{"text_format":"1","workbook":"xlsx","n_sheets":12,"sheets":["Summary","Model Parameters","Scenarios","Master Scenario","Historical","Forecast","Valuation","M Stock Price (2)","Chart1","Chart2","Chart3","Chart4"],"not_rendered":{"charts":19,"images":0,"macros":1,"external_links":1,"defined_names":22,"comments":0,"pivot_tables":0},"unopened":[{"sheet":"Chart1","index":8,"reason":"not_a_worksheet"},{"sheet":"Chart2","index":9,"reason":"not_a_worksheet"},{"sheet":"Chart3","index":10,"reason":"not_a_worksheet"},{"sheet":"Chart4","index":11,"reason":"not_a_worksheet"}],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Summary","index":0,"n_rows":27,"n_cols":11,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,"Graph End"]
[null,null,"Valuation Assumptions"]
[null,null,null,"WACC",null,{"$f":"'Model Parameters'!G42","v":7.4999999999999997E-2}]
[null,null,null,"Terminal Growth",null,{"$f":"'Model Parameters'!G43","v":5.0000000000000001E-3}]
[null,null,null,"Long-term ROIC",null,{"$f":"'Model Parameters'!G44","v":0.06}]
[null,null,null,"EV/EBITDA",null,{"$f":"'Model Parameters'!$G$45","v":6.5}]
[null,null,null,"Explicit Period (Years)",null,{"$f":"'Master Scenario'!$K$18","v":10}]
[]
[null,null,"Assumptions"]
[null,null,null,"Demand Reduction and Rebound"]
[]
[null,null,null,"Base Capital Expenditures/Depreciation",null,{"$f":"'Model Parameters'!$G$24","v":1.2}]
[null,null,null,"Cost of Goods Sold Percent",null,{"$f":"'Model Parameters'!G15","v":0.59199999999999997}]
[null,null,null,"Price Increase Percent",null,{"$f":"'Model Parameters'!$I$14","v":0}]
[null,null,null,"Fixed SG&A Percent",null,{"$f":"'Model Parameters'!$G$20","v":0.43}]
[null,null,null,"SG&A Fixed Increase",null,{"$f":"'Model Parameters'!$G$21","v":0.01}]
[null,null,null,"Minimum Purchase Percent",null,{"$f":"'Model Parameters'!G17","v":0.3}]
[null,null,null,"Reduced Capital Expenditure",null,{"$f":"'Model Parameters'!$G$27","v":0.15}]
[]
[null,null,"Valuation ",null,null,"Value/Share",null,"Base Case","Difference"]
[null,null,"Terminal Growth",null,null,{"$f":"Valuation!H85","v":6.195898018913498},null,{"$f":"TRANSPOSE('Master Scenario'!G22:J22)","v":15.612000243542136},{"$f":"H21-F21","v":9.4161022246286379}]
[null,null,"EV/EBITDA",null,null,{"$f":"Valuation!H95","v":5.8157984989415494},null,15.078236770583587,{"$f":"H22-F22","v":9.2624382716420364}]
[null,null,"Value Driver Basic",null,null,{"$f":"Valuation!H105","v":15.925091029422941},null,25.308430526895393,9.383339497472452]
[null,null,"Value Driver Inv Cap",null,null,{"$f":"Valuation!H115","v":8.7051093819908019},null,17.80589758043714,9.1007881984463381]
[]
[null,null,"Pre-Crisis Share Price",null,null,{"$f":"'M Stock Price (2)'!F1459","v":17.100603}]
[null,null,"Post-Crisis Share Price",null,null,{"$f":"'M Stock Price (2)'!F1471","v":4.8099999999999996}]

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

{"sheet":"Scenarios","index":2,"n_rows":142,"n_cols":34,"rows_kept":142,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Virus Scenario Number",null,null,2]
[null,null,null,null,null,null,null,null,null,null,"Shock Period"]
[null,null,"Year",null,null,null,{"$f":"Historical!E85","v":2016},2017,2018,2019,2020,2020,2020,2020,2020,2021,2021,2022,2025,2027,2028,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041]
[null,null,"Month",null,null,null,null,null,null,null,3,4,5,8,8,3,8,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[]
[null,null,"Start of Month",null,null,null,null,null,null,null,{"$f":"DATE(K4,K5,1)","v":"2020-03-01"},"2020-04-01","2020-05-01","2020-08-01","2020-08-01","2021-03-01","2021-08-01","2022-12-01","2025-12-01","2027-12-01",{"$f":"DATE(U4,U5,1)","v":"2028-12-01"},{"$f":"DATE(V4,V5,1)","v":"2032-12-01"},{"$f":"DATE(W4,W5,1)","v":"2033-12-01"},{"$f":"DATE(X4,X5,1)","v":"2034-12-01"},{"$f":"DATE(Y4,Y5,1)","v":"2035-12-01"},{"$f":"DATE(Z4,Z5,1)","v":"2036-12-01"},{"$f":"DATE(AA4,AA5,1)","v":"2037-12-01"},{"$f":"DATE(AB4,AB5,1)","v":"2038-12-01"},{"$f":"DATE(AC4,AC5,1)","v":"2039-12-01"},{"$f":"DATE(AD4,AD5,1)","v":"2040-12-01"},{"$f":"DATE(AE4,AE5,1)","v":"2041-12-01"}]
[null,null,"End of Month",null,null,null,{"$f":"'Model Parameters'!G3","v":"2016-02-29"},null,null,null,{"$f":"EOMONTH(K7,0)","v":"2020-03-31"},{"$f":"EOMONTH(L7,0)","v":"2020-04-30"},{"$f":"EOMONTH(M7,0)","v":"2020-05-31"},{"$f":"N7-1","v":"2020-07-31"},"2020-07-31","2021-02-28","2021-07-31","2022-11-30","2025-11-30","2027-11-30",{"$f":"U7-1","v":"2028-11-30"},"2032-11-30","2033-11-30","2034-11-30","2035-11-30","2036-11-30","2037-11-30","2038-11-30","2039-11-30","2040-11-30","2041-11-30"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"LOOKUP(K8,Forecast!8:8,Forecast!134:134)","v":1},{"$f":"LOOKUP(L8,Forecast!8:8,Forecast!134:134)","v":1},{"$f":"LOOKUP(M8,Forecast!8:8,Forecast!134:134)","v":1},{"$f":"LOOKUP(N8,Forecast!8:8,Forecast!134:134)","v":1},{"$f":"LOOKUP(O8,Forecast!8:8,Forecast!134:134)","v":1},{"$f":"LOOKUP(P8,Forecast!8:8,Forecast!134:134)","v":1},{"$f":"LOOKUP(Q8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(R8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(S8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(T8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(U8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(V8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(W8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(X8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(Y8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(Z8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(AA8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(AB8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(AC8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(AD8,Forecast!8:8,Forecast!134:134)","v":0},{"$f":"LOOKUP(AE8,Forecast!8:8,Forecast!134:134)","v":0}]
[]
[null,null,"Annual Unit Sales Growth"]
[null,null,null,"No Virus Case",null,null,null,null,null,null,-1.4999999999999999E-2,-8.3299999999999997E-4,-8.3299999999999997E-4,-8.3299999999999997E-4,-8.3299999999999997E-4,-8.3299999999999997E-4,-0.01,-0.01,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
[null,null,null,"Base Rebound Case",null,null,null,null,null,null,-0.7,-0.2,0,0.8,0.2,0.04,0.02,0.01,1.4999999999999999E-2,1.7999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
[null,null,null,"Slow Rebound Case",null,null,null,null,null,null,-0.7,-0.2,0,0.4,0.1,0.05,7.0000000000000007E-2,0.06,0.06,0.05,6.4999999999999997E-3,1.0999999999999999E-2,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
[null,null,null,"Fast Rebound Case",null,null,null,null,null,null,-0.7,-0.2,0,2.6,0.05,5.0000000000000001E-3,-0.01,-6.8835168958885787E-3,3.0000000000000001E-3,1E-3,1.4999999999999999E-2,1.4999999999999999E-2,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
[null,null,null,"Base Recovery without Full Rebound",null,null,null,null,null,null,-0.7,-0.2,0,0.8,0.2,0.03,0.01,0.01,0.02,1.7999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
[null,null,null,"Slow Recovery without Full Rebound",null,null,null,null,null,null,-0.7,-0.2,0,0.4,0.1,0.05,7.0000000000000007E-2,0.06,0.04,0.03,6.4999999999999997E-3,1.0999999999999999E-2,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3]
[null,null,null,"More Extreme Decline with Rebound",null,null,null,null,null,null,-0.85,-0.2,0,0.4,0.2,0.16,0.03,0.15,0.03,1.7999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,null,null,{"$f":"AF27","v":25544237.963145431}]
[null,null,null,"More Extreme Decline without Rebound",null,null,null,null,null,null,-0.85,-0.2,0,0.4,0.2,0.14000000000000001,0.02,0.12,0.03,1.7999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,null,null,{"$f":"AF28","v":25536452.666738521}]
[null,null,null,"Less Extreme Decline",null,null,null,null,null,null,-0.6,-0.2,0,0.36,0.2,0.04,0.02,0.01,1.4999999999999999E-2,1.7999999999999999E-2,1.4999999999999999E-2,1.4999999999999999E-2,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,-5.0000000000000001E-3,null,null,{"$f":"AF29","v":25503882.918342777}]
[]
[null,null,null,{"$f":"INDEX(D12:D15,$E$2)","v":"Base Rebound Case"},null,null,null,null,null,null,{"$f":"INDEX(K12:K21,$E$2)","v":-0.7},{"$f":"INDEX(L12:L21,$E$2)","v":-0.2},{"$f":"INDEX(M12:M21,$E$2)","v":0},{"$f":"INDEX(N12:N21,$E$2)","v":0.8},{"$f":"INDEX(O12:O21,$E$2)","v":0.2},{"$f":"INDEX(P12:P21,$E$2)","v":0.04},{"$f":"INDEX(Q12:Q21,$E$2)","v":0.02},{"$f":"INDEX(R12:R21,$E$2)","v":0.01},{"$f":"INDEX(S12:S21,$E$2)","v":1.4999999999999999E-2},{"$f":"INDEX(T12:T21,$E$2)","v":1.7999999999999999E-2},{"$f":"INDEX(U12:U21,$E$2)","v":1.4999999999999999E-2},{"$f":"INDEX(V12:V21,$E$2)","v":1.4999999999999999E-2},{"$f":"INDEX(W12:W21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(X12:X21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(Y12:Y21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(Z12:Z21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(AA12:AA21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(AB12:AB21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(AC12:AC21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(AD12:AD21,$E$2)","v":-5.0000000000000001E-3},{"$f":"INDEX(AE12:AE21,$E$2)","v":-5.0000000000000001E-3}]
[]
[]
[null,null,"Revenues",null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"Revenues",null,null,null,null,{"$f":"SUMIF(Forecast!10:10,Scenarios!H25,Forecast!142:142)","v":27080000},{"$f":"SUMIF(Forecast!10:10,Scenarios!I25,Forecast!142:142)","v":25780000},{"$f":"SUMIF(Forecast!10:10,Scenarios!J25,Forecast!142:142)","v":25639999.999999996},{"$f":"SUMIF(Forecast!10:10,Scenarios!K25,Forecast!142:142)","v":25740000},{"$f":"SUMIF(Forecast!10:10,Scenarios!L25,Forecast!142:142)","v":25330000},{"$f":"SUMIF(Forecast!10:10,Scenarios!M25,Forecast!142:142)","v":12736226.617037317},{"$f":"SUMIF(Forecast!10:10,Scenarios!N25,Forecast!142:142)","v":21811220.813204214},{"$f":"SUMIF(Forecast!10:10,Scenarios!O25,Forecast!142:142)","v":22378264.191749666},{"$f":"SUMIF(Forecast!10:10,Scenarios!P25,Forecast!142:142)","v":22620305.428763632},{"$f":"SUMIF(Forecast!10:10,Scenarios!Q25,Forecast!142:142)","v":22891614.690625459},{"$f":"SUMIF(Forecast!10:10,Scenarios!R25,Forecast!142:142)","v":23205829.523723036},{"$f":"SUMIF(Forecast!10:10,Scenarios!S25,Forecast!142:142)","v":23564209.683572527},{"$f":"SUMIF(Forecast!10:10,Scenarios!T25,Forecast!142:142)","v":23962978.441541556},{"$f":"SUMIF(Forecast!10:10,Scenarios!U25,Forecast!142:142)","v":24364460.226711661},{"$f":"SUMIF(Forecast!10:10,Scenarios!V25,Forecast!142:142)","v":24733243.684776474},{"$f":"SUMIF(Forecast!10:10,Scenarios!W25,Forecast!142:142)","v":25104242.340048108},{"$f":"SUMIF(Forecast!10:10,Scenarios!X25,Forecast!142:142)","v":25480805.975148819},{"$f":"SUMIF(Forecast!10:10,Scenarios!Y25,Forecast!142:142)","v":25863018.064776044},{"$f":"SUMIF(Forecast!10:10,Scenarios!Z25,Forecast!142:142)","v":26214571.667272091},{"$f":"SUMIF(Forecast!10:10,Scenarios!AA25,Forecast!142:142)","v":26184553.002496719},{"$f":"SUMIF(Forecast!10:10,Scenarios!AB25,Forecast!142:142)","v":26053630.237484224},{"$f":"SUMIF(Forecast!10:10,Scenarios!AC25,Forecast!142:142)","v":25923362.086296804},{"$f":"SUMIF(Forecast!10:10,Scenarios!AD25,Forecast!142:142)","v":25793745.275865301},{"$f":"SUMIF(Forecast!10:10,Scenarios!AE25,Forecast!142:142)","v":25664776.549485967},{"$f":"SUMIF(Forecast!10:10,Scenarios!AF25,Forecast!142:142)","v":25536452.666738521}]
[null,null,null,{"$f":"D12","v":"No Virus Case"},null,null,1,27080000,25780000,25639999.999999996,25740000,25330000,24836058.148865189,24388934.5697308,24098798.725701634,23857810.738444608,23619232.631060153,23423510.25319571,23660032.27992684,24014932.764125731,24375156.755587608,24740784.106921401,25111895.868525211,25488574.30655307,25870902.921151355,26222563.701767791,26192535.885204341,26061573.205778301,25931265.3397494,25801609.013050642,25672600.967985377,25544237.963145431]
[null,null,null,{"$f":"D13","v":"Base Rebound Case"},null,null,2,27080000,25780000,25639999.999999996,25740000,25330000,12736226.617037317,21811220.813204214,22378264.191749666,22620305.428763632,22891614.690625459,23205829.523723036,23564209.683572527,23962978.441541556,24364460.226711661,24733243.684776474,25104242.340048108,25480805.975148819,25863018.064776044,26214571.667272091,26184553.002496719,26053630.237484224,25923362.086296804,25793745.275865301,25664776.549485967,25536452.666738521]
[null,null,null,"Slow Rebound Case",null,null,3,27080000,25780000,25639999.999999996,25740000,25330000,9546096.8484608047,16824676.818256196,18378584.93102717,19487491.829475172,20656741.339243684,21895474.646562431,23164446.286420438,24384182.753442414,25071596.044308178,25266501.444375388,25462469.869928785,25687700.7465767,25946681.978166398,26201195.870369826,26151156.652804926,26020400.869540896,25890298.865193181,25760847.370867196,25632043.134012859,25503882.918342777]
[null,null,null,"Fast Rebound Case",null,null,4,27080000,25780000,25639999.999999996,25740000,25330000,17868775.228698481,24879746.866892174,24743934.367009554,24571169.430679429,24402033.370751608,24250482.3785583,24263686.356977057,24300133.683530789,24402004.614343159,24735738.120650068,25106774.192459814,25483375.805346698,25865626.442426879,26217215.500358075,26187193.808093257,26056257.839052774,25925976.549857497,25796346.667108193,25667364.933772635,25539028.109103758]
[null,null,null,"Base Recovery without Full Rebound",null,null,5,27080000,25780000,25639999.999999996,25740000,25330000,12364367.55749321,19600577.572712284,19930543.71055321,20148899.381186958,20424350.563105889,20775472.477864999,21178286.419026807,21572905.020174485,21937025.393581145,22269066.900309507,22603102.903814133,22942149.447371338,23286281.689081904,23602809.95334059,23575782.052647065,23457903.142383821,23340613.626671892,23223910.558538519,23107791.005745813,22992252.050717071]
[null,null,null,"Slow Recovery without Full Rebound",null,null,6,27080000,25780000,25639999.999999996,25740000,25330000,9546096.8484608047,16824676.818256196,18377753.100368477,19431747.375231259,20406276.047942281,21300305.506593395,22113097.580173109,22839468.266959459,23274535.066965416,23448486.691323575,23630354.490813933,23839379.203838822,24079725.813582275,24315926.524916515,24269487.807245299,24148140.36820906,24027399.666368004,23907262.668036155,23787726.354695965,23668787.722922474]
[null,null,null,"More Extreme Decline with Rebound",null,null,7,27080000,25780000,25639999.999999996,25740000,25330000,6522842.5466215154,17353647.581448078,19083277.28444843,21307971.38378945,22900951.565332912,23905066.012492482,24577877.897506375,25105204.30372018,25533603.544230048,25920083.298933316,26308884.548417296,26703517.816643551,27104070.583893191,27472493.69801737,27441034.569509316,27303829.396661762,27167310.249678433,27031473.698430032,26896316.329937872,26761834.748288162]
[null,null,null,"More Extreme Decline without Rebound",null,null,8,27080000,25780000,25639999.999999996,25740000,25330000,6318848.1642712643,15195966.632076954,16328141.367011458,17883972.688921429,19059457.920426864,19850203.960367352,20406386.62709095,20844212.324197423,21199901.312850237,21520785.619091276,21843597.403377634,22171251.364428289,22503820.134894703,22809712.471919373,22783592.758005753,22669674.794215716,22556326.420244623,22443544.788143393,22331327.064202655,22219670.428881634]
[null,null,null,"Less Extreme Decline",null,null,9,27080000,25780000,25639999.999999996,25740000,25330000,13532303.851237593,21972785.411820535,22544029.111688547,22787863.246754475,23061182.206852306,23377724.557232086,23738759.384932309,24140481.985552963,24544937.709872477,24916452.897256281,25290199.690715119,25669552.686075829,26054595.97636696,26408753.679622244,26378512.654367048,26246620.091095202,26115386.990639701,25984810.055686496,25854886.005408056,25725611.575381]
[]
[]
[null,null,null,null,null,null,null,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040]
[null,null,"Capital Expenditures without Make-up",null,null,null,null,{"$f":"SUMIF(Forecast!10:10,Scenarios!H38,Forecast!238:238)","v":1116000},{"$f":"SUMIF(Forecast!10:10,Scenarios!I38,Forecast!238:238)","v":235000},{"$f":"SUMIF(Forecast!10:10,Scenarios!J38,Forecast!238:238)","v":336000},{"$f":"SUMIF(Forecast!10:10,Scenarios!K38,Forecast!238:238)","v":451000},{"$f":"SUMIF(Forecast!10:10,Scenarios!L38,Forecast!238:238)","v":972000},{"$f":"SUMIF(Forecast!10:10,Scenarios!M38,Forecast!238:238)","v":75102.17012982865},{"$f":"SUMIF(Forecast!10:10,Scenarios!N38,Forecast!238:238)","v":71665.406284324519},{"$f":"SUMIF(Forecast!10:10,Scenarios!O38,Forecast!238:238)","v":147197.49434778644},{"$f":"SUMIF(Forecast!10:10,Scenarios!P38,Forecast!238:238)","v":573874.06873896567},{"$f":"SUMIF(Forecast!10:10,Scenarios!Q38,Forecast!238:238)","v":632170.71811665071},{"$f":"SUMIF(Forecast!10:10,Scenarios!R38,Forecast!238:238)","v":659186.41186268453},{"$f":"SUMIF(Forecast!10:10,Scenarios!S38,Forecast!238:238)","v":666474.13170676271},{"$f":"SUMIF(Forecast!10:10,Scenarios!T38,Forecast!238:238)","v":673842.42187142081},{"$f":"SUMIF(Forecast!10:10,Scenarios!U38,Forecast!238:238)","v":681292.17311216251},{"$f":"SUMIF(Forecast!10:10,Scenarios!V38,Forecast!238:238)","v":688824.28603235248},{"$f":"SUMIF(Forecast!10:10,Scenarios!W38,Forecast!238:238)","v":696439.67119209166},{"$f":"SUMIF(Forecast!10:10,Scenarios!X38,Forecast!238:238)","v":704139.24921829533},{"$f":"SUMIF(Forecast!10:10,Scenarios!Y38,Forecast!238:238)","v":711923.95091598644},{"$f":"SUMIF(Forecast!10:10,Scenarios!Z38,Forecast!238:238)","v":719794.7173808231},{"$f":"SUMIF(Forecast!10:10,Scenarios!AA38,Forecast!238:238)","v":727752.50011286675},{"$f":"SUMIF(Forecast!10:10,Scenarios!AB38,Forecast!238:238)","v":735798.26113161014},{"$f":"SUMIF(Forecast!10:10,Scenarios!AC38,Forecast!238:238)","v":743932.97309227486},{"$f":"SUMIF(Forecast!10:10,Scenarios!AD38,Forecast!238:238)","v":752157.6194033972},{"$f":"SUMIF(Forecast!10:10,Scenarios!AE38,Forecast!238:238)","v":760473.19434571359},{"$f":"SUMIF(Forecast!10:10,Scenarios!AF38,Forecast!238:238)","v":768880.70319235697}]
[null,null,null,"No Virus Case",null,null,1,1116000,235000,336000,451000,972000,616904.05017673678,623724.3119531608,630619.9760075981,637591.8759595952,644640.85464488668,651767.76421728497,658973.46625169856,666258.83184828772,673624.74173777213,681072.08638790285,688601.7661111108,696214.6911733473,703911.78190412454,711693.96880777669,719562.19267594651,727517.40470132022,735560.56659261626,743692.65069084731,751914.64008686633,760227.52874021383]
[null,null,null,"Base Rebound Case",null,null,2,1116000,235000,336000,451000,972000,75102.17012982865,71665.406284324519,147197.49434778644,573874.06873896567,632170.71811665071,659186.41186268453,666474.13170676271,673842.42187142081,681292.17311216251,688824.28603235248,696439.67119209166,704139.24921829533,711923.95091598644,719794.7173808231,727752.50011286675,735798.26113161014,743932.97309227486,752157.6194033972,760473.19434571359,768880.70319235697]
[null,null,null,"Slow Rebound Case",null,null,3,1116000,235000,336000,451000,972000,75102.17012982865,71665.406284324519,147197.49434778644,573874.06873896567,632170.71811665071,659186.41186268453,666474.13170676271,673842.42187142081,681292.17311216251,688824.28603235248,696439.67119209166,704139.24921829533,711923.95091598644,719794.7173808231,727752.50011286675,735798.26113161014,743932.97309227486,752157.6194033972,760473.19434571359,768880.70319235697]
[null,null,null,"Fast Rebound Case",null,null,4,1116000,235000,336000,451000,972000,75102.17012982865,71665.406284324519,147197.49434778644,573874.06873896567,632170.71811665071,659186.41186268453,666474.13170676271,673842.42187142081,681292.17311216251,688824.28603235248,696439.67119209166,704139.24921829533,711923.95091598644,719794.7173808231,727752.50011286675,735798.26113161014,743932.97309227486,752157.6194033972,760473.19434571359,768880.70319235697]
[]
[null,null,"Capital Expenditure versus Base Case",null,null,null,{"$f":"'Model Parameters'!G32","v":24}]
[null,null,null,"No Virus Case",null,null,null,{"$f":"H40-H$40","v":0},{"$f":"I40-I$40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Rebound Case",null,{"$f":"-SUM(H47:O47)","v":1577283.2673755561},{"$f":"F47/$G$45","v":65720.136140648174},{"$f":"H41-H$40","v":0},0,0,0,0,-541801.88004690816,-552058.90566883632,-483422.48165981169,-63717.807220629533,-12470.136528235977,7418.6476453995565,7500.6654550641542,7583.5900231330888,7667.4313743903767,7752.1996444496326,7837.9050809808541,7924.5580449480331,8012.1690118619008,8100.7485730464105,8190.3074369202368,8280.8564302899176,8372.4064996585948,8464.9687125498895,8558.5542588472599,8653.1744521431392]
[null,null,null,"Slow Rebound Case",null,{"$f":"-SUM(H48:O48)","v":1577283.2673755561},{"$f":"F48/$G$45","v":65720.136140648174},0,0,0,0,0,-541801.88004690816,-552058.90566883632,-483422.48165981169,-63717.807220629533,-12470.136528235977,7418.6476453995565,7500.6654550641542,7583.5900231330888,7667.4313743903767,7752.1996444496326,7837.9050809808541,7924.5580449480331,8012.1690118619008,8100.7485730464105,8190.3074369202368,8280.8564302899176,8372.4064996585948,8464.9687125498895,8558.5542588472599,8653.1744521431392]
[null,null,null,"Fast Rebound Case",null,1577283.2673755561,65720.136140648174,0,0,0,0,0,-541801.88004690816,-552058.90566883632,-483422.48165981169,-63717.807220629533,-12470.136528235977,7418.6476453995565,7500.6654550641542,7583.5900231330888,7667.4313743903767,7752.1996444496326,7837.9050809808541,7924.5580449480331,8012.1690118619008,8100.7485730464105,8190.3074369202368,8280.8564302899176,8372.4064996585948,8464.9687125498895,8558.5542588472599,8653.1744521431392]
[]
[]
[]
[]
[]
[]
[null,"General Assumptions Other Than Volumes"]
[null,null,"Minimum Purchases to Meet Sales"]
[null,null,"Administrative Expense Fixed Percent"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Price Increase Scenario",null,null,null,null,1]
[]
[null,null,"Price Increase",null,null,null,{"$f":"G8","v":"2016-02-29"},{"$f":"EOMONTH(G79,12)","v":"2017-02-28"},{"$f":"EOMONTH(H79,12)","v":"2018-02-28"},"2019-02-28",{"$f":"K8","v":"2020-03-31"},{"$f":"L8","v":"2020-04-30"},"2020-05-31","2020-07-31","2020-07-31","2021-02-28","2021-07-31","2022-11-30","2025-11-30","2027-11-30","2028-11-30","2032-11-30","2033-11-30","2034-11-30","2035-11-30","2036-11-30","2037-11-30","2038-11-30","2039-11-30","2040-11-30","2041-11-30"]
[null,null,null,"No Virus Case",null,null,0.01,0,0,0,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4,5.0000000000000001E-4]
[null,null,null,"Base ",null,null,0.01,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Base Rebound Case",null,null,0.01,0,0,0,0,0,0,-0.05,-0.05,2.5000000000000001E-2,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Slow Rebound Case",null,null,0.01,0,0,0,0,0,0,-0.05,-0.05,2.5000000000000001E-2,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Fast Rebound Case",null,null,0.01,0,0,0,0,0,0,-0.05,-0.05,0,0.01,0.02,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[]
[null,null,"Cost of Goods Sold Margin",null,null,null,2016,null,null,null,2017,2018,2019,2020,2021,2022,2023,2024,2025]
[null,null,null,"No Virus Case",null,null,{"$f":"Forecast!I149","v":0.60930576070901032}]
[null,null,null,"Short-term Reduced Margin"]
[null,null,null,"Long-term Reduced Margin"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Months of Inventory"]
[null,null,null,"No Virus Case",null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"Base Rebound Case",null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"Slow Rebound Case",null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[null,null,null,"Fast Rebound Case",null,null,null,null,null,null,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4,4]
[]
[null,null,null,{"$f":"INDEX(D99:D102,$E$2)","v":"Base Rebound Case"},null,null,null,null,null,null,{"$f":"INDEX(K99:K102,$E$2)","v":4},{"$f":"INDEX(L99:L102,$E$2)","v":4},{"$f":"INDEX(M99:M102,$E$2)","v":4},{"$f":"INDEX(N99:N102,$E$2)","v":4},{"$f":"INDEX(O99:O102,$E$2)","v":4},{"$f":"INDEX(P99:P102,$E$2)","v":4},{"$f":"INDEX(Q99:Q102,$E$2)","v":4},{"$f":"INDEX(R99:R102,$E$2)","v":4},{"$f":"INDEX(S99:S102,$E$2)","v":4},{"$f":"INDEX(T99:T102,$E$2)","v":4},{"$f":"INDEX(U99:U102,$E$2)","v":4},{"$f":"INDEX(V99:V102,$E$2)","v":4},{"$f":"INDEX(W99:W102,$E$2)","v":4},{"$f":"INDEX(X99:X102,$E$2)","v":4},{"$f":"INDEX(Y99:Y102,$E$2)","v":4},{"$f":"INDEX(Z99:Z102,$E$2)","v":4},{"$f":"INDEX(AA99:AA102,$E$2)","v":4},{"$f":"INDEX(AB99:AB102,$E$2)","v":4},{"$f":"INDEX(AC99:AC102,$E$2)","v":4},{"$f":"INDEX(AD99:AD102,$E$2)","v":4},{"$f":"INDEX(AE99:AE102,$E$2)","v":4}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Graph Year End",null,null,2020,{"$f":"DATE(G112,1,1)","v":"2020-01-01"}]
[null,null,null,null,null,null,2021,{"$f":"DATE(G113,1,1)","v":"2021-01-01"},null,null,10]
[null,null,null,null,null,null,2022,"2022-01-01"]
[null,null,null,null,null,null,2023,"2023-01-01",null,null,{"$f":"INDEX(H112:H225,K113)","v":"2029-01-01"}]
[null,null,null,null,null,null,2024,"2024-01-01"]
[null,null,null,null,null,null,2025,"2025-01-01"]
[null,null,null,null,null,null,2026,"2026-01-01"]
[null,null,null,null,null,null,2027,"2027-01-01"]
[null,null,null,null,null,null,2028,"2028-01-01"]
[null,null,null,null,null,null,2029,"2029-01-01"]
[null,null,null,null,null,null,2030,"2030-01-01"]
[null,null,null,null,null,null,2031,"2031-01-01"]
[null,null,null,null,null,null,2032,"2032-01-01"]
[null,null,null,null,null,null,2033,"2033-01-01"]
[null,null,null,null,null,null,2034,"2034-01-01"]
[null,null,null,null,null,null,2035,"2035-01-01"]
[null,null,null,null,null,null,2036,"2036-01-01"]
[null,null,null,null,null,null,2037,"2037-01-01"]
[null,null,null,null,null,null,2038,"2038-01-01"]
[null,null,null,null,null,null,2039,"2039-01-01"]
[null,null,null,null,null,null,2040,"2040-01-01"]
[null,null,null,null,null,null,2041,"2041-01-01"]
[null,null,null,null,null,null,2042,"2042-01-01"]
[null,null,null,null,null,null,2043,"2043-01-01"]
[null,null,null,null,null,null,2044,"2044-01-01"]
[null,null,null,null,null,null,2045,"2045-01-01"]
[null,null,null,null,null,null,2046,"2046-01-01"]
[null,null,null,null,null,null,2047,"2047-01-01"]
[null,null,null,null,null,null,2048,"2048-01-01"]
[null,null,null,null,null,null,2049,"2049-01-01"]
[null,null,null,null,null,null,2050,"2050-01-01"]

{"sheet":"Master Scenario","index":3,"n_rows":43,"n_cols":18,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,"Scenario Number",1]
[null,"Scenario Definition"]
[null,null,null,null,"Demand Scenario",null,"WACC","Terminal Growth","Long-term ROIC","EV/EBITDA","Explicit Period (Years)","Base Cap Exp/Dep","Reduced Cap Exp/Dep","COGS Percent","Price Increase Percent","Fixed SG&A Percent","SG&A Fixed Increase","Min Purchase %"]
[null,null,1,"Base Case",1,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E5)","v":"No Virus Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.15,0.59199999999999997,0,0.43,0.01,0.3]
[null,null,2,"Low WACC Case",1,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E6)","v":"No Virus Case"},0.06,0,6.5000000000000002E-2,8,10,1.2,0.15,0.59199999999999997,0,0.43,0.01,0.3]
[null,null,3,"Higher Income",1,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E7)","v":"No Virus Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.15,0.59,0.01,0.43,0.01,0.3]
[null,null,4,"Lower Income",1,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E8)","v":"No Virus Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.35,0.15,0.59,0,0.43,0.01,0.3]
[null,null,5,"Higher Price",1,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E9)","v":"No Virus Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.15,0.59199999999999997,5.0000000000000001E-3,0.43,0.01,0.3]
[null,null,6,"Higher Capital Expenditures",1,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E10)","v":"No Virus Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.15,0.59199999999999997,0,0.43,0.01,0.3]
[null,null,7,"Virus Case with Higher Variable Percent",2,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E11)","v":"Base Rebound Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.15,0.59199999999999997,0,0.2,0.01,0.3]
[null,null,8,"Virus Case with Lower Purchase Percent",2,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E12)","v":"Base Rebound Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.15,0.59199999999999997,0,0.43,0.01,0.15]
[null,null,9,"Virus Case with Lower Capital Exp",2,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E13)","v":"Base Rebound Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.05,0.59199999999999997,0,0.43,0.01,0.3]
[null,null,10,"Mitigated Virus Case",2,{"$f":"INDEX(Scenarios!$D$12:$D$20,'Master Scenario'!E14)","v":"Base Rebound Case"},7.4999999999999997E-2,5.0000000000000001E-3,0.06,6.5,10,1.2,0.05,0.59199999999999997,0,0.2,0.01,0.15]
[]
[null,null,null,{"$f":"INDEX(D5:D14,$F$2)","v":"Base Case"},{"$f":"INDEX(E5:E14,$F$2)","v":1},{"$f":"INDEX(F5:F14,$F$2)","v":"No Virus Case"},{"$f":"INDEX(G5:G14,$F$2)","v":7.4999999999999997E-2},{"$f":"INDEX(H5:H14,$F$2)","v":5.0000000000000001E-3},{"$f":"INDEX(I5:I14,$F$2)","v":0.06},{"$f":"INDEX(J5:J14,$F$2)","v":6.5},{"$f":"INDEX(K5:K14,$F$2)","v":10},{"$f":"INDEX(L5:L14,$F$2)","v":1.2},{"$f":"INDEX(M5:M14,$F$2)","v":0.15},{"$f":"INDEX(N5:N14,$F$2)","v":0.59199999999999997},{"$f":"INDEX(O5:O14,$F$2)","v":0},{"$f":"INDEX(P5:P14,$F$2)","v":0.43},{"$f":"INDEX(Q5:Q14,$F$2)","v":0.01},{"$f":"INDEX(R5:R14,$F$2)","v":0.3}]
[]
[null,null,null,null,null,null,750,50,600,65,10,12000,1500,5920,0,4300,100,3000]
[null,"Summary of Cases"]
[null,null,null,null,null,"Terminal Value","Growth","EV/EBITDA","Driver 1","Driver 2"]
[]
[null,null,null,null,1,{"$f":"D5","v":"Base Case"},15.612000243542136,15.078236770583587,25.308430526895393,17.80589758043714]
[null,null,null,null,2,{"$f":"D6","v":"Low WACC Case"},23.382989129408006,24.183478684150863,39.866068502180767,31.717038256220782]
[null,null,null,null,3,"Higher Income",33.882475176640618,27.782877159222235,44.735368419648097,23.485970526638283]
[null,null,null,null,4,"Lower Income",11.812095800852505,14.051630166030687,24.028348272432595,17.377022349097686]
[null,null,null,null,5,"Higher Price",23.667831079388815,20.61819450543296,33.855239154595637,20.178597604318163]
[null,null,null,null,6,"Higher Capital Expenditures",15.612000243542136,15.078236770583587,25.308430526895393,17.80589758043714]
[null,null,null,null,7,"Virus Case with Higher Variable Percent",22.520333793654036,20.381491842995839,32.931040466853112,20.845760771384128]
[null,null,null,null,8,"Virus Case with Lower Purchase Percent",15.612000243542136,15.078236770583587,25.308430526895393,17.80589758043714]
[null,null,null,null,9,"Virus Case with Lower Capital Exp",15.612000243542136,15.078236770583587,25.308430526895393,17.80589758043714]
[null,null,null,null,10,"Mitigated Virus Case",22.520333793654036,20.381491842995839,32.931040466853112,20.845760771384128]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"Valuation!M10","v":6.195898018913498},{"$f":"Valuation!M11","v":5.8157984989415494},{"$f":"Valuation!M12","v":15.925091029422941},{"$f":"Valuation!M13","v":8.7051093819908019}]

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

{"sheet":"Forecast","index":5,"n_rows":413,"n_cols":253,"rows_kept":413,"cut":false,"hidden":false,"merged":[]}
[null,"Profit and Loss",null,null,null,"Units","Driver","Sum"]
[null,null,null,"All values USD millions."]
