,5.5465591480788987]
[0,187,2.8884179039345881,2.2795421410441969,2.4530150864090032,5.5917512620864951]
[0,188,2.9236290599471939,2.2870733735589508,2.4648777336534557,5.6373562337171501]
[0,189,2.6581885857563909,2.2942409988521404,2.4767977480133516,5.6823709393568835]
[0,190,2.2078262505306228,2.3014254302540249,2.488775406912934,5.7277310116602349]
[0,191,2.04257256949399,2.3083252928521807,2.5008109891180546,5.7726852588238851]
[0,192,2.0585487079141007,2.3129166467223472,2.5129047747426618,5.8121392851303728]
[0,193,1.882218895305664,2.3178669220221262,2.5250570452553194,5.8527462014162319]
[0,194,1.6753043180530212,2.3235168020235597,2.5372680834857579,{"$f":"D200*E200","v":5.8953850232172744}]
[0,195,1.8183827813901798,2.3285432372752797,{"$f":"E200*(1+$E$3)","v":2.5495381736314573},5.9367098723846974]
[0,196,1.9891745293522376,2.334337801172313,2.5618676012642609,5.9802643832298026]
[0,197,2.09476279022463,2.340650106404524,2.5742566533370219,6.0254341095458539]
[0,198,2.0951730003536477,2.348045278192759,2.5867056181902819,6.0737019128663734]
[0,199,2.2505127449986628,2.3549157230067581,2.5992147855589813,6.1209317659844844]
[0,200,2.3260403786089632,2.3620959578235636,2.6117844465792031,6.1692854839711888]
[0,201,2.4091343233719287,2.3689169143702649,2.6244148937949485,6.2170208322360958]
[0,202,2.3615250088005961,2.3755174308138662,2.6371064211649458,6.2644922703885015]
[0,203,2.4969916757759973,2.382377144162025,2.6498593240694914,6.3129642889077884]
[0,204,2.541364644107218,2.3894067885024706,2.6626738993173253,6.3622110905971612]
[0,205,2.4473996021865174,2.3969762982820466,2.6755504451525374,6.4132310018886107]
[0,206,2.5171839931564439,2.4044883563302788,2.6884892612615103,6.4644411248222946]
[0,207,2.6651854156187289,2.4113684868490495,2.7014906487798935,6.5142894179852284]
[0,208,2.7045214998507729,2.4192533314765954,2.7145549102996123,6.5671960102184874]
[0,209,2.4828160729359054,2.4260537531700064,2.7276823498759097,6.6175040023720335]
[0,210,2.3490358798236848,2.4326473020005395,2.7408732730344236,6.6675779727725786]
[0,211,2.5105975170030495,2.4386656047778175,2.7541279867782973,6.7163971925122095]
[0,212,2.3914717133676837,2.4442578324797322,2.7674467995953242,6.7643535158818393]
[0,213,2.6008476995324497,2.449759086752012,2.7808300214651283,6.8123636137969905]
[0,214,2.6967045277740671,2.4548733783249026,2.7942779638663775,6.8595985851354842]
[0,215,2.6905284007715236,2.4606278705509159,2.8077909397840344,6.9089286411129436]
[0,216,2.8662200142810081,2.4672816779707341,2.821369263716639,6.9611126911578438]
[0,217,2.9311272116576146,2.474385421300541,2.8350132516836295,7.0149154591598144]
[0,218,3.0247959661443025,2.481908908808923,2.8487232212326972,7.0702715415082835]
[0,219,3.0216280573901027,2.4884013105243499,2.862499491447176,7.123047485892438]
[0,220,3.1077304984450791,2.4957138016083729,2.87634238295347,7.1785273832880909]
[0,221,3.0657731757732218,2.5022163326366726,2.8902522179285151,7.232036305140098]
[0,222,3.0097999407671292,2.5085918427444867,2.9042293201072766,7.2855259818804807]
[0,223,2.9451662152905036,2.514777411671802,2.9182740147902853,7.3388095734633918]
[0,224,2.7779069642597833,2.5196898398759724,2.9323866288512073,7.3887047953045411]
[0,225,2.5785588371816393,2.523927060762865,2.9465674907444517,7.4369214262540542]
[0,226,2.8563290301662105,2.5283871510483227,2.9608169305128156,7.4860914837149375]
[0,227,2.8418796751034243,2.5327034196341263,2.9751352797951647,7.5351352970113465]
[0,228,2.8661287635401105,2.5368251342403259,2.9895228718341524,7.5838967606551986]
[0,229,2.9910434317677295,2.5410696249512315,3.0039800414839757,7.6333224373746704]
[0,230,3.1124482818552561,2.5453212173346769,3.0185071252181679,7.6830702304937031]
[0,231,3.2099684903823547,2.5497096300526736,3.0331044611374298,7.7335356535178299]