[null,null,null,"Period",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245]
[null,null,null,"Historic Flag",null,null,{"$f":"'Model Parameters'!G4","v":5},null,{"$f":"(I3<=$G$4)*1","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AO3<=$G$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BS3<=$G$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(CT3<=$G$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DH3<=$G$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EA3<=$G$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"(EL3<=$G$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GX3<=$G$4)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Periods per Year ",null,{"$f":"'Model Parameters'!G6","v":12},{"$f":"'Model Parameters'!G5","v":1},null,{"$f":"IF(I4,$F$5,$G$5)","v":12},{"$f":"IF(J4,$F$5,$G$5)","v":12},12,12,12,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BS4,$F$5,$G$5)","v":1},{"$f":"IF(BT4,$F$5,$G$5)","v":1},{"$f":"IF(BU4,$F$5,$G$5)","v":1},{"$f":"IF(BV4,$F$5,$G$5)","v":1},{"$f":"IF(BW4,$F$5,$G$5)","v":1},{"$f":"IF(BX4,$F$5,$G$5)","v":1},{"$f":"IF(BY4,$F$5,$G$5)","v":1},{"$f":"IF(BZ4,$F$5,$G$5)","v":1},{"$f":"IF(CA4,$F$5,$G$5)","v":1},{"$f":"IF(CB4,$F$5,$G$5)","v":1},{"$f":"IF(CC4,$F$5,$G$5)","v":1},{"$f":"IF(CD4,$F$5,$G$5)","v":1},{"$f":"IF(CE4,$F$5,$G$5)","v":1},{"$f":"IF(CF4,$F$5,$G$5)","v":1},{"$f":"IF(CG4,$F$5,$G$5)","v":1},{"$f":"IF(CH4,$F$5,$G$5)","v":1},{"$f":"IF(CI4,$F$5,$G$5)","v":1},{"$f":"IF(CJ4,$F$5,$G$5)","v":1},{"$f":"IF(CK4,$F$5,$G$5)","v":1},{"$f":"IF(CL4,$F$5,$G$5)","v":1},{"$f":"IF(CM4,$F$5,$G$5)","v":1},{"$f":"IF(CN4,$F$5,$G$5)","v":1},{"$f":"IF(CO4,$F$5,$G$5)","v":1},{"$f":"IF(CP4,$F$5,$G$5)","v":1},{"$f":"IF(CQ4,$F$5,$G$5)","v":1},{"$f":"IF(CR4,$F$5,$G$5)","v":1},{"$f":"IF(CS4,$F$5,$G$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(DH4,$F$5,$G$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EA4,$F$5,$G$5)","v":1},1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EL4,$F$5,$G$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GX4,$F$5,$G$5)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Calander Year",null,null,null,null,{"$f":"IF(I4,Historical!E3,YEAR(I8))","v":2016},{"$f":"IF(J4,Historical!F3,YEAR(J8))","v":2017},{"$f":"IF(K4,Historical!G3,YEAR(K8))","v":2018},{"$f":"IF(L4,Historical!H3,YEAR(L8))","v":2019},{"$f":"IF(M4,Historical!I3,YEAR(M8))","v":2020},{"$f":"IF(N4,Historical!J3,YEAR(N8))","v":2020},{"$f":"IF(O4,Historical!K3,YEAR(O8))","v":2020},{"$f":"IF(P4,Historical!L3,YEAR(P8))","v":2020},{"$f":"IF(Q4,Historical!M3,YEAR(Q8))","v":2020},{"$f":"IF(R4,Historical!N3,YEAR(R8))","v":2020},{"$f":"IF(S4,Historical!O3,YEAR(S8))","v":2020},{"$f":"IF(T4,Historical!P3,YEAR(T8))","v":2020},{"$f":"IF(U4,Historical!Q3,YEAR(U8))","v":2020},{"$f":"IF(V4,Historical!R3,YEAR(V8))","v":2020},{"$f":"IF(W4,Historical!S3,YEAR(W8))","v":2020},{"$f":"IF(X4,Historical!T3,YEAR(X8))","v":2021},{"$f":"IF(Y4,Historical!U3,YEAR(Y8))","v":2021},{"$f":"IF(Z4,Historical!V3,YEAR(Z8))","v":2021},{"$f":"IF(AA4,Historical!W3,YEAR(AA8))","v":2021},{"$f":"IF(AB4,Historical!X3,YEAR(AB8))","v":2021},{"$f":"IF(AC4,Historical!Y3,YEAR(AC8))","v":2021},{"$f":"IF(AD4,Historical!Z3,YEAR(AD8))","v":2021},{"$f":"IF(AE4,Historical!AA3,YEAR(AE8))","v":2021},{"$f":"IF(AF4,Historical!AB3,YEAR(AF8))","v":2021},{"$f":"IF(AG4,Historical!AC3,YEAR(AG8))","v":2021},{"$f":"IF(AH4,Historical!AD3,YEAR(AH8))","v":2021},{"$f":"IF(AI4,Historical!AE3,YEAR(AI8))","v":2021},{"$f":"IF(AJ4,Historical!AF3,YEAR(AJ8))","v":2022},{"$f":"IF(AK4,Historical!AG3,YEAR(AK8))","v":2022},{"$f":"IF(AL4,Historical!AH3,YEAR(AL8))","v":2022},{"$f":"IF(AM4,Historical!AI3,YEAR(AM8))","v":2022},{"$f":"IF(AN4,Historical!AJ3,YEAR(AN8))","v":2022},{"$f":"IF(AO4,Historical!AK3,YEAR(AO8))","v":2022},{"$f":"IF(AP4,Historical!AL3,YEAR(AP8))","v":2022},{"$f":"IF(AQ4,Historical!AM3,YEAR(AQ8))","v":2022},{"$f":"IF(AR4,Historical!AN3,YEAR(AR8))","v":2022},{"$f":"IF(AS4,Historical!AO3,YEAR(AS8))","v":2022},{"$f":"IF(AT4,Historical!AP3,YEAR(AT8))","v":2022},{"$f":"IF(AU4,Historical!AQ3,YEAR(AU8))","v":2022},{"$f":"IF(AV4,Historical!AR3,YEAR(AV8))","v":2023},{"$f":"IF(AW4,Historical!AS3,YEAR(AW8))","v":2023},{"$f":"IF(AX4,Historical!AT3,YEAR(AX8))","v":2023},{"$f":"IF(AY4,Historical!AU3,YEAR(AY8))","v":2023},{"$f":"IF(AZ4,Historical!AV3,YEAR(AZ8))","v":2023},{"$f":"IF(BA4,Historical!AW3,YEAR(BA8))","v":2023},{"$f":"IF(BB4,Historical!AX3,YEAR(BB8))","v":2023},{"$f":"IF(BC4,Historical!AY3,YEAR(BC8))","v":2023},{"$f":"IF(BD4,Historical!AZ3,YEAR(BD8))","v":2023},{"$f":"IF(BE4,Historical!BA3,YEAR(BE8))","v":2023},{"$f":"IF(BF4,Historical!BB3,YEAR(BF8))","v":2023},{"$f":"IF(BG4,Historical!BC3,YEAR(BG8))","v":2023},{"$f":"IF(BH4,Historical!BD3,YEAR(BH8))","v":2024},{"$f":"IF(BI4,Historical!BE3,YEAR(BI8))","v":2024},{"$f":"IF(BJ4,Historical!BF3,YEAR(BJ8))","v":2024},{"$f":"IF(BK4,Historical!BG3,YEAR(BK8))","v":2024},{"$f":"IF(BL4,Historical!BH3,YEAR(BL8))","v":2024},{"$f":"IF(BM4,Historical!BI3,YEAR(BM8))","v":2024},{"$f":"IF(BN4,Historical!BJ3,YEAR(BN8))","v":2024},{"$f":"IF(BO4,Historical!BK3,YEAR(BO8))","v":2024},{"$f":"IF(BP4,Historical!BL3,YEAR(BP8))","v":2024},{"$f":"IF(BQ4,Historical!BM3,YEAR(BQ8))","v":2024},{"$f":"IF(BR4,Historical!BN3,YEAR(BR8))","v":2024},{"$f":"IF(BS4,Historical!BO3,YEAR(BS8))","v":2024},{"$f":"IF(BT4,Historical!BP3,YEAR(BT8))","v":2025},{"$f":"IF(BU4,Historical!BQ3,YEAR(BU8))","v":2025},{"$f":"IF(BV4,Historical!BR3,YEAR(BV8))","v":2025},{"$f":"IF(BW4,Historical!BS3,YEAR(BW8))","v":2025},{"$f":"IF(BX4,Historical!BT3,YEAR(BX8))","v":2025},{"$f":"IF(BY4,Historical!BU3,YEAR(BY8))","v":2025},{"$f":"IF(BZ4,Historical!BV3,YEAR(BZ8))","v":2025},{"$f":"IF(CA4,Historical!BW3,YEAR(CA8))","v":2025},{"$f":"IF(CB4,Historical!BX3,YEAR(CB8))","v":2025},{"$f":"IF(CC4,Historical!BY3,YEAR(CC8))","v":2025},{"$f":"IF(CD4,Historical!BZ3,YEAR(CD8))","v":2025},{"$f":"IF(CE4,Historical!CA3,YEAR(CE8))","v":2025},{"$f":"IF(CF4,Historical!CB3,YEAR(CF8))","v":2026},{"$f":"IF(CG4,Historical!CC3,YEAR(CG8))","v":2026},{"$f":"IF(CH4,Historical!CD3,YEAR(CH8))","v":2026},{"$f":"IF(CI4,Historical!CE3,YEAR(CI8))","v":2026},{"$f":"IF(CJ4,Historical!CF3,YEAR(CJ8))","v":2026},{"$f":"IF(CK4,Historical!CG3,YEAR(CK8))","v":2026},{"$f":"IF(CL4,Historical!CH3,YEAR(CL8))","v":2026},{"$f":"IF(CM4,Historical!CI3,YEAR(CM8))","v":2026},{"$f":"IF(CN4,Historical!CJ3,YEAR(CN8))","v":2026},{"$f":"IF(CO4,Historical!CK3,YEAR(CO8))","v":2026},{"$f":"IF(CP4,Historical!CL3,YEAR(CP8))","v":2026},{"$f":"IF(CQ4,Historical!CM3,YEAR(CQ8))","v":2026},{"$f":"IF(CR4,Historical!CN3,YEAR(CR8))","v":2027},{"$f":"IF(CS4,Historical!CO3,YEAR(CS8))","v":2027},{"$f":"IF(CT4,Historical!CP3,YEAR(CT8))","v":2027},{"$f":"IF(CU4,Historical!CQ3,YEAR(CU8))","v":2027},{"$f":"IF(CV4,Historical!CR3,YEAR(CV8))","v":2027},{"$f":"IF(CW4,Historical!CS3,YEAR(CW8))","v":2027},{"$f":"IF(CX4,Historical!CT3,YEAR(CX8))","v":2027},{"$f":"IF(CY4,Historical!CU3,YEAR(CY8))","v":2027},{"$f":"IF(CZ4,Historical!CV3,YEAR(CZ8))","v":2027},{"$f":"IF(DA4,Historical!CW3,YEAR(DA8))","v":2027},{"$f":"IF(DB4,Historical!CX3,YEAR(DB8))","v":2027},{"$f":"IF(DC4,Historical!CY3,YEAR(DC8))","v":2027},{"$f":"IF(DD4,Historical!CZ3,YEAR(DD8))","v":2028},{"$f":"IF(DE4,Historical!DA3,YEAR(DE8))","v":2028},{"$f":"IF(DF4,Historical!DB3,YEAR(DF8))","v":2028},{"$f":"IF(DG4,Historical!DC3,YEAR(DG8))","v":2028},{"$f":"IF(DH4,Historical!DD3,YEAR(DH8))","v":2028},{"$f":"IF(DI4,Historical!DE3,YEAR(DI8))","v":2028},{"$f":"IF(DJ4,Historical!DF3,YEAR(DJ8))","v":2028},{"$f":"IF(DK4,Historical!DG3,YEAR(DK8))","v":2028},{"$f":"IF(DL4,Historical!DH3,YEAR(DL8))","v":2028},{"$f":"IF(DM4,Historical!DI3,YEAR(DM8))","v":2028},{"$f":"IF(DN4,Historical!DJ3,YEAR(DN8))","v":2028},{"$f":"IF(DO4,Historical!DK3,YEAR(DO8))","v":2028},{"$f":"IF(DP4,Historical!DL3,YEAR(DP8))","v":2029},{"$f":"IF(DQ4,Historical!DM3,YEAR(DQ8))","v":2029},{"$f":"IF(DR4,Historical!DN3,YEAR(DR8))","v":2029},{"$f":"IF(DS4,Historical!DO3,YEAR(DS8))","v":2029},{"$f":"IF(DT4,Historical!DP3,YEAR(DT8))","v":2029},{"$f":"IF(DU4,Historical!DQ3,YEAR(DU8))","v":2029},{"$f":"IF(DV4,Historical!DR3,YEAR(DV8))","v":2029},{"$f":"IF(DW4,Historical!DS3,YEAR(DW8))","v":2029},{"$f":"IF(DX4,Historical!DT3,YEAR(DX8))","v":2029},{"$f":"IF(DY4,Historical!DU3,YEAR(DY8))","v":2029},{"$f":"IF(DZ4,Historical!DV3,YEAR(DZ8))","v":2029},{"$f":"IF(EA4,Historical!DW3,YEAR(EA8))","v":2029},{"$f":"IF(EB4,Historical!DX3,YEAR(EB8))","v":2030},{"$f":"IF(EC4,Historical!DY3,YEAR(EC8))","v":2030},{"$f":"IF(ED4,Historical!DZ3,YEAR(ED8))","v":2030},{"$f":"IF(EE4,Historical!EA3,YEAR(EE8))","v":2030},{"$f":"IF(EF4,Historical!EB3,YEAR(EF8))","v":2030},{"$f":"IF(EG4,Historical!EC3,YEAR(EG8))","v":2030},{"$f":"IF(EH4,Historical!ED3,YEAR(EH8))","v":2030},{"$f":"IF(EI4,Historical!EE3,YEAR(EI8))","v":2030},{"$f":"IF(EJ4,Historical!EF3,YEAR(EJ8))","v":2030},{"$f":"IF(EK4,Historical!EG3,YEAR(EK8))","v":2030},{"$f":"IF(EL4,Historical!EH3,YEAR(EL8))","v":2030},{"$f":"IF(EM4,Historical!EI3,YEAR(EM8))","v":2030},{"$f":"IF(EN4,Historical!EJ3,YEAR(EN8))","v":2031},{"$f":"IF(EO4,Historical!EK3,YEAR(EO8))","v":2031},{"$f":"IF(EP4,Historical!EL3,YEAR(EP8))","v":2031},{"$f":"IF(EQ4,Historical!EM3,YEAR(EQ8))","v":2031},{"$f":"IF(ER4,Historical!EN3,YEAR(ER8))","v":2031},{"$f":"IF(ES4,Historical!EO3,YEAR(ES8))","v":2031},{"$f":"IF(ET4,Historical!EP3,YEAR(ET8))","v":2031},{"$f":"IF(EU4,Historical!EQ3,YEAR(EU8))","v":2031},{"$f":"IF(EV4,Historical!ER3,YEAR(EV8))","v":2031},{"$f":"IF(EW4,Historical!ES3,YEAR(EW8))","v":2031},{"$f":"IF(EX4,Historical!ET3,YEAR(EX8))","v":2031},{"$f":"IF(EY4,Historical!EU3,YEAR(EY8))","v":2031},{"$f":"IF(EZ4,Historical!EV3,YEAR(EZ8))","v":2032},{"$f":"IF(FA4,Historical!EW3,YEAR(FA8))","v":2032},{"$f":"IF(FB4,Historical!EX3,YEAR(FB8))","v":2032},{"$f":"IF(FC4,Historical!EY3,YEAR(FC8))","v":2032},{"$f":"IF(FD4,Historical!EZ3,YEAR(FD8))","v":2032},{"$f":"IF(FE4,Historical!FA3,YEAR(FE8))","v":2032},{"$f":"IF(FF4,Historical!FB3,YEAR(FF8))","v":2032},{"$f":"IF(FG4,Historical!FC3,YEAR(FG8))","v":2032},{"$f":"IF(FH4,Historical!FD3,YEAR(FH8))","v":2032},{"$f":"IF(FI4,Historical!FE3,YEAR(FI8))","v":2032},{"$f":"IF(FJ4,Historical!FF3,YEAR(FJ8))","v":2032},{"$f":"IF(FK4,Historical!FG3,YEAR(FK8))","v":2032},{"$f":"IF(FL4,Historical!FH3,YEAR(FL8))","v":2033},{"$f":"IF(FM4,Historical!FI3,YEAR(FM8))","v":2033},{"$f":"IF(FN4,Historical!FJ3,YEAR(FN8))","v":2033},{"$f":"IF(FO4,Historical!FK3,YEAR(FO8))","v":2033},{"$f":"IF(FP4,Historical!FL3,YEAR(FP8))","v":2033},{"$f":"IF(FQ4,Historical!FM3,YEAR(FQ8))","v":2033},{"$f":"IF(FR4,Historical!FN3,YEAR(FR8))","v":2033},{"$f":"IF(FS4,Historical!FO3,YEAR(FS8))","v":2033},{"$f":"IF(FT4,Historical!FP3,YEAR(FT8))","v":2033},{"$f":"IF(FU4,Historical!FQ3,YEAR(FU8))","v":2033},{"$f":"IF(FV4,Historical!FR3,YEAR(FV8))","v":2033},{"$f":"IF(FW4,Historical!FS3,YEAR(FW8))","v":2033},{"$f":"IF(FX4,Historical!FT3,YEAR(FX8))","v":2034},{"$f":"IF(FY4,Historical!FU3,YEAR(FY8))","v":2034},{"$f":"IF(FZ4,Historical!FV3,YEAR(FZ8))","v":2034},{"$f":"IF(GA4,Historical!FW3,YEAR(GA8))","v":2034},{"$f":"IF(GB4,Historical!FX3,YEAR(GB8))","v":2034},{"$f":"IF(GC4,Historical!FY3,YEAR(GC8))","v":2034},{"$f":"IF(GD4,Historical!FZ3,YEAR(GD8))","v":2034},{"$f":"IF(GE4,Historical!GA3,YEAR(GE8))","v":2034},{"$f":"IF(GF4,Historical!GB3,YEAR(GF8))","v":2034},{"$f":"IF(GG4,Historical!GC3,YEAR(GG8))","v":2034},{"$f":"IF(GH4,Historical!GD3,YEAR(GH8))","v":2034},{"$f":"IF(GI4,Historical!GE3,YEAR(GI8))","v":2034},{"$f":"IF(GJ4,Historical!GF3,YEAR(GJ8))","v":2035},{"$f":"IF(GK4,Historical!GG3,YEAR(GK8))","v":2035},{"$f":"IF(GL4,Historical!GH3,YEAR(GL8))","v":2035},{"$f":"IF(GM4,Historical!GI3,YEAR(GM8))","v":2035},{"$f":"IF(GN4,Historical!GJ3,YEAR(GN8))","v":2035},{"$f":"IF(GO4,Historical!GK3,YEAR(GO8))","v":2035},{"$f":"IF(GP4,Historical!GL3,YEAR(GP8))","v":2035},{"$f":"IF(GQ4,Historical!GM3,YEAR(GQ8))","v":2035},{"$f":"IF(GR4,Historical!GN3,YEAR(GR8))","v":2035},{"$f":"IF(GS4,Historical!GO3,YEAR(GS8))","v":2035},{"$f":"IF(GT4,Historical!GP3,YEAR(GT8))","v":2035},{"$f":"IF(GU4,Historical!GQ3,YEAR(GU8))","v":2035},{"$f":"IF(GV4,Historical!GR3,YEAR(GV8))","v":2036},{"$f":"IF(GW4,Historical!GS3,YEAR(GW8))","v":2036},{"$f":"IF(GX4,Historical!GT3,YEAR(GX8))","v":2036},{"$f":"IF(GY4,Historical!GU3,YEAR(GY8))","v":2036},{"$f":"IF(GZ4,Historical!GV3,YEAR(GZ8))","v":2036},{"$f":"IF(HA4,Historical!GW3,YEAR(HA8))","v":2036},{"$f":"IF(HB4,Historical!GX3,YEAR(HB8))","v":2036},{"$f":"IF(HC4,Historical!GY3,YEAR(HC8))","v":2036},{"$f":"IF(HD4,Historical!GZ3,YEAR(HD8))","v":2036},{"$f":"IF(HE4,Historical!HA3,YEAR(HE8))","v":2036},{"$f":"IF(HF4,Historical!HB3,YEAR(HF8))","v":2036},{"$f":"IF(HG4,Historical!HC3,YEAR(HG8))","v":2036},{"$f":"IF(HH4,Historical!HD3,YEAR(HH8))","v":2037},{"$f":"IF(HI4,Historical!HE3,YEAR(HI8))","v":2037},{"$f":"IF(HJ4,Historical!HF3,YEAR(HJ8))","v":2037},{"$f":"IF(HK4,Historical!HG3,YEAR(HK8))","v":2037},{"$f":"IF(HL4,Historical!HH3,YEAR(HL8))","v":2037},{"$f":"IF(HM4,Historical!HI3,YEAR(HM8))","v":2037},{"$f":"IF(HN4,Historical!HJ3,YEAR(HN8))","v":2037},{"$f":"IF(HO4,Historical!HK3,YEAR(HO8))","v":2037},{"$f":"IF(HP4,Historical!HL3,YEAR(HP8))","v":2037},{"$f":"IF(HQ4,Historical!HM3,YEAR(HQ8))","v":2037},{"$f":"IF(HR4,Historical!HN3,YEAR(HR8))","v":2037},{"$f":"IF(HS4,Historical!HO3,YEAR(HS8))","v":2037},{"$f":"IF(HT4,Historical!HP3,YEAR(HT8))","v":2038},{"$f":"IF(HU4,Historical!HQ3,YEAR(HU8))","v":2038},{"$f":"IF(HV4,Historical!HR3,YEAR(HV8))","v":2038},{"$f":"IF(HW4,Historical!HS3,YEAR(HW8))","v":2038},{"$f":"IF(HX4,Historical!HT3,YEAR(HX8))","v":2038},{"$f":"IF(HY4,Historical!HU3,YEAR(HY8))","v":2038},{"$f":"IF(HZ4,Historical!HV3,YEAR(HZ8))","v":2038},{"$f":"IF(IA4,Historical!HW3,YEAR(IA8))","v":2038},{"$f":"IF(IB4,Historical!HX3,YEAR(IB8))","v":2038},{"$f":"IF(IC4,Historical!HY3,YEAR(IC8))","v":2038},{"$f":"IF(ID4,Historical!HZ3,YEAR(ID8))","v":2038},{"$f":"IF(IE4,Historical!IA3,YEAR(IE8))","v":2038},{"$f":"IF(IF4,Historical!IB3,YEAR(IF8))","v":2039},{"$f":"IF(IG4,Historical!IC3,YEAR(IG8))","v":2039},{"$f":"IF(IH4,Historical!ID3,YEAR(IH8))","v":2039},{"$f":"IF(II4,Historical!IE3,YEAR(II8))","v":2039},{"$f":"IF(IJ4,Historical!IF3,YEAR(IJ8))","v":2039},{"$f":"IF(IK4,Historical!IG3,YEAR(IK8))","v":2039},{"$f":"IF(IL4,Historical!IH3,YEAR(IL8))","v":2039},{"$f":"IF(IM4,Historical!II3,YEAR(IM8))","v":2039},{"$f":"IF(IN4,Historical!IJ3,YEAR(IN8))","v":2039},{"$f":"IF(IO4,Historical!IK3,YEAR(IO8))","v":2039},{"$f":"IF(IP4,Historical!IL3,YEAR(IP8))","v":2039},{"$f":"IF(IQ4,Historical!IM3,YEAR(IQ8))","v":2039},{"$f":"IF(IR4,Historical!IN3,YEAR(IR8))","v":2040},{"$f":"IF(IS4,Historical!IO3,YEAR(IS8))","v":2040}]
[null,null,null,"Historic Dates",null,null,null,null,"2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29"]
[null,null,null,"Model Dates",null,null,{"$f":"'Model Parameters'!G5","v":1},null,{"$f":"IF(I4,I7,EOMONTH(G8,$G$8))","v":"2016-02-29"},{"$f":"IF(J4,J7,EOMONTH(I8,$G$8))","v":"2017-02-28"},"2018-02-28","2019-02-28","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31",{"$f":"IF(AO4,AO7,EOMONTH(AN8,$G$8))","v":"2022-06-30"},"2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31",{"$f":"IF(BU4,BU7,EOMONTH(BT8,$G$8))","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28",{"$f":"IF(CT4,CT7,EOMONTH(CS8,$G$8))","v":"2027-03-31"},"2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30",{"$f":"IF(DH4,DH7,EOMONTH(DG8,$G$8))","v":"2028-05-31"},{"$f":"IF(DI4,DI7,EOMONTH(DH8,$G$8))","v":"2028-06-30"},{"$f":"IF(DJ4,DJ7,EOMONTH(DI8,$G$8))","v":"2028-07-31"},{"$f":"IF(DK4,DK7,EOMONTH(DJ8,$G$8))","v":"2028-08-31"},{"$f":"IF(DL4,DL7,EOMONTH(DK8,$G$8))","v":"2028-09-30"},{"$f":"IF(DM4,DM7,EOMONTH(DL8,$G$8))","v":"2028-10-31"},{"$f":"IF(DN4,DN7,EOMONTH(DM8,$G$8))","v":"2028-11-30"},{"$f":"IF(DO4,DO7,EOMONTH(DN8,$G$8))","v":"2028-12-31"},{"$f":"IF(DP4,DP7,EOMONTH(DO8,$G$8))","v":"2029-01-31"},{"$f":"IF(DQ4,DQ7,EOMONTH(DP8,$G$8))","v":"2029-02-28"},{"$f":"IF(DR4,DR7,EOMONTH(DQ8,$G$8))","v":"2029-03-31"},{"$f":"IF(DS4,DS7,EOMONTH(DR8,$G$8))","v":"2029-04-30"},{"$f":"IF(DT4,DT7,EOMONTH(DS8,$G$8))","v":"2029-05-31"},{"$f":"IF(DU4,DU7,EOMONTH(DT8,$G$8))","v":"2029-06-30"},{"$f":"IF(DV4,DV7,EOMONTH(DU8,$G$8))","v":"2029-07-31"},{"$f":"IF(DW4,DW7,EOMONTH(DV8,$G$8))","v":"2029-08-31"},{"$f":"IF(DX4,DX7,EOMONTH(DW8,$G$8))","v":"2029-09-30"},{"$f":"IF(DY4,DY7,EOMONTH(DX8,$G$8))","v":"2029-10-31"},{"$f":"IF(DZ4,DZ7,EOMONTH(DY8,$G$8))","v":"2029-11-30"},{"$f":"IF(EA4,EA7,EOMONTH(DZ8,$G$8))","v":"2029-12-31"},{"$f":"IF(EB4,EB7,EOMONTH(EA8,$G$8))","v":"2030-01-31"},{"$f":"IF(EC4,EC7,EOMONTH(EB8,$G$8))","v":"2030-02-28"},{"$f":"IF(ED4,ED7,EOMONTH(EC8,$G$8))","v":"2030-03-31"},{"$f":"IF(EE4,EE7,EOMONTH(ED8,$G$8))","v":"2030-04-30"},{"$f":"IF(EF4,EF7,EOMONTH(EE8,$G$8))","v":"2030-05-31"},{"$f":"IF(EG4,EG7,EOMONTH(EF8,$G$8))","v":"2030-06-30"},{"$f":"IF(EH4,EH7,EOMONTH(EG8,$G$8))","v":"2030-07-31"},{"$f":"IF(EI4,EI7,EOMONTH(EH8,$G$8))","v":"2030-08-31"},{"$f":"IF(EJ4,EJ7,EOMONTH(EI8,$G$8))","v":"2030-09-30"},{"$f":"IF(EK4,EK7,EOMONTH(EJ8,$G$8))","v":"2030-10-31"},{"$f":"IF(EL4,EL7,EOMONTH(EK8,$G$8))","v":"2030-11-30"},{"$f":"IF(EM4,EM7,EOMONTH(EL8,$G$8))","v":"2030-12-31"},{"$f":"IF(EN4,EN7,EOMONTH(EM8,$G$8))","v":"2031-01-31"},{"$f":"IF(EO4,EO7,EOMONTH(EN8,$G$8))","v":"2031-02-28"},{"$f":"IF(EP4,EP7,EOMONTH(EO8,$G$8))","v":"2031-03-31"},{"$f":"IF(EQ4,EQ7,EOMONTH(EP8,$G$8))","v":"2031-04-30"},{"$f":"IF(ER4,ER7,EOMONTH(EQ8,$G$8))","v":"2031-05-31"},{"$f":"IF(ES4,ES7,EOMONTH(ER8,$G$8))","v":"2031-06-30"},{"$f":"IF(ET4,ET7,EOMONTH(ES8,$G$8))","v":"2031-07-31"},{"$f":"IF(EU4,EU7,EOMONTH(ET8,$G$8))","v":"2031-08-31"},{"$f":"IF(EV4,EV7,EOMONTH(EU8,$G$8))","v":"2031-09-30"},{"$f":"IF(EW4,EW7,EOMONTH(EV8,$G$8))","v":"2031-10-31"},{"$f":"IF(EX4,EX7,EOMONTH(EW8,$G$8))","v":"2031-11-30"},{"$f":"IF(EY4,EY7,EOMONTH(EX8,$G$8))","v":"2031-12-31"},{"$f":"IF(EZ4,EZ7,EOMONTH(EY8,$G$8))","v":"2032-01-31"},{"$f":"IF(FA4,FA7,EOMONTH(EZ8,$G$8))","v":"2032-02-29"},{"$f":"IF(FB4,FB7,EOMONTH(FA8,$G$8))","v":"2032-03-31"},{"$f":"IF(FC4,FC7,EOMONTH(FB8,$G$8))","v":"2032-04-30"},{"$f":"IF(FD4,FD7,EOMONTH(FC8,$G$8))","v":"2032-05-31"},{"$f":"IF(FE4,FE7,EOMONTH(FD8,$G$8))","v":"2032-06-30"},{"$f":"IF(FF4,FF7,EOMONTH(FE8,$G$8))","v":"2032-07-31"},{"$f":"IF(FG4,FG7,EOMONTH(FF8,$G$8))","v":"2032-08-31"},{"$f":"IF(FH4,FH7,EOMONTH(FG8,$G$8))","v":"2032-09-30"},{"$f":"IF(FI4,FI7,EOMONTH(FH8,$G$8))","v":"2032-10-31"},{"$f":"IF(FJ4,FJ7,EOMONTH(FI8,$G$8))","v":"2032-11-30"},{"$f":"IF(FK4,FK7,EOMONTH(FJ8,$G$8))","v":"2032-12-31"},{"$f":"IF(FL4,FL7,EOMONTH(FK8,$G$8))","v":"2033-01-31"},{"$f":"IF(FM4,FM7,EOMONTH(FL8,$G$8))","v":"2033-02-28"},{"$f":"IF(FN4,FN7,EOMONTH(FM8,$G$8))","v":"2033-03-31"},{"$f":"IF(FO4,FO7,EOMONTH(FN8,$G$8))","v":"2033-04-30"},{"$f":"IF(FP4,FP7,EOMONTH(FO8,$G$8))","v":"2033-05-31"},{"$f":"IF(FQ4,FQ7,EOMONTH(FP8,$G$8))","v":"2033-06-30"},{"$f":"IF(FR4,FR7,EOMONTH(FQ8,$G$8))","v":"2033-07-31"},{"$f":"IF(FS4,FS7,EOMONTH(FR8,$G$8))","v":"2033-08-31"},{"$f":"IF(FT4,FT7,EOMONTH(FS8,$G$8))","v":"2033-09-30"},{"$f":"IF(FU4,FU7,EOMONTH(FT8,$G$8))","v":"2033-10-31"},{"$f":"IF(FV4,FV7,EOMONTH(FU8,$G$8))","v":"2033-11-30"},{"$f":"IF(FW4,FW7,EOMONTH(FV8,$G$8))","v":"2033-12-31"},{"$f":"IF(FX4,FX7,EOMONTH(FW8,$G$8))","v":"2034-01-31"},{"$f":"IF(FY4,FY7,EOMONTH(FX8,$G$8))","v":"2034-02-28"},{"$f":"IF(FZ4,FZ7,EOMONTH(FY8,$G$8))","v":"2034-03-31"},{"$f":"IF(GA4,GA7,EOMONTH(FZ8,$G$8))","v":"2034-04-30"},{"$f":"IF(GB4,GB7,EOMONTH(GA8,$G$8))","v":"2034-05-31"},{"$f":"IF(GC4,GC7,EOMONTH(GB8,$G$8))","v":"2034-06-30"},{"$f":"IF(GD4,GD7,EOMONTH(GC8,$G$8))","v":"2034-07-31"},{"$f":"IF(GE4,GE7,EOMONTH(GD8,$G$8))","v":"2034-08-31"},{"$f":"IF(GF4,GF7,EOMONTH(GE8,$G$8))","v":"2034-09-30"},{"$f":"IF(GG4,GG7,EOMONTH(GF8,$G$8))","v":"2034-10-31"},{"$f":"IF(GH4,GH7,EOMONTH(GG8,$G$8))","v":"2034-11-30"},{"$f":"IF(GI4,GI7,EOMONTH(GH8,$G$8))","v":"2034-12-31"},{"$f":"IF(GJ4,GJ7,EOMONTH(GI8,$G$8))","v":"2035-01-31"},{"$f":"IF(GK4,GK7,EOMONTH(GJ8,$G$8))","v":"2035-02-28"},{"$f":"IF(GL4,GL7,EOMONTH(GK8,$G$8))","v":"2035-03-31"},{"$f":"IF(GM4,GM7,EOMONTH(GL8,$G$8))","v":"2035-04-30"},{"$f":"IF(GN4,GN7,EOMONTH(GM8,$G$8))","v":"2035-05-31"},{"$f":"IF(GO4,GO7,EOMONTH(GN8,$G$8))","v":"2035-06-30"},{"$f":"IF(GP4,GP7,EOMONTH(GO8,$G$8))","v":"2035-07-31"},{"$f":"IF(GQ4,GQ7,EOMONTH(GP8,$G$8))","v":"2035-08-31"},{"$f":"IF(GR4,GR7,EOMONTH(GQ8,$G$8))","v":"2035-09-30"},{"$f":"IF(GS4,GS7,EOMONTH(GR8,$G$8))","v":"2035-10-31"},{"$f":"IF(GT4,GT7,EOMONTH(GS8,$G$8))","v":"2035-11-30"},{"$f":"IF(GU4,GU7,EOMONTH(GT8,$G$8))","v":"2035-12-31"},{"$f":"IF(GV4,GV7,EOMONTH(GU8,$G$8))","v":"2036-01-31"},{"$f":"IF(GW4,GW7,EOMONTH(GV8,$G$8))","v":"2036-02-29"},{"$f":"IF(GX4,GX7,EOMONTH(GW8,$G$8))","v":"2036-03-31"},{"$f":"IF(GY4,GY7,EOMONTH(GX8,$G$8))","v":"2036-04-30"},{"$f":"IF(GZ4,GZ7,EOMONTH(GY8,$G$8))","v":"2036-05-31"},{"$f":"IF(HA4,HA7,EOMONTH(GZ8,$G$8))","v":"2036-06-30"},{"$f":"IF(HB4,HB7,EOMONTH(HA8,$G$8))","v":"2036-07-31"},{"$f":"IF(HC4,HC7,EOMONTH(HB8,$G$8))","v":"2036-08-31"},{"$f":"IF(HD4,HD7,EOMONTH(HC8,$G$8))","v":"2036-09-30"},{"$f":"IF(HE4,HE7,EOMONTH(HD8,$G$8))","v":"2036-10-31"},{"$f":"IF(HF4,HF7,EOMONTH(HE8,$G$8))","v":"2036-11-30"},{"$f":"IF(HG4,HG7,EOMONTH(HF8,$G$8))","v":"2036-12-31"},{"$f":"IF(HH4,HH7,EOMONTH(HG8,$G$8))","v":"2037-01-31"},{"$f":"IF(HI4,HI7,EOMONTH(HH8,$G$8))","v":"2037-02-28"},{"$f":"IF(HJ4,HJ7,EOMONTH(HI8,$G$8))","v":"2037-03-31"},{"$f":"IF(HK4,HK7,EOMONTH(HJ8,$G$8))","v":"2037-04-30"},{"$f":"IF(HL4,HL7,EOMONTH(HK8,$G$8))","v":"2037-05-31"},{"$f":"IF(HM4,HM7,EOMONTH(HL8,$G$8))","v":"2037-06-30"},{"$f":"IF(HN4,HN7,EOMONTH(HM8,$G$8))","v":"2037-07-31"},{"$f":"IF(HO4,HO7,EOMONTH(HN8,$G$8))","v":"2037-08-31"},{"$f":"IF(HP4,HP7,EOMONTH(HO8,$G$8))","v":"2037-09-30"},{"$f":"IF(HQ4,HQ7,EOMONTH(HP8,$G$8))","v":"2037-10-31"},{"$f":"IF(HR4,HR7,EOMONTH(HQ8,$G$8))","v":"2037-11-30"},{"$f":"IF(HS4,HS7,EOMONTH(HR8,$G$8))","v":"2037-12-31"},{"$f":"IF(HT4,HT7,EOMONTH(HS8,$G$8))","v":"2038-01-31"},{"$f":"IF(HU4,HU7,EOMONTH(HT8,$G$8))","v":"2038-02-28"},{"$f":"IF(HV4,HV7,EOMONTH(HU8,$G$8))","v":"2038-03-31"},{"$f":"IF(HW4,HW7,EOMONTH(HV8,$G$8))","v":"2038-04-30"},{"$f":"IF(HX4,HX7,EOMONTH(HW8,$G$8))","v":"2038-05-31"},{"$f":"IF(HY4,HY7,EOMONTH(HX8,$G$8))","v":"2038-06-30"},{"$f":"IF(HZ4,HZ7,EOMONTH(HY8,$G$8))","v":"2038-07-31"},{"$f":"IF(IA4,IA7,EOMONTH(HZ8,$G$8))","v":"2038-08-31"},{"$f":"IF(IB4,IB7,EOMONTH(IA8,$G$8))","v":"2038-09-30"},{"$f":"IF(IC4,IC7,EOMONTH(IB8,$G$8))","v":"2038-10-31"},{"$f":"IF(ID4,ID7,EOMONTH(IC8,$G$8))","v":"2038-11-30"},{"$f":"IF(IE4,IE7,EOMONTH(ID8,$G$8))","v":"2038-12-31"},{"$f":"IF(IF4,IF7,EOMONTH(IE8,$G$8))","v":"2039-01-31"},{"$f":"IF(IG4,IG7,EOMONTH(IF8,$G$8))","v":"2039-02-28"},{"$f":"IF(IH4,IH7,EOMONTH(IG8,$G$8))","v":"2039-03-31"},{"$f":"IF(II4,II7,EOMONTH(IH8,$G$8))","v":"2039-04-30"},{"$f":"IF(IJ4,IJ7,EOMONTH(II8,$G$8))","v":"2039-05-31"},{"$f":"IF(IK4,IK7,EOMONTH(IJ8,$G$8))","v":"2039-06-30"},{"$f":"IF(IL4,IL7,EOMONTH(IK8,$G$8))","v":"2039-07-31"},{"$f":"IF(IM4,IM7,EOMONTH(IL8,$G$8))","v":"2039-08-31"},{"$f":"IF(IN4,IN7,EOMONTH(IM8,$G$8))","v":"2039-09-30"},{"$f":"IF(IO4,IO7,EOMONTH(IN8,$G$8))","v":"2039-10-31"},{"$f":"IF(IP4,IP7,EOMONTH(IO8,$G$8))","v":"2039-11-30"},{"$f":"IF(IQ4,IQ7,EOMONTH(IP8,$G$8))","v":"2039-12-31"},{"$f":"IF(IR4,IR7,EOMONTH(IQ8,$G$8))","v":"2040-01-31"},{"$f":"IF(IS4,IS7,EOMONTH(IR8,$G$8))","v":"2040-02-29"}]
[null,null,null,"Fiscal Year Month End",null,null,{"$f":"'Model Parameters'!G8","v":3},null,{"$f":"AND(NOT(I4),MONTH(I8)=$G$9)*1","v":0},{"$f":"AND(NOT(J4),MONTH(J8)=$G$9)*1","v":0},0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(NOT(BV4),MONTH(BV8)=$G$9)*1","v":1},0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(NOT(CT4),MONTH(CT8)=$G$9)*1","v":1},{"$f":"AND(NOT(CU4),MONTH(CU8)=$G$9)*1","v":0},{"$f":"AND(NOT(CV4),MONTH(CV8)=$G$9)*1","v":0},{"$f":"AND(NOT(CW4),MONTH(CW8)=$G$9)*1","v":0},{"$f":"AND(NOT(CX4),MONTH(CX8)=$G$9)*1","v":0},{"$f":"AND(NOT(CY4),MONTH(CY8)=$G$9)*1","v":0},{"$f":"AND(NOT(CZ4),MONTH(CZ8)=$G$9)*1","v":0},{"$f":"AND(NOT(DA4),MONTH(DA8)=$G$9)*1","v":0},{"$f":"AND(NOT(DB4),MONTH(DB8)=$G$9)*1","v":0},{"$f":"AND(NOT(DC4),MONTH(DC8)=$G$9)*1","v":0},{"$f":"AND(NOT(DD4),MONTH(DD8)=$G$9)*1","v":0},{"$f":"AND(NOT(DE4),MONTH(DE8)=$G$9)*1","v":0},{"$f":"AND(NOT(DF4),MONTH(DF8)=$G$9)*1","v":1},{"$f":"AND(NOT(DG4),MONTH(DG8)=$G$9)*1","v":0},{"$f":"AND(NOT(DH4),MONTH(DH8)=$G$9)*1","v":0},{"$f":"AND(NOT(DI4),MONTH(DI8)=$G$9)*1","v":0},{"$f":"AND(NOT(DJ4),MONTH(DJ8)=$G$9)*1","v":0},{"$f":"AND(NOT(DK4),MONTH(DK8)=$G$9)*1","v":0},{"$f":"AND(NOT(DL4),MONTH(DL8)=$G$9)*1","v":0},{"$f":"AND(NOT(DM4),MONTH(DM8)=$G$9)*1","v":0},{"$f":"AND(NOT(DN4),MONTH(DN8)=$G$9)*1","v":0},{"$f":"AND(NOT(DO4),MONTH(DO8)=$G$9)*1","v":0},{"$f":"AND(NOT(DP4),MONTH(DP8)=$G$9)*1","v":0},{"$f":"AND(NOT(DQ4),MONTH(DQ8)=$G$9)*1","v":0},{"$f":"AND(NOT(DR4),MONTH(DR8)=$G$9)*1","v":1},{"$f":"AND(NOT(DS4),MONTH(DS8)=$G$9)*1","v":0},{"$f":"AND(NOT(DT4),MONTH(DT8)=$G$9)*1","v":0},{"$f":"AND(NOT(DU4),MONTH(DU8)=$G$9)*1","v":0},{"$f":"AND(NOT(DV4),MONTH(DV8)=$G$9)*1","v":0},{"$f":"AND(NOT(DW4),MONTH(DW8)=$G$9)*1","v":0},{"$f":"AND(NOT(DX4),MONTH(DX8)=$G$9)*1","v":0},{"$f":"AND(NOT(DY4),MONTH(DY8)=$G$9)*1","v":0},{"$f":"AND(NOT(DZ4),MONTH(DZ8)=$G$9)*1","v":0},{"$f":"AND(NOT(EA4),MONTH(EA8)=$G$9)*1","v":0},{"$f":"AND(NOT(EB4),MONTH(EB8)=$G$9)*1","v":0},{"$f":"AND(NOT(EC4),MONTH(EC8)=$G$9)*1","v":0},{"$f":"AND(NOT(ED4),MONTH(ED8)=$G$9)*1","v":1},{"$f":"AND(NOT(EE4),MONTH(EE8)=$G$9)*1","v":0},{"$f":"AND(NOT(EF4),MONTH(EF8)=$G$9)*1","v":0},{"$f":"AND(NOT(EG4),MONTH(EG8)=$G$9)*1","v":0},{"$f":"AND(NOT(EH4),MONTH(EH8)=$G$9)*1","v":0},{"$f":"AND(NOT(EI4),MONTH(EI8)=$G$9)*1","v":0},{"$f":"AND(NOT(EJ4),MONTH(EJ8)=$G$9)*1","v":0},{"$f":"AND(NOT(EK4),MONTH(EK8)=$G$9)*1","v":0},{"$f":"AND(NOT(EL4),MONTH(EL8)=$G$9)*1","v":0},{"$f":"AND(NOT(EM4),MONTH(EM8)=$G$9)*1","v":0},{"$f":"AND(NOT(EN4),MONTH(EN8)=$G$9)*1","v":0},{"$f":"AND(NOT(EO4),MONTH(EO8)=$G$9)*1","v":0},{"$f":"AND(NOT(EP4),MONTH(EP8)=$G$9)*1","v":1},{"$f":"AND(NOT(EQ4),MONTH(EQ8)=$G$9)*1","v":0},{"$f":"AND(NOT(ER4),MONTH(ER8)=$G$9)*1","v":0},{"$f":"AND(NOT(ES4),MONTH(ES8)=$G$9)*1","v":0},{"$f":"AND(NOT(ET4),MONTH(ET8)=$G$9)*1","v":0},{"$f":"AND(NOT(EU4),MONTH(EU8)=$G$9)*1","v":0},{"$f":"AND(NOT(EV4),MONTH(EV8)=$G$9)*1","v":0},{"$f":"AND(NOT(EW4),MONTH(EW8)=$G$9)*1","v":0},{"$f":"AND(NOT(EX4),MONTH(EX8)=$G$9)*1","v":0},{"$f":"AND(NOT(EY4),MONTH(EY8)=$G$9)*1","v":0},{"$f":"AND(NOT(EZ4),MONTH(EZ8)=$G$9)*1","v":0},{"$f":"AND(NOT(FA4),MONTH(FA8)=$G$9)*1","v":0},{"$f":"AND(NOT(FB4),MONTH(FB8)=$G$9)*1","v":1},{"$f":"AND(NOT(FC4),MONTH(FC8)=$G$9)*1","v":0},{"$f":"AND(NOT(FD4),MONTH(FD8)=$G$9)*1","v":0},{"$f":"AND(NOT(FE4),MONTH(FE8)=$G$9)*1","v":0},{"$f":"AND(NOT(FF4),MONTH(FF8)=$G$9)*1","v":0},{"$f":"AND(NOT(FG4),MONTH(FG8)=$G$9)*1","v":0},{"$f":"AND(NOT(FH4),MONTH(FH8)=$G$9)*1","v":0},{"$f":"AND(NOT(FI4),MONTH(FI8)=$G$9)*1","v":0},{"$f":"AND(NOT(FJ4),MONTH(FJ8)=$G$9)*1","v":0},{"$f":"AND(NOT(FK4),MONTH(FK8)=$G$9)*1","v":0},{"$f":"AND(NOT(FL4),MONTH(FL8)=$G$9)*1","v":0},{"$f":"AND(NOT(FM4),MONTH(FM8)=$G$9)*1","v":0},{"$f":"AND(NOT(FN4),MONTH(FN8)=$G$9)*1","v":1},{"$f":"AND(NOT(FO4),MONTH(FO8)=$G$9)*1","v":0},{"$f":"AND(NOT(FP4),MONTH(FP8)=$G$9)*1","v":0},{"$f":"AND(NOT(FQ4),MONTH(FQ8)=$G$9)*1","v":0},{"$f":"AND(NOT(FR4),MONTH(FR8)=$G$9)*1","v":0},{"$f":"AND(NOT(FS4),MONTH(FS8)=$G$9)*1","v":0},{"$f":"AND(NOT(FT4),MONTH(FT8)=$G$9)*1","v":0},{"$f":"AND(NOT(FU4),MONTH(FU8)=$G$9)*1","v":0},{"$f":"AND(NOT(FV4),MONTH(FV8)=$G$9)*1","v":0},{"$f":"AND(NOT(FW4),MONTH(FW8)=$G$9)*1","v":0},{"$f":"AND(NOT(FX4),MONTH(FX8)=$G$9)*1","v":0},{"$f":"AND(NOT(FY4),MONTH(FY8)=$G$9)*1","v":0},{"$f":"AND(NOT(FZ4),MONTH(FZ8)=$G$9)*1","v":1},{"$f":"AND(NOT(GA4),MONTH(GA8)=$G$9)*1","v":0},{"$f":"AND(NOT(GB4),MONTH(GB8)=$G$9)*1","v":0},{"$f":"AND(NOT(GC4),MONTH(GC8)=$G$9)*1","v":0},{"$f":"AND(NOT(GD4),MONTH(GD8)=$G$9)*1","v":0},{"$f":"AND(NOT(GE4),MONTH(GE8)=$G$9)*1","v":0},{"$f":"AND(NOT(GF4),MONTH(GF8)=$G$9)*1","v":0},{"$f":"AND(NOT(GG4),MONTH(GG8)=$G$9)*1","v":0},{"$f":"AND(NOT(GH4),MONTH(GH8)=$G$9)*1","v":0},{"$f":"AND(NOT(GI4),MONTH(GI8)=$G$9)*1","v":0},{"$f":"AND(NOT(GJ4),MONTH(GJ8)=$G$9)*1","v":0},{"$f":"AND(NOT(GK4),MONTH(GK8)=$G$9)*1","v":0},{"$f":"AND(NOT(GL4),MONTH(GL8)=$G$9)*1","v":1},{"$f":"AND(NOT(GM4),MONTH(GM8)=$G$9)*1","v":0},{"$f":"AND(NOT(GN4),MONTH(GN8)=$G$9)*1","v":0},{"$f":"AND(NOT(GO4),MONTH(GO8)=$G$9)*1","v":0},{"$f":"AND(NOT(GP4),MONTH(GP8)=$G$9)*1","v":0},{"$f":"AND(NOT(GQ4),MONTH(GQ8)=$G$9)*1","v":0},{"$f":"AND(NOT(GR4),MONTH(GR8)=$G$9)*1","v":0},{"$f":"AND(NOT(GS4),MONTH(GS8)=$G$9)*1","v":0},{"$f":"AND(NOT(GT4),MONTH(GT8)=$G$9)*1","v":0},{"$f":"AND(NOT(GU4),MONTH(GU8)=$G$9)*1","v":0},{"$f":"AND(NOT(GV4),MONTH(GV8)=$G$9)*1","v":0},{"$f":"AND(NOT(GW4),MONTH(GW8)=$G$9)*1","v":0},{"$f":"AND(NOT(GX4),MONTH(GX8)=$G$9)*1","v":1},{"$f":"AND(NOT(GY4),MONTH(GY8)=$G$9)*1","v":0},{"$f":"AND(NOT(GZ4),MONTH(GZ8)=$G$9)*1","v":0},{"$f":"AND(NOT(HA4),MONTH(HA8)=$G$9)*1","v":0},{"$f":"AND(NOT(HB4),MONTH(HB8)=$G$9)*1","v":0},{"$f":"AND(NOT(HC4),MONTH(HC8)=$G$9)*1","v":0},{"$f":"AND(NOT(HD4),MONTH(HD8)=$G$9)*1","v":0},{"$f":"AND(NOT(HE4),MONTH(HE8)=$G$9)*1","v":0},{"$f":"AND(NOT(HF4),MONTH(HF8)=$G$9)*1","v":0},{"$f":"AND(NOT(HG4),MONTH(HG8)=$G$9)*1","v":0},{"$f":"AND(NOT(HH4),MONTH(HH8)=$G$9)*1","v":0},{"$f":"AND(NOT(HI4),MONTH(HI8)=$G$9)*1","v":0},{"$f":"AND(NOT(HJ4),MONTH(HJ8)=$G$9)*1","v":1},{"$f":"AND(NOT(HK4),MONTH(HK8)=$G$9)*1","v":0},{"$f":"AND(NOT(HL4),MONTH(HL8)=$G$9)*1","v":0},{"$f":"AND(NOT(HM4),MONTH(HM8)=$G$9)*1","v":0},{"$f":"AND(NOT(HN4),MONTH(HN8)=$G$9)*1","v":0},{"$f":"AND(NOT(HO4),MONTH(HO8)=$G$9)*1","v":0},{"$f":"AND(NOT(HP4),MONTH(HP8)=$G$9)*1","v":0},{"$f":"AND(NOT(HQ4),MONTH(HQ8)=$G$9)*1","v":0},{"$f":"AND(NOT(HR4),MONTH(HR8)=$G$9)*1","v":0},{"$f":"AND(NOT(HS4),MONTH(HS8)=$G$9)*1","v":0},{"$f":"AND(NOT(HT4),MONTH(HT8)=$G$9)*1","v":0},{"$f":"AND(NOT(HU4),MONTH(HU8)=$G$9)*1","v":0},{"$f":"AND(NOT(HV4),MONTH(HV8)=$G$9)*1","v":1},{"$f":"AND(NOT(HW4),MONTH(HW8)=$G$9)*1","v":0},{"$f":"AND(NOT(HX4),MONTH(HX8)=$G$9)*1","v":0},{"$f":"AND(NOT(HY4),MONTH(HY8)=$G$9)*1","v":0},{"$f":"AND(NOT(HZ4),MONTH(HZ8)=$G$9)*1","v":0},{"$f":"AND(NOT(IA4),MONTH(IA8)=$G$9)*1","v":0},{"$f":"AND(NOT(IB4),MONTH(IB8)=$G$9)*1","v":0},{"$f":"AND(NOT(IC4),MONTH(IC8)=$G$9)*1","v":0},{"$f":"AND(NOT(ID4),MONTH(ID8)=$G$9)*1","v":0},{"$f":"AND(NOT(IE4),MONTH(IE8)=$G$9)*1","v":0},{"$f":"AND(NOT(IF4),MONTH(IF8)=$G$9)*1","v":0},{"$f":"AND(NOT(IG4),MONTH(IG8)=$G$9)*1","v":0},{"$f":"AND(NOT(IH4),MONTH(IH8)=$G$9)*1","v":1},{"$f":"AND(NOT(II4),MONTH(II8)=$G$9)*1","v":0},{"$f":"AND(NOT(IJ4),MONTH(IJ8)=$G$9)*1","v":0},{"$f":"AND(NOT(IK4),MONTH(IK8)=$G$9)*1","v":0},{"$f":"AND(NOT(IL4),MONTH(IL8)=$G$9)*1","v":0},{"$f":"AND(NOT(IM4),MONTH(IM8)=$G$9)*1","v":0},{"$f":"AND(NOT(IN4),MONTH(IN8)=$G$9)*1","v":0},{"$f":"AND(NOT(IO4),MONTH(IO8)=$G$9)*1","v":0},{"$f":"AND(NOT(IP4),MONTH(IP8)=$G$9)*1","v":0},{"$f":"AND(NOT(IQ4),MONTH(IQ8)=$G$9)*1","v":0},{"$f":"AND(NOT(IR4),MONTH(IR8)=$G$9)*1","v":0},{"$f":"AND(NOT(IS4),MONTH(IS8)=$G$9)*1","v":0}]
[null,null,null,"Fiscal Year",null,null,null,null,{"$f":"IF(I4,I6,G10+I9)","v":2016},{"$f":"IF(J4,J6,I10+J9)","v":2017},2018,2019,2020,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2021,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2022,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2023,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2024,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,2025,{"$f":"IF(BV4,BV6,BU10+BV9)","v":2026},2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,{"$f":"IF(EH4,EH6,EG10+EH9)","v":2031},2031,2031,2031,{"$f":"IF(EL4,EL6,EK10+EL9)","v":2031},{"$f":"IF(EM4,EM6,EL10+EM9)","v":2031},{"$f":"IF(EN4,EN6,EM10+EN9)","v":2031},{"$f":"IF(EO4,EO6,EN10+EO9)","v":2031},{"$f":"IF(EP4,EP6,EO10+EP9)","v":2032},{"$f":"IF(EQ4,EQ6,EP10+EQ9)","v":2032},{"$f":"IF(ER4,ER6,EQ10+ER9)","v":2032},{"$f":"IF(ES4,ES6,ER10+ES9)","v":2032},{"$f":"IF(ET4,ET6,ES10+ET9)","v":2032},{"$f":"IF(EU4,EU6,ET10+EU9)","v":2032},{"$f":"IF(EV4,EV6,EU10+EV9)","v":2032},{"$f":"IF(EW4,EW6,EV10+EW9)","v":2032},{"$f":"IF(EX4,EX6,EW10+EX9)","v":2032},{"$f":"IF(EY4,EY6,EX10+EY9)","v":2032},{"$f":"IF(EZ4,EZ6,EY10+EZ9)","v":2032},{"$f":"IF(FA4,FA6,EZ10+FA9)","v":2032},{"$f":"IF(FB4,FB6,FA10+FB9)","v":2033},{"$f":"IF(FC4,FC6,FB10+FC9)","v":2033},{"$f":"IF(FD4,FD6,FC10+FD9)","v":2033},{"$f":"IF(FE4,FE6,FD10+FE9)","v":2033},{"$f":"IF(FF4,FF6,FE10+FF9)","v":2033},{"$f":"IF(FG4,FG6,FF10+FG9)","v":2033},{"$f":"IF(FH4,FH6,FG10+FH9)","v":2033},{"$f":"IF(FI4,FI6,FH10+FI9)","v":2033},{"$f":"IF(FJ4,FJ6,FI10+FJ9)","v":2033},{"$f":"IF(FK4,FK6,FJ10+FK9)","v":2033},{"$f":"IF(FL4,FL6,FK10+FL9)","v":2033},{"$f":"IF(FM4,FM6,FL10+FM9)","v":2033},{"$f":"IF(FN4,FN6,FM10+FN9)","v":2034},{"$f":"IF(FO4,FO6,FN10+FO9)","v":2034},{"$f":"IF(FP4,FP6,FO10+FP9)","v":2034},{"$f":"IF(FQ4,FQ6,FP10+FQ9)","v":2034},{"$f":"IF(FR4,FR6,FQ10+FR9)","v":2034},{"$f":"IF(FS4,FS6,FR10+FS9)","v":2034},{"$f":"IF(FT4,FT6,FS10+FT9)","v":2034},{"$f":"IF(FU4,FU6,FT10+FU9)","v":2034},{"$f":"IF(FV4,FV6,FU10+FV9)","v":2034},{"$f":"IF(FW4,FW6,FV10+FW9)","v":2034},{"$f":"IF(FX4,FX6,FW10+FX9)","v":2034},{"$f":"IF(FY4,FY6,FX10+FY9)","v":2034},{"$f":"IF(FZ4,FZ6,FY10+FZ9)","v":2035},{"$f":"IF(GA4,GA6,FZ10+GA9)","v":2035},{"$f":"IF(GB4,GB6,GA10+GB9)","v":2035},{"$f":"IF(GC4,GC6,GB10+GC9)","v":2035},{"$f":"IF(GD4,GD6,GC10+GD9)","v":2035},{"$f":"IF(GE4,GE6,GD10+GE9)","v":2035},{"$f":"IF(GF4,GF6,GE10+GF9)","v":2035},{"$f":"IF(GG4,GG6,GF10+GG9)","v":2035},{"$f":"IF(GH4,GH6,GG10+GH9)","v":2035},{"$f":"IF(GI4,GI6,GH10+GI9)","v":2035},{"$f":"IF(GJ4,GJ6,GI10+GJ9)","v":2035},{"$f":"IF(GK4,GK6,GJ10+GK9)","v":2035},{"$f":"IF(GL4,GL6,GK10+GL9)","v":2036},{"$f":"IF(GM4,GM6,GL10+GM9)","v":2036},{"$f":"IF(GN4,GN6,GM10+GN9)","v":2036},{"$f":"IF(GO4,GO6,GN10+GO9)","v":2036},{"$f":"IF(GP4,GP6,GO10+GP9)","v":2036},{"$f":"IF(GQ4,GQ6,GP10+GQ9)","v":2036},{"$f":"IF(GR4,GR6,GQ10+GR9)","v":2036},{"$f":"IF(GS4,GS6,GR10+GS9)","v":2036},{"$f":"IF(GT4,GT6,GS10+GT9)","v":2036},{"$f":"IF(GU4,GU6,GT10+GU9)","v":2036},{"$f":"IF(GV4,GV6,GU10+GV9)","v":2036},{"$f":"IF(GW4,GW6,GV10+GW9)","v":2036},{"$f":"IF(GX4,GX6,GW10+GX9)","v":2037},{"$f":"IF(GY4,GY6,GX10+GY9)","v":2037},{"$f":"IF(GZ4,GZ6,GY10+GZ9)","v":2037},{"$f":"IF(HA4,HA6,GZ10+HA9)","v":2037},{"$f":"IF(HB4,HB6,HA10+HB9)","v":2037},{"$f":"IF(HC4,HC6,HB10+HC9)","v":2037},{"$f":"IF(HD4,HD6,HC10+HD9)","v":2037},{"$f":"IF(HE4,HE6,HD10+HE9)","v":2037},{"$f":"IF(HF4,HF6,HE10+HF9)","v":2037},{"$f":"IF(HG4,HG6,HF10+HG9)","v":2037},{"$f":"IF(HH4,HH6,HG10+HH9)","v":2037},{"$f":"IF(HI4,HI6,HH10+HI9)","v":2037},{"$f":"IF(HJ4,HJ6,HI10+HJ9)","v":2038},{"$f":"IF(HK4,HK6,HJ10+HK9)","v":2038},{"$f":"IF(HL4,HL6,HK10+HL9)","v":2038},{"$f":"IF(HM4,HM6,HL10+HM9)","v":2038},{"$f":"IF(HN4,HN6,HM10+HN9)","v":2038},{"$f":"IF(HO4,HO6,HN10+HO9)","v":2038},{"$f":"IF(HP4,HP6,HO10+HP9)","v":2038},{"$f":"IF(HQ4,HQ6,HP10+HQ9)","v":2038},{"$f":"IF(HR4,HR6,HQ10+HR9)","v":2038},{"$f":"IF(HS4,HS6,HR10+HS9)","v":2038},{"$f":"IF(HT4,HT6,HS10+HT9)","v":2038},{"$f":"IF(HU4,HU6,HT10+HU9)","v":2038},{"$f":"IF(HV4,HV6,HU10+HV9)","v":2039},{"$f":"IF(HW4,HW6,HV10+HW9)","v":2039},{"$f":"IF(HX4,HX6,HW10+HX9)","v":2039},{"$f":"IF(HY4,HY6,HX10+HY9)","v":2039},{"$f":"IF(HZ4,HZ6,HY10+HZ9)","v":2039},{"$f":"IF(IA4,IA6,HZ10+IA9)","v":2039},{"$f":"IF(IB4,IB6,IA10+IB9)","v":2039},{"$f":"IF(IC4,IC6,IB10+IC9)","v":2039},{"$f":"IF(ID4,ID6,IC10+ID9)","v":2039},{"$f":"IF(IE4,IE6,ID10+IE9)","v":2039},{"$f":"IF(IF4,IF6,IE10+IF9)","v":2039},{"$f":"IF(IG4,IG6,IF10+IG9)","v":2039},{"$f":"IF(IH4,IH6,IG10+IH9)","v":2040},{"$f":"IF(II4,II6,IH10+II9)","v":2040},{"$f":"IF(IJ4,IJ6,II10+IJ9)","v":2040},{"$f":"IF(IK4,IK6,IJ10+IK9)","v":2040},{"$f":"IF(IL4,IL6,IK10+IL9)","v":2040},{"$f":"IF(IM4,IM6,IL10+IM9)","v":2040},{"$f":"IF(IN4,IN6,IM10+IN9)","v":2040},{"$f":"IF(IO4,IO6,IN10+IO9)","v":2040},{"$f":"IF(IP4,IP6,IO10+IP9)","v":2040},{"$f":"IF(IQ4,IQ6,IP10+IQ9)","v":2040},{"$f":"IF(IR4,IR6,IQ10+IR9)","v":2040},{"$f":"IF(IS4,IS6,IR10+IS9)","v":2040}]
[]
[null,"Income Statement"]
[null,null,null,null,"Sales/Revenue",null,null,null,{"$f":"Historical!E5","v":27080000},{"$f":"Historical!F5","v":25780000},{"$f":"Historical!G5","v":25640000},{"$f":"Historical!H5","v":25740000},{"$f":"Historical!I5","v":25330000}]
[null,null,null,null,"COGS excluding D&A",null,null,null,{"$f":"Historical!E6","v":16500000},{"$f":"Historical!F6","v":15620000},{"$f":"Historical!G6","v":15180000},{"$f":"Historical!H6","v":15220000},{"$f":"Historical!I6","v":15170000}]
[null,null,null,null,"Cash Gross Margin",null,null,null,{"$f":"Historical!E7","v":10580000},{"$f":"Historical!F7","v":10160000},{"$f":"Historical!G7","v":10460000},{"$f":"Historical!H7","v":10520000},{"$f":"Historical!I7","v":10160000}]
[null,null,null,null,"Research & Development",null,null,null,{"$f":"Historical!E8","v":0},{"$f":"Historical!F8","v":0},{"$f":"Historical!G8","v":0},{"$f":"Historical!H8","v":0},{"$f":"Historical!I8","v":0}]
[null,null,null,null,"Other SG&A",null,null,null,{"$f":"Historical!E9","v":7200000},{"$f":"Historical!F9","v":7270000},{"$f":"Historical!G9","v":7820000},{"$f":"Historical!H9","v":7950000},{"$f":"Historical!I9","v":7900000}]
[null,null,null,null,"Other Operating Expense",null,null,null,{"$f":"Historical!E10","v":0},{"$f":"Historical!F10","v":145000},{"$f":"Historical!G10","v":144000},{"$f":"Historical!H10","v":130000},{"$f":"Historical!I10","v":120000}]
[null,null,null,null,"EBITDA Calculated",null,null,null,{"$f":"Historical!E11","v":3380000},{"$f":"Historical!F11","v":2745000},{"$f":"Historical!G11","v":2496000},{"$f":"Historical!H11","v":2440000},{"$f":"Historical!I11","v":2140000}]
[null,null,null,null,"Unusual Expense",null,null,null,{"$f":"Historical!E12","v":288000},{"$f":"Historical!F12","v":577000},{"$f":"Historical!G12","v":176000},{"$f":"Historical!H12","v":169000},{"$f":"Historical!I12","v":384000}]
[null,null,null,null,"Depreciation",null,null,null,{"$f":"Historical!E13","v":1039999.9375},{"$f":"Historical!F13","v":1050000},{"$f":"Historical!G13","v":981000},{"$f":"Historical!H13","v":952000},{"$f":"Historical!I13","v":693000}]
[null,null,null,null,"Amortization of Intangibles",null,null,null,{"$f":"Historical!E14","v":23000},{"$f":"Historical!F14","v":10000},{"$f":"Historical!G14","v":10000},{"$f":"Historical!H14","v":10000},{"$f":"Historical!I14","v":288000}]
[null,null,null,null,"EBIT Computed",null,null,null,{"$f":"Historical!E15","v":2029000.0625},{"$f":"Historical!F15","v":1108000},{"$f":"Historical!G15","v":1329000},{"$f":"Historical!H15","v":1309000},{"$f":"Historical!I15","v":775000}]
[null,null,null,null,"Non Operating Income/Expense",null,null,null,{"$f":"Historical!E16","v":0},{"$f":"Historical!F16","v":209000},{"$f":"Historical!G16","v":496000},{"$f":"Historical!H16","v":340000},{"$f":"Historical!I16","v":135000}]
[null,null,null,null,"Non-Operating Interest Income",null,null,null,{"$f":"Historical!E17","v":2000},{"$f":"Historical!F17","v":4000},{"$f":"Historical!G17","v":11000},{"$f":"Historical!H17","v":25000},{"$f":"Historical!I17","v":20000}]
[null,null,null,null,"Equity in Affiliates (Pretax)",null,null,null,{"$f":"Historical!E18","v":0},{"$f":"Historical!F18","v":0},{"$f":"Historical!G18","v":0},{"$f":"Historical!H18","v":0},{"$f":"Historical!I18","v":0}]
[null,null,null,null,"Interest Expense",null,null,null,{"$f":"Historical!E19","v":363000},{"$f":"Historical!F19","v":367000},{"$f":"Historical!G19","v":321000},{"$f":"Historical!H19","v":261000},{"$f":"Historical!I19","v":205000}]
[null,null,null,null,"Pretax Income Computed",null,null,null,{"$f":"Historical!E20","v":1668000.0625},{"$f":"Historical!F20","v":954000},{"$f":"Historical!G20","v":1515000},{"$f":"Historical!H20","v":1413000},{"$f":"Historical!I20","v":725000}]
[null,null,null,null,"Income Tax",null,null,null,{"$f":"Historical!E21","v":608000},{"$f":"Historical!F21","v":341000},{"$f":"Historical!G21","v":-39000},{"$f":"Historical!H21","v":322000},{"$f":"Historical!I21","v":164000}]
[null,null,null,null,"Equity in Affiliates",null,null,null,{"$f":"Historical!E22","v":0},{"$f":"Historical!F22","v":0},{"$f":"Historical!G22","v":0},{"$f":"Historical!H22","v":0},{"$f":"Historical!I22","v":0}]
[null,null,null,null,"Other After Tax Income (Expense)",null,null,null,{"$f":"Historical!E23","v":0},{"$f":"Historical!F23","v":0},{"$f":"Historical!G23","v":0},{"$f":"Historical!H23","v":0},{"$f":"Historical!I23","v":0}]
[null,null,null,null,"Consolidated Net Income",null,null,null,{"$f":"Historical!E24","v":1070000},{"$f":"Historical!F24","v":611000},{"$f":"Historical!G24","v":1560000},{"$f":"Historical!H24","v":1100000},{"$f":"Historical!I24","v":564000}]
[null,null,null,null,"Other Reconciling Item (Income)",null,null,null,{"$f":"Historical!E25","v":9999.9375},{"$f":"Historical!F25","v":-2000},{"$f":"Historical!G25","v":6000},{"$f":"Historical!H25","v":9000},{"$f":"Historical!I25","v":3000}]
[null,null,null,null,"Net Income Computed",null,null,null,{"$f":"Historical!E26","v":1070000},{"$f":"Historical!F26","v":611000},{"$f":"Historical!G26","v":1560000},{"$f":"Historical!H26","v":1100000},{"$f":"Historical!I26","v":564000}]
[null,null,null,null,"Minority Interest Expense",null,null,null,{"$f":"Historical!E27","v":-2000},{"$f":"Historical!F27","v":-8000},{"$f":"Historical!G27","v":-11000},{"$f":"Historical!H27","v":-10000},{"$f":"Historical!I27","v":0}]
[null,null,null,null,"Net Income",null,null,null,{"$f":"Historical!E28","v":1070000},{"$f":"Historical!F28","v":619000},{"$f":"Historical!G28","v":1570000},{"$f":"Historical!H28","v":1110000},{"$f":"Historical!I28","v":564000}]
[null,null,null,null,"Extraordinaries & Discontinued Operations",null,null,null,{"$f":"Historical!E29","v":0},{"$f":"Historical!F29","v":0},{"$f":"Historical!G29","v":0},{"$f":"Historical!H29","v":0},{"$f":"Historical!I29","v":0}]
[null,null,null,null,"Net Income After Extraordinaries",null,null,null,{"$f":"Historical!E30","v":1070000},{"$f":"Historical!F30","v":619000},{"$f":"Historical!G30","v":1570000},{"$f":"Historical!H30","v":1110000},{"$f":"Historical!I30","v":564000}]
[null,null,null,null,"Preferred Dividends",null,null,null,{"$f":"Historical!E31","v":0},{"$f":"Historical!F31","v":0},{"$f":"Historical!G31","v":0},{"$f":"Historical!H31","v":0},{"$f":"Historical!I31","v":0}]
[null,null,null,null,"Net Income Available to Common",null,null,null,{"$f":"Historical!E32","v":1070000},{"$f":"Historical!F32","v":619000},{"$f":"Historical!G32","v":1570000},{"$f":"Historical!H32","v":1110000},{"$f":"Historical!I32","v":564000}]
[null,null,null,null,null,null,null,null,{"$f":"Historical!E33","v":0},{"$f":"Historical!F33","v":0},{"$f":"Historical!G33","v":0},{"$f":"Historical!H33","v":0},{"$f":"Historical!I33","v":0}]
[null,null,null,null,"EPS (Basic)",null,null,null,{"$f":"Historical!E34","v":3.26},{"$f":"Historical!F34","v":2.0099999999999998},{"$f":"Historical!G34","v":5.13},{"$f":"Historical!H34","v":3.6},{"$f":"Historical!I34","v":1.82}]
[null,null,null,null,"Basic Shares Outstanding",null,null,null,{"$f":"Historical!E35","v":328400},{"$f":"Historical!F35","v":308500},{"$f":"Historical!G35","v":305400},{"$f":"Historical!H35","v":307700},{"$f":"Historical!I35","v":309700}]
[null,null,null,null,"EPS (Diluted)",null,null,null,{"$f":"Historical!E36","v":3.22},{"$f":"Historical!F36","v":1.99},{"$f":"Historical!G36","v":5.0999999999999996},{"$f":"Historical!H36","v":3.56},{"$f":"Historical!I36","v":1.81}]
[null,null,null,null,"Diluted Shares Outstanding",null,null,null,{"$f":"Historical!E37","v":333000},{"$f":"Historical!F37","v":310800},{"$f":"Historical!G37","v":306800},{"$f":"Historical!H37","v":311400},{"$f":"Historical!I37","v":311400}]
[]
[null,"Cash Flow"]
[]
[null,null,null,null,"Cash at Start of Period",null,null,null,{"$f":"F85","v":0},{"$f":"I85","v":1150000},1330000,1490000,1200000]
[]
[null,null,null,null,"Net Income before Extraordinaries",null,null,null,{"$f":"Historical!E43","v":1070000},{"$f":"Historical!F43","v":611000},{"$f":"Historical!G43","v":1560000},{"$f":"Historical!H43","v":1100000},{"$f":"Historical!I43","v":564000}]
[null,null,null,null,"Depreciation, Depletion & Amortization",null,null,null,{"$f":"Historical!E44","v":1060000},{"$f":"Historical!F44","v":1060000},{"$f":"Historical!G44","v":991000},{"$f":"Historical!H44","v":962000},{"$f":"Historical!I44","v":981000}]
[null,null,null,null,"Deferred Taxes & Investment Tax Credit",null,null,null,{"$f":"Historical!E45","v":-1000},{"$f":"Historical!F45","v":-139000},{"$f":"Historical!G45","v":-421000},{"$f":"Historical!H45","v":112000},{"$f":"Historical!I45","v":-6000}]
[null,null,null,null,"Other Funds",null,null,null,{"$f":"Historical!E46","v":335000},{"$f":"Historical!F46","v":415000},{"$f":"Historical!G46","v":-240000},{"$f":"Historical!H46","v":-117000},{"$f":"Historical!I46","v":320000}]
[null,null,null,null,"Funds from Operations",null,null,null,{"$f":"Historical!E47","v":2464000},{"$f":"Historical!F47","v":1947000},{"$f":"Historical!G47","v":1890000},{"$f":"Historical!H47","v":2057000},{"$f":"Historical!I47","v":1859000}]
[null,null,null,null,"Extraordinaries",null,null,null,{"$f":"Historical!E48","v":0},{"$f":"Historical!F48","v":0},{"$f":"Historical!G48","v":0},{"$f":"Historical!H48","v":0},{"$f":"Historical!I48","v":0}]
[null,null,null,null,"Changes in Working Capital",null,null,null,{"$f":"Historical!E49","v":-485000},{"$f":"Historical!F49","v":-144000},{"$f":"Historical!G49","v":91000},{"$f":"Historical!H49","v":-320000},{"$f":"Historical!I49","v":-254000}]
[null,null,null,null,"Net Operating Cash Flow",null,null,null,{"$f":"Historical!E50","v":1979000},{"$f":"Historical!F50","v":1803000},{"$f":"Historical!G50","v":1981000},{"$f":"Historical!H50","v":1737000},{"$f":"Historical!I50","v":1605000}]
[null,null,null,null,"Investing Activities",null,null,null,{"$f":"Historical!E51","v":0},{"$f":"Historical!F51","v":0},{"$f":"Historical!G51","v":0},{"$f":"Historical!H51","v":0},{"$f":"Historical!I51","v":0}]
[null,null,null,null,"Capital Expenditures (Fixed Assets)",null,null,null,{"$f":"Historical!E52","v":-777000},{"$f":"Historical!F52","v":-596000},{"$f":"Historical!G52","v":-487000},{"$f":"Historical!H52","v":-657000},{"$f":"Historical!I52","v":-902000}]
[null,null,null,null,"Capital Expenditures (Other Assets)",null,null,null,{"$f":"Historical!E53","v":-336000},{"$f":"Historical!F53","v":-316000},{"$f":"Historical!G53","v":-273000},{"$f":"Historical!H53","v":-275000},{"$f":"Historical!I53","v":-255000}]
[null,null,null,null,"Net Assets from Acquisitions",null,null,null,{"$f":"Historical!E54","v":-212000},{"$f":"Historical!F54","v":0},{"$f":"Historical!G54","v":0},{"$f":"Historical!H54","v":0},{"$f":"Historical!I54","v":0}]
[null,null,null,null,"Sale of Fixed Assets & Businesses",null,null,null,{"$f":"Historical!E55","v":209000},{"$f":"Historical!F55","v":677000},{"$f":"Historical!G55","v":424000},{"$f":"Historical!H55","v":481000},{"$f":"Historical!I55","v":185000}]
[null,null,null,null,null,null,null,null,{"$f":"Historical!E56","v":false},{"$f":"Historical!F56","v":false},{"$f":"Historical!G56","v":false},{"$f":"Historical!H56","v":false},{"$f":"Historical!I56","v":false}]
[null,null,null,null,"Purchase/Sale of Investments",null,null,null,{"$f":"Historical!E57","v":0},{"$f":"Historical!F57","v":0},{"$f":"Historical!G57","v":0},{"$f":"Historical!H57","v":0},{"$f":"Historical!I57","v":0}]
[null,null,null,null,"Other Uses",null,null,null,{"$f":"Historical!E58","v":0},{"$f":"Historical!F58","v":0},{"$f":"Historical!G58","v":-2000},{"$f":"Historical!H58","v":0},{"$f":"Historical!I58","v":-30000}]
[null,null,null,null,"Other Sources",null,null,null,{"$f":"Historical!E59","v":29000},{"$f":"Historical!F59","v":52000},{"$f":"Historical!G59","v":0},{"$f":"Historical!H59","v":2000},{"$f":"Historical!I59","v":0}]
[null,null,null,null,"Net Investing Cash Flow",null,null,null,{"$f":"Historical!E60","v":-1087000},{"$f":"Historical!F60","v":-183000},{"$f":"Historical!G60","v":-338000},{"$f":"Historical!H60","v":-449000},{"$f":"Historical!I60","v":-1002000}]
[null,null,null,null,"Financing Activities",null,null,null,{"$f":"Historical!E61","v":0},{"$f":"Historical!F61","v":0},{"$f":"Historical!G61","v":0},{"$f":"Historical!H61","v":0},{"$f":"Historical!I61","v":0}]
[null,null,null,null,"Common Dividends",null,null,null,{"$f":"Historical!E62","v":-456000},{"$f":"Historical!F62","v":-459000},{"$f":"Historical!G62","v":-461000},{"$f":"Historical!H62","v":-463000},{"$f":"Historical!I62","v":-466000}]
[null,null,null,null,"Preferred Dividends",null,null,null,{"$f":"Historical!E63","v":0},{"$f":"Historical!F63","v":0},{"$f":"Historical!G63","v":0},{"$f":"Historical!H63","v":0},{"$f":"Historical!I63","v":0}]
[null,null,null,null,"Change in Capital Stock",null,null,null,{"$f":"Historical!E64","v":-1840000},{"$f":"Historical!F64","v":-280000},{"$f":"Historical!G64","v":5000},{"$f":"Historical!H64","v":45000},{"$f":"Historical!I64","v":5000}]
[null,null,null,null,"Repurchase of Common & Preferred Stk.",null,null,null,{"$f":"Historical!E65","v":-2000000},{"$f":"Historical!F65","v":-316000},{"$f":"Historical!G65","v":-1000},{"$f":"Historical!H65","v":0},{"$f":"Historical!I65","v":-1000}]
[null,null,null,null,"Sale of Common & Preferred Stock",null,null,null,{"$f":"Historical!E66","v":163000},{"$f":"Historical!F66","v":36000},{"$f":"Historical!G66","v":6000},{"$f":"Historical!H66","v":45000},{"$f":"Historical!I66","v":6000}]
[null,null,null,null,"Issuance/Reduction of Debt, Net",null,null,null,{"$f":"Historical!E67","v":260000},{"$f":"Historical!F67","v":-691000},{"$f":"Historical!G67","v":-1000000},{"$f":"Historical!H67","v":-1130000},{"$f":"Historical!I67","v":-659000}]
[null,null,null,null,"Change in Current Debt",null,null,null,{"$f":"Historical!E68","v":0},{"$f":"Historical!F68","v":0},{"$f":"Historical!G68","v":0},{"$f":"Historical!H68","v":0},{"$f":"Historical!I68","v":0}]
[null,null,null,null,"Change in Long-Term Debt",null,null,null,{"$f":"Historical!E69","v":343000},{"$f":"Historical!F69","v":-752000},{"$f":"Historical!G69","v":-988000},{"$f":"Historical!H69","v":-1150000},{"$f":"Historical!I69","v":-597000}]
[null,null,null,null,"Issuance of Long-Term Debt",null,null,null,{"$f":"Historical!E70","v":495000},{"$f":"Historical!F70","v":-1000},{"$f":"Historical!G70","v":0},{"$f":"Historical!H70","v":0},{"$f":"Historical!I70","v":0}]
[null,null,null,null,"Reduction in Long-Term Debt",null,null,null,{"$f":"Historical!E71","v":-152000},{"$f":"Historical!F71","v":-751000},{"$f":"Historical!G71","v":-988000},{"$f":"Historical!H71","v":-1150000},{"$f":"Historical!I71","v":-597000}]
[null,null,null,null,"Other Funds",null,null,null,{"$f":"Historical!E72","v":335000},{"$f":"Historical!F72","v":415000},{"$f":"Historical!G72","v":-240000},{"$f":"Historical!H72","v":-117000},{"$f":"Historical!I72","v":320000}]
[null,null,null,null,"Other Uses",null,null,null,{"$f":"Historical!E73","v":0},{"$f":"Historical!F73","v":0},{"$f":"Historical!G73","v":-2000},{"$f":"Historical!H73","v":0},{"$f":"Historical!I73","v":-30000}]
[null,null,null,null,"Other Sources",null,null,null,{"$f":"Historical!E74","v":29000},{"$f":"Historical!F74","v":52000},{"$f":"Historical!G74","v":0},{"$f":"Historical!H74","v":2000},{"$f":"Historical!I74","v":0}]
[null,null,null,null,"Net Financing Cash Flow",null,null,null,{"$f":"Historical!E75","v":0},{"$f":"Historical!F75","v":0},{"$f":"Historical!G75","v":0},{"$f":"Historical!H75","v":0},{"$f":"Historical!I75","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"Historical!E76","v":0},{"$f":"Historical!F76","v":0},{"$f":"Historical!G76","v":0},{"$f":"Historical!H76","v":0},{"$f":"Historical!I76","v":0}]
[null,null,null,null,"Cash at End of Period",null,null,null,{"$f":"IF(I4,I94,I49+I58+I68+I83)","v":1150000},1330000,1490000,1200000,722000,0,0]
[]
[null,null,null,null,"Exchange Rate Effect",null,null,null,{"$f":"Historical!E77","v":0},{"$f":"Historical!F77","v":0},{"$f":"Historical!G77","v":0},{"$f":"Historical!H77","v":0},{"$f":"Historical!I77","v":0}]
[null,null,null,null,"Miscellaneous Funds",null,null,null,{"$f":"Historical!E78","v":0},{"$f":"Historical!F78","v":0},{"$f":"Historical!G78","v":0},{"$f":"Historical!H78","v":0},{"$f":"Historical!I78","v":0}]
[null,null,null,null,"Net Change in Cash",null,null,null,{"$f":"Historical!E79","v":-1140000},{"$f":"Historical!F79","v":188000},{"$f":"Historical!G79","v":179000},{"$f":"Historical!H79","v":-265000},{"$f":"Historical!I79","v":-517000}]
[null,null,null,null,"Free Cash Flow",null,null,null,{"$f":"Historical!E80","v":1210000},{"$f":"Historical!F80","v":1210000},{"$f":"Historical!G80","v":1490000},{"$f":"Historical!H80","v":1080000},{"$f":"Historical!I80","v":703000}]
[]
[null,"Balance Sheet"]
[null,null,null,"Assets"]
[null,null,null,null,"Cash & Short Term Investments",null,null,null,{"$f":"Historical!E87","v":1150000},{"$f":"Historical!F87","v":1330000},{"$f":"Historical!G87","v":1490000},{"$f":"Historical!H87","v":1200000},{"$f":"Historical!I87","v":722000}]
[null,null,null,null,"Total Accounts Receivable",null,null,null,{"$f":"Historical!E88","v":558000},{"$f":"Historical!F88","v":522000},{"$f":"Historical!G88","v":363000},{"$f":"Historical!H88","v":400000},{"$f":"Historical!I88","v":556000}]
[null,null,null,null,"Inventories",null,null,null,{"$f":"Historical!E89","v":5510000},{"$f":"Historical!F89","v":5400000},{"$f":"Historical!G89","v":5180000},{"$f":"Historical!H89","v":5260000},{"$f":"Historical!I89","v":5190000}]
[null,null,null,null,"Progress Payments & Other",null,null,null,{"$f":"Historical!E90","v":0},{"$f":"Historical!F90","v":0},{"$f":"Historical!G90","v":0},{"$f":"Historical!H90","v":0},{"$f":"Historical!I90","v":0}]
[null,null,null,null,"Other Current Assets",null,null,null,{"$f":"Historical!E91","v":442000},{"$f":"Historical!F91","v":371000},{"$f":"Historical!G91","v":613000},{"$f":"Historical!H91","v":583000},{"$f":"Historical!I91","v":344000}]
[null,null,null,null,"Total Current Assets",null,null,null,{"$f":"Historical!E92","v":7660000},{"$f":"Historical!F92","v":7623000},{"$f":"Historical!G92","v":7646000},{"$f":"Historical!H92","v":7443000},{"$f":"Historical!I92","v":6812000}]
[null,null,null,null,"Property, Plant & Equipment - Gross",null,null,null,{"$f":"Historical!E93","v":12940000},{"$f":"Historical!F93","v":11870000},{"$f":"Historical!G93","v":11280000},{"$f":"Historical!H93","v":11130000},{"$f":"Historical!I93","v":13710000}]
[null,null,null,null,"Accumulated Depreciation",null,null,null,{"$f":"Historical!E94","v":5320000},{"$f":"Historical!F94","v":4860000},{"$f":"Historical!G94","v":4610000},{"$f":"Historical!H94","v":4500000},{"$f":"Historical!I94","v":4400000}]
[null,null,null,null,"Net Property, Plant & Equipment",null,null,null,{"$f":"Historical!E95","v":7620000},{"$f":"Historical!F95","v":7020000},{"$f":"Historical!G95","v":6670000},{"$f":"Historical!H95","v":6640000},{"$f":"Historical!I95","v":9300000}]
[null,null,null,null,"Total Investments and Advances"]
[null,null,null,null,"Intangible Assets",null,null,null,{"$f":"Historical!E97","v":4410000},{"$f":"Historical!F97","v":4400000},{"$f":"Historical!G97","v":4390000},{"$f":"Historical!H97","v":4390000},{"$f":"Historical!I97","v":4990000}]
[null,null,null,null,"Other Assets",null,null,null,{"$f":"Historical!E98","v":897000},{"$f":"Historical!F98","v":813000},{"$f":"Historical!G98","v":880000},{"$f":"Historical!H98","v":726000},{"$f":"Historical!I98","v":72000}]
[null,null,null,null,"Total Assets",null,null,null,{"$f":"Historical!E99","v":20587000},{"$f":"Historical!F99","v":19856000},{"$f":"Historical!G99","v":19586000},{"$f":"Historical!H99","v":19199000},{"$f":"Historical!I99","v":21174000}]
[]
[null,null,null,"Liabilities & Shareholders' Equity"]
[null,null,null,null,"ST Debt & Current Portion LT Debt",null,null,null,{"$f":"Historical!E102","v":642000},{"$f":"Historical!F102","v":309000},{"$f":"Historical!G102","v":22000},{"$f":"Historical!H102","v":43000},{"$f":"Historical!I102","v":872000}]
[null,null,null,null,"Accounts Payable",null,null,null,{"$f":"Historical!E103","v":2340000},{"$f":"Historical!F103","v":2180000},{"$f":"Historical!G103","v":2330000},{"$f":"Historical!H103","v":2640000},{"$f":"Historical!I103","v":2660000}]
[null,null,null,null,"Income Tax Payable",null,null,null,{"$f":"Historical!E104","v":227000},{"$f":"Historical!F104","v":352000},{"$f":"Historical!G104","v":296000},{"$f":"Historical!H104","v":168000},{"$f":"Historical!I104","v":81000}]
[null,null,null,null,"Other Current Liabilities",null,null,null,{"$f":"Historical!E105","v":2520000},{"$f":"Historical!F105","v":2810000},{"$f":"Historical!G105","v":2540000},{"$f":"Historical!H105","v":2380000},{"$f":"Historical!I105","v":2140000}]
[null,null,null,null,"Total Current Liabilities",null,null,null,{"$f":"Historical!E106","v":5729000},{"$f":"Historical!F106","v":5651000},{"$f":"Historical!G106","v":5188000},{"$f":"Historical!H106","v":5231000},{"$f":"Historical!I106","v":5753000}]
[null,null,null,null,"Long-Term Debt",null,null,null,{"$f":"Historical!E107","v":7000000},{"$f":"Historical!F107","v":6560000},{"$f":"Historical!G107","v":5860000},{"$f":"Historical!H107","v":4710000},{"$f":"Historical!I107","v":6540000}]
[null,null,null,null,"Provision for Risks & Charges",null,null,null,{"$f":"Historical!E108","v":1630000},{"$f":"Historical!F108","v":1350000},{"$f":"Historical!G108","v":1180000},{"$f":"Historical!H108","v":1090000},{"$f":"Historical!I108","v":1100000}]
[null,null,null,null,"Deferred Taxes",null,null,null,{"$f":"Historical!E109","v":1480000},{"$f":"Historical!F109","v":1440000},{"$f":"Historical!G109","v":1150000},{"$f":"Historical!H109","v":1240000},{"$f":"Historical!I109","v":1170000}]
[null,null,null,null,"Other Liabilities",null,null,null,{"$f":"Historical!E110","v":497000},{"$f":"Historical!F110","v":532000},{"$f":"Historical!G110","v":483000},{"$f":"Historical!H110","v":492000},{"$f":"Historical!I110","v":240000}]
[null,null,null,null,"Reconciling Liabilities",null,null,null,{"$f":"Historical!E111","v":1000},{"$f":"Historical!F111","v":3000},{"$f":"Historical!G111","v":-5000},{"$f":"Historical!H111","v":-4000},{"$f":"Historical!I111","v":-9000}]
[null,null,null,null,"Total Liabilities",null,null,null,{"$f":"Historical!E112","v":16337000},{"$f":"Historical!F112","v":15536000},{"$f":"Historical!G112","v":13856000},{"$f":"Historical!H112","v":12759000},{"$f":"Historical!I112","v":14794000}]
[null,null,null,null,"Total Shareholders' Equity",null,null,null,{"$f":"Historical!E113","v":4250000},{"$f":"Historical!F113","v":4320000},{"$f":"Historical!G113","v":5750000},{"$f":"Historical!H113","v":6440000},{"$f":"Historical!I113","v":6380000}]
[null,null,null,null,"Accumulated Minority Interest",null,null,null,{"$f":"Historical!E114","v":3000},{"$f":"Historical!F114","v":-1000},{"$f":"Historical!G114","v":-12000},{"$f":"Historical!H114","v":0},{"$f":"Historical!I114","v":0}]
[null,null,null,null,"Total Equity",null,null,null,{"$f":"Historical!E115","v":4250000},{"$f":"Historical!F115","v":4320000},{"$f":"Historical!G115","v":5730000},{"$f":"Historical!H115","v":6440000},{"$f":"Historical!I115","v":6380000}]
[null,null,null,null,"Liabilities & Shareholders' Equity",null,null,null,{"$f":"Historical!E116","v":20587000},{"$f":"Historical!F116","v":19856000},{"$f":"Historical!G116","v":19586000},{"$f":"Historical!H116","v":19199000},{"$f":"Historical!I116","v":21174000}]
[]
[null,"Revenue Assumptions"]
[null,null,null,"Base Unit Price",null,"USD/Unit",10,null,{"$f":"G126","v":10},{"$f":"I126","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"BU126","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"CS126","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"DG126","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"DZ126","v":10},10,10,10,10,10,10,10,10,10,10,{"$f":"EK126","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,{"$f":"GW126","v":10},10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10,10]
[null,null,null,"Assumed Price Increase",null,"% p.a.",{"$f":"'Model Parameters'!I14","v":0},null,{"$f":"LOOKUP(I10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0.01},{"$f":"LOOKUP(J10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(K10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(L10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(M10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(N10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(O10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(P10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(Q10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(R10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(S10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(T10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(U10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(V10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(W10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(X10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(Y10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(Z10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AA10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AB10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AC10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AD10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AE10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AF10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AG10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AH10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AI10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AJ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AK10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AL10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AM10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AN10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AO10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AP10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AQ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AR10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AS10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AT10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AU10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AV10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AW10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AX10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AY10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(AZ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BA10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BB10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BC10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BD10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BE10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BF10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BG10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BH10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BI10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BJ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BK10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BL10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BM10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BN10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BO10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BP10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BQ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BR10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BS10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BT10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BU10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BV10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BW10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BX10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BY10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(BZ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CA10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CB10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CC10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CD10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CE10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CF10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CG10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CH10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CI10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CJ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CK10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CL10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CM10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CN10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CO10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CP10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CQ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CR10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CS10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CT10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CU10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CV10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CW10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CX10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CY10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(CZ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DA10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DB10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DC10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DD10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DE10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DF10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DG10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DH10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DI10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DJ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DK10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DL10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DM10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DN10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DO10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DP10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DQ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DR10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DS10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DT10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DU10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DV10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DW10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DX10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DY10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(DZ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EA10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EB10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EC10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(ED10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EE10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EF10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EG10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EH10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EI10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EJ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EK10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EL10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EM10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EN10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EO10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EP10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EQ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(ER10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(ES10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(ET10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EU10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EV10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EW10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EX10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EY10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(EZ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FA10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FB10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FC10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FD10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FE10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FF10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FG10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FH10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FI10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FJ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FK10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FL10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FM10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FN10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FO10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FP10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FQ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FR10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FS10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FT10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FU10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FV10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FW10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FX10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FY10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(FZ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GA10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GB10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GC10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GD10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GE10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GF10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GG10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GH10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GI10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GJ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GK10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GL10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GM10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GN10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GO10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GP10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GQ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GR10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GS10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GT10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GU10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GV10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GW10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GX10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GY10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(GZ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HA10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HB10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HC10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HD10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HE10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HF10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HG10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HH10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HI10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HJ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HK10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HL10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HM10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HN10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HO10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HP10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HQ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HR10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HS10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HT10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HU10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HV10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HW10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HX10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HY10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(HZ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IA10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IB10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IC10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(ID10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IE10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IF10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IG10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IH10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(II10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IJ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IK10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IL10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IM10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IN10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IO10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IP10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IQ10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IR10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0},{"$f":"LOOKUP(IS10,'Model Parameters'!13:13,'Model Parameters'!14:14)","v":0}]
[null,null,null,"Periodic Price Increase",null,"% p.p.",null,null,{"$f":"(1+I127)^(I5/12)-1","v":1.0000000000000009E-2},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+BU127)^(BU5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+EG127)^(EG5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(1+GS127)^(GS5/12)-1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Price Index",null,null,null,1,{"$f":"H129*(1+I128)","v":1.01},{"$f":"I129*(1+J128)","v":1.01},1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,{"$f":"BU129*(1+BV128)","v":1.01},1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,{"$f":"EG129*(1+EH128)","v":1.01},1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,{"$f":"GS129*(1+GT128)","v":1.01},1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01,1.01]
[null,null,null,"Applied Price",null,"USD/Unit",null,null,{"$f":"I129*I126","v":10.1},{"$f":"J129*J126","v":10.1},10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,{"$f":"BS129*BS126","v":10.1},{"$f":"BT129*BT126","v":10.1},{"$f":"BU129*BU126","v":10.1},{"$f":"BV129*BV126","v":10.1},{"$f":"BW129*BW126","v":10.1},{"$f":"BX129*BX126","v":10.1},{"$f":"BY129*BY126","v":10.1},{"$f":"BZ129*BZ126","v":10.1},{"$f":"CA129*CA126","v":10.1},{"$f":"CB129*CB126","v":10.1},{"$f":"CC129*CC126","v":10.1},{"$f":"CD129*CD126","v":10.1},{"$f":"CE129*CE126","v":10.1},{"$f":"CF129*CF126","v":10.1},{"$f":"CG129*CG126","v":10.1},{"$f":"CH129*CH126","v":10.1},{"$f":"CI129*CI126","v":10.1},{"$f":"CJ129*CJ126","v":10.1},{"$f":"CK129*CK126","v":10.1},{"$f":"CL129*CL126","v":10.1},{"$f":"CM129*CM126","v":10.1},{"$f":"CN129*CN126","v":10.1},{"$f":"CO129*CO126","v":10.1},{"$f":"CP129*CP126","v":10.1},{"$f":"CQ129*CQ126","v":10.1},{"$f":"CR129*CR126","v":10.1},{"$f":"CS129*CS126","v":10.1},10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,{"$f":"DH129*DH126","v":10.1},10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,{"$f":"EA129*EA126","v":10.1},10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,{"$f":"EL129*EL126","v":10.1},10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,{"$f":"GX129*GX126","v":10.1},10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1,10.1]
[]