[0,232,3.1859019034274647,2.5541489190112996,3.0477723889774988,7.7844645526993643]
[0,233,2.9863028373816127,2.557927659877782,3.0625112501170562,7.8336822353613025]
[0,234,3.1044259927627222,2.561447088016934,3.077321387585672,7.8823959071235503]
[0,235,3.1435342293257111,2.5646681954509059,3.092203146071788,7.9304750626035467]
[0,236,3.2056610584020748,2.5683275905089631,3.1071568719307407,7.9801967222192465]
[0,237,3.2833539525123192,2.5720794597452907,3.1221829131928223,8.0305025405909713]
[0,238,3.2183783153707544,2.5757790260914994,3.1372816195713806,8.0809441946343323]
[0,239,3.2275401276893692,2.5793886451924468,3.1524533424709578,8.1314023560685644]
[0,240,3.2503531251432483,2.5830351233867463,3.1676984349954691,8.1822763178905245]
[0,241,3.414262246260686,2.5872253017334783,3.1830172519564219,8.23518277011582]
[0,242,3.4520262032271929,2.5915760932134893,3.1984101498811719,8.2889232807234183]
[0,243,3.5762567678022212,2.5954726876243268,3.2138774870212217,8.3415312389342873]
[0,244,3.6409361175097725,2.5993523859760193,3.2294196233605588,8.3943996033000463]
[0,245,3.7165321886059846,2.6034757422266495,3.2450369206240341,8.4483749054745374]
[0,246,3.6607868012689471,2.6085614359368074,3.2607297422857795,8.5058138587388488]
[0,247,3.8418569302198344,2.6140930155297255,3.276498453577668,8.5650717228913287]
[0,248,3.7216144188924205,2.6201763322623028,3.2923434214978142,8.626520310688063]
[0,249,3.8323306733040079,2.6264295804897921,3.3082650148191162,8.6889250950204264]
[0,250,4.0032363439610705,2.6320853987096959,3.3242636040978364,8.7497456938079843]
[0,251,4.1155250082399544,2.6381658765403593,3.3403395616822285,8.8123698476878349]
[0,252,4.2124982661299528,2.6444541075337571,3.3564932617212007,8.8760923928680064]
[0,253,4.0626053376694644,2.6508775952371528,3.3727250801730264,8.9406813499251054]
[0,254,4.2377728137968349,2.6569789713132042,3.3890353948140914,9.0045957770571832]
[0,255,4.2671497567508823,2.6625229581201961,3.4054245852476881,9.0670211403689169]
[0,256,4.2936094518747705,2.6686511376739408,3.4218930329128501,9.1318387352814092]
[0,257,4.3839052609141431,2.6742662721225261,3.4384411210932284,9.1953071188187874]
[0,258,4.4674551813379315,2.6801716381919252,3.4550692349260137,{"$f":"D264*E264","v":9.2601785714381748}]
[0,259,4.4000867140710351,2.6857669554201506,{"$f":"E264*(1+$E$3)","v":3.4717777614108987},9.3243859881599356]
[0,260,4.5657732794698376,2.6912871262967433,3.4885670894190857,9.3887356969760845]
[0,261,4.4949406160147287,2.6970700755930568,3.5054376097023372,9.4544108789866268]
[0,262,4.5992298044560647,2.7021686464208905,3.5223897149020691,9.5180910480837913]
[0,263,4.7120654170930028,2.7075159790600956,3.5394237995584907,9.58304649397021]
[0,264,4.6923285170069988,2.7124340149343884,3.5565402601197857,9.6468807770325053]
[0,265,4.546674858805499,2.7167649917670009,3.5737394949513401,9.7090103495788842]
[0,266,4.7962532585720759,2.7213336228682246,3.5910219043450127,9.7723686487503638]
[0,267,4.7128171241005044,2.7255923235952997,3.6083878905284519,9.8349943349785853]
[0,268,4.75297418923601,2.7300832036594374,3.6258378576744574,9.8988390344295532]
[0,269,4.8028394589608503,2.7350197924660544,3.6433722119103864,9.9646951108957342]
[0,270,4.7019237697751173,2.7405018211788441,3.6609913613276057,10.032953493038319]
[0,271,4.7947492884697382,2.7457275451995029,3.6786957159909899,10.100696157803869]
[0,272,4.4946899550906885,2.7507879586780115,3.6964856879484649,10.168248319834243]
[0,273,4.3758376256343494,2.7558576985678815,3.7143616912405979,10.236252262071018]
[0,274,4.7389582746227275,2.7605464318029793,3.732324141910234,10.303254092282414]
[0,275,4.7413508289834381,2.765845168323859,3.7503734580121786,10.372952308253026]
[0,276,4.6582340709654861,2.7709373544967728,3.7685100596229271,10.44230529500603]