[null,null,null,"Unit Sales Growth",null,"% p.a.",null,null,{"$f":"LOOKUP(I8,Scenarios!8:8,Scenarios!22:22)","v":0},{"$f":"LOOKUP(J8,Scenarios!8:8,Scenarios!22:22)","v":0},{"$f":"LOOKUP(K8,Scenarios!8:8,Scenarios!22:22)","v":0},{"$f":"LOOKUP(L8,Scenarios!8:8,Scenarios!22:22)","v":0},{"$f":"LOOKUP(M8,Scenarios!8:8,Scenarios!22:22)","v":0},{"$f":"LOOKUP(N8,Scenarios!8:8,Scenarios!22:22)","v":-0.7},{"$f":"LOOKUP(O8,Scenarios!8:8,Scenarios!22:22)","v":-0.2},{"$f":"LOOKUP(P8,Scenarios!8:8,Scenarios!22:22)","v":0},{"$f":"LOOKUP(Q8,Scenarios!8:8,Scenarios!22:22)","v":0},{"$f":"LOOKUP(R8,Scenarios!8:8,Scenarios!22:22)","v":0.2},{"$f":"LOOKUP(S8,Scenarios!8:8,Scenarios!22:22)","v":0.2},{"$f":"LOOKUP(T8,Scenarios!8:8,Scenarios!22:22)","v":0.2},{"$f":"LOOKUP(U8,Scenarios!8:8,Scenarios!22:22)","v":0.2},{"$f":"LOOKUP(V8,Scenarios!8:8,Scenarios!22:22)","v":0.2},{"$f":"LOOKUP(W8,Scenarios!8:8,Scenarios!22:22)","v":0.2},{"$f":"LOOKUP(X8,Scenarios!8:8,Scenarios!22:22)","v":0.2},{"$f":"LOOKUP(Y8,Scenarios!8:8,Scenarios!22:22)","v":0.04},{"$f":"LOOKUP(Z8,Scenarios!8:8,Scenarios!22:22)","v":0.04},{"$f":"LOOKUP(AA8,Scenarios!8:8,Scenarios!22:22)","v":0.04},{"$f":"LOOKUP(AB8,Scenarios!8:8,Scenarios!22:22)","v":0.04},{"$f":"LOOKUP(AC8,Scenarios!8:8,Scenarios!22:22)","v":0.04},{"$f":"LOOKUP(AD8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AE8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AF8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AG8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AH8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AI8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AJ8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AK8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AL8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AM8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AN8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AO8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AP8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AQ8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AR8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AS8,Scenarios!8:8,Scenarios!22:22)","v":0.02},{"$f":"LOOKUP(AT8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(AU8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(AV8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(AW8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(AX8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(AY8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(AZ8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BA8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BB8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BC8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BD8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BE8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BF8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BG8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BH8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BI8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BJ8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BK8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BL8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BM8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BN8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BO8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BP8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BQ8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BR8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BS8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BT8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BU8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BV8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BW8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BX8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BY8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(BZ8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(CA8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(CB8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(CC8,Scenarios!8:8,Scenarios!22:22)","v":0.01},{"$f":"LOOKUP(CD8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CE8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CF8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CG8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CH8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CI8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CJ8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CK8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CL8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CM8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CN8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CO8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CP8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CQ8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CR8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CS8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CT8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CU8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CV8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CW8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CX8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CY8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(CZ8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DA8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DB8,Scenarios!8:8,Scenarios!22:22)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DC8,Scenarios!8:8,Scenarios!22:22)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DD8,Scenarios!8:8,Scenarios!22:22)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DE8,Scenarios!8:8,Scenarios!22:22)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DF8,Scenarios!8:8,Scenarios!22:22)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DG8,Scenarios!8:8,Scenarios!22:22)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DH8,Scenarios!8:8,Scenarios!22:22)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DI8,Scenarios!8:8,Scenarios!22:22)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DJ8,Scenarios!8:8,Scenarios!22:22)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DK8,Scenarios!8:8,Scenarios!22:22)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DL8,Scenarios!8:8,Scenarios!22:22)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DM8,Scenarios!8:8,Scenarios!22:22)","v":1.7999999999999999E-2},{"$f":"LOOKUP(DN8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DO8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DP8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DQ8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DR8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DS8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DT8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DU8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DV8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DW8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DX8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DY8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(DZ8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EA8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EB8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EC8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ED8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EE8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EF8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EG8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EH8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EI8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EJ8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EK8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EL8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EM8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EN8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EO8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EP8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EQ8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ER8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ES8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(ET8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EU8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EV8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EW8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EX8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EY8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(EZ8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FA8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FB8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FC8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FD8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FE8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FF8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FG8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FH8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FI8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FJ8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FK8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FL8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FM8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FN8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FO8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FP8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FQ8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FR8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FS8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FT8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FU8,Scenarios!8:8,Scenarios!22:22)","v":1.4999999999999999E-2},{"$f":"LOOKUP(FV8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(FW8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(FX8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(FY8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(FZ8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GA8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GB8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GC8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GD8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GE8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GF8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GG8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GH8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GI8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GJ8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GK8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GL8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GM8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GN8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GO8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GP8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GQ8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GR8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GS8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GT8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GU8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GV8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GW8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GX8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GY8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(GZ8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HA8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HB8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HC8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HD8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HE8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HF8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HG8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HH8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HI8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HJ8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HK8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HL8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HM8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HN8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HO8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HP8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HQ8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HR8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HS8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HT8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HU8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HV8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HW8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HX8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HY8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(HZ8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IA8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IB8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IC8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(ID8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IE8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IF8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IG8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IH8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(II8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IJ8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IK8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IL8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IM8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IN8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IO8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IP8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IQ8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IR8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3},{"$f":"LOOKUP(IS8,Scenarios!8:8,Scenarios!22:22)","v":-5.0000000000000001E-3}]
[null,null,null,"Unit Sales Growth - Interpolate",null,"% p.p.",null,null,{"$f":"IFERROR(interpolate_look_up(I8,Scenarios!8:8,Scenarios!22:22),F133)","v":0},{"$f":"IFERROR(interpolate_look_up(J8,Scenarios!8:8,Scenarios!22:22),I133)","v":0},{"$f":"IFERROR(interpolate_look_up(K8,Scenarios!8:8,Scenarios!22:22),J133)","v":0},{"$f":"IFERROR(interpolate_look_up(L8,Scenarios!8:8,Scenarios!22:22),K133)","v":0},{"$f":"IFERROR(interpolate_look_up(M8,Scenarios!8:8,Scenarios!22:22),L133)","v":0},{"$f":"IFERROR(interpolate_look_up(N8,Scenarios!8:8,Scenarios!22:22),M133)","v":-0.7},{"$f":"IFERROR(interpolate_look_up(O8,Scenarios!8:8,Scenarios!22:22),N133)","v":-0.2},{"$f":"IFERROR(interpolate_look_up(P8,Scenarios!8:8,Scenarios!22:22),O133)","v":0},{"$f":"IFERROR(interpolate_look_up(Q8,Scenarios!8:8,Scenarios!22:22),P133)","v":0},{"$f":"IFERROR(interpolate_look_up(R8,Scenarios!8:8,Scenarios!22:22),Q133)","v":0.8},{"$f":"IFERROR(interpolate_look_up(S8,Scenarios!8:8,Scenarios!22:22),R133)","v":0.15806005097736947},{"$f":"IFERROR(interpolate_look_up(T8,Scenarios!8:8,Scenarios!22:22),S133)","v":0.12586682232691124},{"$f":"IFERROR(interpolate_look_up(U8,Scenarios!8:8,Scenarios!22:22),T133)","v":9.9472581766755483E-2},{"$f":"IFERROR(interpolate_look_up(V8,Scenarios!8:8,Scenarios!22:22),U133)","v":7.9212284813371225E-2},{"$f":"IFERROR(interpolate_look_up(W8,Scenarios!8:8,Scenarios!22:22),V133)","v":6.2601488878176834E-2},{"$f":"IFERROR(interpolate_look_up(X8,Scenarios!8:8,Scenarios!22:22),W133)","v":4.9473972616719278E-2},{"$f":"IFERROR(interpolate_look_up(Y8,Scenarios!8:8,Scenarios!22:22),X133)","v":0.04},{"$f":"IFERROR(interpolate_look_up(Z8,Scenarios!8:8,Scenarios!22:22),Y133)","v":3.4758976962666249E-2},{"$f":"IFERROR(interpolate_look_up(AA8,Scenarios!8:8,Scenarios!22:22),Z133)","v":3.0341810827622315E-2},{"$f":"IFERROR(interpolate_look_up(AB8,Scenarios!8:8,Scenarios!22:22),AA133)","v":2.6366257589072534E-2},{"$f":"IFERROR(interpolate_look_up(AC8,Scenarios!8:8,Scenarios!22:22),AB133)","v":2.3015637107480471E-2},{"$f":"IFERROR(interpolate_look_up(AD8,Scenarios!8:8,Scenarios!22:22),AC133)","v":0.02},{"$f":"IFERROR(interpolate_look_up(AE8,Scenarios!8:8,Scenarios!22:22),AD133)","v":1.9136738485075428E-2},{"$f":"IFERROR(interpolate_look_up(AF8,Scenarios!8:8,Scenarios!22:22),AE133)","v":1.8336818224318305E-2},{"$f":"IFERROR(interpolate_look_up(AG8,Scenarios!8:8,Scenarios!22:22),AF133)","v":1.7545344750357225E-2},{"$f":"IFERROR(interpolate_look_up(AH8,Scenarios!8:8,Scenarios!22:22),AG133)","v":1.6811945129584591E-2},{"$f":"IFERROR(interpolate_look_up(AI8,Scenarios!8:8,Scenarios!22:22),AH133)","v":1.6086289868514892E-2},{"$f":"IFERROR(interpolate_look_up(AJ8,Scenarios!8:8,Scenarios!22:22),AI133)","v":1.5391956120444392E-2},{"$f":"IFERROR(interpolate_look_up(AK8,Scenarios!8:8,Scenarios!22:22),AJ133)","v":1.4790611753112463E-2},{"$f":"IFERROR(interpolate_look_up(AL8,Scenarios!8:8,Scenarios!22:22),AK133)","v":1.4152203457679811E-2},{"$f":"IFERROR(interpolate_look_up(AM8,Scenarios!8:8,Scenarios!22:22),AL133)","v":1.3560637957164454E-2},{"$f":"IFERROR(interpolate_look_up(AN8,Scenarios!8:8,Scenarios!22:22),AM133)","v":1.2975319113852182E-2},{"$f":"IFERROR(interpolate_look_up(AO8,Scenarios!8:8,Scenarios!22:22),AN133)","v":1.2432947661315785E-2},{"$f":"IFERROR(interpolate_look_up(AP8,Scenarios!8:8,Scenarios!22:22),AO133)","v":1.1896303399661514E-2},{"$f":"IFERROR(interpolate_look_up(AQ8,Scenarios!8:8,Scenarios!22:22),AP133)","v":1.1382822354921806E-2},{"$f":"IFERROR(interpolate_look_up(AR8,Scenarios!8:8,Scenarios!22:22),AQ133)","v":1.0907017649046651E-2},{"$f":"IFERROR(interpolate_look_up(AS8,Scenarios!8:8,Scenarios!22:22),AR133)","v":1.0436237220095399E-2},{"$f":"IFERROR(interpolate_look_up(AT8,Scenarios!8:8,Scenarios!22:22),AS133)","v":0.01},{"$f":"IFERROR(interpolate_look_up(AU8,Scenarios!8:8,Scenarios!22:22),AT133)","v":1.0115344621646772E-2},{"$f":"IFERROR(interpolate_look_up(AV8,Scenarios!8:8,Scenarios!22:22),AU133)","v":1.0232019681467829E-2},{"$f":"IFERROR(interpolate_look_up(AW8,Scenarios!8:8,Scenarios!22:22),AV133)","v":1.033855990753707E-2},{"$f":"IFERROR(interpolate_look_up(AX8,Scenarios!8:8,Scenarios!22:22),AW133)","v":1.0457809635627806E-2},{"$f":"IFERROR(interpolate_look_up(AY8,Scenarios!8:8,Scenarios!22:22),AX133)","v":1.0574522077919885E-2},{"$f":"IFERROR(interpolate_look_up(AZ8,Scenarios!8:8,Scenarios!22:22),AY133)","v":1.0696493502737197E-2},{"$f":"IFERROR(interpolate_look_up(BA8,Scenarios!8:8,Scenarios!22:22),AZ133)","v":1.0815869732001564E-2},{"$f":"IFERROR(interpolate_look_up(BB8,Scenarios!8:8,Scenarios!22:22),BA133)","v":1.0940624972203414E-2},{"$f":"IFERROR(interpolate_look_up(BC8,Scenarios!8:8,Scenarios!22:22),BB133)","v":1.1066819197003218E-2},{"$f":"IFERROR(interpolate_look_up(BD8,Scenarios!8:8,Scenarios!22:22),BC133)","v":1.1190328377404317E-2},{"$f":"IFERROR(interpolate_look_up(BE8,Scenarios!8:8,Scenarios!22:22),BD133)","v":1.13194027966838E-2},{"$f":"IFERROR(interpolate_look_up(BF8,Scenarios!8:8,Scenarios!22:22),BE133)","v":1.1445730889441197E-2},{"$f":"IFERROR(interpolate_look_up(BG8,Scenarios!8:8,Scenarios!22:22),BF133)","v":1.1577751239332532E-2},{"$f":"IFERROR(interpolate_look_up(BH8,Scenarios!8:8,Scenarios!22:22),BG133)","v":1.1711294372954657E-2},{"$f":"IFERROR(interpolate_look_up(BI8,Scenarios!8:8,Scenarios!22:22),BH133)","v":1.1837615963671218E-2},{"$f":"IFERROR(interpolate_look_up(BJ8,Scenarios!8:8,Scenarios!22:22),BI133)","v":1.1974156497124163E-2},{"$f":"IFERROR(interpolate_look_up(BK8,Scenarios!8:8,Scenarios!22:22),BJ133)","v":1.2107791846959351E-2},{"$f":"IFERROR(interpolate_look_up(BL8,Scenarios!8:8,Scenarios!22:22),BK133)","v":1.2247448713915889E-2},{"$f":"IFERROR(interpolate_look_up(BM8,Scenarios!8:8,Scenarios!22:22),BL133)","v":1.2384134090782794E-2},{"$f":"IFERROR(interpolate_look_up(BN8,Scenarios!8:8,Scenarios!22:22),BM133)","v":1.2526978416895219E-2},{"$f":"IFERROR(interpolate_look_up(BO8,Scenarios!8:8,Scenarios!22:22),BN133)","v":1.2671470375482623E-2},{"$f":"IFERROR(interpolate_look_up(BP8,Scenarios!8:8,Scenarios!22:22),BO133)","v":1.2812887967357302E-2},{"$f":"IFERROR(interpolate_look_up(BQ8,Scenarios!8:8,Scenarios!22:22),BP133)","v":1.2960677738837035E-2},{"$f":"IFERROR(interpolate_look_up(BR8,Scenarios!8:8,Scenarios!22:22),BQ133)","v":1.3105322975781E-2},{"$f":"IFERROR(interpolate_look_up(BS8,Scenarios!8:8,Scenarios!22:22),BR133)","v":1.3256485827801019E-2},{"$f":"IFERROR(interpolate_look_up(BT8,Scenarios!8:8,Scenarios!22:22),BS133)","v":1.340939226201837E-2},{"$f":"IFERROR(interpolate_look_up(BU8,Scenarios!8:8,Scenarios!22:22),BT133)","v":1.3549016669273386E-2},{"$f":"IFERROR(interpolate_look_up(BV8,Scenarios!8:8,Scenarios!22:22),BU133)","v":1.3705297289413701E-2},{"$f":"IFERROR(interpolate_look_up(BW8,Scenarios!8:8,Scenarios!22:22),BV133)","v":1.3858252714566692E-2},{"$f":"IFERROR(interpolate_look_up(BX8,Scenarios!8:8,Scenarios!22:22),BW133)","v":1.4018100206171396E-2},{"$f":"IFERROR(interpolate_look_up(BY8,Scenarios!8:8,Scenarios!22:22),BX133)","v":1.417454661018544E-2},{"$f":"IFERROR(interpolate_look_up(BZ8,Scenarios!8:8,Scenarios!22:22),BY133)","v":1.4338042381762076E-2},{"$f":"IFERROR(interpolate_look_up(CA8,Scenarios!8:8,Scenarios!22:22),BZ133)","v":1.4503423989130048E-2},{"$f":"IFERROR(interpolate_look_up(CB8,Scenarios!8:8,Scenarios!22:22),CA133)","v":1.466528675909309E-2},{"$f":"IFERROR(interpolate_look_up(CC8,Scenarios!8:8,Scenarios!22:22),CB133)","v":1.4834442954349991E-2},{"$f":"IFERROR(interpolate_look_up(CD8,Scenarios!8:8,Scenarios!22:22),CC133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(CE8,Scenarios!8:8,Scenarios!22:22),CD133)","v":1.5116587084942401E-2},{"$f":"IFERROR(interpolate_look_up(CF8,Scenarios!8:8,Scenarios!22:22),CE133)","v":1.5234080339776492E-2},{"$f":"IFERROR(interpolate_look_up(CG8,Scenarios!8:8,Scenarios!22:22),CF133)","v":1.5340988009360242E-2},{"$f":"IFERROR(interpolate_look_up(CH8,Scenarios!8:8,Scenarios!22:22),CG133)","v":1.5460225414170081E-2},{"$f":"IFERROR(interpolate_look_up(CI8,Scenarios!8:8,Scenarios!22:22),CH133)","v":1.5576498785420652E-2},{"$f":"IFERROR(interpolate_look_up(CJ8,Scenarios!8:8,Scenarios!22:22),CI133)","v":1.5697566691220719E-2},{"$f":"IFERROR(interpolate_look_up(CK8,Scenarios!8:8,Scenarios!22:22),CJ133)","v":1.5815625060405038E-2},{"$f":"IFERROR(interpolate_look_up(CL8,Scenarios!8:8,Scenarios!22:22),CK133)","v":1.5938551568560676E-2},{"$f":"IFERROR(interpolate_look_up(CM8,Scenarios!8:8,Scenarios!22:22),CL133)","v":1.6062433519599521E-2},{"$f":"IFERROR(interpolate_look_up(CN8,Scenarios!8:8,Scenarios!22:22),CM133)","v":1.6183235981774503E-2},{"$f":"IFERROR(interpolate_look_up(CO8,Scenarios!8:8,Scenarios!22:22),CN133)","v":1.6309019735644508E-2},{"$f":"IFERROR(interpolate_look_up(CP8,Scenarios!8:8,Scenarios!22:22),CO133)","v":1.643167672515498E-2},{"$f":"IFERROR(interpolate_look_up(CQ8,Scenarios!8:8,Scenarios!22:22),CP133)","v":1.6559391477828429E-2},{"$f":"IFERROR(interpolate_look_up(CR8,Scenarios!8:8,Scenarios!22:22),CQ133)","v":1.66880988898831E-2},{"$f":"IFERROR(interpolate_look_up(CS8,Scenarios!8:8,Scenarios!22:22),CR133)","v":1.6805210374285756E-2},{"$f":"IFERROR(interpolate_look_up(CT8,Scenarios!8:8,Scenarios!22:22),CS133)","v":1.6935828406911206E-2},{"$f":"IFERROR(interpolate_look_up(CU8,Scenarios!8:8,Scenarios!22:22),CT133)","v":1.7063199503453426E-2},{"$f":"IFERROR(interpolate_look_up(CV8,Scenarios!8:8,Scenarios!22:22),CU133)","v":1.7195822749446643E-2},{"$f":"IFERROR(interpolate_look_up(CW8,Scenarios!8:8,Scenarios!22:22),CV133)","v":1.7325149213255692E-2},{"$f":"IFERROR(interpolate_look_up(CX8,Scenarios!8:8,Scenarios!22:22),CW133)","v":1.7459808456120066E-2},{"$f":"IFERROR(interpolate_look_up(CY8,Scenarios!8:8,Scenarios!22:22),CX133)","v":1.7595514334223513E-2},{"$f":"IFERROR(interpolate_look_up(CZ8,Scenarios!8:8,Scenarios!22:22),CY133)","v":1.7727846801294318E-2},{"$f":"IFERROR(interpolate_look_up(DA8,Scenarios!8:8,Scenarios!22:22),CZ133)","v":1.7865636000018875E-2},{"$f":"IFERROR(interpolate_look_up(DB8,Scenarios!8:8,Scenarios!22:22),DA133)","v":1.7999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DC8,Scenarios!8:8,Scenarios!22:22),DB133)","v":1.77241695898522E-2},{"$f":"IFERROR(interpolate_look_up(DD8,Scenarios!8:8,Scenarios!22:22),DC133)","v":1.7452565980546755E-2},{"$f":"IFERROR(interpolate_look_up(DE8,Scenarios!8:8,Scenarios!22:22),DD133)","v":1.7202254346066412E-2},{"$f":"IFERROR(interpolate_look_up(DF8,Scenarios!8:8,Scenarios!22:22),DE133)","v":1.6938648519858511E-2},{"$f":"IFERROR(interpolate_look_up(DG8,Scenarios!8:8,Scenarios!22:22),DF133)","v":1.6687392859416665E-2},{"$f":"IFERROR(interpolate_look_up(DH8,Scenarios!8:8,Scenarios!22:22),DG133)","v":1.6431676725154984E-2},{"$f":"IFERROR(interpolate_look_up(DI8,Scenarios!8:8,Scenarios!22:22),DH133)","v":1.6187941117623752E-2},{"$f":"IFERROR(interpolate_look_up(DJ8,Scenarios!8:8,Scenarios!22:22),DI133)","v":1.5939878537739167E-2},{"$f":"IFERROR(interpolate_look_up(DK8,Scenarios!8:8,Scenarios!22:22),DJ133)","v":1.5695617246918574E-2},{"$f":"IFERROR(interpolate_look_up(DL8,Scenarios!8:8,Scenarios!22:22),DK133)","v":1.5462799813296667E-2},{"$f":"IFERROR(interpolate_look_up(DM8,Scenarios!8:8,Scenarios!22:22),DL133)","v":1.5225849234711396E-2},{"$f":"IFERROR(interpolate_look_up(DN8,Scenarios!8:8,Scenarios!22:22),DM133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DO8,Scenarios!8:8,Scenarios!22:22),DN133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DP8,Scenarios!8:8,Scenarios!22:22),DO133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DQ8,Scenarios!8:8,Scenarios!22:22),DP133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DR8,Scenarios!8:8,Scenarios!22:22),DQ133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DS8,Scenarios!8:8,Scenarios!22:22),DR133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DT8,Scenarios!8:8,Scenarios!22:22),DS133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DU8,Scenarios!8:8,Scenarios!22:22),DT133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DV8,Scenarios!8:8,Scenarios!22:22),DU133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DW8,Scenarios!8:8,Scenarios!22:22),DV133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DX8,Scenarios!8:8,Scenarios!22:22),DW133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DY8,Scenarios!8:8,Scenarios!22:22),DX133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(DZ8,Scenarios!8:8,Scenarios!22:22),DY133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EA8,Scenarios!8:8,Scenarios!22:22),DZ133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EB8,Scenarios!8:8,Scenarios!22:22),EA133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EC8,Scenarios!8:8,Scenarios!22:22),EB133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(ED8,Scenarios!8:8,Scenarios!22:22),EC133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EE8,Scenarios!8:8,Scenarios!22:22),ED133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EF8,Scenarios!8:8,Scenarios!22:22),EE133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EG8,Scenarios!8:8,Scenarios!22:22),EF133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EH8,Scenarios!8:8,Scenarios!22:22),EG133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EI8,Scenarios!8:8,Scenarios!22:22),EH133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EJ8,Scenarios!8:8,Scenarios!22:22),EI133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EK8,Scenarios!8:8,Scenarios!22:22),EJ133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EL8,Scenarios!8:8,Scenarios!22:22),EK133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EM8,Scenarios!8:8,Scenarios!22:22),EL133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EN8,Scenarios!8:8,Scenarios!22:22),EM133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EO8,Scenarios!8:8,Scenarios!22:22),EN133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EP8,Scenarios!8:8,Scenarios!22:22),EO133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EQ8,Scenarios!8:8,Scenarios!22:22),EP133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(ER8,Scenarios!8:8,Scenarios!22:22),EQ133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(ES8,Scenarios!8:8,Scenarios!22:22),ER133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(ET8,Scenarios!8:8,Scenarios!22:22),ES133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EU8,Scenarios!8:8,Scenarios!22:22),ET133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EV8,Scenarios!8:8,Scenarios!22:22),EU133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EW8,Scenarios!8:8,Scenarios!22:22),EV133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EX8,Scenarios!8:8,Scenarios!22:22),EW133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EY8,Scenarios!8:8,Scenarios!22:22),EX133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(EZ8,Scenarios!8:8,Scenarios!22:22),EY133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FA8,Scenarios!8:8,Scenarios!22:22),EZ133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FB8,Scenarios!8:8,Scenarios!22:22),FA133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FC8,Scenarios!8:8,Scenarios!22:22),FB133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FD8,Scenarios!8:8,Scenarios!22:22),FC133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FE8,Scenarios!8:8,Scenarios!22:22),FD133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FF8,Scenarios!8:8,Scenarios!22:22),FE133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FG8,Scenarios!8:8,Scenarios!22:22),FF133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FH8,Scenarios!8:8,Scenarios!22:22),FG133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FI8,Scenarios!8:8,Scenarios!22:22),FH133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FJ8,Scenarios!8:8,Scenarios!22:22),FI133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FK8,Scenarios!8:8,Scenarios!22:22),FJ133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FL8,Scenarios!8:8,Scenarios!22:22),FK133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FM8,Scenarios!8:8,Scenarios!22:22),FL133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FN8,Scenarios!8:8,Scenarios!22:22),FM133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FO8,Scenarios!8:8,Scenarios!22:22),FN133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FP8,Scenarios!8:8,Scenarios!22:22),FO133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FQ8,Scenarios!8:8,Scenarios!22:22),FP133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FR8,Scenarios!8:8,Scenarios!22:22),FQ133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FS8,Scenarios!8:8,Scenarios!22:22),FR133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FT8,Scenarios!8:8,Scenarios!22:22),FS133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FU8,Scenarios!8:8,Scenarios!22:22),FT133)","v":1.4999999999999999E-2},{"$f":"IFERROR(interpolate_look_up(FV8,Scenarios!8:8,Scenarios!22:22),FU133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(FW8,Scenarios!8:8,Scenarios!22:22),FV133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(FX8,Scenarios!8:8,Scenarios!22:22),FW133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(FY8,Scenarios!8:8,Scenarios!22:22),FX133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(FZ8,Scenarios!8:8,Scenarios!22:22),FY133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GA8,Scenarios!8:8,Scenarios!22:22),FZ133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GB8,Scenarios!8:8,Scenarios!22:22),GA133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GC8,Scenarios!8:8,Scenarios!22:22),GB133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GD8,Scenarios!8:8,Scenarios!22:22),GC133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GE8,Scenarios!8:8,Scenarios!22:22),GD133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GF8,Scenarios!8:8,Scenarios!22:22),GE133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GG8,Scenarios!8:8,Scenarios!22:22),GF133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GH8,Scenarios!8:8,Scenarios!22:22),GG133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GI8,Scenarios!8:8,Scenarios!22:22),GH133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GJ8,Scenarios!8:8,Scenarios!22:22),GI133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GK8,Scenarios!8:8,Scenarios!22:22),GJ133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GL8,Scenarios!8:8,Scenarios!22:22),GK133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GM8,Scenarios!8:8,Scenarios!22:22),GL133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GN8,Scenarios!8:8,Scenarios!22:22),GM133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GO8,Scenarios!8:8,Scenarios!22:22),GN133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GP8,Scenarios!8:8,Scenarios!22:22),GO133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GQ8,Scenarios!8:8,Scenarios!22:22),GP133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GR8,Scenarios!8:8,Scenarios!22:22),GQ133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GS8,Scenarios!8:8,Scenarios!22:22),GR133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GT8,Scenarios!8:8,Scenarios!22:22),GS133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GU8,Scenarios!8:8,Scenarios!22:22),GT133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GV8,Scenarios!8:8,Scenarios!22:22),GU133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GW8,Scenarios!8:8,Scenarios!22:22),GV133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GX8,Scenarios!8:8,Scenarios!22:22),GW133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GY8,Scenarios!8:8,Scenarios!22:22),GX133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(GZ8,Scenarios!8:8,Scenarios!22:22),GY133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HA8,Scenarios!8:8,Scenarios!22:22),GZ133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HB8,Scenarios!8:8,Scenarios!22:22),HA133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HC8,Scenarios!8:8,Scenarios!22:22),HB133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HD8,Scenarios!8:8,Scenarios!22:22),HC133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HE8,Scenarios!8:8,Scenarios!22:22),HD133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HF8,Scenarios!8:8,Scenarios!22:22),HE133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HG8,Scenarios!8:8,Scenarios!22:22),HF133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HH8,Scenarios!8:8,Scenarios!22:22),HG133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HI8,Scenarios!8:8,Scenarios!22:22),HH133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HJ8,Scenarios!8:8,Scenarios!22:22),HI133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HK8,Scenarios!8:8,Scenarios!22:22),HJ133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HL8,Scenarios!8:8,Scenarios!22:22),HK133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HM8,Scenarios!8:8,Scenarios!22:22),HL133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HN8,Scenarios!8:8,Scenarios!22:22),HM133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HO8,Scenarios!8:8,Scenarios!22:22),HN133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HP8,Scenarios!8:8,Scenarios!22:22),HO133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HQ8,Scenarios!8:8,Scenarios!22:22),HP133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HR8,Scenarios!8:8,Scenarios!22:22),HQ133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HS8,Scenarios!8:8,Scenarios!22:22),HR133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HT8,Scenarios!8:8,Scenarios!22:22),HS133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HU8,Scenarios!8:8,Scenarios!22:22),HT133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HV8,Scenarios!8:8,Scenarios!22:22),HU133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HW8,Scenarios!8:8,Scenarios!22:22),HV133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HX8,Scenarios!8:8,Scenarios!22:22),HW133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HY8,Scenarios!8:8,Scenarios!22:22),HX133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(HZ8,Scenarios!8:8,Scenarios!22:22),HY133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IA8,Scenarios!8:8,Scenarios!22:22),HZ133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IB8,Scenarios!8:8,Scenarios!22:22),IA133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IC8,Scenarios!8:8,Scenarios!22:22),IB133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(ID8,Scenarios!8:8,Scenarios!22:22),IC133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IE8,Scenarios!8:8,Scenarios!22:22),ID133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IF8,Scenarios!8:8,Scenarios!22:22),IE133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IG8,Scenarios!8:8,Scenarios!22:22),IF133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IH8,Scenarios!8:8,Scenarios!22:22),IG133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(II8,Scenarios!8:8,Scenarios!22:22),IH133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IJ8,Scenarios!8:8,Scenarios!22:22),II133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IK8,Scenarios!8:8,Scenarios!22:22),IJ133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IL8,Scenarios!8:8,Scenarios!22:22),IK133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IM8,Scenarios!8:8,Scenarios!22:22),IL133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IN8,Scenarios!8:8,Scenarios!22:22),IM133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IO8,Scenarios!8:8,Scenarios!22:22),IN133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IP8,Scenarios!8:8,Scenarios!22:22),IO133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IQ8,Scenarios!8:8,Scenarios!22:22),IP133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IR8,Scenarios!8:8,Scenarios!22:22),IQ133)","v":-5.0000000000000001E-3},{"$f":"IFERROR(interpolate_look_up(IS8,Scenarios!8:8,Scenarios!22:22),IR133)","v":-5.0000000000000001E-3}]
[null,null,null,"Annual Growth Flag",null,"Period",null,null,{"$f":"LOOKUP(I8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(J8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(K8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(L8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(M8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(N8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(O8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(P8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(Q8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(R8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(S8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(T8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(U8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(V8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(W8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(X8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(Y8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(Z8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(AA8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(AB8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(AC8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":1},{"$f":"LOOKUP(AD8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AE8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AF8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AG8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AH8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AI8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AJ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AK8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AL8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AM8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AN8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AO8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AP8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AQ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AR8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AS8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AT8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AU8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AV8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AW8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AX8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AY8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(AZ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BA8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BB8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BC8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BD8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BE8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BF8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BG8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BH8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BI8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BJ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BK8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BL8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BM8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BN8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BO8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BP8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BQ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BR8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BS8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BT8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BU8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BV8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BW8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BX8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BY8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(BZ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CA8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CB8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CC8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CD8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CE8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CF8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CG8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CH8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CI8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CJ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CK8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CL8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CM8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CN8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CO8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CP8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CQ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CR8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CS8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CT8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CU8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CV8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CW8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CX8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CY8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(CZ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DA8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DB8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DC8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DD8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DE8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DF8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DG8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DH8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DI8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DJ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DK8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DL8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DM8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DN8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DO8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DP8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DQ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DR8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DS8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DT8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DU8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DV8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DW8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DX8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DY8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(DZ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EA8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EB8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EC8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(ED8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EE8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EF8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EG8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EH8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EI8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EJ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EK8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EL8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EM8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EN8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EO8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EP8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EQ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(ER8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(ES8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(ET8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EU8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EV8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EW8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EX8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EY8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(EZ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FA8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FB8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FC8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FD8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FE8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FF8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FG8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FH8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FI8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FJ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FK8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FL8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FM8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FN8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FO8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FP8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FQ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FR8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FS8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FT8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FU8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FV8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FW8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FX8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FY8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(FZ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GA8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GB8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GC8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GD8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GE8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GF8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GG8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GH8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GI8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GJ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GK8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GL8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GM8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GN8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GO8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GP8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GQ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GR8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GS8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GT8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GU8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GV8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GW8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GX8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GY8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(GZ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HA8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HB8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HC8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HD8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HE8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HF8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HG8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HH8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HI8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HJ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HK8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HL8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HM8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HN8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HO8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HP8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HQ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HR8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HS8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HT8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HU8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HV8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HW8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HX8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HY8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(HZ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IA8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IB8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IC8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(ID8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IE8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IF8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IG8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IH8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(II8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IJ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IK8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IL8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IM8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IN8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IO8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IP8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IQ8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IR8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0},{"$f":"LOOKUP(IS8,'Model Parameters'!48:48,'Model Parameters'!49:49)","v":0}]
[null,null,null,"Periodic Sales Growth",null,"% p.a.",null,null,{"$f":"IF(I134,I133,(1+I133)^(I5/12)-1)","v":0},0,0,0,0,-0.7,-0.2,0,0,0.8,0.15806005097736947,0.12586682232691124,9.9472581766755483E-2,7.9212284813371225E-2,6.2601488878176834E-2,4.9473972616719278E-2,0.04,3.4758976962666249E-2,3.0341810827622315E-2,2.6366257589072534E-2,2.3015637107480471E-2,1.6515813019202241E-3,1.5809094997831785E-3,1.5153741959403888E-3,1.4504844536904482E-3,1.3903146417868495E-3,1.3307410280016807E-3,1.2737022720477054E-3,1.2242735928897908E-3,1.1717689799524145E-3,1.1230898076399765E-3,1.0748990251054913E-3,1.0302214200230697E-3,9.8599399102128338E-4,9.4365542056618068E-4,9.0440582312978357E-4,8.6555401278842758E-4,8.295381143461622E-4,8.3906239341979827E-4,8.4869551572674951E-4,8.5749097809051378E-4,8.6733466913235802E-4,8.7696788409008519E-4,8.8703407535772882E-4,8.968850092709868E-4,9.071786799714765E-4,9.1758989803714108E-4,9.2777844244551488E-4,9.3842485673434339E-4,9.4884354040680741E-4,9.5973040821850653E-4,9.7074152521958723E-4,9.8115597362036233E-4,9.9241157155538495E-4,1.0034263353420059E-3,1.0149359922981827E-3,1.0261993479716569E-3,1.0379687332064957E-3,1.049872323612755E-3,1.0615211329134677E-3,1.0736932364221463E-3,1.0856047769167709E-3,1.0980513774767608E-3,1.1106398113267524E-3,{"$f":"IF(BU134,BU133,(1+BU133)^(BU5/12)-1)","v":1.1221332458297706E-3},1.1349960452127217E-3,1.1475834017549147E-3,1.1607360759176011E-3,1.1736070593819647E-3,1.187056055790725E-3,1.2006581576540221E-3,1.2139688784889024E-3,1.2278772914728897E-3,1.2414877164492744E-3,1.2510711057232005E-3,1.2607279609466726E-3,1.2695138891696267E-3,1.2793121042662392E-3,1.2888657372571721E-3,1.298812249020509E-3,1.3085104613292931E-3,1.3186074816724513E-3,1.3287818478906477E-3,1.3387022021282835E-3,1.3490304735914727E-3,1.3591008739046728E-3,1.3695853436090921E-3,1.3801500820795898E-3,1.3897619224736424E-3,1.4004811060157607E-3,1.4109326140534506E-3,1.4218138152459758E-3,1.4324232764706402E-3,1.4434689052551519E-3,1.4545990302536893E-3,1.4654511695673111E-3,1.4767494225362832E-3,1.4877654706024757E-3,1.465149631331375E-3,1.4428748643025013E-3,1.4223414686849178E-3,1.4007125249833052E-3,1.3800921320619164E-3,1.3591008739046728E-3,1.3390885681940912E-3,1.3187164710506405E-3,1.2986520981672633E-3,1.2795236413216671E-3,1.2600514738656532E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"IF(EG134,EG133,(1+EG133)^(EG5/12)-1)","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,{"$f":"IF(GS134,GS133,(1+GS133)^(GS5/12)-1)","v":-4.1762458919303302E-4},-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4]
[]
[null,null,null,"Historic Revenues",null,"USD 000",null,{"$f":"SUM(I137:IS137)","v":129570000},{"$f":"IF(I4,I13)","v":27080000},25780000,25640000,25740000,25330000,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU4,BU13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG4,EG13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS4,GS13)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Historic Sales in Units",null,"Units p.a.",null,{"$f":"SUM(I138:IS138)","v":12828712.87128713},{"$f":"I137/I130","v":2681188.1188118812},{"$f":"J137/J130","v":2552475.2475247527},2538613.8613861385,2548514.8514851485,2507920.792079208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS137/BS130","v":0},{"$f":"BT137/BT130","v":0},{"$f":"BU137/BU130","v":0},{"$f":"BV137/BV130","v":0},{"$f":"BW137/BW130","v":0},{"$f":"BX137/BX130","v":0},{"$f":"BY137/BY130","v":0},{"$f":"BZ137/BZ130","v":0},{"$f":"CA137/CA130","v":0},{"$f":"CB137/CB130","v":0},{"$f":"CC137/CC130","v":0},{"$f":"CD137/CD130","v":0},{"$f":"CE137/CE130","v":0},{"$f":"CF137/CF130","v":0},{"$f":"CG137/CG130","v":0},{"$f":"CH137/CH130","v":0},{"$f":"CI137/CI130","v":0},{"$f":"CJ137/CJ130","v":0},{"$f":"CK137/CK130","v":0},{"$f":"CL137/CL130","v":0},{"$f":"CM137/CM130","v":0},{"$f":"CN137/CN130","v":0},{"$f":"CO137/CO130","v":0},{"$f":"CP137/CP130","v":0},{"$f":"CQ137/CQ130","v":0},{"$f":"CR137/CR130","v":0},{"$f":"CS137/CS130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DH137/DH130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EA137/EA130","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"EL137/EL130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GX137/GX130","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Historic Sales in Units",null,"Units p.m.",null,{"$f":"SUM(I139:IS139)","v":48602476.35319984},{"$f":"IF(I4,I138/12,G139*(1+I135))","v":223432.34323432343},{"$f":"IF(J4,J138/12,I139*(1+J135))","v":212706.27062706274},211551.15511551153,212376.23762376237,208993.399339934,62698.019801980205,50158.415841584167,50158.415841584167,50158.415841584167,90285.148514851506,104555.62369160831,117715.70780207937,129425.1931716532,139677.25843519176,148421.26277565662,155764.25226595835,161994.82235659668,167625.59665496083,172711.66079853298,177265.42093578362,181345.29753574642,181644.80403834762,181931.96803463809,182207.66304441442,182471.95242700362,182725.64585417832,182968.80636798459,183201.85415236934,183426.14334457653,183641.07640946002,183847.32183063953,184044.93913764355,184234.54617618999,184416.20033165824,184590.22567874144,184757.17015373815,184917.08746375615,185070.48323580122,185225.7689184164,185382.9691978945,185541.93342147334,185702.86037290763,185865.71581743832,186030.58504080915,186197.43308379815,186366.34742535721,186537.35530308879,186710.42064004979,186885.63433978974,187062.95956672789,187242.48957727544,187424.25363719359,187608.14606325104,187794.33055832225,187982.76833523239,188173.55881274768,188366.66239610684,188562.18110205248,188760.14731727156,188960.52020270072,189163.40583519317,189368.7625321857,189576.69916273525,189787.25059212532,190000.21717564936,{"$f":"IF(BV4,BV138/12,BU139*(1+BV135))","v":190215.86667073329},190434.15524207504,190655.1990361514,190878.95332364811,191105.53734111393,191334.9897634954,191567.26448643426,191802.48558028674,192040.60601011911,192280.86246342395,192523.27632308652,192767.68729636713,193014.29733203677,193263.06684666881,193514.07928517254,193767.29448233169,194022.79748653952,194280.61145791659,194540.69534030612,194803.13666667388,195067.89377995691,195335.05590828662,195604.64760173147,195876.49149282722,196150.81281827559,196427.56839735399,196706.85182779652,196988.61930099592,197272.96624764605,197559.91931304513,197849.43372786205,198141.60776486879,198436.39600719101,198727.13501964367,199013.87340761838,199296.93909260965,199576.09681138751,199851.53021234454,200123.14860170733,200391.13122223088,200655.3903076261,200915.97185125767,201173.04858716048,201426.53698353478,201676.60555496675,201926.98458345843,202177.67445443844,202428.6755538139,202679.98826797106,202931.61298377582,203183.55008857441,203435.79997019394,203688.36301694298,203941.23961761218,204194.43016147488,204447.93503828772,204701.75463829117,204955.88935221022,205210.33957125491,205465.10568712102,205720.18809199054,205975.58717853238,206231.30333990295,206487.33696974677,{"$f":"IF(EH4,EH138/12,EG139*(1+EH135))","v":206743.68846219702},207000.35821187627,207257.34661389692,207514.65406386193,207772.28095786544,208030.22769249327,208288.49466482364,208547.08227242774,208805.9909133703,209065.22098621028,209324.77289000142,209584.64702429288,209844.8437891299,210105.36358505432,210366.20681310527,210627.37387481975,210888.86517223332,211150.68110788058,211412.82208479592,211675.28850651407,211938.08077707078,212201.19930100333,212464.64448335132,212728.41672965715,212992.51644596673,213256.94403883003,213521.69991530175,213786.78448294196,214052.19814981672,214317.94132449868,214584.01441606774,214850.41783411166,215117.15198872672,215384.21729051828,215651.6141506015,215919.34298060194,216187.40419265616,216455.79819941241,216724.5254140312,216993.58625018602,216902.96439287078,216812.38038147145,216721.83420018267,216631.32583320566,216540.85526474821,216450.42247902477,216360.0274602563,216269.67019267043,216179.35066050131,216089.06884798969,215998.82473938295,215908.61831893498,215818.44957090629,215728.31847956395,215638.22502918163,215548.1692040395,215458.15098842434,215368.17036662952,215278.22732295492,215188.32184170696,215098.45390719868,215008.62350374964,214918.83061568593,214829.07522734022,{"$f":"IF(GT4,GT138/12,GS139*(1+GT135))","v":214739.35732305169},214649.67688716608,214560.03390403566,214470.42835801924,214380.86023348218,214291.32951479632,214201.83618634008,214112.38023249837,214022.96163766264,213933.58038623084,213844.23646260746,213754.92985120346,213665.66053643636,213576.42850273018,213487.23373451541,213398.07621622906,213308.95593231468,213219.87286722226,213130.8270054083,213041.81833133579,212952.84682947423,212863.9124842996,212775.01528029432,212686.15520194735,212597.33223375407,212508.54636021642,212419.79756584272,212331.08583514782,212242.41115265302,212153.77350288606,212065.17287038118,211976.60923967903,211888.08259532679,211799.59292187801,211711.14020389275,211622.72442593751,211534.34557258521,211446.00362841523,211357.6985780134,211269.43040597197,211181.19909688964,211093.0046353715,211004.84700602913,210916.72619348048,210828.64218234998,210740.59495726845,210652.58450287313,210564.61080380768,210476.67384472216,210388.77361027303,210300.91008512321,210213.08325394199]
[null,null,null,"Periodic Sales in Units",null,"Units",null,{"$f":"SUM(I140:IS140)","v":60362129.818546414},{"$f":"IF(I4,I138,I139)","v":2681188.1188118812},2552475.2475247527,2538613.8613861385,2548514.8514851485,2507920.792079208,62698.019801980205,50158.415841584167,50158.415841584167,50158.415841584167,90285.148514851506,104555.62369160831,117715.70780207937,129425.1931716532,139677.25843519176,148421.26277565662,155764.25226595835,161994.82235659668,167625.59665496083,172711.66079853298,177265.42093578362,181345.29753574642,181644.80403834762,181931.96803463809,182207.66304441442,182471.95242700362,182725.64585417832,182968.80636798459,183201.85415236934,183426.14334457653,183641.07640946002,183847.32183063953,184044.93913764355,184234.54617618999,184416.20033165824,184590.22567874144,184757.17015373815,184917.08746375615,185070.48323580122,185225.7689184164,185382.9691978945,185541.93342147334,185702.86037290763,185865.71581743832,186030.58504080915,186197.43308379815,186366.34742535721,186537.35530308879,186710.42064004979,186885.63433978974,187062.95956672789,187242.48957727544,187424.25363719359,187608.14606325104,187794.33055832225,187982.76833523239,188173.55881274768,188366.66239610684,188562.18110205248,188760.14731727156,188960.52020270072,189163.40583519317,189368.7625321857,189576.69916273525,189787.25059212532,{"$f":"IF(BU4,BU138,BU139)","v":190000.21717564936},190215.86667073329,190434.15524207504,190655.1990361514,190878.95332364811,191105.53734111393,191334.9897634954,191567.26448643426,191802.48558028674,192040.60601011911,192280.86246342395,192523.27632308652,192767.68729636713,193014.29733203677,193263.06684666881,193514.07928517254,193767.29448233169,194022.79748653952,194280.61145791659,194540.69534030612,194803.13666667388,195067.89377995691,195335.05590828662,195604.64760173147,195876.49149282722,196150.81281827559,196427.56839735399,196706.85182779652,196988.61930099592,197272.96624764605,197559.91931304513,197849.43372786205,198141.60776486879,198436.39600719101,198727.13501964367,199013.87340761838,199296.93909260965,199576.09681138751,199851.53021234454,200123.14860170733,200391.13122223088,200655.3903076261,200915.97185125767,201173.04858716048,201426.53698353478,201676.60555496675,201926.98458345843,202177.67445443844,202428.6755538139,202679.98826797106,202931.61298377582,203183.55008857441,203435.79997019394,203688.36301694298,203941.23961761218,204194.43016147488,204447.93503828772,204701.75463829117,204955.88935221022,205210.33957125491,205465.10568712102,205720.18809199054,205975.58717853238,206231.30333990295,{"$f":"IF(EG4,EG138,EG139)","v":206487.33696974677},206743.68846219702,207000.35821187627,207257.34661389692,207514.65406386193,207772.28095786544,208030.22769249327,208288.49466482364,208547.08227242774,208805.9909133703,209065.22098621028,209324.77289000142,209584.64702429288,209844.8437891299,210105.36358505432,210366.20681310527,210627.37387481975,210888.86517223332,211150.68110788058,211412.82208479592,211675.28850651407,211938.08077707078,212201.19930100333,212464.64448335132,212728.41672965715,212992.51644596673,213256.94403883003,213521.69991530175,213786.78448294196,214052.19814981672,214317.94132449868,214584.01441606774,214850.41783411166,215117.15198872672,215384.21729051828,215651.6141506015,215919.34298060194,216187.40419265616,216455.79819941241,216724.5254140312,216993.58625018602,216902.96439287078,216812.38038147145,216721.83420018267,216631.32583320566,216540.85526474821,216450.42247902477,216360.0274602563,216269.67019267043,216179.35066050131,216089.06884798969,215998.82473938295,215908.61831893498,215818.44957090629,215728.31847956395,215638.22502918163,215548.1692040395,215458.15098842434,215368.17036662952,215278.22732295492,215188.32184170696,215098.45390719868,215008.62350374964,214918.83061568593,{"$f":"IF(GS4,GS138,GS139)","v":214829.07522734022},214739.35732305169,214649.67688716608,214560.03390403566,214470.42835801924,214380.86023348218,214291.32951479632,214201.83618634008,214112.38023249837,214022.96163766264,213933.58038623084,213844.23646260746,213754.92985120346,213665.66053643636,213576.42850273018,213487.23373451541,213398.07621622906,213308.95593231468,213219.87286722226,213130.8270054083,213041.81833133579,212952.84682947423,212863.9124842996,212775.01528029432,212686.15520194735,212597.33223375407,212508.54636021642,212419.79756584272,212331.08583514782,212242.41115265302,212153.77350288606,212065.17287038118,211976.60923967903,211888.08259532679,211799.59292187801,211711.14020389275,211622.72442593751,211534.34557258521,211446.00362841523,211357.6985780134,211269.43040597197,211181.19909688964,211093.0046353715,211004.84700602913,210916.72619348048,210828.64218234998,210740.59495726845,210652.58450287313,210564.61080380768,210476.67384472216,210388.77361027303,210300.91008512321,210213.08325394199]
[]
[null,null,null,"Periodic Revenues",null,"USD 000",null,{"$f":"SUM(I142:IS142)","v":609657511.16731858},{"$f":"I140*I130","v":27080000},{"$f":"J140*J130","v":25780000},25639999.999999996,25740000,25330000,633250,506600.00000000006,506600.00000000006,506600.00000000006,911880.00000000023,1056011.799285244,1188928.6488010015,1307194.4510336972,1410740.3101954367,1499054.7540341318,1573218.9478861792,1636147.7058016264,1693018.5262151044,1744387.774065183,1790380.7514514145,1831587.5051110387,1834612.5207873108,1837512.8771498448,1840297.3967485856,1842966.7195127364,1845529.023127201,1847984.9443166445,1850338.7269389303,1852604.047780223,1854774.871735546,1856857.9504894591,1858853.8852901999,1860768.9163795188,1862603.6233497481,1864361.2793552885,1866047.4185527551,1867662.5833839371,1869211.8806815923,1870780.2660760055,1872367.9888987343,1873973.5275568806,1875598.8897663669,1877243.7297561269,1878908.9089121723,1880594.0741463613,1882300.1089961077,1884027.2885611968,1885775.2484645029,1887544.9068318764,1889335.8916239517,1891149.1447304818,1892984.9617356551,1894842.2752388355,1896722.7386390546,1898625.960185847,1900552.9440087515,1902503.2902006791,1904478.0291307298,1906477.4879044427,1908501.2540472772,1910550.3989354509,1912624.5015750756,1914724.6615436261,1916851.2309804657,1919002.1934740585,{"$f":"BV140*BV130","v":1921180.2533744061},1923384.9679449578,1925617.5102651292,1927877.4285688458,1930165.9271452506,1932483.3966113033,1934829.3713129859,1937205.1043608959,1939610.1207022029,1942036.7108805818,1944485.0908631738,1946953.641693308,1949444.4030535715,1951956.9751513549,1954492.2007802427,1957049.67427155,1959630.2546140491,1962234.1757249574,1964861.0229370918,1967511.680333406,1970185.7271775648,1972884.0646736948,1975606.9407774878,1978352.5640775547,{"$f":"CT140*CT130","v":1981123.2094645833},1983918.4408132753,1986739.2034607448,1989585.0549400588,1992456.959101225,1995355.1850617558,1998279.2806514066,2001230.2384251747,2004207.599672629,2007144.063698401,2010040.1214169455,2012899.0848353575,2015718.5777950138,2018500.4551446799,{"$f":"DH140*DH130","v":2021243.800877244},2023950.4253445319,2026619.4421070237,2029251.3156977023,2031847.7907303208,2034408.0235337012,2036933.716105164,2039462.54429293,2041994.5119898282,2044529.6230935203,2047067.8815065075,2049609.2911361358,2052153.8558946014,2054701.5796989587,2057252.466471124,2059806.520137883,2062363.7446308963,2064924.1438867059,2067487.7218467407,{"$f":"EA140*EA130","v":2070054.482457323},2072624.4296696745,2075197.5674399221,2077773.8997291042,2080353.430503177,2082936.1637330197,2085522.1033944422,2088111.2534681899,2090703.6179399502,2093299.2008003588,2095898.0060450055,{"$f":"EL140*EL130","v":2098500.037674441},2101105.2996941819,2103713.7961147185,2106325.53095152,2108940.50822504,2111558.7319607236,2114180.2061890145,2116804.934945358,2119432.9222702119,2122064.1722090486,2124698.688812363,2127336.4761356795,2129977.5382395564,2132621.8791895937,2135269.5030564386,2137920.413915792,2140574.6158484146,2143232.1129401335,2145892.9092818485,2148557.008969537,2151224.4161042641,2153895.1347921831,2156569.1691445475,2159246.5232777139,2161927.2013131487,2164611.2073774366,2167298.5456022844,2169989.2201245278,2172683.2350861398,2175380.5946342344,2178081.3029210749,2180785.3641040795,2183492.7823458272,2186203.5618140651,2188917.7066817149,2191635.2211268786,2190719.9403679948,2189805.0418528616,2188890.5254218448,2187976.3909153771,2187062.6381739569,2186149.2670381502,2185236.2773485887,2184323.6689459714,2183411.4416710632,2182499.5953646959,2181588.1298677679,2180677.0450212434,2179766.3406661535,2178856.0166435959,2177946.0727947345,2177036.5089607988,2176127.324983086,2175218.5207029581,2174310.0959618445,2173402.0506012402,2172494.3844627067,2171587.0973878712,2170680.189218428,2169773.659796136,2168867.5089628221,2167961.7365603773,2167056.3424307602,2166151.3264159942,{"$f":"GX140*GX130","v":2165246.68835817},2164342.4280994427,2163438.5454820348,2162535.0403482337,2161631.9125403925,2160729.1619009315,2159826.7882723352,2158924.7914971546,2158023.171418007,2157121.9278775747,2156221.0607186058,2155320.5697839134,2154420.454916378,2153520.715958945,2152621.3527546236,2151722.3651464912,2150823.7529776897,2149925.5160914259,2149027.6543309726,2148130.1675396683,2147233.0555609162,2146336.3182381857,2145439.9554150114,2144543.9669349929,2143648.3526417953,2142753.1123791491,2141858.24599085,2140963.7533207582,2140069.6342128003,2139175.8885109676,2138282.5160593167,2137389.5167019689,2136496.8902831106,2135604.6366469939,2134712.7556379354,2133821.2471003169,2132930.1108785854,2132039.3468172522,2131148.9547608942,2130258.9345541527,2129369.2860417347,2128480.0090684113,2127591.1034790184,2126702.5691184574,2125814.4058316937,2124926.6134637576,2124039.1918597445,2123152.1408648142]
[]
[null,null,null,"Revenue Growth",null,"%",null,null,null,{"$f":"J142/I142-1","v":-4.8005908419497811E-2},{"$f":"K142/J142-1","v":-5.430566330488884E-3},3.9001560062403851E-3,-1.5928515928515963E-2,-0.97499999999999998,-0.19999999999999996,0,0,0.80000000000000027,0.15806005097736953,0.12586682232691104,9.9472581766755441E-2,7.921228481337117E-2,6.2601488878176514E-2,4.9473972616719264E-2,4.0000000000000036E-2,3.4758976962666166E-2,3.0341810827622329E-2,2.6366257589072628E-2,2.3015637107480558E-2,1.6515813019202241E-3,1.5809094997831785E-3,1.5153741959401668E-3,1.4504844536904482E-3,1.3903146417868495E-3,1.3307410280019027E-3,1.2737022720477054E-3,1.2242735928897908E-3,1.1717689799524145E-3,1.1230898076399765E-3,1.0748990251057133E-3,1.0302214200230697E-3,9.8599399102128338E-4,9.4365542056618068E-4,9.0440582312978357E-4,8.6555401278842758E-4,8.295381143461622E-4,8.3906239341979827E-4,8.4869551572674951E-4,8.5749097809051378E-4,8.6733466913235802E-4,8.7696788409008519E-4,8.8703407535772882E-4,8.968850092709868E-4,9.071786799714765E-4,9.1758989803714108E-4,9.2777844244551488E-4,9.3842485673434339E-4,9.4884354040680741E-4,9.5973040821850653E-4,9.7074152521958723E-4,9.8115597362036233E-4,9.9241157155516291E-4,1.0034263353420059E-3,1.0149359922984047E-3,1.0261993479716569E-3,1.0379687332064957E-3,1.049872323612755E-3,1.0615211329134677E-3,1.0736932364221463E-3,1.0856047769167709E-3,1.0980513774769829E-3,1.1106398113267524E-3,1.1221332458297706E-3,1.1349960452127217E-3,{"$f":"BW142/BV142-1","v":1.1475834017549147E-3},1.1607360759176011E-3,1.1736070593819647E-3,1.187056055790725E-3,1.2006581576540221E-3,1.2139688784889024E-3,1.2278772914728897E-3,1.2414877164492744E-3,1.2510711057232005E-3,1.2607279609466726E-3,1.2695138891696267E-3,1.2793121042662392E-3,1.2888657372571721E-3,1.298812249020509E-3,1.3085104613292931E-3,1.3186074816724513E-3,1.3287818478906477E-3,1.3387022021282835E-3,1.3490304735914727E-3,1.3591008739046728E-3,1.3695853436090921E-3,1.3801500820795898E-3,1.3897619224734203E-3,1.4004811060157607E-3,1.4109326140534506E-3,1.4218138152459758E-3,1.4324232764706402E-3,1.4434689052551519E-3,1.4545990302536893E-3,1.4654511695673111E-3,1.4767494225362832E-3,1.4877654706022536E-3,1.465149631331375E-3,1.4428748643025013E-3,1.4223414686851399E-3,1.4007125249833052E-3,1.3800921320619164E-3,1.3591008739046728E-3,1.3390885681940912E-3,1.3187164710506405E-3,1.2986520981672633E-3,1.2795236413216671E-3,1.2600514738656532E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"EI142/EH142-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164490523E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164494964E-3,1.2414877164492744E-3,1.2414877164494964E-3,1.2414877164490523E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164490523E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164490523E-3,1.2414877164494964E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164490523E-3,1.2414877164492744E-3,1.2414877164494964E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164494964E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,-4.17624589192922E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919314405E-4,-4.1762458919281098E-4,{"$f":"GU142/GT142-1","v":-4.1762458919314405E-4},-4.1762458919303302E-4,-4.1762458919314405E-4,-4.17624589192922E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.17624589192922E-4,-4.1762458919314405E-4,-4.17624589192922E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.17624589192922E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919281098E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919314405E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919281098E-4,-4.1762458919314405E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.17624589192922E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4]
[null,null,null,"Units Sold Growth",null,null,null,null,null,{"$f":"J140/I140-1","v":-4.80059084194977E-2},{"$f":"K140/J140-1","v":-5.430566330488884E-3},3.9001560062403851E-3,-1.5928515928515963E-2,-0.97499999999999998,-0.19999999999999996,0,0,0.8,0.15806005097736953,0.12586682232691127,9.9472581766755441E-2,7.921228481337117E-2,6.2601488878176736E-2,4.9473972616719264E-2,4.0000000000000036E-2,3.4758976962666166E-2,3.0341810827622329E-2,2.6366257589072628E-2,2.3015637107480558E-2,1.6515813019202241E-3,1.5809094997831785E-3,1.5153741959403888E-3,1.4504844536904482E-3,1.3903146417868495E-3,1.3307410280016807E-3,1.2737022720477054E-3,1.2242735928897908E-3,1.1717689799524145E-3,1.1230898076399765E-3,1.0748990251054913E-3,1.0302214200230697E-3,9.8599399102128338E-4,9.4365542056618068E-4,9.0440582312978357E-4,8.6555401278842758E-4,8.295381143461622E-4,8.3906239341979827E-4,8.4869551572674951E-4,8.5749097809051378E-4,8.6733466913235802E-4,8.7696788409008519E-4,8.8703407535772882E-4,8.968850092709868E-4,9.071786799714765E-4,9.1758989803714108E-4,9.2777844244551488E-4,9.3842485673434339E-4,9.4884354040680741E-4,9.5973040821850653E-4,9.7074152521958723E-4,9.8115597362036233E-4,9.9241157155538495E-4,1.0034263353420059E-3,1.0149359922981827E-3,1.0261993479716569E-3,1.0379687332064957E-3,1.049872323612755E-3,1.0615211329134677E-3,1.0736932364221463E-3,1.0856047769167709E-3,1.0980513774767608E-3,1.1106398113267524E-3,1.1221332458297706E-3,1.1349960452127217E-3,{"$f":"BW140/BV140-1","v":1.1475834017549147E-3},1.1607360759176011E-3,1.1736070593819647E-3,1.187056055790725E-3,1.2006581576540221E-3,1.2139688784889024E-3,1.2278772914728897E-3,1.2414877164492744E-3,1.2510711057232005E-3,1.2607279609466726E-3,1.2695138891696267E-3,1.2793121042662392E-3,1.2888657372571721E-3,1.298812249020509E-3,1.3085104613292931E-3,1.3186074816724513E-3,1.3287818478906477E-3,1.3387022021282835E-3,1.3490304735914727E-3,1.3591008739046728E-3,1.3695853436090921E-3,1.3801500820795898E-3,1.3897619224736424E-3,1.4004811060157607E-3,1.4109326140534506E-3,1.4218138152459758E-3,1.4324232764706402E-3,1.4434689052551519E-3,1.4545990302536893E-3,1.4654511695673111E-3,1.4767494225362832E-3,1.4877654706024757E-3,1.465149631331375E-3,1.4428748643025013E-3,1.4223414686849178E-3,1.4007125249833052E-3,1.3800921320619164E-3,1.3591008739046728E-3,1.3390885681940912E-3,1.3187164710506405E-3,1.2986520981672633E-3,1.2795236413216671E-3,1.2600514738656532E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,{"$f":"EI140/EH140-1","v":1.2414877164492744E-3},1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,1.2414877164492744E-3,-4.17624589192922E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,{"$f":"GU140/GT140-1","v":-4.1762458919303302E-4},-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.1762458919303302E-4,-4.17624589192922E-4,-4.1762458919303302E-4,-4.1762458919314405E-4,-4.1762458919303302E-4,-4.1762458919303302E-4]
[]
[null,"Cost of Goods Sold and Inventory"]
[null,null,null,"Historic Cost of Goods Sold ",null,"USD 000",null,{"$f":"SUM(I148:IS148)","v":77690000},{"$f":"IF(I4,I14)","v":16500000},15620000,15180000,15220000,15170000,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU4,BU14)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG4,EG14)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS4,GS14)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Cost of Goods Sold Percent",null,"%",{"$f":"'Model Parameters'!$G$15","v":0.59199999999999997},null,{"$f":"IFERROR(I148/I137,$G$149)","v":0.60930576070901032},{"$f":"IFERROR(J148/J137,$G$149)","v":0.60589604344453063},0.59204368174726985,0.5912975912975913,0.59889459139360446,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,{"$f":"IFERROR(BV148/BV137,$G$149)","v":0.59199999999999997},0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,{"$f":"IFERROR(EH148/EH137,$G$149)","v":0.59199999999999997},0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,{"$f":"IFERROR(GT148/GT137,$G$149)","v":0.59199999999999997},0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997,0.59199999999999997]
[null,null,null,"Cost per Unit",null,"USD 000",null,null,{"$f":"I149*I130","v":6.1539881831610037},6.1195500387897592,5.9796411856474254,5.9721056721056716,6.0488353730754048,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,{"$f":"BU149*BU130","v":5.9791999999999996},5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,{"$f":"EG149*EG130","v":5.9791999999999996},5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,{"$f":"GS149*GS130","v":5.9791999999999996},5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996,5.9791999999999996]
[]
[null,null,null,"Simple Inventory Method"]
[null,null,null,null,"Historic Inventory","USD 000",null,null,{"$f":"IF(I4,I96)","v":5510000},5400000,5180000,5260000,5190000,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU4,BU96)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG4,EG96)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS4,GS96)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Inventory as Percent of Cost of Goods Sold","%",{"$f":"LOOKUP(G4,3:3,154:154)","v":0.34212261041529335},null,{"$f":"IF(I4,I153/I148,$G$154*12/I5)","v":0.33393939393939392},0.34571062740076824,0.34123847167325427,0.34559789750328518,0.34212261041529335,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,{"$f":"IF(BU4,BU153/BU148,$G$154*12/BU5)","v":4.1054713249835206},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,{"$f":"IF(EG4,EG153/EG148,$G$154*12/EG5)","v":4.1054713249835206},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,{"$f":"IF(GS4,GS153/GS148,$G$154*12/GS5)","v":4.1054713249835206},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206]
[null,null,null,null,"Inventory Days","Days",null,null,{"$f":"I154*365","v":121.88787878787878},{"$f":"J154*365","v":126.1843790012804},124.55204216073781,126.14323258869909,124.87475280158208,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,{"$f":"BS154*365","v":1498.4970336189851},{"$f":"BT154*365","v":1498.4970336189851},{"$f":"BU154*365","v":1498.4970336189851},{"$f":"BV154*365","v":1498.4970336189851},{"$f":"BW154*365","v":1498.4970336189851},{"$f":"BX154*365","v":1498.4970336189851},{"$f":"BY154*365","v":1498.4970336189851},{"$f":"BZ154*365","v":1498.4970336189851},{"$f":"CA154*365","v":1498.4970336189851},{"$f":"CB154*365","v":1498.4970336189851},{"$f":"CC154*365","v":1498.4970336189851},{"$f":"CD154*365","v":1498.4970336189851},{"$f":"CE154*365","v":1498.4970336189851},{"$f":"CF154*365","v":1498.4970336189851},{"$f":"CG154*365","v":1498.4970336189851},{"$f":"CH154*365","v":1498.4970336189851},{"$f":"CI154*365","v":1498.4970336189851},{"$f":"CJ154*365","v":1498.4970336189851},{"$f":"CK154*365","v":1498.4970336189851},{"$f":"CL154*365","v":1498.4970336189851},{"$f":"CM154*365","v":1498.4970336189851},{"$f":"CN154*365","v":1498.4970336189851},{"$f":"CO154*365","v":1498.4970336189851},{"$f":"CP154*365","v":1498.4970336189851},{"$f":"CQ154*365","v":1498.4970336189851},{"$f":"CR154*365","v":1498.4970336189851},{"$f":"CS154*365","v":1498.4970336189851},1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,{"$f":"DH154*365","v":1498.4970336189851},1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,{"$f":"EA154*365","v":1498.4970336189851},1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,{"$f":"EL154*365","v":1498.4970336189851},1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,{"$f":"GX154*365","v":1498.4970336189851},1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851,1498.4970336189851]