[0,277,4.421897065549703,2.7758559580912348,3.7867343688504422,10.511429159482352]
[0,278,4.4036418806774309,2.7800524438930831,3.8050468098439776,10.57822968283433]
[0,279,4.6942431165828982,2.7842270925081452,3.8234478088039499,10.645346976062859]
[0,280,4.706914749320652,2.7885071742111758,3.8419377939918573,10.713271101419352]
[0,281,4.7790463461849848,2.7926555561169195,3.8605171957402473,10.781094796168912]
[0,282,4.7833996804398575,2.7965453810065908,3.8791864464627328,10.848320938918727]
[0,283,4.9537355917629258,2.7999931766818045,3.8979459806640548,10.914222148933618]
[0,284,4.9476957836448721,2.8037029758605532,3.9167962349501955,10.981533259769273]
[0,285,4.9415880964072869,2.8075843761720667,3.9357376480385398,11.049915529345201]
[0,286,4.8455943909147994,2.8116457585025296,3.9547706607680864,11.119414154198836]
[0,287,5.0111902639390848,2.8167560209578468,3.9738957161097068,11.193494685010611]
[0,288,5.1023977462564361,2.8225207243760808,3.993113259176456,11.270644928806464]
[0,289,5.1936508550837592,2.8283459431751834,4.0124237372339309,11.348522399505397]
[0,290,5.3868451123270118,2.8341591627000327,4.0318275997106809,11.426841134146906]
[0,291,5.3847485673566471,2.839551053446824,4.0513252982086678,11.503945018384192]
[0,292,5.4337024395681288,2.8450979024909548,4.0709172865137742,11.582158233074509]
[0,293,5.4966043449943145,2.8504763067449792,4.0906040206063681,11.660169841014202]
[0,294,5.5230637620745355,2.8557781926755248,4.1103859586719134,11.738350584254931]
[0,295,5.6299285624457118,2.8612237313662159,4.1302635611116338,11.817608117849744]
[0,296,5.6330049401363,2.8665942091151448,4.1502372905532283,11.897046183553613]
[0,297,5.7417387135734064,2.8719504207606699,4.170307611861638,11.976916700587456]
[0,298,5.8691371891816804,2.8775212177412137,4.1904749921498654,12.058180702325183]
[0,299,5.8909706319590027,2.8832644347470344,4.2107399007898465,12.14067659991762]
[0,300,6.0932816288191862,2.8889519700703707,4.2311028094233736,12.223452796853936]
[0,301,6.4355942965394846,2.895282336606432,4.251564191973074,12.309478707968038]
[0,302,6.1849448110327394,2.9023150963862552,4.2721245246534387,12.39905150154363]
[0,303,6.0186656707659099,2.9086381675222732,4.292784285981905,12.486156219146817]
[0,304,6.0350290693172646,2.9157280726665058,4.3135439567899958,12.577121207493548]
[0,305,6.16543604121755,2.9228696093705162,4.3344040202345084,12.668897785476833]
[0,306,6.1952917708083604,2.93009350162973,4.3553649618087604,12.761626571821667]
[0,307,6.4184558216383083,2.9370534771527788,4.3764272693538881,12.853800928962078]
[0,308,6.6126989074540772,2.944262535262864,4.3975914330702022,12.947663701781524]
[0,309,6.6410957350861404,2.9517643548732604,4.4188579455285932,13.043427372859789]
[0,310,6.1801814033916367,2.9594065940934122,4.4402273016819986,13.140437955871306]
[0,311,6.2905554680946176,2.9672486161695959,4.4616999988769228,13.238973147431437]
[0,312,5.7132278219454582,2.9741505177452892,4.4832765368650085,13.333939233312371]
[0,313,6.1627697346341455,2.9809959529506536,4.504957417814671,13.429259830720561]
[0,314,6.3459820327863232,2.9877811897663009,4.5267431463227847,13.524918023486737]
[0,315,6.4597290406575727,2.9936716208461802,4.5486342294264279,13.61711720624343]
[0,316,6.7136835879340087,3.0001043240029741,4.5706311766146808,13.712370356384506]
[0,317,6.2720727135969589,3.0060223380119657,4.5927344998404864,13.805862499078716]
[0,318,6.7044077138985569,3.0113071723525202,4.6149447135325641,13.897016115870956]
[0,319,6.7924241984421014,3.0164057691539283,4.6372623346073816,13.987864859189921]
[0,320,6.6695381915072227,3.0205816317159924,4.6596878824811876,14.074967627352263]
[{"$f":"C327","v":6.6695381915072227},321,6.6695381915072227,3.0205816317159924,4.6822218790820989,14.143033403574126]