[null,null,null,null,"Inventory Months","Months",null,null,{"$f":"I155/30.42","v":4.0068336222182372},{"$f":"J155/30.42","v":4.1480729454727285},4.0944129572892116,4.1467203349342237,4.1050214596180821,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,{"$f":"BS155/30.42","v":49.260257515416995},{"$f":"BT155/30.42","v":49.260257515416995},{"$f":"BU155/30.42","v":49.260257515416995},{"$f":"BV155/30.42","v":49.260257515416995},{"$f":"BW155/30.42","v":49.260257515416995},{"$f":"BX155/30.42","v":49.260257515416995},{"$f":"BY155/30.42","v":49.260257515416995},{"$f":"BZ155/30.42","v":49.260257515416995},{"$f":"CA155/30.42","v":49.260257515416995},{"$f":"CB155/30.42","v":49.260257515416995},{"$f":"CC155/30.42","v":49.260257515416995},{"$f":"CD155/30.42","v":49.260257515416995},{"$f":"CE155/30.42","v":49.260257515416995},{"$f":"CF155/30.42","v":49.260257515416995},{"$f":"CG155/30.42","v":49.260257515416995},{"$f":"CH155/30.42","v":49.260257515416995},{"$f":"CI155/30.42","v":49.260257515416995},{"$f":"CJ155/30.42","v":49.260257515416995},{"$f":"CK155/30.42","v":49.260257515416995},{"$f":"CL155/30.42","v":49.260257515416995},{"$f":"CM155/30.42","v":49.260257515416995},{"$f":"CN155/30.42","v":49.260257515416995},{"$f":"CO155/30.42","v":49.260257515416995},{"$f":"CP155/30.42","v":49.260257515416995},{"$f":"CQ155/30.42","v":49.260257515416995},{"$f":"CR155/30.42","v":49.260257515416995},{"$f":"CS155/30.42","v":49.260257515416995},49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,{"$f":"DH155/30.42","v":49.260257515416995},49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,{"$f":"EA155/30.42","v":49.260257515416995},49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,{"$f":"EL155/30.42","v":49.260257515416995},49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,{"$f":"GX155/30.42","v":49.260257515416995},49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995,49.260257515416995]
[]
[null,null,null,null,"Total Cost of Goods Sold ","USD 000",null,{"$f":"SUM(I158:IS158)","v":361901806.61105222},{"$f":"I149*I142","v":16500000},15620000,15179999.999999996,15220000,15170000.000000002,374884,299907.20000000001,299907.20000000001,299907.20000000001,539832.96000000008,625158.98517686443,703845.7600901929,773859.11501194874,835158.26363569847,887440.41438820597,931345.6171486181,968599.44183456281,1002266.9675193417,1032677.5622465883,1059905.4048592374,1084299.8030257348,1086090.612306088,1087807.6232727082,1089456.0588751626,1091036.29795154,1092553.1816913029,1094007.0870354534,1095400.5263478467,1096741.596285892,1098026.7240674433,1099259.9066897598,1100441.5000917984,1101575.1984966751,1102661.3450230509,1103701.8773783308,1104700.0717832311,1105656.2493632908,1106573.4333635026,1107501.9175169952,1108441.8494280507,1109392.3283136734,1110354.5427416891,1111328.2880156271,1112314.074076006,1113311.6918946458,1114321.6645256956,1115344.1548282285,1116378.9470909857,1117426.5848444707,1118486.8478413795,1119560.2936804451,1120647.0973475077,1121746.6269413906,1122859.8612743202,1123986.5684300214,1125127.3428531808,1126281.9477988021,1127450.9932453921,1128634.6728394299,1129832.742395988,1131045.836169787,1132273.7049324447,1133516.9996338265,1134775.9287404355,{"$f":"BU149*BU142","v":1136049.2985366427},1137338.7099976484,1138643.9010234149,1139965.5660769565,1141303.4377127567,1142658.2288699884,1144030.1707938914,1145418.9878172877,1146825.4217816503,1148249.1914557042,1149685.7328413043,1151135.1737909988,1152596.5558824383,1154071.0866077142,1155558.5292896021,1157059.3828619036,1158573.4071687576,1160101.110731517,1161642.6320291746,1163197.7255787582,1164766.9147573763,1166349.9504891182,1167947.3662868273,1169559.3089402728,1171184.7179339123,1172824.9400030333,1174479.716961459,1176149.6084487608,1177834.3525245148,1179534.5197879251,1181250.2695565594,1182981.3341456326,1184728.3011477033,1186490.8990061963,1188229.2857094533,1189943.7518788318,1191636.2582225315,1193305.3980546482,1194952.2694456505,1196576.3301193283,1198178.6518039629,1199758.7097273578,1201316.7788930398,1202853.8921123499,1204369.5499319511,1205864.759934257,1207361.8262214146,1208860.7510979783,1210361.5368713639,1211864.1858518524,1213368.7003525924,1214875.082689604,1216383.3351817834,1217893.4601509054,1219405.4599216266,1220919.3368214904,1222435.0931809298,1223952.7313332704,1225472.2536147351,1226993.6623644473,1228516.9599244338,1230042.1486396296,1231569.2308578808,1233098.2089299476,{"$f":"EG149*EG142","v":1234629.0852095098},1236161.8620531682,1237696.5418204505,1239233.1268738124,1240771.6195786432,1242312.022303269,1243854.3374189555,1245398.5672999134,1246944.7143232997,1248492.7808692236,1250042.7693207483,1251594.6820638964,1253148.5214876519,1254704.2899839655,1256261.9899477568,1257821.6237769187,1259383.1938723223,1260946.7026378172,1262512.1524802395,1264079.5458094117,1265648.8850381488,1267220.1725822613,1268793.410860559,1270368.6022948541,1271945.7493099659,1273524.8543337244,1275105.9197969723,1276688.948133572,1278273.9417804065,1279860.9031773841,1281449.8347674424,1283040.7389965523,1284633.6183137204,1286228.4751709946,1287825.3120234667,1289424.1313292764,1291024.935549615,1292627.7271487296,1294232.5085939264,1295839.2823555751,1297448.0509071122,1296906.204697853,1296364.584776894,1295823.191049732,1295282.0234219031,1294741.0817989823,1294200.366086585,1293659.8761903644,1293119.612016015,1292579.5734692693,1292039.7604558999,1291500.1728817185,1290960.8106525759,1290421.6736743627,1289882.7618530088,1289344.0750944829,1288805.6133047929,1288267.3763899868,1287729.364256151,1287191.5768094119,1286654.0139559342,1286116.6756019224,1285579.5616536196,1285042.6720173093,{"$f":"GS149*GS142","v":1284506.0065993124},1283969.5653059906,1283433.3480437433,1282897.3547190099,1282361.5852382686,1281826.0395080366,1281290.7174348701,1280755.6189253645,1280220.7438861541,1279686.0922239122,1279151.6638453514,1278617.4586572223,1278083.4765663154,1277549.7174794602,1277016.1813035242,1276482.8679454145,1275949.7773120767,1275416.9093104957,1274884.2638476954,1274351.840830737,1273819.6401667227,1273287.6617627922,1272755.9055261242,1272224.3713639358,1271693.0591834835,1271161.9688920623,1270631.1003970059,1270100.4536056868,1269570.0284255159,1269039.8247639427,1268509.8425284561,1267980.0816265831,1267450.5419658888,1266921.2234539776,1266392.1259984928,1265863.2495071155,1265334.5938875654,1264806.1590476013,1264277.9448950205,1263749.9513376576,1263222.1782833876,1262694.6256401225,1262167.2933158132,1261640.1812184493,1261113.2892560584,1260586.617336707,1260060.1653684995,1259533.9332595789,1259007.9209181268,1258482.1282523626,1257956.5551705444,1257431.2015809687,1256906.06739197]
[null,null,null,null,"Total Inventory","USD 000",null,null,{"$f":"I158*I154","v":5510000},{"$f":"J158*J154","v":5400000},5179999.9999999981,5260000,5190000.0000000009,1539075.5121951222,1231260.4097560977,1231260.4097560977,1231260.4097560977,2216268.7375609763,2566572.2871994148,2889618.5852615172,3177056.4062586799,3428718.3031793875,3643361.1739022727,3823612.7248527319,3976557.2338468409,4114778.295128847,4239628.1197572527,4351411.2468446484,4451561.7490074337,4458913.8651564382,4465963.0044445796,4472730.6095415382,4479218.235756224,4485445.7584531549,4491414.7251528045,4497135.4502929403,4502641.1744683823,4507917.2297244808,4512980.0256188698,4517831.023448729,4522485.3897411292,4526944.5331598958,4531216.4089072151,4535314.4674132923,4539240.0270498199,4543005.4996624226,4546817.3647302883,4550676.2282385631,4554578.3920484893,4558528.7357911933,4562526.4190911837,4566573.5354946377,4570669.2268423568,4574815.6405181494,4579013.4451352721,4583261.7550973371,4587562.8018532395,4591915.6811839892,4596322.6822951967,4600784.5235862089,4605298.6108048661,4609868.9624366956,4614494.6263560802,4619178.0430386364,4623918.2405345682,4628717.7230931465,4633577.2857244369,4638495.9259342216,4643476.2476370698,4648517.2276330041,4653621.538378031,4658790.0357254008,4664017.8189098295,{"$f":"BV158*BV154","v":4669311.4606890939},4674669.8850190043,4680095.9429975515,4685588.5366348382,4691150.5928821936,4696783.0611103205,4702484.8095755232,4708258.8838866968,4714104.1294569056,4720001.8089226391,4725952.4471788667,4731952.1094501168,4738005.7530605439,4744112.4063385911,4750274.1176426746,4756489.9010197911,4762761.8441897752,4769090.5156741599,4775474.9076496419,4781917.1688259328,4788416.2766290242,4794974.4213805944,4801592.2057218328,4808265.2757365899,{"$f":"CT158*CT154","v":4814999.1604079707},{"$f":"CU158*CU154","v":4821792.7997600315},{"$f":"CV158*CV154","v":4828648.491376983},{"$f":"CW158*CW154","v":4835565.159869927},{"$f":"CX158*CX154","v":4842545.1478175335},{"$f":"CY158*CY154","v":4849589.1092935083},{"$f":"CZ158*CZ154","v":4856695.9453256428},{"$f":"DA158*DA154","v":4863868.0682583367},{"$f":"DB158*DB154","v":4871104.3632238572},{"$f":"DC158*DC154","v":4878241.2599858111},{"$f":"DD158*DD154","v":4885279.9516818495},{"$f":"DE158*DE154","v":4892228.4879432609},{"$f":"DF158*DF154","v":4899081.0936614042},{"$f":"DG158*DG154","v":4905842.2769331001},{"$f":"DH158*DH154","v":4912509.8114589173},{"$f":"DI158*DI154","v":4919088.0971885836},{"$f":"DJ158*DJ154","v":4925574.9796848949},{"$f":"DK158*DK154","v":4931971.5879669432},{"$f":"DL158*DL154","v":4938282.1622120738},{"$f":"DM158*DM154","v":4944504.6519289333},{"$f":"DN158*DN154","v":4950643.1937182294},{"$f":"DO158*DO154","v":4956789.3564317543},{"$f":"DP158*DP154","v":4962943.1495307907},{"$f":"DQ158*DQ154","v":4969104.5824883683},{"$f":"DR158*DR154","v":4975273.6647892799},{"$f":"DS158*DS154","v":4981450.4059300898},{"$f":"DT158*DT154","v":4987634.8154191524},{"$f":"DU158*DU154","v":4993826.9027766306},{"$f":"DV158*DV154","v":5000026.677534502},{"$f":"DW158*DW154","v":5006234.1492365794},{"$f":"DX158*DX154","v":5012449.3274385259},{"$f":"DY158*DY154","v":5018672.2217078656},{"$f":"DZ158*DZ154","v":5024902.841624001},{"$f":"EA158*EA154","v":5031141.1967782276},{"$f":"EB158*EB154","v":5037387.2967737494},{"$f":"EC158*EC154","v":5043641.1512256926},{"$f":"ED158*ED154","v":5049902.7697611172},{"$f":"EE158*EE154","v":5056172.1620190395},{"$f":"EF158*EF154","v":5062449.3376504378},{"$f":"EG158*EG154","v":5068734.3063182784},{"$f":"EH158*EH154","v":5075027.0776975164},{"$f":"EI158*EI154","v":5081327.6614751266},{"$f":"EJ158*EJ154","v":5087636.0673501017},{"$f":"EK158*EK154","v":5093952.3050334817},{"$f":"EL158*EL154","v":5100276.3842483591},{"$f":"EM158*EM154","v":5106608.3147298982},{"$f":"EN158*EN154","v":5112948.1062253537},{"$f":"EO158*EO154","v":5119295.7684940752},{"$f":"EP158*EP154","v":5125651.3113075318},{"$f":"EQ158*EQ154","v":5132014.7444493221},{"$f":"ER158*ER154","v":5138386.0777151929},{"$f":"ES158*ES154","v":5144765.3209130503},{"$f":"ET158*ET154","v":5151152.4838629784},{"$f":"EU158*EU154","v":5157547.5763972513},{"$f":"EV158*EV154","v":5163950.6083603501},{"$f":"EW158*EW154","v":5170361.5896089813},{"$f":"EX158*EX154","v":5176780.5300120814},{"$f":"EY158*EY154","v":5183207.4394508451},{"$f":"EZ158*EZ154","v":5189642.3278187327},{"$f":"FA158*FA154","v":5196085.2050214848},{"$f":"FB158*FB154","v":5202536.0809771419},{"$f":"FC158*FC154","v":5208994.9656160595},{"$f":"FD158*FD154","v":5215461.8688809182},{"$f":"FE158*FE154","v":5221936.8007267425},{"$f":"FF158*FF154","v":5228419.7711209208},{"$f":"FG158*FG154","v":5234910.7900432069},{"$f":"FH158*FH154","v":5241409.8674857533},{"$f":"FI158*FI154","v":5247917.0134531129},{"$f":"FJ158*FJ154","v":5254432.2379622599},{"$f":"FK158*FK154","v":5260955.5510426052},{"$f":"FL158*FL154","v":5267486.9627360115},{"$f":"FM158*FM154","v":5274026.4830968045},{"$f":"FN158*FN154","v":5280574.122191797},{"$f":"FO158*FO154","v":5287129.8901002975},{"$f":"FP158*FP154","v":5293693.7969141295},{"$f":"FQ158*FQ154","v":5300265.8527376419},{"$f":"FR158*FR154","v":5306846.0676877322},{"$f":"FS158*FS154","v":5313434.451893853},{"$f":"FT158*FT154","v":5320031.0154980375},{"$f":"FU158*FU154","v":5326635.7686549081},{"$f":"FV158*FV154","v":5324411.234580243},{"$f":"FW158*FW154","v":5322187.6295257062},{"$f":"FX158*FX154","v":5319964.9531033169},{"$f":"FY158*FY154","v":5317743.2049252558},{"$f":"FZ158*FZ154","v":5315522.3846038645},{"$f":"GA158*GA154","v":5313302.4917516494},{"$f":"GB158*GB154","v":5311083.5259812726},{"$f":"GC158*GC154","v":5308865.4869055655},{"$f":"GD158*GD154","v":5306648.3741375152},{"$f":"GE158*GE154","v":5304432.1872902736},{"$f":"GF158*GF154","v":5302216.9259771546},{"$f":"GG158*GG154","v":5300002.5898116305},{"$f":"GH158*GH154","v":5297789.1784073384},{"$f":"GI158*GI154","v":5295576.6913780747},{"$f":"GJ158*GJ154","v":5293365.1283377986},{"$f":"GK158*GK154","v":5291154.488900627},{"$f":"GL158*GL154","v":5288944.7726808432},{"$f":"GM158*GM154","v":5286735.9792928873},{"$f":"GN158*GN154","v":5284528.1083513629},{"$f":"GO158*GO154","v":5282321.1594710341},{"$f":"GP158*GP154","v":5280115.1322668251},{"$f":"GQ158*GQ154","v":5277910.0263538193},{"$f":"GR158*GR154","v":5275705.8413472669},{"$f":"GS158*GS154","v":5273502.5768625699},{"$f":"GT158*GT154","v":5271300.2325153006},{"$f":"GU158*GU154","v":5269098.8079211824},{"$f":"GV158*GV154","v":5266898.3026961079},{"$f":"GW158*GW154","v":5264698.7164561227},{"$f":"GX158*GX154","v":5262500.0488174371},{"$f":"GY158*GY154","v":5260302.2993964218},{"$f":"GZ158*GZ154","v":5258105.4678096054},{"$f":"HA158*HA154","v":5255909.5536736781},{"$f":"HB158*HB154","v":5253714.556605489},{"$f":"HC158*HC154","v":5251520.4762220504},{"$f":"HD158*HD154","v":5249327.3121405281},{"$f":"HE158*HE154","v":5247135.0639782557},{"$f":"HF158*HF154","v":5244943.7313527223},{"$f":"HG158*HG154","v":5242753.3138815751},{"$f":"HH158*HH154","v":5240563.8111826256},{"$f":"HI158*HI154","v":5238375.2228738395},{"$f":"HJ158*HJ154","v":5236187.5485733477},{"$f":"HK158*HK154","v":5234000.7878994383},{"$f":"HL158*HL154","v":5231814.9404705549},{"$f":"HM158*HM154","v":5229630.0059053069},{"$f":"HN158*HN154","v":5227445.9838224594},{"$f":"HO158*HO154","v":5225262.8738409374},{"$f":"HP158*HP154","v":5223080.6755798236},{"$f":"HQ158*HQ154","v":5220899.3886583624},{"$f":"HR158*HR154","v":5218719.012695956},{"$f":"HS158*HS154","v":5216539.5473121647},{"$f":"HT158*HT154","v":5214360.9921267098},{"$f":"HU158*HU154","v":5212183.3467594683},{"$f":"HV158*HV154","v":5210006.6108304793},{"$f":"HW158*HW154","v":5207830.7839599382},{"$f":"HX158*HX154","v":5205655.8657682007},{"$f":"HY158*HY154","v":5203481.8558757789},{"$f":"HZ158*HZ154","v":5201308.7539033443},{"$f":"IA158*IA154","v":5199136.5594717301},{"$f":"IB158*IB154","v":5196965.2722019227},{"$f":"IC158*IC154","v":5194794.8917150684},{"$f":"ID158*ID154","v":5192625.4176324727},{"$f":"IE158*IE154","v":5190456.8495756024},{"$f":"IF158*IF154","v":5188289.1871660734},{"$f":"IG158*IG154","v":5186122.4300256679},{"$f":"IH158*IH154","v":5183956.577776324},{"$f":"II158*II154","v":5181791.6300401352},{"$f":"IJ158*IJ154","v":5179627.5864393562},{"$f":"IK158*IK154","v":5177464.4465963962},{"$f":"IL158*IL154","v":5175302.2101338245},{"$f":"IM158*IM154","v":5173140.876674368},{"$f":"IN158*IN154","v":5170980.4458409082},{"$f":"IO158*IO154","v":5168820.9172564894},{"$f":"IP158*IP154","v":5166662.2905443078},{"$f":"IQ158*IQ154","v":5164504.5653277207},{"$f":"IR158*IR154","v":5162347.7412302401},{"$f":"IS158*IS154","v":5160191.8178755371}]
[]
[null,null,null,"Calculation with Units"]
[null,null,null,null,"Cost of Goods Sold Target Percent",null,null,null,{"$f":"I154","v":0.33393939393939392},0.34571062740076824,0.34123847167325427,0.34559789750328518,0.34212261041529335,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,{"$f":"BU154","v":4.1054713249835206},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,{"$f":"EG154","v":4.1054713249835206},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,{"$f":"GS154","v":4.1054713249835206},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206]
[null,null,null,null,"Units Sold",null,null,{"$f":"SUM(I163:IS163)","v":60362129.818546414},{"$f":"I140","v":2681188.1188118812},2552475.2475247527,2538613.8613861385,2548514.8514851485,2507920.792079208,62698.019801980205,50158.415841584167,50158.415841584167,50158.415841584167,90285.148514851506,104555.62369160831,117715.70780207937,129425.1931716532,139677.25843519176,148421.26277565662,155764.25226595835,161994.82235659668,167625.59665496083,172711.66079853298,177265.42093578362,181345.29753574642,181644.80403834762,181931.96803463809,182207.66304441442,182471.95242700362,182725.64585417832,182968.80636798459,183201.85415236934,183426.14334457653,183641.07640946002,183847.32183063953,184044.93913764355,184234.54617618999,184416.20033165824,184590.22567874144,184757.17015373815,184917.08746375615,185070.48323580122,185225.7689184164,185382.9691978945,185541.93342147334,185702.86037290763,185865.71581743832,186030.58504080915,186197.43308379815,186366.34742535721,186537.35530308879,186710.42064004979,186885.63433978974,187062.95956672789,187242.48957727544,187424.25363719359,187608.14606325104,187794.33055832225,187982.76833523239,188173.55881274768,188366.66239610684,188562.18110205248,188760.14731727156,188960.52020270072,189163.40583519317,189368.7625321857,189576.69916273525,189787.25059212532,{"$f":"BU140","v":190000.21717564936},190215.86667073329,190434.15524207504,190655.1990361514,190878.95332364811,191105.53734111393,191334.9897634954,191567.26448643426,191802.48558028674,192040.60601011911,192280.86246342395,192523.27632308652,192767.68729636713,193014.29733203677,193263.06684666881,193514.07928517254,193767.29448233169,194022.79748653952,194280.61145791659,194540.69534030612,194803.13666667388,195067.89377995691,195335.05590828662,195604.64760173147,195876.49149282722,196150.81281827559,196427.56839735399,196706.85182779652,196988.61930099592,197272.96624764605,197559.91931304513,197849.43372786205,198141.60776486879,198436.39600719101,198727.13501964367,199013.87340761838,199296.93909260965,199576.09681138751,199851.53021234454,200123.14860170733,200391.13122223088,200655.3903076261,200915.97185125767,201173.04858716048,201426.53698353478,201676.60555496675,201926.98458345843,202177.67445443844,202428.6755538139,202679.98826797106,202931.61298377582,203183.55008857441,203435.79997019394,203688.36301694298,203941.23961761218,204194.43016147488,204447.93503828772,204701.75463829117,204955.88935221022,205210.33957125491,205465.10568712102,205720.18809199054,205975.58717853238,206231.30333990295,{"$f":"EG140","v":206487.33696974677},206743.68846219702,207000.35821187627,207257.34661389692,207514.65406386193,207772.28095786544,208030.22769249327,208288.49466482364,208547.08227242774,208805.9909133703,209065.22098621028,209324.77289000142,209584.64702429288,209844.8437891299,210105.36358505432,210366.20681310527,210627.37387481975,210888.86517223332,211150.68110788058,211412.82208479592,211675.28850651407,211938.08077707078,212201.19930100333,212464.64448335132,212728.41672965715,212992.51644596673,213256.94403883003,213521.69991530175,213786.78448294196,214052.19814981672,214317.94132449868,214584.01441606774,214850.41783411166,215117.15198872672,215384.21729051828,215651.6141506015,215919.34298060194,216187.40419265616,216455.79819941241,216724.5254140312,216993.58625018602,216902.96439287078,216812.38038147145,216721.83420018267,216631.32583320566,216540.85526474821,216450.42247902477,216360.0274602563,216269.67019267043,216179.35066050131,216089.06884798969,215998.82473938295,215908.61831893498,215818.44957090629,215728.31847956395,215638.22502918163,215548.1692040395,215458.15098842434,215368.17036662952,215278.22732295492,215188.32184170696,215098.45390719868,215008.62350374964,214918.83061568593,{"$f":"GS140","v":214829.07522734022},214739.35732305169,214649.67688716608,214560.03390403566,214470.42835801924,214380.86023348218,214291.32951479632,214201.83618634008,214112.38023249837,214022.96163766264,213933.58038623084,213844.23646260746,213754.92985120346,213665.66053643636,213576.42850273018,213487.23373451541,213398.07621622906,213308.95593231468,213219.87286722226,213130.8270054083,213041.81833133579,212952.84682947423,212863.9124842996,212775.01528029432,212686.15520194735,212597.33223375407,212508.54636021642,212419.79756584272,212331.08583514782,212242.41115265302,212153.77350288606,212065.17287038118,211976.60923967903,211888.08259532679,211799.59292187801,211711.14020389275,211622.72442593751,211534.34557258521,211446.00362841523,211357.6985780134,211269.43040597197,211181.19909688964,211093.0046353715,211004.84700602913,210916.72619348048,210828.64218234998,210740.59495726845,210652.58450287313,210564.61080380768,210476.67384472216,210388.77361027303,210300.91008512321,210213.08325394199]
[null,null,null,null,"Unadjusted Closing Balance Target - Purchases x Percent",null,null,null,{"$f":"I162*I163","v":895354.33543354331},{"$f":"J162*J163","v":882417.81924671354},{"$f":"K162*K163","v":866272.7142279445},880761.37442916445,858016.40810092876,257404.92243027868,205923.93794422297,205923.93794422297,205923.93794422297,370663.08829960134,429250.11493166559,483278.46288157575,531351.41929667513,573440.97925799235,609339.23834330228,639485.67113539134,665065.09798080695,688182.08040019521,709062.7708986575,727758.10256299307,744507.91895361163,745737.53431168699,746916.47786402516,748048.33582110296,749133.36830282048,750174.89939342299,751173.18791022291,752129.95890636544,753050.77175347577,753933.1732881458,754779.90795070736,755591.22013793292,756369.6463977003,757115.42232403939,757829.87839630968,758515.26415127306,759171.80008192058,759801.56202542526,760439.08294258243,761084.46418225917,761737.08724386035,762397.76822839084,763066.36658602906,763743.23245495022,764428.22231107124,765121.69529672037,765823.76323509368,766534.27801333566,767253.61283336231,767981.61646775308,768718.67177803,769464.89891393657,770219.86399599712,770984.23910166847,771757.8649913168,772541.14982583572,773333.93105006823,774136.62749082595,774949.3721107234,775771.99724615703,776604.93839260598,777448.02442350215,778301.70229763701,779166.11515343224,780040.44335526985,780925.78617358406,{"$f":"BW162*BW163","v":781821.9636437993},782729.45260194538,783648.06941310514,784578.30359951069,785520.31394004577,786473.91115458985,787439.60461043241,788417.20120700193,789403.56718668726,790398.79033631051,791402.2125786253,792414.66300852026,793435.97911737207,794466.50348586333,795506.07121685031,796555.03147407272,797613.47934074141,798681.24626198201,799758.69160187547,800845.64433854434,801942.47079552361,803049.27176241518,804165.3190621807,{"$f":"CT162*CT163","v":805291.53739764041},{"$f":"CU162*CU163","v":806427.74949157599},{"$f":"CV162*CV163","v":807574.33960680082},{"$f":"CW162*CW163","v":808731.1278883341},{"$f":"CX162*CX163","v":809898.5061241528},{"$f":"CY162*CY163","v":811076.58370576485},{"$f":"CZ162*CZ163","v":812265.17683396512},{"$f":"DA162*DA163","v":813464.68896480091},{"$f":"DB162*DB163","v":814674.93364059704},{"$f":"DC162*DC163","v":815868.55431927554},{"$f":"DD162*DD163","v":817045.75054887764},{"$f":"DE162*DE163","v":818207.86860169622},{"$f":"DF162*DF163","v":819353.94261128653},{"$f":"DG162*DG163","v":820484.72654085828},{"$f":"DH162*DH163","v":821599.84804972541},{"$f":"DI162*DI163","v":822700.04301387875},{"$f":"DJ162*DJ163","v":823784.95111133519},{"$f":"DK162*DK163","v":824854.7611665345},{"$f":"DL162*DL163","v":825910.18233410385},{"$f":"DM162*DM163","v":826950.87167663465},{"$f":"DN162*DN163","v":827977.5210259282},{"$f":"DO162*DO163","v":829005.44494777801},{"$f":"DP162*DP163","v":830034.64502455026},{"$f":"DQ162*DQ163","v":831065.12284057552},{"$f":"DR162*DR163","v":832096.87998215156},{"$f":"DS162*DS163","v":833129.91803754517},{"$f":"DT162*DT163","v":834164.23859699513},{"$f":"DU162*DU163","v":835199.84325271461},{"$f":"DV162*DV163","v":836236.73359889328},{"$f":"DW162*DW163","v":837274.91123169998},{"$f":"DX162*DX163","v":838314.37774928531},{"$f":"DY162*DY163","v":839355.1347517838},{"$f":"DZ162*DZ163","v":840397.18384131673},{"$f":"EA162*EA163","v":841440.52662199433},{"$f":"EB162*EB163","v":842485.16469991812},{"$f":"EC162*EC163","v":843531.09968318383},{"$f":"ED162*ED163","v":844578.33318188344},{"$f":"EE162*EE163","v":845626.86680810805},{"$f":"EF162*EF163","v":846676.7021759497},{"$f":"EG162*EG163","v":847727.84090150497},{"$f":"EH162*EH163","v":848780.28460287617},{"$f":"EI162*EI163","v":849834.03490017506},{"$f":"EJ162*EJ163","v":850889.09341552423},{"$f":"EK162*EK163","v":851945.46177306015},{"$f":"EL162*EL163","v":853003.14159893617},{"$f":"EM162*EM163","v":854062.13452132384},{"$f":"EN162*EN163","v":855122.44217041647},{"$f":"EO162*EO163","v":856184.06617843115},{"$f":"EP162*EP163","v":857247.00817961129},{"$f":"EQ162*EQ163","v":858311.26981022919},{"$f":"ER162*ER163","v":859376.8527085887},{"$f":"ES162*ES163","v":860443.75851502712},{"$f":"ET162*ET163","v":861511.98887191899},{"$f":"EU162*EU163","v":862581.54542367731},{"$f":"EV162*EV163","v":863652.42981675663},{"$f":"EW162*EW163","v":864724.64369965566},{"$f":"EX162*EX163","v":865798.18872291979},{"$f":"EY162*EY163","v":866873.06653914333},{"$f":"EZ162*EZ163","v":867949.2788029724},{"$f":"FA162*FA163","v":869026.82717110729},{"$f":"FB162*FB163","v":870105.7133023052},{"$f":"FC162*FC163","v":871185.93885738228},{"$f":"FD162*FD163","v":872267.50549921696},{"$f":"FE162*FE163","v":873350.41489275207},{"$f":"FF162*FF163","v":874434.66870499728},{"$f":"FG162*FG163","v":875520.268605032},{"$f":"FH162*FH163","v":876607.21626400761},{"$f":"FI162*FI163","v":877695.51335515012},{"$f":"FJ162*FJ163","v":878785.16155376309},{"$f":"FK162*FK163","v":879876.16253723006},{"$f":"FL162*FL163","v":880968.51798501657},{"$f":"FM162*FM163","v":882062.22957867349},{"$f":"FN162*FN163","v":883157.29900183924},{"$f":"FO162*FO163","v":884253.72794024262},{"$f":"FP162*FP163","v":885351.51808170485},{"$f":"FQ162*FQ163","v":886450.67111614312},{"$f":"FR162*FR163","v":887551.18873557204},{"$f":"FS162*FS163","v":888653.0726341072},{"$f":"FT162*FT163","v":889756.32450796734},{"$f":"FU162*FU163","v":890860.94605547714},{"$f":"FV162*FV163","v":890488.90061885258},{"$f":"FW162*FW163","v":890117.0105575507},{"$f":"FX162*FX163","v":889745.27580668277},{"$f":"FY162*FY163","v":889373.69630138762},{"$f":"FZ162*FZ163","v":889002.27197683067},{"$f":"GA162*GA163","v":888631.00276820466},{"$f":"GB162*GB163","v":888259.88861072937},{"$f":"GC162*GC163","v":887888.92943965166},{"$f":"GD162*GD163","v":887518.12519024545},{"$f":"GE162*GE163","v":887147.47579781141},{"$f":"GF162*GF163","v":886776.98119767779},{"$f":"GG162*GG163","v":886406.64132519928},{"$f":"GH162*GH163","v":886036.45611575781},{"$f":"GI162*GI163","v":885666.42550476233},{"$f":"GJ162*GJ163","v":885296.54942764889},{"$f":"GK162*GK163","v":884926.8278198801},{"$f":"GL162*GL163","v":884557.26061694592},{"$f":"GM162*GM163","v":884187.84775436309},{"$f":"GN162*GN163","v":883818.58916767524},{"$f":"GO162*GO163","v":883449.48479245289},{"$f":"GP162*GP163","v":883080.53456429369},{"$f":"GQ162*GQ163","v":882711.73841882194},{"$f":"GR162*GR163","v":882343.09629168897},{"$f":"GS162*GS163","v":881974.60811857285},{"$f":"GT162*GT163","v":881606.2738351787},{"$f":"GU162*GU163","v":881238.09337723826},{"$f":"GV162*GV163","v":880870.06668051041},{"$f":"GW162*GW163","v":880502.19368078047},{"$f":"GX162*GX163","v":880134.47431386099},{"$f":"GY162*GY163","v":879766.90851559106},{"$f":"GZ162*GZ163","v":879399.49622183666},{"$f":"HA162*HA163","v":879032.23736849043},{"$f":"HB162*HB163","v":878665.13189147203},{"$f":"HC162*HC163","v":878298.17972672766},{"$f":"HD162*HD163","v":877931.38081023027},{"$f":"HE162*HE163","v":877564.73507797974},{"$f":"HF162*HF163","v":877198.24246600259},{"$f":"HG162*HG163","v":876831.90291035187},{"$f":"HH162*HH163","v":876465.71634710755},{"$f":"HI162*HI163","v":876099.68271237623},{"$f":"HJ162*HJ163","v":875733.80194229132},{"$f":"HK162*HK163","v":875368.07397301286},{"$f":"HL162*HL163","v":875002.49874072708},{"$f":"HM162*HM163","v":874637.0761816476},{"$f":"HN162*HN163","v":874271.80623201432},{"$f":"HO162*HO163","v":873906.68882809358},{"$f":"HP162*HP163","v":873541.72390617873},{"$f":"HQ162*HQ163","v":873176.91140258953},{"$f":"HR162*HR163","v":872812.25125367206},{"$f":"HS162*HS163","v":872447.74339579965},{"$f":"HT162*HT163","v":872083.38776537147},{"$f":"HU162*HU163","v":871719.18429881404},{"$f":"HV162*HV163","v":871355.13293257949},{"$f":"HW162*HW163","v":870991.23360314732},{"$f":"HX162*HX163","v":870627.48624702322},{"$f":"HY162*HY163","v":870263.89080073906},{"$f":"HZ162*HZ163","v":869900.44720085396},{"$f":"IA162*IA163","v":869537.15538395278},{"$f":"IB162*IB163","v":869174.01528664748},{"$f":"IC162*IC163","v":868811.02684557613},{"$f":"ID162*ID163","v":868448.1899974033},{"$f":"IE162*IE163","v":868085.50467882014},{"$f":"IF162*IF163","v":867722.97082654422},{"$f":"IG162*IG163","v":867360.58837731951},{"$f":"IH162*IH163","v":866998.3572679162},{"$f":"II162*II163","v":866636.27743513114},{"$f":"IJ162*IJ163","v":866274.34881578747},{"$f":"IK162*IK163","v":865912.57134673477},{"$f":"IL162*IL163","v":865550.94496484892},{"$f":"IM162*IM163","v":865189.46960703237},{"$f":"IN162*IN163","v":864828.14521021361},{"$f":"IO162*IO163","v":864466.97171134769},{"$f":"IP162*IP163","v":864105.94904741575},{"$f":"IQ162*IQ163","v":863745.07715542556},{"$f":"IR162*IR163","v":863384.35597241099},{"$f":"IS162*IS163","v":863023.78543543234}]
[null,null,null,null,"Adjustment",null,null,null,null,{"$f":"J164-I179","v":-12936.516186829656},{"$f":"K164-J179","v":-16145.105018769042},14488.660201219842,-22744.966328235692,-600611.48567064991,-798387.84969465935,-763276.95860555035,-728166.06751644134,-528316.02607195394,-406529.39547949366,-279312.11094545765,-148838.15906890272,-16150.963887428283,117521.3761025159,30146.432792089065,25579.426845415612,23116.982419388252,20880.690498462296,18695.331664335565,16749.816390618565,1229.6153580752434,1178.9435523382854,1131.8579570777947,1085.0324817176443,1041.5310906025115,998.28851679991931,956.77099614252802,920.8128471103264,882.40153467003256,846.73466256156098,811.31218722555786,778.42625976738054,745.7759263390908,714.45607227028813,685.38575496338308,656.53593064751476,629.76194350467995,637.52091715717688,645.38123967673164,652.62306160107255,660.68098453048151,668.59835763822775,676.86586892115884,684.98985612101387,693.47298564913217,702.0679383733077,710.51477824198082,719.33482002653182,728.00363439077046,737.05531027691904,746.22713590657804,754.96508206054568,764.37510567135178,773.62588964833412,783.28483451891225,792.78122423251625,802.69644075771794,812.74461989745032,822.62513543362729,832.94114644895308,843.08603089605458,853.67787413485348,864.41285579523537,874.32820183760487,885.34281831420958,{"$f":"BW164-BV179","v":896.17747021524701},907.48895814607386,918.61681115976535,930.23418640554883,942.01034053508192,953.59721454407554,965.69345584255643,977.59659656952135,986.36597968533169,995.22314962325618,1003.422242314904,1012.4504298949614,1021.31610885181,1030.5243684912566,1039.5677309869789,1048.9602572224103,1058.4478666686919,1067.7669212406036,1077.4453398934565,1086.9527366688708,1096.8264569793828,1106.8009668915765,1116.0472997655161,1126.2183354597073,1136.2120939354645,1146.5901152248261,1156.788281533285,1167.3782358187018,1178.077581612044,1188.5931282002712,1199.512130835792,1210.2446757961297,1193.6206786785042,1177.1962296020938,1162.1180528185796,1146.0740095903166,1130.7839295716258,1115.121508867247,1100.1949641533429,1084.9080974564422,1069.810055199312,1055.421167569235,1040.6893425307935,1026.6493492935551,1027.9239218498114,1029.2000767722493,1030.4778160253773,1031.7571415760322,1033.038055393612,1034.3205594499595,1035.6046557194786,1036.890346178785,1038.1776328067062,1039.4665175853297,1040.7570024984889,1042.0490895328112,1043.3427806776017,1044.6380779237952,1045.9349832657026,1047.2334986996138,1048.5336262246128,1049.8353678415297,1051.138725555269,1052.4437013712013,{"$f":"EI164-EH179","v":1053.7502972990042},1055.0585153491702,1056.3683575359173,1057.6798258760246,1058.9929223875515,1060.3076490925159,1061.6240080146817,1062.9420011801412,1064.2616306177806,1065.5828983596293,1066.9058064384153,1068.2303568917559,1069.5565517581999,1070.8843930793228,1072.2138828991447,1073.5450232641306,1074.8778162235394,1076.2122638289584,1077.5483681347687,1078.8861311977962,1080.2255550770788,1081.5666418346809,1082.909393535112,1084.2538122453261,1085.5999000347219,1086.9476589756086,1088.2970911425073,1089.6481986129656,1091.0009834668599,1092.3554477866273,1093.7115936568007,1095.0694231658708,1096.42893840326,1097.7901414623484,1099.1530344382627,1100.5176194289234,1101.8838985351613,1103.2518738601357,1104.6215475097997,-372.0454366246704,-371.89006130176131,-371.73475086793769,-371.57950529502705,-371.42432455695234,-371.26920862600673,-371.11415747529827,-370.95917107758578,-370.80424940621015,-370.6493924340466,-370.49460013373755,-370.33987247839104,-370.18520944146439,-370.03061099548358,-369.87607711344026,-369.72160776867531,-369.56720293418039,-369.41286258283071,-369.25858668796718,-369.10437522234861,-368.95022815908305,-368.79614547174424,-368.64212713309098,-368.48817311623134,-368.33428339404054,{"$f":"GU164-GT179","v":-368.18045794044156},-368.02669672784396,-367.87299972993787,-367.71936691959854,-367.56579826993402,-367.4122937542852,-367.25885334622581,-367.10547701839823,-366.95216474449262,-366.7989164973842,-366.64573225053027,-366.49261197715532,-366.33955565083306,-366.18656324432231,-366.03363473131321,-365.88077008503024,-365.72796927834861,-365.57523228565697,-365.42255907948129,-365.2699496333953,-365.1174039208563,-364.96492191473953,-364.81250358908437,-364.66014891758095,-364.50785787240602,-364.35563042818103,-364.20346655743197,-364.05136623454746,-363.89932943216991,-363.74735612410586,-363.59544628416188,-363.44359988498036,-363.29181690118276,-363.14009730541147,-362.98844107135665,-362.83684817294125,-362.6853185830405,-362.5338522758102,-362.38244922482409,-362.23110940342303,-362.07983278506435,-361.92861934367102,-361.77746905270033,-361.62638188595884,-361.47535781655461,-361.32439681864344,-361.17349886591546,-361.02266393206082,-360.87189199018758,-360.72118301456794,-360.5705369785428]
[null,null,null,null,"Implied Historic Purchases",null,null,null,{"$f":"I163+I165","v":2681188.1188118812},{"$f":"J163+J165","v":2539538.7313379231},2522468.7563673696,2563003.5116863684,2485175.8257509721,-537913.46586866968,-748229.43385307514,-713118.54276396614,-678007.65167485713,-438030.87755710242,-301973.77178788534,-161596.40314337827,-19412.965897249524,123526.29454776348,265942.6388781725,185910.68505804741,187574.24920201229,190742.57907434908,193592.35129699527,195960.75260011919,198095.11392636498,182874.41939642286,183110.91158697638,183339.52100149222,183556.98490872126,183767.17694478083,183967.09488478451,184158.62514851187,184346.95619168686,184523.47794413005,184694.05649320109,184856.25132486911,185012.97243595737,185161.97625799733,185304.68175101173,185442.55590870153,185573.62339440366,185700.2451793059,185863.28983557358,186028.35043757124,186194.55648307441,186363.54135743811,186534.31417507655,186707.45090973031,186882.42293991917,187059.82041100634,187239.42324146209,187420.93541829177,187604.96915981628,187790.96320111866,187979.54488755236,188170.48077310016,188363.11114531159,188558.70566399361,188756.39422488073,188956.84364726659,189159.44362033936,189364.87754281019,189572.89193716901,189783.14533813435,189996.34698164213,190211.84856308176,190430.37703687011,190651.66344792055,190874.54537748697,{"$f":"BV163+BV165","v":191101.2094890475},191330.33271229028,191562.68799429748,191797.57013480787,192035.77152751948,192277.00010403048,192520.86170097833,192768.1790361293,193018.20260668863,193267.22844310928,193518.49947270978,193771.10953868204,194026.74776193174,194284.38295552062,194544.6036536638,194806.86221331867,195071.75774376193,195339.05932458528,195608.46226154672,195880.58200656733,196154.84651662578,196431.88236526601,196711.44856862305,196992.53879259274,{"$f":"CT163+CT165","v":197277.0311537353},{"$f":"CU163+CU165","v":197563.78049128945},{"$f":"CV163+CV165","v":197853.44194302135},{"$f":"CW163+CW165","v":198145.40758252921},{"$f":"CX163+CX165","v":198440.34448346475},{"$f":"CY163+CY165","v":198737.99689465718},{"$f":"CZ163+CZ165","v":199038.02685606232},{"$f":"DA163+DA165","v":199341.11989570459},{"$f":"DB163+DB165","v":199646.64068298714},{"$f":"DC163+DC165","v":199920.75569832217},{"$f":"DD163+DD165","v":200191.06963722047},{"$f":"DE163+DE165","v":200459.05714542823},{"$f":"DF163+DF165","v":200722.17082097783},{"$f":"DG163+DG165","v":200982.31414191617},{"$f":"DH163+DH165","v":201238.27011057458},{"$f":"DI163+DI165","v":201491.32618638422},{"$f":"DJ163+DJ165","v":201740.29840508255},{"$f":"DK163+DK165","v":201985.78190645698},{"$f":"DL163+DL165","v":202228.46975472971},{"$f":"DM163+DM165","v":202467.22632606557},{"$f":"DN163+DN165","v":202703.25490426031},{"$f":"DO163+DO165","v":202954.90850530824},{"$f":"DP163+DP165","v":203206.87453121069},{"$f":"DQ163+DQ165","v":203459.15336983927},{"$f":"DR163+DR165","v":203711.74540954709},{"$f":"DS163+DS165","v":203964.65103916943},{"$f":"DT163+DT165","v":204217.87064802437},{"$f":"DU163+DU165","v":204471.40462591342},{"$f":"DV163+DV165","v":204725.25336312177},{"$f":"DW163+DW165","v":204979.41725041889},{"$f":"DX163+DX165","v":205233.89667906021},{"$f":"DY163+DY165","v":205488.69204078621},{"$f":"DZ163+DZ165","v":205743.80372782398},{"$f":"EA163+EA165","v":205999.23213288782},{"$f":"EB163+EB165","v":206254.97764917871},{"$f":"EC163+EC165","v":206511.04067038672},{"$f":"ED163+ED165","v":206767.42159069015},{"$f":"EE163+EE165","v":207024.120804757},{"$f":"EF163+EF165","v":207281.13870774448},{"$f":"EG163+EG165","v":207538.47569530204},{"$f":"EH163+EH165","v":207796.13216356823},{"$f":"EI163+EI165","v":208054.10850917528},{"$f":"EJ163+EJ165","v":208312.40512924609},{"$f":"EK163+EK165","v":208571.02242139785},{"$f":"EL163+EL165","v":208829.96078374147},{"$f":"EM163+EM165","v":209089.22061488082},{"$f":"EN163+EN165","v":209348.80231391615},{"$f":"EO163+EO165","v":209608.70628044242},{"$f":"EP163+EP165","v":209868.93291455045},{"$f":"EQ163+EQ165","v":210129.48261682806},{"$f":"ER163+ER165","v":210390.35578836105},{"$f":"ES163+ES165","v":210651.55283073129},{"$f":"ET163+ET165","v":210913.07414602165},{"$f":"EU163+EU165","v":211174.92013681252},{"$f":"EV163+EV165","v":211437.09120618459},{"$f":"EW163+EW165","v":211699.58775771889},{"$f":"EX163+EX165","v":211962.41019549745},{"$f":"EY163+EY165","v":212225.55892410412},{"$f":"EZ163+EZ165","v":212489.03434862487},{"$f":"FA163+FA165","v":212752.83687464884},{"$f":"FB163+FB165","v":213016.96690826857},{"$f":"FC163+FC165","v":213281.42485608041},{"$f":"FD163+FD165","v":213546.211125186},{"$f":"FE163+FE165","v":213811.32612319227},{"$f":"FF163+FF165","v":214076.77025821205},{"$f":"FG163+FG165","v":214342.54393886475},{"$f":"FH163+FH165","v":214608.64757427736},{"$f":"FI163+FI165","v":214875.08157408447},{"$f":"FJ163+FJ165","v":215141.84634842968},{"$f":"FK163+FK165","v":215408.94230796554},{"$f":"FL163+FL165","v":215676.36986385437},{"$f":"FM163+FM165","v":215944.12942776846},{"$f":"FN163+FN165","v":216212.22141189259},{"$f":"FO163+FO165","v":216480.64622892154},{"$f":"FP163+FP165","v":216749.40429206385},{"$f":"FQ163+FQ165","v":217018.4960150402},{"$f":"FR163+FR165","v":217287.92181208509},{"$f":"FS163+FS165","v":217557.68209794757},{"$f":"FT163+FT165","v":217827.77728789134},{"$f":"FU163+FU165","v":218098.20779769582},{"$f":"FV163+FV165","v":216530.91895624611},{"$f":"FW163+FW165","v":216440.49032016969},{"$f":"FX163+FX165","v":216350.09944931473},{"$f":"FY163+FY165","v":216259.74632791063},{"$f":"FZ163+FZ165","v":216169.43094019126},{"$f":"GA163+GA165","v":216079.15327039876},{"$f":"GB163+GB165","v":215988.913302781},{"$f":"GC163+GC165","v":215898.71102159284},{"$f":"GD163+GD165","v":215808.5464110951},{"$f":"GE163+GE165","v":215718.41945555565},{"$f":"GF163+GF165","v":215628.33013924921},{"$f":"GG163+GG165","v":215538.27844645659},{"$f":"GH163+GH165","v":215448.26436146483},{"$f":"GI163+GI165","v":215358.28786856847},{"$f":"GJ163+GJ165","v":215268.34895206819},{"$f":"GK163+GK165","v":215178.44759627082},{"$f":"GL163+GL165","v":215088.58378549016},{"$f":"GM163+GM165","v":214998.75750404669},{"$f":"GN163+GN165","v":214908.96873626695},{"$f":"GO163+GO165","v":214819.21746648461},{"$f":"GP163+GP165","v":214729.5036790396},{"$f":"GQ163+GQ165","v":214639.82735827789},{"$f":"GR163+GR165","v":214550.18848855284},{"$f":"GS163+GS165","v":214460.58705422399},{"$f":"GT163+GT165","v":214371.02303965765},{"$f":"GU163+GU165","v":214281.49642922563},{"$f":"GV163+GV165","v":214192.00720730782},{"$f":"GW163+GW165","v":214102.5553582893},{"$f":"GX163+GX165","v":214013.14086656258},{"$f":"GY163+GY165","v":213923.76371652639},{"$f":"GZ163+GZ165","v":213834.42389258579},{"$f":"HA163+HA165","v":213745.12137915214},{"$f":"HB163+HB165","v":213655.85616064424},{"$f":"HC163+HC165","v":213566.62822148635},{"$f":"HD163+HD165","v":213477.43754611007},{"$f":"HE163+HE165","v":213388.28411895293},{"$f":"HF163+HF165","v":213299.16792445921},{"$f":"HG163+HG165","v":213210.08894707935},{"$f":"HH163+HH165","v":213121.04717127109},{"$f":"HI163+HI165","v":213032.04258149775},{"$f":"HJ163+HJ165","v":212943.07516222965},{"$f":"HK163+HK165","v":212854.14489794392},{"$f":"HL163+HL165","v":212765.25177312264},{"$f":"HM163+HM165","v":212676.39577225631},{"$f":"HN163+HN165","v":212587.57687984084},{"$f":"HO163+HO165","v":212498.79508037874},{"$f":"HP163+HP165","v":212410.05035837958},{"$f":"HQ163+HQ165","v":212321.34269835826},{"$f":"HR163+HR165","v":212232.67208483649},{"$f":"HS163+HS165","v":212144.03850234402},{"$f":"HT163+HT165","v":212055.44193541454},{"$f":"HU163+HU165","v":211966.88236859039},{"$f":"HV163+HV165","v":211878.35978641847},{"$f":"HW163+HW165","v":211789.87417345389},{"$f":"HX163+HX165","v":211701.42551425708},{"$f":"HY163+HY165","v":211613.01379339487},{"$f":"HZ163+HZ165","v":211524.63899544181},{"$f":"IA163+IA165","v":211436.30110497682},{"$f":"IB163+IB165","v":211348.00010658734},{"$f":"IC163+IC165","v":211259.73598486616},{"$f":"ID163+ID165","v":211171.50872441227},{"$f":"IE163+IE165","v":211083.31830983219},{"$f":"IF163+IF165","v":210995.16472573759},{"$f":"IG163+IG165","v":210907.04795674715},{"$f":"IH163+IH165","v":210818.96798748622},{"$f":"II163+II165","v":210730.92480258644},{"$f":"IJ163+IJ165","v":210642.91838668546},{"$f":"IK163+IK165","v":210554.94872442778},{"$f":"IL163+IL165","v":210467.01580046403},{"$f":"IM163+IM165","v":210379.11959945189},{"$f":"IN163+IN165","v":210291.26010605448},{"$f":"IO163+IO165","v":210203.43730494176},{"$f":"IP163+IP165","v":210115.6511807901},{"$f":"IQ163+IQ165","v":210027.90171828284},{"$f":"IR163+IR165","v":209940.18890210864},{"$f":"IS163+IS165","v":209852.51271696345}]
[]
[null,null,null,null,"Minimum Purchase Percent","%",{"$f":"'Model Parameters'!G17","v":0.3},null,{"$f":"$G$168","v":0.3},{"$f":"$G$168","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"$G$168","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"$G$168","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,{"$f":"$G$168","v":0.3},0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3,0.3]
[null,null,null,null,"Minimum Purchases","Units",null,null,{"$f":"IF(NOT(I4),I168*I413)","v":false},{"$f":"IF(NOT(J4),J168*J413)","v":false},{"$f":"IF(NOT(K4),K168*K413)","v":false},{"$f":"IF(NOT(L4),L168*L413)","v":false},{"$f":"IF(NOT(M4),M168*M413)","v":false},{"$f":"IF(NOT(N4),N168*N140)","v":18809.405940594061},15047.524752475249,15047.524752475249,15047.524752475249,27085.54455445545,31366.687107482492,35314.71234062381,38827.557951495961,41903.177530557528,44526.378832696988,46729.275679787504,48598.446706979004,50287.678996488248,51813.498239559893,53179.626280735087,54403.589260723922,54493.441211504287,54579.590410391429,54662.298913324325,54741.585728101083,54817.693756253495,54890.641910395374,54960.556245710803,55027.84300337296,55092.322922838001,55154.19654919186,55213.481741293064,55270.363852856994,55324.860099497469,55377.06770362243,55427.151046121442,55475.126239126846,55521.144970740366,55567.730675524923,55614.890759368347,55662.580026442003,55710.858111872287,55759.714745231497,55809.175512242742,55859.229925139443,55909.904227607163,55961.206590926631,56013.126192014934,56065.69030193692,56118.887870018363,56172.74687318263,56227.276091158077,56282.443818975313,56338.299167496676,56394.830500569718,56452.067643824303,56509.998718832052,56568.65433061574,56628.044195181465,56688.156060810215,56749.021750557949,56810.628759655709,56873.009748820572,56936.175177637597,57000.065152694806,57064.760001219984,57130.246572622513,57196.559710845417,57263.685997094428,{"$f":"IF(NOT(BZ4),BZ168*BZ140)","v":57331.66120233418},57400.496929048619,57470.179345930279,57540.745674086022,57612.181803035732,57684.258739027187,57756.982896925954,57830.306188910137,57904.289199611034,57978.920054000642,58054.22378555176,58130.188344699505,58206.839245961855,58284.183437374973,58362.208602091836,58440.94100000216,58520.368133987075,58600.516772485986,58681.394280519438,58762.947447848164,58845.243845482677,58928.270519206191,59012.055548338954,59096.585790298777,59181.889874293811,59267.975793913538,59354.830118358615,59442.482329460632,59530.918802157299,59618.140505893098,59704.162022285513,59789.08172778289,59872.829043416248,59955.459063703362,60036.944580512194,60117.339366669257,60196.61709228783,60274.791555377298,60351.914576148141,60427.961095060433,60502.981666490021,60578.095375037527,60653.30233633153,60728.602666144165,60803.996480391317,60879.48389513274,60955.065026572323,61030.739991058181,61106.50890508289,61182.371885283654,61258.329048442465,61334.380511486313,61410.52639148735,61486.766805663065,61563.101871376472,61639.531706136302,61716.056427597156,61792.676153559711,61869.391001970886,61946.201090924027,62023.106538659107,62100.107463562876,62177.203984169071,62254.396219158574,{"$f":"IF(NOT(EL4),EL168*EL140)","v":62331.684287359632},62409.068307747977,62486.548399447085,62564.124681728317,62641.797274011085,62719.566295863078,62797.431867000421,62875.394107287859,62953.453136738965,63031.609075516295,63109.862043931578,63188.212162445925,63266.659551669989,63345.20433236417,63423.846625438775,63502.58655195422,63581.42423312123,63660.359790300994,63739.393345005396,63818.52501889714,63897.754933790013,63977.083211649006,64056.509974590525,64136.035344882584,64215.659444945013,64295.382397349604,64375.204324820319,64455.125350233495,64535.145596618015,64615.265187155484,64695.484245180443,64775.802894180582,64856.221257796846,64936.739459823722,65017.357624209355,65098.075875055802,65070.889317861234,65043.714114441435,65016.550260054799,64989.397749961696,64962.256579424458,64935.126743707428,64908.008238076887,64880.901057801122,64853.805198150389,64826.720654396908,64799.64742181488,64772.585495680491,64745.534871271884,64718.495543869183,64691.467508754489,64664.450761211847,64637.445296527301,64610.451109988855,64583.468196886475,64556.496552512086,64529.536172159598,64502.587051124887,64475.649184705777,64448.722568202065,64421.807196915506,64394.903066149818,64368.010171210699,64341.128507405767,{"$f":"IF(NOT(GX4),GX168*GX140)","v":64314.258070044649},64287.398854438892,64260.550855902024,64233.714069749505,64206.888491298785,64180.074115869247,64153.270938782232,64126.478955361032,64099.698160930908,64072.928550819051,64046.170120354618,64019.422864868713,63992.686779694399,63965.961860166673,63939.248101622485,63912.54549940073,63885.854048842266,63859.173745289874,63832.504584088296,63805.846560584199,63779.199670126218,63752.563908064927,63725.939269752809,63699.325750544347,63672.723345795901,63646.132050865817,63619.551861114349,63592.982771903706,63566.424778598033,63539.877876563398,63513.342061167823,63486.817327781253,63460.30367177556,63433.801088524568,63407.309573404018,63380.82912179159,63354.359729066891,63327.901390611449,63301.454101808733,63275.017858044142,63248.592654704989,63222.178487180528,63195.775350861935,63169.383241142299,63143.002153416644,63116.632083081902,63090.273025536961,63063.924976182592]
[null,null,null,null,"Shock Period","Flag",{"$f":"'Model Parameters'!G9","v":"2020-03-31"},null,{"$f":"$G$170=I8","v":false},false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$170=BU8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$170=EG8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$G$170=GS8","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Shock Period Purchases","Units",null,null,{"$f":"G163/12*I170","v":0},{"$f":"I163/12*J170","v":0},0,0,0,208993.399339934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU163/12*BV170","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,{"$f":"CS163/12*CT170","v":0},{"$f":"CT163/12*CU170","v":0},{"$f":"CU163/12*CV170","v":0},{"$f":"CV163/12*CW170","v":0},{"$f":"CW163/12*CX170","v":0},{"$f":"CX163/12*CY170","v":0},{"$f":"CY163/12*CZ170","v":0},{"$f":"CZ163/12*DA170","v":0},{"$f":"DA163/12*DB170","v":0},{"$f":"DB163/12*DC170","v":0},{"$f":"DC163/12*DD170","v":0},{"$f":"DD163/12*DE170","v":0},{"$f":"DE163/12*DF170","v":0},{"$f":"DF163/12*DG170","v":0},{"$f":"DG163/12*DH170","v":0},{"$f":"DH163/12*DI170","v":0},{"$f":"DI163/12*DJ170","v":0},{"$f":"DJ163/12*DK170","v":0},{"$f":"DK163/12*DL170","v":0},{"$f":"DL163/12*DM170","v":0},{"$f":"DM163/12*DN170","v":0},{"$f":"DN163/12*DO170","v":0},{"$f":"DO163/12*DP170","v":0},{"$f":"DP163/12*DQ170","v":0},{"$f":"DQ163/12*DR170","v":0},{"$f":"DR163/12*DS170","v":0},{"$f":"DS163/12*DT170","v":0},{"$f":"DT163/12*DU170","v":0},{"$f":"DU163/12*DV170","v":0},{"$f":"DV163/12*DW170","v":0},{"$f":"DW163/12*DX170","v":0},{"$f":"DX163/12*DY170","v":0},{"$f":"DY163/12*DZ170","v":0},{"$f":"DZ163/12*EA170","v":0},{"$f":"EA163/12*EB170","v":0},{"$f":"EB163/12*EC170","v":0},{"$f":"EC163/12*ED170","v":0},{"$f":"ED163/12*EE170","v":0},{"$f":"EE163/12*EF170","v":0},{"$f":"EF163/12*EG170","v":0},{"$f":"EG163/12*EH170","v":0},{"$f":"EH163/12*EI170","v":0},{"$f":"EI163/12*EJ170","v":0},{"$f":"EJ163/12*EK170","v":0},{"$f":"EK163/12*EL170","v":0},{"$f":"EL163/12*EM170","v":0},{"$f":"EM163/12*EN170","v":0},{"$f":"EN163/12*EO170","v":0},{"$f":"EO163/12*EP170","v":0},{"$f":"EP163/12*EQ170","v":0},{"$f":"EQ163/12*ER170","v":0},{"$f":"ER163/12*ES170","v":0},{"$f":"ES163/12*ET170","v":0},{"$f":"ET163/12*EU170","v":0},{"$f":"EU163/12*EV170","v":0},{"$f":"EV163/12*EW170","v":0},{"$f":"EW163/12*EX170","v":0},{"$f":"EX163/12*EY170","v":0},{"$f":"EY163/12*EZ170","v":0},{"$f":"EZ163/12*FA170","v":0},{"$f":"FA163/12*FB170","v":0},{"$f":"FB163/12*FC170","v":0},{"$f":"FC163/12*FD170","v":0},{"$f":"FD163/12*FE170","v":0},{"$f":"FE163/12*FF170","v":0},{"$f":"FF163/12*FG170","v":0},{"$f":"FG163/12*FH170","v":0},{"$f":"FH163/12*FI170","v":0},{"$f":"FI163/12*FJ170","v":0},{"$f":"FJ163/12*FK170","v":0},{"$f":"FK163/12*FL170","v":0},{"$f":"FL163/12*FM170","v":0},{"$f":"FM163/12*FN170","v":0},{"$f":"FN163/12*FO170","v":0},{"$f":"FO163/12*FP170","v":0},{"$f":"FP163/12*FQ170","v":0},{"$f":"FQ163/12*FR170","v":0},{"$f":"FR163/12*FS170","v":0},{"$f":"FS163/12*FT170","v":0},{"$f":"FT163/12*FU170","v":0},{"$f":"FU163/12*FV170","v":0},{"$f":"FV163/12*FW170","v":0},{"$f":"FW163/12*FX170","v":0},{"$f":"FX163/12*FY170","v":0},{"$f":"FY163/12*FZ170","v":0},{"$f":"FZ163/12*GA170","v":0},{"$f":"GA163/12*GB170","v":0},{"$f":"GB163/12*GC170","v":0},{"$f":"GC163/12*GD170","v":0},{"$f":"GD163/12*GE170","v":0},{"$f":"GE163/12*GF170","v":0},{"$f":"GF163/12*GG170","v":0},{"$f":"GG163/12*GH170","v":0},{"$f":"GH163/12*GI170","v":0},{"$f":"GI163/12*GJ170","v":0},{"$f":"GJ163/12*GK170","v":0},{"$f":"GK163/12*GL170","v":0},{"$f":"GL163/12*GM170","v":0},{"$f":"GM163/12*GN170","v":0},{"$f":"GN163/12*GO170","v":0},{"$f":"GO163/12*GP170","v":0},{"$f":"GP163/12*GQ170","v":0},{"$f":"GQ163/12*GR170","v":0},{"$f":"GR163/12*GS170","v":0},{"$f":"GS163/12*GT170","v":0},{"$f":"GT163/12*GU170","v":0},{"$f":"GU163/12*GV170","v":0},{"$f":"GV163/12*GW170","v":0},{"$f":"GW163/12*GX170","v":0},{"$f":"GX163/12*GY170","v":0},{"$f":"GY163/12*GZ170","v":0},{"$f":"GZ163/12*HA170","v":0},{"$f":"HA163/12*HB170","v":0},{"$f":"HB163/12*HC170","v":0},{"$f":"HC163/12*HD170","v":0},{"$f":"HD163/12*HE170","v":0},{"$f":"HE163/12*HF170","v":0},{"$f":"HF163/12*HG170","v":0},{"$f":"HG163/12*HH170","v":0},{"$f":"HH163/12*HI170","v":0},{"$f":"HI163/12*HJ170","v":0},{"$f":"HJ163/12*HK170","v":0},{"$f":"HK163/12*HL170","v":0},{"$f":"HL163/12*HM170","v":0},{"$f":"HM163/12*HN170","v":0},{"$f":"HN163/12*HO170","v":0},{"$f":"HO163/12*HP170","v":0},{"$f":"HP163/12*HQ170","v":0},{"$f":"HQ163/12*HR170","v":0},{"$f":"HR163/12*HS170","v":0},{"$f":"HS163/12*HT170","v":0},{"$f":"HT163/12*HU170","v":0},{"$f":"HU163/12*HV170","v":0},{"$f":"HV163/12*HW170","v":0},{"$f":"HW163/12*HX170","v":0},{"$f":"HX163/12*HY170","v":0},{"$f":"HY163/12*HZ170","v":0},{"$f":"HZ163/12*IA170","v":0},{"$f":"IA163/12*IB170","v":0},{"$f":"IB163/12*IC170","v":0},{"$f":"IC163/12*ID170","v":0},{"$f":"ID163/12*IE170","v":0},{"$f":"IE163/12*IF170","v":0},{"$f":"IF163/12*IG170","v":0},{"$f":"IG163/12*IH170","v":0},{"$f":"IH163/12*II170","v":0},{"$f":"II163/12*IJ170","v":0},{"$f":"IJ163/12*IK170","v":0},{"$f":"IK163/12*IL170","v":0},{"$f":"IL163/12*IM170","v":0},{"$f":"IM163/12*IN170","v":0},{"$f":"IN163/12*IO170","v":0},{"$f":"IO163/12*IP170","v":0},{"$f":"IP163/12*IQ170","v":0},{"$f":"IQ163/12*IR170","v":0},{"$f":"IR163/12*IS170","v":0}]
[null,null,null,null,"Sub-total Applied Purchases","Units",null,null,{"$f":"IF(I170,I171,I169)","v":false},{"$f":"IF(J170,J171,J169)","v":false},false,false,false,208993.399339934,15047.524752475249,15047.524752475249,15047.524752475249,27085.54455445545,31366.687107482492,35314.71234062381,38827.557951495961,41903.177530557528,44526.378832696988,46729.275679787504,48598.446706979004,50287.678996488248,51813.498239559893,53179.626280735087,54403.589260723922,54493.441211504287,54579.590410391429,54662.298913324325,54741.585728101083,54817.693756253495,54890.641910395374,54960.556245710803,55027.84300337296,55092.322922838001,55154.19654919186,55213.481741293064,55270.363852856994,55324.860099497469,55377.06770362243,55427.151046121442,55475.126239126846,55521.144970740366,55567.730675524923,55614.890759368347,55662.580026442003,55710.858111872287,55759.714745231497,55809.175512242742,55859.229925139443,55909.904227607163,55961.206590926631,56013.126192014934,56065.69030193692,56118.887870018363,56172.74687318263,56227.276091158077,56282.443818975313,56338.299167496676,56394.830500569718,56452.067643824303,56509.998718832052,56568.65433061574,56628.044195181465,56688.156060810215,56749.021750557949,56810.628759655709,56873.009748820572,56936.175177637597,57000.065152694806,{"$f":"IF(BV170,BV171,BV169)","v":57064.760001219984},57130.246572622513,57196.559710845417,57263.685997094428,57331.66120233418,57400.496929048619,57470.179345930279,57540.745674086022,57612.181803035732,57684.258739027187,57756.982896925954,57830.306188910137,57904.289199611034,57978.920054000642,58054.22378555176,58130.188344699505,58206.839245961855,58284.183437374973,58362.208602091836,58440.94100000216,58520.368133987075,58600.516772485986,58681.394280519438,58762.947447848164,{"$f":"IF(CT170,CT171,CT169)","v":58845.243845482677},{"$f":"IF(CU170,CU171,CU169)","v":58928.270519206191},{"$f":"IF(CV170,CV171,CV169)","v":59012.055548338954},{"$f":"IF(CW170,CW171,CW169)","v":59096.585790298777},{"$f":"IF(CX170,CX171,CX169)","v":59181.889874293811},{"$f":"IF(CY170,CY171,CY169)","v":59267.975793913538},{"$f":"IF(CZ170,CZ171,CZ169)","v":59354.830118358615},{"$f":"IF(DA170,DA171,DA169)","v":59442.482329460632},{"$f":"IF(DB170,DB171,DB169)","v":59530.918802157299},{"$f":"IF(DC170,DC171,DC169)","v":59618.140505893098},{"$f":"IF(DD170,DD171,DD169)","v":59704.162022285513},{"$f":"IF(DE170,DE171,DE169)","v":59789.08172778289},{"$f":"IF(DF170,DF171,DF169)","v":59872.829043416248},{"$f":"IF(DG170,DG171,DG169)","v":59955.459063703362},{"$f":"IF(DH170,DH171,DH169)","v":60036.944580512194},{"$f":"IF(DI170,DI171,DI169)","v":60117.339366669257},{"$f":"IF(DJ170,DJ171,DJ169)","v":60196.61709228783},{"$f":"IF(DK170,DK171,DK169)","v":60274.791555377298},{"$f":"IF(DL170,DL171,DL169)","v":60351.914576148141},{"$f":"IF(DM170,DM171,DM169)","v":60427.961095060433},{"$f":"IF(DN170,DN171,DN169)","v":60502.981666490021},{"$f":"IF(DO170,DO171,DO169)","v":60578.095375037527},{"$f":"IF(DP170,DP171,DP169)","v":60653.30233633153},{"$f":"IF(DQ170,DQ171,DQ169)","v":60728.602666144165},{"$f":"IF(DR170,DR171,DR169)","v":60803.996480391317},{"$f":"IF(DS170,DS171,DS169)","v":60879.48389513274},{"$f":"IF(DT170,DT171,DT169)","v":60955.065026572323},{"$f":"IF(DU170,DU171,DU169)","v":61030.739991058181},{"$f":"IF(DV170,DV171,DV169)","v":61106.50890508289},{"$f":"IF(DW170,DW171,DW169)","v":61182.371885283654},{"$f":"IF(DX170,DX171,DX169)","v":61258.329048442465},{"$f":"IF(DY170,DY171,DY169)","v":61334.380511486313},{"$f":"IF(DZ170,DZ171,DZ169)","v":61410.52639148735},{"$f":"IF(EA170,EA171,EA169)","v":61486.766805663065},{"$f":"IF(EB170,EB171,EB169)","v":61563.101871376472},{"$f":"IF(EC170,EC171,EC169)","v":61639.531706136302},{"$f":"IF(ED170,ED171,ED169)","v":61716.056427597156},{"$f":"IF(EE170,EE171,EE169)","v":61792.676153559711},{"$f":"IF(EF170,EF171,EF169)","v":61869.391001970886},{"$f":"IF(EG170,EG171,EG169)","v":61946.201090924027},{"$f":"IF(EH170,EH171,EH169)","v":62023.106538659107},{"$f":"IF(EI170,EI171,EI169)","v":62100.107463562876},{"$f":"IF(EJ170,EJ171,EJ169)","v":62177.203984169071},{"$f":"IF(EK170,EK171,EK169)","v":62254.396219158574},{"$f":"IF(EL170,EL171,EL169)","v":62331.684287359632},{"$f":"IF(EM170,EM171,EM169)","v":62409.068307747977},{"$f":"IF(EN170,EN171,EN169)","v":62486.548399447085},{"$f":"IF(EO170,EO171,EO169)","v":62564.124681728317},{"$f":"IF(EP170,EP171,EP169)","v":62641.797274011085},{"$f":"IF(EQ170,EQ171,EQ169)","v":62719.566295863078},{"$f":"IF(ER170,ER171,ER169)","v":62797.431867000421},{"$f":"IF(ES170,ES171,ES169)","v":62875.394107287859},{"$f":"IF(ET170,ET171,ET169)","v":62953.453136738965},{"$f":"IF(EU170,EU171,EU169)","v":63031.609075516295},{"$f":"IF(EV170,EV171,EV169)","v":63109.862043931578},{"$f":"IF(EW170,EW171,EW169)","v":63188.212162445925},{"$f":"IF(EX170,EX171,EX169)","v":63266.659551669989},{"$f":"IF(EY170,EY171,EY169)","v":63345.20433236417},{"$f":"IF(EZ170,EZ171,EZ169)","v":63423.846625438775},{"$f":"IF(FA170,FA171,FA169)","v":63502.58655195422},{"$f":"IF(FB170,FB171,FB169)","v":63581.42423312123},{"$f":"IF(FC170,FC171,FC169)","v":63660.359790300994},{"$f":"IF(FD170,FD171,FD169)","v":63739.393345005396},{"$f":"IF(FE170,FE171,FE169)","v":63818.52501889714},{"$f":"IF(FF170,FF171,FF169)","v":63897.754933790013},{"$f":"IF(FG170,FG171,FG169)","v":63977.083211649006},{"$f":"IF(FH170,FH171,FH169)","v":64056.509974590525},{"$f":"IF(FI170,FI171,FI169)","v":64136.035344882584},{"$f":"IF(FJ170,FJ171,FJ169)","v":64215.659444945013},{"$f":"IF(FK170,FK171,FK169)","v":64295.382397349604},{"$f":"IF(FL170,FL171,FL169)","v":64375.204324820319},{"$f":"IF(FM170,FM171,FM169)","v":64455.125350233495},{"$f":"IF(FN170,FN171,FN169)","v":64535.145596618015},{"$f":"IF(FO170,FO171,FO169)","v":64615.265187155484},{"$f":"IF(FP170,FP171,FP169)","v":64695.484245180443},{"$f":"IF(FQ170,FQ171,FQ169)","v":64775.802894180582},{"$f":"IF(FR170,FR171,FR169)","v":64856.221257796846},{"$f":"IF(FS170,FS171,FS169)","v":64936.739459823722},{"$f":"IF(FT170,FT171,FT169)","v":65017.357624209355},{"$f":"IF(FU170,FU171,FU169)","v":65098.075875055802},{"$f":"IF(FV170,FV171,FV169)","v":65070.889317861234},{"$f":"IF(FW170,FW171,FW169)","v":65043.714114441435},{"$f":"IF(FX170,FX171,FX169)","v":65016.550260054799},{"$f":"IF(FY170,FY171,FY169)","v":64989.397749961696},{"$f":"IF(FZ170,FZ171,FZ169)","v":64962.256579424458},{"$f":"IF(GA170,GA171,GA169)","v":64935.126743707428},{"$f":"IF(GB170,GB171,GB169)","v":64908.008238076887},{"$f":"IF(GC170,GC171,GC169)","v":64880.901057801122},{"$f":"IF(GD170,GD171,GD169)","v":64853.805198150389},{"$f":"IF(GE170,GE171,GE169)","v":64826.720654396908},{"$f":"IF(GF170,GF171,GF169)","v":64799.64742181488},{"$f":"IF(GG170,GG171,GG169)","v":64772.585495680491},{"$f":"IF(GH170,GH171,GH169)","v":64745.534871271884},{"$f":"IF(GI170,GI171,GI169)","v":64718.495543869183},{"$f":"IF(GJ170,GJ171,GJ169)","v":64691.467508754489},{"$f":"IF(GK170,GK171,GK169)","v":64664.450761211847},{"$f":"IF(GL170,GL171,GL169)","v":64637.445296527301},{"$f":"IF(GM170,GM171,GM169)","v":64610.451109988855},{"$f":"IF(GN170,GN171,GN169)","v":64583.468196886475},{"$f":"IF(GO170,GO171,GO169)","v":64556.496552512086},{"$f":"IF(GP170,GP171,GP169)","v":64529.536172159598},{"$f":"IF(GQ170,GQ171,GQ169)","v":64502.587051124887},{"$f":"IF(GR170,GR171,GR169)","v":64475.649184705777},{"$f":"IF(GS170,GS171,GS169)","v":64448.722568202065},{"$f":"IF(GT170,GT171,GT169)","v":64421.807196915506},{"$f":"IF(GU170,GU171,GU169)","v":64394.903066149818},{"$f":"IF(GV170,GV171,GV169)","v":64368.010171210699},{"$f":"IF(GW170,GW171,GW169)","v":64341.128507405767},{"$f":"IF(GX170,GX171,GX169)","v":64314.258070044649},{"$f":"IF(GY170,GY171,GY169)","v":64287.398854438892},{"$f":"IF(GZ170,GZ171,GZ169)","v":64260.550855902024},{"$f":"IF(HA170,HA171,HA169)","v":64233.714069749505},{"$f":"IF(HB170,HB171,HB169)","v":64206.888491298785},{"$f":"IF(HC170,HC171,HC169)","v":64180.074115869247},{"$f":"IF(HD170,HD171,HD169)","v":64153.270938782232},{"$f":"IF(HE170,HE171,HE169)","v":64126.478955361032},{"$f":"IF(HF170,HF171,HF169)","v":64099.698160930908},{"$f":"IF(HG170,HG171,HG169)","v":64072.928550819051},{"$f":"IF(HH170,HH171,HH169)","v":64046.170120354618},{"$f":"IF(HI170,HI171,HI169)","v":64019.422864868713},{"$f":"IF(HJ170,HJ171,HJ169)","v":63992.686779694399},{"$f":"IF(HK170,HK171,HK169)","v":63965.961860166673},{"$f":"IF(HL170,HL171,HL169)","v":63939.248101622485},{"$f":"IF(HM170,HM171,HM169)","v":63912.54549940073},{"$f":"IF(HN170,HN171,HN169)","v":63885.854048842266},{"$f":"IF(HO170,HO171,HO169)","v":63859.173745289874},{"$f":"IF(HP170,HP171,HP169)","v":63832.504584088296},{"$f":"IF(HQ170,HQ171,HQ169)","v":63805.846560584199},{"$f":"IF(HR170,HR171,HR169)","v":63779.199670126218},{"$f":"IF(HS170,HS171,HS169)","v":63752.563908064927},{"$f":"IF(HT170,HT171,HT169)","v":63725.939269752809},{"$f":"IF(HU170,HU171,HU169)","v":63699.325750544347},{"$f":"IF(HV170,HV171,HV169)","v":63672.723345795901},{"$f":"IF(HW170,HW171,HW169)","v":63646.132050865817},{"$f":"IF(HX170,HX171,HX169)","v":63619.551861114349},{"$f":"IF(HY170,HY171,HY169)","v":63592.982771903706},{"$f":"IF(HZ170,HZ171,HZ169)","v":63566.424778598033},{"$f":"IF(IA170,IA171,IA169)","v":63539.877876563398},{"$f":"IF(IB170,IB171,IB169)","v":63513.342061167823},{"$f":"IF(IC170,IC171,IC169)","v":63486.817327781253},{"$f":"IF(ID170,ID171,ID169)","v":63460.30367177556},{"$f":"IF(IE170,IE171,IE169)","v":63433.801088524568},{"$f":"IF(IF170,IF171,IF169)","v":63407.309573404018},{"$f":"IF(IG170,IG171,IG169)","v":63380.82912179159},{"$f":"IF(IH170,IH171,IH169)","v":63354.359729066891},{"$f":"IF(II170,II171,II169)","v":63327.901390611449},{"$f":"IF(IJ170,IJ171,IJ169)","v":63301.454101808733},{"$f":"IF(IK170,IK171,IK169)","v":63275.017858044142},{"$f":"IF(IL170,IL171,IL169)","v":63248.592654704989},{"$f":"IF(IM170,IM171,IM169)","v":63222.178487180528},{"$f":"IF(IN170,IN171,IN169)","v":63195.775350861935},{"$f":"IF(IO170,IO171,IO169)","v":63169.383241142299},{"$f":"IF(IP170,IP171,IP169)","v":63143.002153416644},{"$f":"IF(IQ170,IQ171,IQ169)","v":63116.632083081902},{"$f":"IF(IR170,IR171,IR169)","v":63090.273025536961},{"$f":"IF(IS170,IS171,IS169)","v":63063.924976182592}]
[null,null,null,null,"Apply Minimum Flag","Flag",4.5,null,{"$f":"OR(I170,AND(I182>$G$173,NOT(I4)))","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(BU170,AND(BU182>$G$173,NOT(BU4)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(EG170,AND(EG182>$G$173,NOT(EG4)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OR(GS170,AND(GS182>$G$173,NOT(GS4)))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Final Applied Purchases","Units",null,null,{"$f":"IF(I173,I172,I166)","v":2681188.1188118812},2539538.7313379231,2522468.7563673696,2563003.5116863684,2485175.8257509721,208993.399339934,15047.524752475249,15047.524752475249,15047.524752475249,27085.54455445545,31366.687107482492,35314.71234062381,38827.557951495961,41903.177530557528,265942.6388781725,185910.68505804741,187574.24920201229,190742.57907434908,193592.35129699527,195960.75260011919,198095.11392636498,182874.41939642286,183110.91158697638,183339.52100149222,183556.98490872126,183767.17694478083,183967.09488478451,184158.62514851187,184346.95619168686,184523.47794413005,184694.05649320109,184856.25132486911,185012.97243595737,185161.97625799733,185304.68175101173,185442.55590870153,185573.62339440366,185700.2451793059,185863.28983557358,186028.35043757124,186194.55648307441,186363.54135743811,186534.31417507655,186707.45090973031,186882.42293991917,187059.82041100634,187239.42324146209,187420.93541829177,187604.96915981628,187790.96320111866,187979.54488755236,188170.48077310016,188363.11114531159,188558.70566399361,188756.39422488073,188956.84364726659,189159.44362033936,189364.87754281019,189572.89193716901,189783.14533813435,189996.34698164213,190211.84856308176,190430.37703687011,190651.66344792055,{"$f":"IF(BU173,BU172,BU166)","v":190874.54537748697},191101.2094890475,191330.33271229028,191562.68799429748,191797.57013480787,192035.77152751948,192277.00010403048,192520.86170097833,192768.1790361293,193018.20260668863,193267.22844310928,193518.49947270978,193771.10953868204,194026.74776193174,194284.38295552062,194544.6036536638,194806.86221331867,195071.75774376193,195339.05932458528,195608.46226154672,195880.58200656733,196154.84651662578,196431.88236526601,196711.44856862305,196992.53879259274,197277.0311537353,197563.78049128945,197853.44194302135,198145.40758252921,198440.34448346475,198737.99689465718,199038.02685606232,199341.11989570459,199646.64068298714,199920.75569832217,200191.06963722047,200459.05714542823,200722.17082097783,200982.31414191617,201238.27011057458,201491.32618638422,201740.29840508255,201985.78190645698,202228.46975472971,202467.22632606557,202703.25490426031,202954.90850530824,203206.87453121069,203459.15336983927,203711.74540954709,203964.65103916943,204217.87064802437,204471.40462591342,204725.25336312177,204979.41725041889,205233.89667906021,205488.69204078621,205743.80372782398,205999.23213288782,206254.97764917871,206511.04067038672,206767.42159069015,207024.120804757,207281.13870774448,{"$f":"IF(EG173,EG172,EG166)","v":207538.47569530204},207796.13216356823,208054.10850917528,208312.40512924609,208571.02242139785,208829.96078374147,209089.22061488082,209348.80231391615,209608.70628044242,209868.93291455045,210129.48261682806,210390.35578836105,210651.55283073129,210913.07414602165,211174.92013681252,211437.09120618459,211699.58775771889,211962.41019549745,212225.55892410412,212489.03434862487,212752.83687464884,213016.96690826857,213281.42485608041,213546.211125186,213811.32612319227,214076.77025821205,214342.54393886475,214608.64757427736,214875.08157408447,215141.84634842968,215408.94230796554,215676.36986385437,215944.12942776846,216212.22141189259,216480.64622892154,216749.40429206385,217018.4960150402,217287.92181208509,217557.68209794757,217827.77728789134,218098.20779769582,216530.91895624611,216440.49032016969,216350.09944931473,216259.74632791063,216169.43094019126,216079.15327039876,215988.913302781,215898.71102159284,215808.5464110951,215718.41945555565,215628.33013924921,215538.27844645659,215448.26436146483,215358.28786856847,215268.34895206819,215178.44759627082,215088.58378549016,214998.75750404669,214908.96873626695,214819.21746648461,214729.5036790396,214639.82735827789,214550.18848855284,{"$f":"IF(GS173,GS172,GS166)","v":214460.58705422399},214371.02303965765,214281.49642922563,214192.00720730782,214102.5553582893,214013.14086656258,213923.76371652639,213834.42389258579,213745.12137915214,213655.85616064424,213566.62822148635,213477.43754611007,213388.28411895293,213299.16792445921,213210.08894707935,213121.04717127109,213032.04258149775,212943.07516222965,212854.14489794392,212765.25177312264,212676.39577225631,212587.57687984084,212498.79508037874,212410.05035837958,212321.34269835826,212232.67208483649,212144.03850234402,212055.44193541454,211966.88236859039,211878.35978641847,211789.87417345389,211701.42551425708,211613.01379339487,211524.63899544181,211436.30110497682,211348.00010658734,211259.73598486616,211171.50872441227,211083.31830983219,210995.16472573759,210907.04795674715,210818.96798748622,210730.92480258644,210642.91838668546,210554.94872442778,210467.01580046403,210379.11959945189,210291.26010605448,210203.43730494176,210115.6511807901,210027.90171828284,209940.18890210864,209852.51271696345]
[]
[null,null,null,null,"Opening Balance","Units",null,null,{"$f":"G179","v":895354.33543354331},{"$f":"I179","v":895354.33543354319},{"$f":"J179","v":882417.81924671354},866272.71422794461,880761.37442916445,858016.40810092865,1004311.7876388823,969200.89654977329,934090.00546066428,898979.11437155528,835779.51041115925,762590.5738270334,680189.57836557785,589591.94314542064,491817.86224078637,609339.23834330228,639485.67113539134,665065.09798080695,688182.08040019521,709062.7708986575,727758.10256299307,744507.91895361175,745737.53431168688,746916.47786402516,748048.33582110284,749133.36830282048,750174.89939342299,751173.18791022291,752129.95890636544,753050.77175347577,753933.1732881458,754779.90795070736,755591.22013793292,756369.6463977003,757115.42232403939,757829.87839630968,758515.26415127306,759171.80008192058,759801.56202542526,760439.08294258243,761084.46418225928,761737.08724386035,762397.76822839084,763066.36658602906,763743.23245495022,764428.22231107124,765121.69529672037,765823.76323509368,766534.27801333577,767253.61283336231,767981.61646775308,768718.67177803,769464.89891393657,770219.86399599712,770984.23910166847,771757.8649913168,772541.14982583572,773333.93105006823,774136.62749082595,774949.3721107234,775771.99724615703,776604.9383926061,777448.02442350215,778301.70229763701,779166.11515343224,780040.44335526985,{"$f":"BV179","v":780925.78617358406},781821.9636437993,782729.45260194538,783648.06941310514,784578.30359951069,785520.31394004577,786473.91115458985,787439.60461043241,788417.20120700193,789403.56718668726,790398.7903363104,791402.2125786253,792414.66300852026,793435.97911737207,794466.50348586333,795506.07121685031,796555.03147407272,797613.47934074141,798681.24626198201,799758.69160187547,800845.64433854423,801942.47079552361,803049.27176241518,{"$f":"CS179","v":804165.3190621807},{"$f":"CT179","v":805291.53739764052},{"$f":"CU179","v":806427.74949157599},{"$f":"CV179","v":807574.33960680082},{"$f":"CW179","v":808731.1278883341},{"$f":"CX179","v":809898.5061241528},{"$f":"CY179","v":811076.58370576485},{"$f":"CZ179","v":812265.17683396512},{"$f":"DA179","v":813464.68896480091},{"$f":"DB179","v":814674.93364059704},{"$f":"DC179","v":815868.55431927554},{"$f":"DD179","v":817045.75054887764},{"$f":"DE179","v":818207.86860169622},{"$f":"DF179","v":819353.94261128665},{"$f":"DG179","v":820484.72654085816},{"$f":"DH179","v":821599.84804972541},{"$f":"DI179","v":822700.04301387875},{"$f":"DJ179","v":823784.95111133519},{"$f":"DK179","v":824854.76116653462},{"$f":"DL179","v":825910.18233410385},{"$f":"DM179","v":826950.87167663465},{"$f":"DN179","v":827977.5210259282},{"$f":"DO179","v":829005.44494777801},{"$f":"DP179","v":830034.64502455015},{"$f":"DQ179","v":831065.12284057552},{"$f":"DR179","v":832096.87998215156},{"$f":"DS179","v":833129.91803754517},{"$f":"DT179","v":834164.23859699513},{"$f":"DU179","v":835199.84325271449},{"$f":"DV179","v":836236.73359889328},{"$f":"DW179","v":837274.91123169998},{"$f":"DX179","v":838314.37774928531},{"$f":"DY179","v":839355.13475178392},{"$f":"DZ179","v":840397.18384131673},{"$f":"EA179","v":841440.52662199433},{"$f":"EB179","v":842485.16469991812},{"$f":"EC179","v":843531.09968318383},{"$f":"ED179","v":844578.33318188344},{"$f":"EE179","v":845626.86680810817},{"$f":"EF179","v":846676.7021759497},{"$f":"EG179","v":847727.84090150497},{"$f":"EH179","v":848780.28460287605},{"$f":"EI179","v":849834.03490017506},{"$f":"EJ179","v":850889.09341552423},{"$f":"EK179","v":851945.46177306015},{"$f":"EL179","v":853003.14159893629},{"$f":"EM179","v":854062.13452132395},{"$f":"EN179","v":855122.44217041647},{"$f":"EO179","v":856184.06617843115},{"$f":"EP179","v":857247.00817961141},{"$f":"EQ179","v":858311.26981022907},{"$f":"ER179","v":859376.8527085887},{"$f":"ES179","v":860443.75851502724},{"$f":"ET179","v":861511.98887191911},{"$f":"EU179","v":862581.54542367731},{"$f":"EV179","v":863652.42981675651},{"$f":"EW179","v":864724.64369965566},{"$f":"EX179","v":865798.18872291979},{"$f":"EY179","v":866873.06653914344},{"$f":"EZ179","v":867949.27880297252},{"$f":"FA179","v":869026.8271711074},{"$f":"FB179","v":870105.7133023052},{"$f":"FC179","v":871185.93885738228},{"$f":"FD179","v":872267.50549921696},{"$f":"FE179","v":873350.41489275196},{"$f":"FF179","v":874434.66870499728},{"$f":"FG179","v":875520.268605032},{"$f":"FH179","v":876607.21626400761},{"$f":"FI179","v":877695.51335515012},{"$f":"FJ179","v":878785.1615537632},{"$f":"FK179","v":879876.16253722995},{"$f":"FL179","v":880968.51798501669},{"$f":"FM179","v":882062.22957867337},{"$f":"FN179","v":883157.29900183936},{"$f":"FO179","v":884253.7279402425},{"$f":"FP179","v":885351.51808170485},{"$f":"FQ179","v":886450.67111614312},{"$f":"FR179","v":887551.18873557204},{"$f":"FS179","v":888653.0726341072},{"$f":"FT179","v":889756.32450796734},{"$f":"FU179","v":890860.94605547725},{"$f":"FV179","v":890488.90061885247},{"$f":"FW179","v":890117.0105575507},{"$f":"FX179","v":889745.27580668265},{"$f":"FY179","v":889373.69630138762},{"$f":"FZ179","v":889002.27197683067},{"$f":"GA179","v":888631.00276820466},{"$f":"GB179","v":888259.88861072925},{"$f":"GC179","v":887888.92943965166},{"$f":"GD179","v":887518.12519024545},{"$f":"GE179","v":887147.47579781152},{"$f":"GF179","v":886776.98119767767},{"$f":"GG179","v":886406.64132519928},{"$f":"GH179","v":886036.45611575781},{"$f":"GI179","v":885666.42550476233},{"$f":"GJ179","v":885296.54942764877},{"$f":"GK179","v":884926.8278198801},{"$f":"GL179","v":884557.26061694592},{"$f":"GM179","v":884187.8477543632},{"$f":"GN179","v":883818.58916767524},{"$f":"GO179","v":883449.48479245277},{"$f":"GP179","v":883080.53456429369},{"$f":"GQ179","v":882711.73841882206},{"$f":"GR179","v":882343.09629168909},{"$f":"GS179","v":881974.60811857274},{"$f":"GT179","v":881606.2738351787},{"$f":"GU179","v":881238.09337723826},{"$f":"GV179","v":880870.06668051041},{"$f":"GW179","v":880502.19368078059},{"$f":"GX179","v":880134.47431386099},{"$f":"GY179","v":879766.90851559094},{"$f":"GZ179","v":879399.49622183666},{"$f":"HA179","v":879032.23736849043},{"$f":"HB179","v":878665.13189147215},{"$f":"HC179","v":878298.17972672766},{"$f":"HD179","v":877931.38081023027},{"$f":"HE179","v":877564.73507797974},{"$f":"HF179","v":877198.2424660027},{"$f":"HG179","v":876831.90291035187},{"$f":"HH179","v":876465.71634710755},{"$f":"HI179","v":876099.68271237635},{"$f":"HJ179","v":875733.8019422912},{"$f":"HK179","v":875368.07397301274},{"$f":"HL179","v":875002.49874072708},{"$f":"HM179","v":874637.07618164772},{"$f":"HN179","v":874271.80623201444},{"$f":"HO179","v":873906.68882809347},{"$f":"HP179","v":873541.72390617861},{"$f":"HQ179","v":873176.91140258964},{"$f":"HR179","v":872812.25125367206},{"$f":"HS179","v":872447.74339579965},{"$f":"HT179","v":872083.38776537147},{"$f":"HU179","v":871719.18429881404},{"$f":"HV179","v":871355.13293257949},{"$f":"HW179","v":870991.23360314732},{"$f":"HX179","v":870627.48624702322},{"$f":"HY179","v":870263.89080073894},{"$f":"HZ179","v":869900.44720085396},{"$f":"IA179","v":869537.15538395289},{"$f":"IB179","v":869174.01528664748},{"$f":"IC179","v":868811.02684557624},{"$f":"ID179","v":868448.18999740318},{"$f":"IE179","v":868085.50467882003},{"$f":"IF179","v":867722.97082654433},{"$f":"IG179","v":867360.58837731963},{"$f":"IH179","v":866998.3572679162},{"$f":"II179","v":866636.27743513114},{"$f":"IJ179","v":866274.34881578747},{"$f":"IK179","v":865912.57134673488},{"$f":"IL179","v":865550.94496484892},{"$f":"IM179","v":865189.46960703225},{"$f":"IN179","v":864828.14521021361},{"$f":"IO179","v":864466.97171134781},{"$f":"IP179","v":864105.94904741575},{"$f":"IQ179","v":863745.07715542556},{"$f":"IR179","v":863384.35597241088}]
[null,null,null,null,"Add: Purchases","Units",null,null,{"$f":"I174","v":2681188.1188118812},{"$f":"J174","v":2539538.7313379231},2522468.7563673696,2563003.5116863684,2485175.8257509721,208993.399339934,15047.524752475249,15047.524752475249,15047.524752475249,27085.54455445545,31366.687107482492,35314.71234062381,38827.557951495961,41903.177530557528,265942.6388781725,185910.68505804741,187574.24920201229,190742.57907434908,193592.35129699527,195960.75260011919,198095.11392636498,182874.41939642286,183110.91158697638,183339.52100149222,183556.98490872126,183767.17694478083,183967.09488478451,184158.62514851187,184346.95619168686,184523.47794413005,184694.05649320109,184856.25132486911,185012.97243595737,185161.97625799733,185304.68175101173,185442.55590870153,185573.62339440366,185700.2451793059,185863.28983557358,186028.35043757124,186194.55648307441,186363.54135743811,186534.31417507655,186707.45090973031,186882.42293991917,187059.82041100634,187239.42324146209,187420.93541829177,187604.96915981628,187790.96320111866,187979.54488755236,188170.48077310016,188363.11114531159,188558.70566399361,188756.39422488073,188956.84364726659,189159.44362033936,189364.87754281019,189572.89193716901,189783.14533813435,189996.34698164213,190211.84856308176,190430.37703687011,190651.66344792055,190874.54537748697,{"$f":"BV174","v":191101.2094890475},191330.33271229028,191562.68799429748,191797.57013480787,192035.77152751948,192277.00010403048,192520.86170097833,192768.1790361293,193018.20260668863,193267.22844310928,193518.49947270978,193771.10953868204,194026.74776193174,194284.38295552062,194544.6036536638,194806.86221331867,195071.75774376193,195339.05932458528,195608.46226154672,195880.58200656733,196154.84651662578,196431.88236526601,196711.44856862305,196992.53879259274,{"$f":"CT174","v":197277.0311537353},197563.78049128945,197853.44194302135,198145.40758252921,198440.34448346475,198737.99689465718,199038.02685606232,199341.11989570459,199646.64068298714,199920.75569832217,200191.06963722047,200459.05714542823,200722.17082097783,200982.31414191617,{"$f":"DH174","v":201238.27011057458},201491.32618638422,201740.29840508255,201985.78190645698,202228.46975472971,202467.22632606557,202703.25490426031,202954.90850530824,203206.87453121069,203459.15336983927,203711.74540954709,203964.65103916943,204217.87064802437,204471.40462591342,204725.25336312177,204979.41725041889,205233.89667906021,205488.69204078621,205743.80372782398,{"$f":"EA174","v":205999.23213288782},206254.97764917871,206511.04067038672,206767.42159069015,207024.120804757,207281.13870774448,207538.47569530204,207796.13216356823,208054.10850917528,208312.40512924609,208571.02242139785,{"$f":"EL174","v":208829.96078374147},209089.22061488082,209348.80231391615,209608.70628044242,209868.93291455045,210129.48261682806,210390.35578836105,210651.55283073129,210913.07414602165,211174.92013681252,211437.09120618459,211699.58775771889,211962.41019549745,212225.55892410412,212489.03434862487,212752.83687464884,213016.96690826857,213281.42485608041,213546.211125186,213811.32612319227,214076.77025821205,214342.54393886475,214608.64757427736,214875.08157408447,215141.84634842968,215408.94230796554,215676.36986385437,215944.12942776846,216212.22141189259,216480.64622892154,216749.40429206385,217018.4960150402,217287.92181208509,217557.68209794757,217827.77728789134,218098.20779769582,216530.91895624611,216440.49032016969,216350.09944931473,216259.74632791063,216169.43094019126,216079.15327039876,215988.913302781,215898.71102159284,215808.5464110951,215718.41945555565,215628.33013924921,215538.27844645659,215448.26436146483,215358.28786856847,215268.34895206819,215178.44759627082,215088.58378549016,214998.75750404669,214908.96873626695,214819.21746648461,214729.5036790396,214639.82735827789,214550.18848855284,214460.58705422399,214371.02303965765,214281.49642922563,214192.00720730782,214102.5553582893,{"$f":"GX174","v":214013.14086656258},213923.76371652639,213834.42389258579,213745.12137915214,213655.85616064424,213566.62822148635,213477.43754611007,213388.28411895293,213299.16792445921,213210.08894707935,213121.04717127109,213032.04258149775,212943.07516222965,212854.14489794392,212765.25177312264,212676.39577225631,212587.57687984084,212498.79508037874,212410.05035837958,212321.34269835826,212232.67208483649,212144.03850234402,212055.44193541454,211966.88236859039,211878.35978641847,211789.87417345389,211701.42551425708,211613.01379339487,211524.63899544181,211436.30110497682,211348.00010658734,211259.73598486616,211171.50872441227,211083.31830983219,210995.16472573759,210907.04795674715,210818.96798748622,210730.92480258644,210642.91838668546,210554.94872442778,210467.01580046403,210379.11959945189,210291.26010605448,210203.43730494176,210115.6511807901,210027.90171828284,209940.18890210864,209852.51271696345]
[null,null,null,null,"Less: Sold","Units",null,null,{"$f":"I140","v":2681188.1188118812},2552475.2475247527,2538613.8613861385,2548514.8514851485,2507920.792079208,62698.019801980205,50158.415841584167,50158.415841584167,50158.415841584167,90285.148514851506,104555.62369160831,117715.70780207937,129425.1931716532,139677.25843519176,148421.26277565662,155764.25226595835,161994.82235659668,167625.59665496083,172711.66079853298,177265.42093578362,181345.29753574642,181644.80403834762,181931.96803463809,182207.66304441442,182471.95242700362,182725.64585417832,182968.80636798459,183201.85415236934,183426.14334457653,183641.07640946002,183847.32183063953,184044.93913764355,184234.54617618999,184416.20033165824,184590.22567874144,184757.17015373815,184917.08746375615,185070.48323580122,185225.7689184164,185382.9691978945,185541.93342147334,185702.86037290763,185865.71581743832,186030.58504080915,186197.43308379815,186366.34742535721,186537.35530308879,186710.42064004979,186885.63433978974,187062.95956672789,187242.48957727544,187424.25363719359,187608.14606325104,187794.33055832225,187982.76833523239,188173.55881274768,188366.66239610684,188562.18110205248,188760.14731727156,188960.52020270072,189163.40583519317,189368.7625321857,189576.69916273525,189787.25059212532,{"$f":"BU140","v":190000.21717564936},190215.86667073329,190434.15524207504,190655.1990361514,190878.95332364811,191105.53734111393,191334.9897634954,191567.26448643426,191802.48558028674,192040.60601011911,192280.86246342395,192523.27632308652,192767.68729636713,193014.29733203677,193263.06684666881,193514.07928517254,193767.29448233169,194022.79748653952,194280.61145791659,194540.69534030612,194803.13666667388,195067.89377995691,195335.05590828662,195604.64760173147,195876.49149282722,196150.81281827559,196427.56839735399,196706.85182779652,196988.61930099592,197272.96624764605,197559.91931304513,197849.43372786205,198141.60776486879,198436.39600719101,198727.13501964367,199013.87340761838,199296.93909260965,199576.09681138751,199851.53021234454,200123.14860170733,200391.13122223088,200655.3903076261,200915.97185125767,201173.04858716048,201426.53698353478,201676.60555496675,201926.98458345843,202177.67445443844,202428.6755538139,202679.98826797106,202931.61298377582,203183.55008857441,203435.79997019394,203688.36301694298,203941.23961761218,204194.43016147488,204447.93503828772,204701.75463829117,204955.88935221022,205210.33957125491,205465.10568712102,205720.18809199054,205975.58717853238,206231.30333990295,{"$f":"EG140","v":206487.33696974677},206743.68846219702,207000.35821187627,207257.34661389692,207514.65406386193,207772.28095786544,208030.22769249327,208288.49466482364,208547.08227242774,208805.9909133703,209065.22098621028,209324.77289000142,209584.64702429288,209844.8437891299,210105.36358505432,210366.20681310527,210627.37387481975,210888.86517223332,211150.68110788058,211412.82208479592,211675.28850651407,211938.08077707078,212201.19930100333,212464.64448335132,212728.41672965715,212992.51644596673,213256.94403883003,213521.69991530175,213786.78448294196,214052.19814981672,214317.94132449868,214584.01441606774,214850.41783411166,215117.15198872672,215384.21729051828,215651.6141506015,215919.34298060194,216187.40419265616,216455.79819941241,216724.5254140312,216993.58625018602,216902.96439287078,216812.38038147145,216721.83420018267,216631.32583320566,216540.85526474821,216450.42247902477,216360.0274602563,216269.67019267043,216179.35066050131,216089.06884798969,215998.82473938295,215908.61831893498,215818.44957090629,215728.31847956395,215638.22502918163,215548.1692040395,215458.15098842434,215368.17036662952,215278.22732295492,215188.32184170696,215098.45390719868,215008.62350374964,214918.83061568593,{"$f":"GS140","v":214829.07522734022},214739.35732305169,214649.67688716608,214560.03390403566,214470.42835801924,214380.86023348218,214291.32951479632,214201.83618634008,214112.38023249837,214022.96163766264,213933.58038623084,213844.23646260746,213754.92985120346,213665.66053643636,213576.42850273018,213487.23373451541,213398.07621622906,213308.95593231468,213219.87286722226,213130.8270054083,213041.81833133579,212952.84682947423,212863.9124842996,212775.01528029432,212686.15520194735,212597.33223375407,212508.54636021642,212419.79756584272,212331.08583514782,212242.41115265302,212153.77350288606,212065.17287038118,211976.60923967903,211888.08259532679,211799.59292187801,211711.14020389275,211622.72442593751,211534.34557258521,211446.00362841523,211357.6985780134,211269.43040597197,211181.19909688964,211093.0046353715,211004.84700602913,210916.72619348048,210828.64218234998,210740.59495726845,210652.58450287313,210564.61080380768,210476.67384472216,210388.77361027303,210300.91008512321,210213.08325394199]
[null,null,null,null,"Closing Balance","Units",{"$f":"I163*I162","v":895354.33543354331},null,{"$f":"I176+I177-I178","v":895354.33543354319},{"$f":"J176+J177-J178","v":882417.81924671354},{"$f":"K176+K177-K178","v":866272.71422794461},880761.37442916445,858016.40810092865,{"$f":"N176+N177-N178","v":1004311.7876388823},{"$f":"O176+O177-O178","v":969200.89654977329},{"$f":"P176+P177-P178","v":934090.00546066428},{"$f":"Q176+Q177-Q178","v":898979.11437155528},{"$f":"R176+R177-R178","v":835779.51041115925},{"$f":"S176+S177-S178","v":762590.5738270334},{"$f":"T176+T177-T178","v":680189.57836557785},{"$f":"U176+U177-U178","v":589591.94314542064},{"$f":"V176+V177-V178","v":491817.86224078637},{"$f":"W176+W177-W178","v":609339.23834330228},{"$f":"X176+X177-X178","v":639485.67113539134},{"$f":"Y176+Y177-Y178","v":665065.09798080695},{"$f":"Z176+Z177-Z178","v":688182.08040019521},{"$f":"AA176+AA177-AA178","v":709062.7708986575},{"$f":"AB176+AB177-AB178","v":727758.10256299307},{"$f":"AC176+AC177-AC178","v":744507.91895361175},{"$f":"AD176+AD177-AD178","v":745737.53431168688},{"$f":"AE176+AE177-AE178","v":746916.47786402516},{"$f":"AF176+AF177-AF178","v":748048.33582110284},{"$f":"AG176+AG177-AG178","v":749133.36830282048},{"$f":"AH176+AH177-AH178","v":750174.89939342299},{"$f":"AI176+AI177-AI178","v":751173.18791022291},{"$f":"AJ176+AJ177-AJ178","v":752129.95890636544},{"$f":"AK176+AK177-AK178","v":753050.77175347577},{"$f":"AL176+AL177-AL178","v":753933.1732881458},{"$f":"AM176+AM177-AM178","v":754779.90795070736},{"$f":"AN176+AN177-AN178","v":755591.22013793292},{"$f":"AO176+AO177-AO178","v":756369.6463977003},{"$f":"AP176+AP177-AP178","v":757115.42232403939},{"$f":"AQ176+AQ177-AQ178","v":757829.87839630968},{"$f":"AR176+AR177-AR178","v":758515.26415127306},{"$f":"AS176+AS177-AS178","v":759171.80008192058},{"$f":"AT176+AT177-AT178","v":759801.56202542526},{"$f":"AU176+AU177-AU178","v":760439.08294258243},{"$f":"AV176+AV177-AV178","v":761084.46418225928},{"$f":"AW176+AW177-AW178","v":761737.08724386035},{"$f":"AX176+AX177-AX178","v":762397.76822839084},{"$f":"AY176+AY177-AY178","v":763066.36658602906},{"$f":"AZ176+AZ177-AZ178","v":763743.23245495022},{"$f":"BA176+BA177-BA178","v":764428.22231107124},{"$f":"BB176+BB177-BB178","v":765121.69529672037},{"$f":"BC176+BC177-BC178","v":765823.76323509368},{"$f":"BD176+BD177-BD178","v":766534.27801333577},{"$f":"BE176+BE177-BE178","v":767253.61283336231},{"$f":"BF176+BF177-BF178","v":767981.61646775308},{"$f":"BG176+BG177-BG178","v":768718.67177803},{"$f":"BH176+BH177-BH178","v":769464.89891393657},{"$f":"BI176+BI177-BI178","v":770219.86399599712},{"$f":"BJ176+BJ177-BJ178","v":770984.23910166847},{"$f":"BK176+BK177-BK178","v":771757.8649913168},{"$f":"BL176+BL177-BL178","v":772541.14982583572},{"$f":"BM176+BM177-BM178","v":773333.93105006823},{"$f":"BN176+BN177-BN178","v":774136.62749082595},{"$f":"BO176+BO177-BO178","v":774949.3721107234},{"$f":"BP176+BP177-BP178","v":775771.99724615703},{"$f":"BQ176+BQ177-BQ178","v":776604.9383926061},{"$f":"BR176+BR177-BR178","v":777448.02442350215},{"$f":"BS176+BS177-BS178","v":778301.70229763701},{"$f":"BT176+BT177-BT178","v":779166.11515343224},{"$f":"BU176+BU177-BU178","v":780040.44335526985},{"$f":"BV176+BV177-BV178","v":780925.78617358406},{"$f":"BW176+BW177-BW178","v":781821.9636437993},{"$f":"BX176+BX177-BX178","v":782729.45260194538},{"$f":"BY176+BY177-BY178","v":783648.06941310514},{"$f":"BZ176+BZ177-BZ178","v":784578.30359951069},{"$f":"CA176+CA177-CA178","v":785520.31394004577},{"$f":"CB176+CB177-CB178","v":786473.91115458985},{"$f":"CC176+CC177-CC178","v":787439.60461043241},{"$f":"CD176+CD177-CD178","v":788417.20120700193},{"$f":"CE176+CE177-CE178","v":789403.56718668726},{"$f":"CF176+CF177-CF178","v":790398.7903363104},{"$f":"CG176+CG177-CG178","v":791402.2125786253},{"$f":"CH176+CH177-CH178","v":792414.66300852026},{"$f":"CI176+CI177-CI178","v":793435.97911737207},{"$f":"CJ176+CJ177-CJ178","v":794466.50348586333},{"$f":"CK176+CK177-CK178","v":795506.07121685031},{"$f":"CL176+CL177-CL178","v":796555.03147407272},{"$f":"CM176+CM177-CM178","v":797613.47934074141},{"$f":"CN176+CN177-CN178","v":798681.24626198201},{"$f":"CO176+CO177-CO178","v":799758.69160187547},{"$f":"CP176+CP177-CP178","v":800845.64433854423},{"$f":"CQ176+CQ177-CQ178","v":801942.47079552361},{"$f":"CR176+CR177-CR178","v":803049.27176241518},{"$f":"CS176+CS177-CS178","v":804165.3190621807},805291.53739764052,806427.74949157599,807574.33960680082,808731.1278883341,809898.5061241528,811076.58370576485,812265.17683396512,813464.68896480091,814674.93364059704,815868.55431927554,817045.75054887764,818207.86860169622,819353.94261128665,820484.72654085816,{"$f":"DH176+DH177-DH178","v":821599.84804972541},822700.04301387875,823784.95111133519,824854.76116653462,825910.18233410385,826950.87167663465,827977.5210259282,829005.44494777801,830034.64502455015,831065.12284057552,832096.87998215156,833129.91803754517,834164.23859699513,835199.84325271449,836236.73359889328,837274.91123169998,838314.37774928531,839355.13475178392,840397.18384131673,{"$f":"EA176+EA177-EA178","v":841440.52662199433},842485.16469991812,843531.09968318383,844578.33318188344,845626.86680810817,846676.7021759497,847727.84090150497,848780.28460287605,849834.03490017506,850889.09341552423,851945.46177306015,{"$f":"EL176+EL177-EL178","v":853003.14159893629},854062.13452132395,855122.44217041647,856184.06617843115,857247.00817961141,858311.26981022907,859376.8527085887,860443.75851502724,861511.98887191911,862581.54542367731,863652.42981675651,864724.64369965566,865798.18872291979,866873.06653914344,867949.27880297252,869026.8271711074,870105.7133023052,871185.93885738228,872267.50549921696,873350.41489275196,874434.66870499728,875520.268605032,876607.21626400761,877695.51335515012,878785.1615537632,879876.16253722995,880968.51798501669,882062.22957867337,883157.29900183936,884253.7279402425,885351.51808170485,886450.67111614312,887551.18873557204,888653.0726341072,889756.32450796734,890860.94605547725,890488.90061885247,890117.0105575507,889745.27580668265,889373.69630138762,889002.27197683067,888631.00276820466,888259.88861072925,887888.92943965166,887518.12519024545,887147.47579781152,886776.98119767767,886406.64132519928,886036.45611575781,885666.42550476233,885296.54942764877,884926.8278198801,884557.26061694592,884187.8477543632,883818.58916767524,883449.48479245277,883080.53456429369,882711.73841882206,882343.09629168909,881974.60811857274,881606.2738351787,881238.09337723826,880870.06668051041,880502.19368078059,{"$f":"GX176+GX177-GX178","v":880134.47431386099},879766.90851559094,879399.49622183666,879032.23736849043,878665.13189147215,878298.17972672766,877931.38081023027,877564.73507797974,877198.2424660027,876831.90291035187,876465.71634710755,876099.68271237635,875733.8019422912,875368.07397301274,875002.49874072708,874637.07618164772,874271.80623201444,873906.68882809347,873541.72390617861,873176.91140258964,872812.25125367206,872447.74339579965,872083.38776537147,871719.18429881404,871355.13293257949,870991.23360314732,870627.48624702322,870263.89080073894,869900.44720085396,869537.15538395289,869174.01528664748,868811.02684557624,868448.18999740318,868085.50467882003,867722.97082654433,867360.58837731963,866998.3572679162,866636.27743513114,866274.34881578747,865912.57134673488,865550.94496484892,865189.46960703225,864828.14521021361,864466.97171134781,864105.94904741575,863745.07715542556,863384.35597241088,863023.78543543234]
[]
[null,null,null,null,"Closing Balance as Percent of Sales",null,null,null,{"$f":"I179/I178","v":0.33393939393939387},{"$f":"J179/J178","v":0.34571062740076824},0.34123847167325433,0.34559789750328518,0.34212261041529329,16.018237749945062,19.322797187431323,18.622797187431321,17.922797187431321,9.2571095485729558,7.2936351666394321,5.778239718943972,4.5554650427560919,3.5211019155919558,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,{"$f":"BV179/BV178","v":4.1054713249835206},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,{"$f":"CT179/CT178","v":4.1054713249835215},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835197,{"$f":"DH179/DH178","v":4.1054713249835206},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,{"$f":"EA179/EA178","v":4.1054713249835206},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,{"$f":"EL179/EL178","v":4.1054713249835215},4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835197,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835215,4.1054713249835215,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,{"$f":"GX179/GX178","v":4.1054713249835206},4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835197,4.1054713249835197,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835197,4.1054713249835197,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206]
[null,null,null,null,"Opening Balance as Percent of Prior Sales",null,null,null,{"$f":"IFERROR(I176/G178,FALSE)","v":false},{"$f":"IFERROR(J176/I178,FALSE)","v":0.33393939393939387},0.34571062740076824,0.34123847167325433,0.34559789750328518,0.34212261041529329,16.018237749945062,19.322797187431323,18.622797187431321,17.922797187431321,9.2571095485729558,7.2936351666394321,5.778239718943972,4.5554650427560919,3.5211019155919558,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,{"$f":"IFERROR(BV176/BU178,FALSE)","v":4.1054713249835206},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,{"$f":"IFERROR(CT176/CS178,FALSE)","v":4.1054713249835206},4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,{"$f":"IFERROR(DH176/DG178,FALSE)","v":4.1054713249835197},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,{"$f":"IFERROR(EA176/DZ178,FALSE)","v":4.1054713249835206},4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,{"$f":"IFERROR(EL176/EK178,FALSE)","v":4.1054713249835206},4.1054713249835215,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835197,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835215,4.1054713249835215,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,{"$f":"IFERROR(GX176/GW178,FALSE)","v":4.1054713249835206},4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835197,4.1054713249835197,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835197,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835197,4.1054713249835197,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835206,4.1054713249835215,4.1054713249835206,4.1054713249835206,4.1054713249835197]
[]
[null,null,null,"Currency Basis"]
[null,null,null,null,"Opening Balance","USD 000's",null,null,{"$f":"G188","v":0},{"$f":"I188","v":5510000},5400000,5180000,5260000,5190000,6064729.333333333,5854794.293333333,5644859.2533333329,5434924.2133333329,5057041.1413333332,4619429.8517095288,4126737.8196463939,3585036.4391380302,3000425.6545930412,3703109.466585204,3883361.0175356632,4036305.5265297717,4174526.5878117783,4299376.4124401845,4411159.5395275801,4511310.0416903673,4518662.1578393709,4525711.2971275123,4532478.9022244718,4538966.5284391576,4545194.0511360886,4551163.0178357381,4556883.7429758729,4562389.467151315,4567665.5224074144,4572728.3183018025,4577579.3161316607,4582233.6824240619,4586692.8258428285,4590964.7015901469,4595062.760096224,4598988.3197327517,4602753.7923453543,4606565.65741322,4610424.5209214948,4614326.6847314201,4618277.0284741251,4622274.7117741155,4626321.8281775685,4630417.5195252867,4634563.9332010793,4638761.7378182011,4643010.047780266,4647311.0945361685,4651663.9738669181,4656070.9749781257,4660532.8162691388,4665046.903487796,4669617.2551196255,4674242.919039011,4678926.3357215663,4683666.5332174972,4688466.0157760754,4693325.5784073658,4698244.2186171506,4703224.5403199978,4708265.5203159312,4713369.831060959,4718538.3284083288,{"$f":"BU188","v":4723766.1115927566},4729059.753372021,4734418.1777019324,4739844.2356804796,4745336.8293177653,4750898.8855651217,4756531.3537932485,4762233.1022584504,4768007.1765696239,4773852.4221398318,4779750.1016055662,4785700.7398617938,4791700.4021330429,4797754.045743471,4803860.6990215173,4810022.4103255998,4816238.1937027164,4822510.1368727004,4828838.808357086,4835223.200332568,4841665.4615088589,4848164.5693119485,4854722.7140635196,4861340.4984047581,{"$f":"CS188","v":4868013.5684195152},{"$f":"CT188","v":4874747.453090895},{"$f":"CU188","v":4881541.092442954},{"$f":"CV188","v":4888396.7840599064},{"$f":"CW188","v":4895313.4525528494},{"$f":"CX188","v":4902293.4405004568},{"$f":"CY188","v":4909337.4019764308},{"$f":"CZ188","v":4916444.2380085662},{"$f":"DA188","v":4923616.3609412601},{"$f":"DB188","v":4930852.6559067806},{"$f":"DC188","v":4937989.5526687354},{"$f":"DD188","v":4945028.244364772},{"$f":"DE188","v":4951976.7806261852},{"$f":"DF188","v":4958829.3863443276},{"$f":"DG188","v":4965590.5696160225},{"$f":"DH188","v":4972258.1041418416},{"$f":"DI188","v":4978836.389871507},{"$f":"DJ188","v":4985323.2723678183},{"$f":"DK188","v":4991719.8806498665},{"$f":"DL188","v":4998030.4548949962},{"$f":"DM188","v":5004252.9446118567},{"$f":"DN188","v":5010391.4864011528},{"$f":"DO188","v":5016537.6491146768},{"$f":"DP188","v":5022691.4422137132},{"$f":"DQ188","v":5028852.8751712926},{"$f":"DR188","v":5035021.9574722042},{"$f":"DS188","v":5041198.6986130141},{"$f":"DT188","v":5047383.1081020776},{"$f":"DU188","v":5053575.1954595558},{"$f":"DV188","v":5059774.9702174272},{"$f":"DW188","v":5065982.4419195056},{"$f":"DX188","v":5072197.6201214511},{"$f":"DY188","v":5078420.5143907908},{"$f":"DZ188","v":5084651.1343069253},{"$f":"EA188","v":5090889.4894611537},{"$f":"EB188","v":5097135.5894566756},{"$f":"EC188","v":5103389.4439086188},{"$f":"ED188","v":5109651.0624440433},{"$f":"EE188","v":5115920.4547019657},{"$f":"EF188","v":5122197.630333364},{"$f":"EG188","v":5128482.5990012046},{"$f":"EH188","v":5134775.3703804426},{"$f":"EI188","v":5141075.9541580528},{"$f":"EJ188","v":5147384.3600330288},{"$f":"EK188","v":5153700.5977164079},{"$f":"EL188","v":5160024.6769312853},{"$f":"EM188","v":5166356.6074128253},{"$f":"EN188","v":5172696.3989082789},{"$f":"EO188","v":5179044.0611770004},{"$f":"EP188","v":5185399.6039904561},{"$f":"EQ188","v":5191763.0371322455},{"$f":"ER188","v":5198134.3703981172},{"$f":"ES188","v":5204513.6135959737},{"$f":"ET188","v":5210900.7765459009},{"$f":"EU188","v":5217295.8690801738},{"$f":"EV188","v":5223698.9010432735},{"$f":"EW188","v":5230109.8822919037},{"$f":"EX188","v":5236528.8226950038},{"$f":"EY188","v":5242955.7321337685},{"$f":"EZ188","v":5249390.6205016552},{"$f":"FA188","v":5255833.4977044072},{"$f":"FB188","v":5262284.3736600652},{"$f":"FC188","v":5268743.2582989819},{"$f":"FD188","v":5275210.1615638407},{"$f":"FE188","v":5281685.0934096649},{"$f":"FF188","v":5288168.0638038423},{"$f":"FG188","v":5294659.0827261293},{"$f":"FH188","v":5301158.1601686766},{"$f":"FI188","v":5307665.3061360363},{"$f":"FJ188","v":5314180.5306451824},{"$f":"FK188","v":5320703.8437255276},{"$f":"FL188","v":5327235.255418933},{"$f":"FM188","v":5333774.775779726},{"$f":"FN188","v":5340322.4148747195},{"$f":"FO188","v":5346878.18278322},{"$f":"FP188","v":5353442.089597051},{"$f":"FQ188","v":5360014.1454205643},{"$f":"FR188","v":5366594.3603706537},{"$f":"FS188","v":5373182.7445767745},{"$f":"FT188","v":5379779.3081809599},{"$f":"FU188","v":5386384.0613378305},{"$f":"FV188","v":5384159.5272631645},{"$f":"FW188","v":5381935.9222086286},{"$f":"FX188","v":5379713.2457862385},{"$f":"FY188","v":5377491.4976081783},{"$f":"FZ188","v":5375270.677286787},{"$f":"GA188","v":5373050.7844345709},{"$f":"GB188","v":5370831.818664195},{"$f":"GC188","v":5368613.7795884879},{"$f":"GD188","v":5366396.6668204386},{"$f":"GE188","v":5364180.479973197},{"$f":"GF188","v":5361965.2186600771},{"$f":"GG188","v":5359750.8824945539},{"$f":"GH188","v":5357537.4710902618},{"$f":"GI188","v":5355324.9840609981},{"$f":"GJ188","v":5353113.4210207211},{"$f":"GK188","v":5350902.7815835504},{"$f":"GL188","v":5348693.0653637657},{"$f":"GM188","v":5346484.2719758106},{"$f":"GN188","v":5344276.4010342862},{"$f":"GO188","v":5342069.4521539565},{"$f":"GP188","v":5339863.4249497484},{"$f":"GQ188","v":5337658.3190367436},{"$f":"GR188","v":5335454.1340301894},{"$f":"GS188","v":5333250.8695454933},{"$f":"GT188","v":5331048.5251982231},{"$f":"GU188","v":5328847.1006041057},{"$f":"GV188","v":5326646.5953790303},{"$f":"GW188","v":5324447.0091390451},{"$f":"GX188","v":5322248.3415003596},{"$f":"GY188","v":5320050.5920793442},{"$f":"GZ188","v":5317853.7604925279},{"$f":"HA188","v":5315657.8463566005},{"$f":"HB188","v":5313462.8492884114},{"$f":"HC188","v":5311268.768904971},{"$f":"HD188","v":5309075.6048234496},{"$f":"HE188","v":5306883.3566611772},{"$f":"HF188","v":5304692.0240356438},{"$f":"HG188","v":5302501.6065644966},{"$f":"HH188","v":5300312.1038655471},{"$f":"HI188","v":5298123.515556762},{"$f":"HJ188","v":5295935.8412562702},{"$f":"HK188","v":5293749.0805823617},{"$f":"HL188","v":5291563.2331534792},{"$f":"HM188","v":5289378.2985882303},{"$f":"HN188","v":5287194.2765053827},{"$f":"HO188","v":5285011.1665238589},{"$f":"HP188","v":5282828.968262746},{"$f":"HQ188","v":5280647.6813412867},{"$f":"HR188","v":5278467.3053788785},{"$f":"HS188","v":5276287.8399950881},{"$f":"HT188","v":5274109.2848096322},{"$f":"HU188","v":5271931.6394423926},{"$f":"HV188","v":5269754.9035134036},{"$f":"HW188","v":5267579.0766428635},{"$f":"HX188","v":5265404.1584511269},{"$f":"HY188","v":5263230.1485587042},{"$f":"HZ188","v":5261057.0465862714},{"$f":"IA188","v":5258884.8521546554},{"$f":"IB188","v":5256713.564884847},{"$f":"IC188","v":5254543.1843979927},{"$f":"ID188","v":5252373.710315397},{"$f":"IE188","v":5250205.1422585249},{"$f":"IF188","v":5248037.4798489977},{"$f":"IG188","v":5245870.7227085922},{"$f":"IH188","v":5243704.8704592474},{"$f":"II188","v":5241539.9227230586},{"$f":"IJ188","v":5239375.8791222796},{"$f":"IK188","v":5237212.7392793195},{"$f":"IL188","v":5235050.5028167469},{"$f":"IM188","v":5232889.1693572905},{"$f":"IN188","v":5230728.7385238335},{"$f":"IO188","v":5228569.2099394146},{"$f":"IP188","v":5226410.5832272321},{"$f":"IQ188","v":5224252.8580106441},{"$f":"IR188","v":5222096.0339131635}]
[null,null,null,null,"Add: Purchases","USD 000's",{"$f":"SUM(I186:IS186)","v":361704986.38144422},null,{"$f":"I177*I150","v":16499999.999999998},{"$f":"J177*J150","v":15540834.341867084},15083458.065083165,15306527.809768915,15032419.443114359,1249613.3333333333,89972.160000000003,89972.160000000003,89972.160000000003,161949.88800000001,187547.69555305931,211153.72802705786,232157.73450358462,250547.47909070956,1590124.2263803689,1111597.168099077,1121543.9508286717,1140488.0288013481,1157527.386874994,1171688.5319466325,1184450.3051885215,1093442.7284550916,1094856.7625608491,1096223.6639721221,1097523.9241662261,1098780.7043882336,1099976.0537351035,1101121.251487982,1102247.320461334,1103302.7793235423,1104322.7025841479,1105292.4979216573,1106229.5647890763,1107120.4884418177,1107973.7531256492,1108798.130289308,1109581.8089998183,1110338.9059761057,1111313.7825848614,1112300.7129363259,1113294.4921235985,1114304.8864843938,1115325.9713156177,1116361.1904794595,1117407.3832423645,1118468.0782014891,1119541.9594453501,1120627.2570530502,1121727.6316003734,1122839.7271721286,1123967.2947916531,1125108.9386385204,1126260.714160047,1127430.2129061504,1128612.2323494067,1129810.7595357364,1131022.1452947331,1132250.4758039706,1133494.2354707208,1134751.3826057727,1136026.1578726345,1137314.6849283783,1138621.3103788537,1139944.4260878065,1141277.08172107,{"$f":"BV177*BV150","v":1142632.3517769128},1144002.325353326,1145391.6240555034,1146796.0313500431,1148220.2851173445,1149662.639022019,1151120.7362824895,1152599.4960928243,1154094.4370259126,1155583.4123070389,1157085.8120472264,1158596.2181536877,1160124.7302181423,1161665.1825676488,1163221.0941659864,1164789.1905458749,1166373.0539015012,1167971.3035135602,1169582.1175542402,1171209.1759336672,1172849.0582922087,1174505.5110383984,1176177.0932815108,1177857.7879486703,1179558.824674414,1181273.3563135178,1183005.3000657132,1184751.0210174585,1186514.5077355325,1188294.231032534,1190088.1701777678,1191900.4240803968,1193727.1939717166,1195366.1824714078,1196982.4435748686,1198584.7944839443,1200158.0037727905,1201713.452717345,1203243.8646451475,1204756.9375336284,1206245.5922236694,1207713.3871750876,1209164.4663574798,1210592.0396488111,1212003.3017235531,1213507.988934939,1215014.544197015,1216522.969828943,1218033.2681527638,1219545.4414934018,1221059.4921786673,1222575.4225392614,1224093.2349087775,1225612.9316237045,1227134.5150234369,1228657.9874502688,1230183.351249405,1231710.6087689628,1233239.7623599693,1234770.8143763761,1236303.7671750544,1237838.6231158029,1239375.3845613457,1240914.0538773499,{"$f":"EH177*EH150","v":1242454.6334324072},1243997.1255980607,1245541.5327487881,1247087.8572620219,1248636.1015181469,1250186.2679004953,1251738.3587953674,1253292.3765920212,1254848.32368268,1256406.2024625381,1257966.0153297684,1259527.7646855086,1261091.4529338926,1262657.0824820295,1264224.6557400187,1265794.1751209528,1267365.6430409183,1268939.0619190033,1270514.4341772979,1272091.7622409002,1273671.0485379193,1275252.2954994759,1276835.5055597122,1278420.681155791,1280007.8247279015,1281596.93871926,1283188.0255761191,1284781.0877477657,1286376.1276865306,1287973.1478477875,1289572.1506899579,1291173.1386745132,1292776.1142659881,1294381.0799319677,1295988.0381431081,1297596.9913731283,1299207.942098819,1300820.892800048,1302435.8459597598,1304052.8040639828,1294681.6706231867,1294140.9797223585,1293600.5146273426,1293060.2752438432,1292520.2614775915,1291980.4732343683,1291440.910419988,1290901.5729403079,1290362.4607012197,1289823.5736086583,1289284.9115685988,1288746.4744870532,1288208.2622700704,1287670.2748237445,1287132.5120542061,1286594.9738676224,1286057.6601702026,1285520.570868196,1284983.7058678872,1284447.0650756047,1283910.6483977134,1283374.455740615,1282838.4870107551,1282302.7421146161,{"$f":"GT177*GT150","v":1281767.2209587209},1281231.9234496257,1280696.8494939348,1280161.9989982834,1279627.3718693508,1279092.9680138545,1278558.7873385488,1278024.8297502263,1277491.0951557239,1276957.5834619112,1276424.2945757012,1275891.2284040432,1275358.3848539265,1274825.7638323768,1274293.365246464,1273761.1890032913,1273229.2350100034,1272697.5031737862,1272165.9934018548,1271634.7056014747,1271103.6396799444,1270572.7955446006,1270042.1731028231,1269511.7722620235,1268981.5929296543,1268451.6350132152,1267921.8984202305,1267392.3830582756,1266863.0888349533,1266334.0156579155,1265805.1634348459,1265276.5320734666,1264748.1214815455,1264219.9315668773,1263691.9622373069,1263164.2134007115,1262636.6849650058,1262109.3768381486,1261582.2889281302,1261055.4211429826,1260528.7733907774,1260002.3455796246,1259476.1376176695,1258950.1494130986,1258424.3808741344,1257898.8319090428,1257373.5024261209,1256848.3923337078,1256323.5015401801,1255798.8299539567,1255274.3774834878,1254750.1440372679]
[null,null,null,null,"Less: Cost of Goods Sold","USD 000's",{"$f":"SUM(I187:IS187)","v":361901806.61105222},null,{"$f":"I178*I150","v":16499999.999999998},{"$f":"J178*J150","v":15620000.000000002},15179999.999999998,15219999.999999998,15170000,374884,299907.20000000001,299907.20000000001,299907.20000000001,539832.96000000008,625158.98517686443,703845.7600901929,773859.11501194874,835158.26363569847,887440.41438820597,931345.6171486181,968599.44183456281,1002266.9675193417,1032677.5622465883,1059905.4048592374,1084299.8030257348,1086090.612306088,1087807.6232727079,1089456.0588751626,1091036.29795154,1092553.1816913029,1094007.0870354534,1095400.5263478467,1096741.596285892,1098026.7240674433,1099259.9066897598,1100441.5000917984,1101575.1984966751,1102661.3450230509,1103701.8773783308,1104700.0717832311,1105656.2493632906,1106573.4333635026,1107501.9175169952,1108441.8494280507,1109392.3283136734,1110354.5427416891,1111328.2880156271,1112314.074076006,1113311.6918946458,1114321.6645256958,1115344.1548282283,1116378.9470909857,1117426.5848444707,1118486.8478413792,1119560.2936804453,1120647.0973475077,1121746.6269413906,1122859.8612743204,1123986.5684300214,1125127.3428531808,1126281.9477988021,1127450.9932453921,1128634.6728394302,1129832.742395988,1131045.836169787,1132273.7049324447,1133516.9996338265,1134775.9287404357,1136049.2985366427,{"$f":"BV178*BV150","v":1137338.7099976484},1138643.9010234149,1139965.5660769565,1141303.4377127567,1142658.2288699884,1144030.1707938917,1145418.9878172877,1146825.4217816505,1148249.1914557042,1149685.7328413045,1151135.1737909988,1152596.5558824383,1154071.0866077142,1155558.5292896021,1157059.3828619036,1158573.4071687576,1160101.110731517,1161642.6320291748,1163197.7255787582,1164766.9147573763,1166349.9504891182,1167947.3662868273,1169559.3089402728,1171184.7179339125,1172824.9400030333,1174479.7169614588,1176149.6084487608,1177834.3525245148,1179534.5197879253,1181250.2695565594,1182981.3341456328,1184728.3011477033,1186490.8990061965,1188229.2857094533,1189943.7518788318,1191636.2582225315,1193305.3980546482,1194952.2694456505,1196576.3301193283,1198178.6518039629,1199758.7097273578,1201316.7788930398,1202853.8921123499,1204369.5499319511,1205864.759934257,1207361.8262214146,1208860.7510979783,1210361.5368713639,1211864.1858518524,1213368.7003525924,1214875.082689604,1216383.3351817834,1217893.4601509054,1219405.4599216266,1220919.3368214904,1222435.0931809298,1223952.7313332704,1225472.2536147353,1226993.6623644473,1228516.9599244338,1230042.1486396298,1231569.2308578808,1233098.2089299476,1234629.0852095098,{"$f":"EH178*EH150","v":1236161.8620531685},1237696.5418204505,1239233.1268738124,1240771.6195786432,1242312.022303269,1243854.3374189558,1245398.5672999134,1246944.7143232999,1248492.7808692236,1250042.7693207485,1251594.6820638964,1253148.5214876519,1254704.2899839655,1256261.9899477568,1257821.623776919,1259383.1938723221,1260946.7026378175,1262512.1524802395,1264079.5458094117,1265648.8850381488,1267220.1725822615,1268793.410860559,1270368.6022948541,1271945.7493099659,1273524.8543337241,1275105.9197969725,1276688.9481335722,1278273.9417804065,1279860.9031773841,1281449.8347674424,1283040.7389965521,1284633.6183137204,1286228.4751709946,1287825.3120234669,1289424.1313292764,1291024.935549615,1292627.7271487296,1294232.5085939267,1295839.2823555754,1297448.0509071122,1296906.204697853,1296364.584776894,1295823.191049732,1295282.0234219031,1294741.0817989823,1294200.3660865847,1293659.8761903644,1293119.612016015,1292579.5734692693,1292039.7604558999,1291500.1728817185,1290960.8106525759,1290421.6736743627,1289882.7618530088,1289344.0750944826,1288805.6133047929,1288267.3763899868,1287729.3642561513,1287191.5768094119,1286654.0139559342,1286116.6756019222,1285579.5616536199,1285042.6720173093,1284506.0065993126,{"$f":"GT178*GT150","v":1283969.5653059906},1283433.3480437433,1282897.3547190099,1282361.5852382686,1281826.0395080366,1281290.7174348701,1280755.6189253645,1280220.7438861541,1279686.0922239122,1279151.6638453514,1278617.4586572223,1278083.4765663156,1277549.7174794602,1277016.1813035242,1276482.8679454145,1275949.7773120767,1275416.9093104959,1274884.2638476952,1274351.8408307373,1273819.6401667229,1273287.6617627922,1272755.9055261242,1272224.3713639358,1271693.0591834835,1271161.9688920623,1270631.1003970059,1270100.4536056868,1269570.0284255159,1269039.8247639427,1268509.8425284564,1267980.0816265831,1267450.5419658888,1266921.2234539778,1266392.1259984928,1265863.2495071155,1265334.5938875654,1264806.1590476015,1264277.9448950202,1263749.9513376576,1263222.1782833876,1262694.6256401225,1262167.2933158132,1261640.1812184493,1261113.2892560584,1260586.617336707,1260060.1653684995,1259533.9332595789,1259007.9209181268,1258482.1282523626,1257956.5551705444,1257431.2015809687,1256906.06739197]
[null,null,null,null,"Closing Balance","USD 000's",null,null,{"$f":"IF(I4,I153,I185+I186-I187)","v":5510000},5400000,5180000,5260000,5190000,6064729.333333333,5854794.293333333,5644859.2533333329,5434924.2133333329,5057041.1413333332,4619429.8517095288,4126737.8196463939,3585036.4391380302,3000425.6545930412,3703109.466585204,3883361.0175356632,4036305.5265297717,4174526.5878117783,4299376.4124401845,4411159.5395275801,4511310.0416903673,4518662.1578393709,4525711.2971275123,4532478.9022244718,4538966.5284391576,4545194.0511360886,4551163.0178357381,4556883.7429758729,4562389.467151315,4567665.5224074144,4572728.3183018025,4577579.3161316607,4582233.6824240619,4586692.8258428285,4590964.7015901469,4595062.760096224,4598988.3197327517,4602753.7923453543,4606565.65741322,4610424.5209214948,4614326.6847314201,4618277.0284741251,4622274.7117741155,4626321.8281775685,4630417.5195252867,4634563.9332010793,4638761.7378182011,4643010.047780266,4647311.0945361685,4651663.9738669181,4656070.9749781257,4660532.8162691388,4665046.903487796,4669617.2551196255,4674242.919039011,4678926.3357215663,4683666.5332174972,4688466.0157760754,4693325.5784073658,4698244.2186171506,4703224.5403199978,4708265.5203159312,4713369.831060959,4718538.3284083288,{"$f":"IF(BU4,BU153,BU185+BU186-BU187)","v":4723766.1115927566},4729059.753372021,4734418.1777019324,4739844.2356804796,4745336.8293177653,4750898.8855651217,4756531.3537932485,4762233.1022584504,4768007.1765696239,4773852.4221398318,4779750.1016055662,4785700.7398617938,4791700.4021330429,4797754.045743471,4803860.6990215173,4810022.4103255998,4816238.1937027164,4822510.1368727004,4828838.808357086,4835223.200332568,4841665.4615088589,4848164.5693119485,4854722.7140635196,4861340.4984047581,4868013.5684195152,4874747.453090895,4881541.092442954,4888396.7840599064,4895313.4525528494,4902293.4405004568,4909337.4019764308,4916444.2380085662,4923616.3609412601,4930852.6559067806,4937989.5526687354,4945028.244364772,4951976.7806261852,4958829.3863443276,4965590.5696160225,4972258.1041418416,4978836.389871507,4985323.2723678183,4991719.8806498665,4998030.4548949962,5004252.9446118567,5010391.4864011528,5016537.6491146768,5022691.4422137132,5028852.8751712926,5035021.9574722042,5041198.6986130141,5047383.1081020776,5053575.1954595558,5059774.9702174272,5065982.4419195056,5072197.6201214511,5078420.5143907908,5084651.1343069253,5090889.4894611537,5097135.5894566756,5103389.4439086188,5109651.0624440433,5115920.4547019657,5122197.630333364,{"$f":"IF(EG4,EG153,EG185+EG186-EG187)","v":5128482.5990012046},5134775.3703804426,5141075.9541580528,5147384.3600330288,5153700.5977164079,5160024.6769312853,5166356.6074128253,5172696.3989082789,5179044.0611770004,5185399.6039904561,5191763.0371322455,5198134.3703981172,5204513.6135959737,5210900.7765459009,5217295.8690801738,5223698.9010432735,5230109.8822919037,5236528.8226950038,5242955.7321337685,5249390.6205016552,5255833.4977044072,5262284.3736600652,5268743.2582989819,5275210.1615638407,5281685.0934096649,5288168.0638038423,5294659.0827261293,5301158.1601686766,5307665.3061360363,5314180.5306451824,5320703.8437255276,5327235.255418933,5333774.775779726,5340322.4148747195,5346878.18278322,5353442.089597051,5360014.1454205643,5366594.3603706537,5373182.7445767745,5379779.3081809599,5386384.0613378305,5384159.5272631645,5381935.9222086286,5379713.2457862385,5377491.4976081783,5375270.677286787,5373050.7844345709,5370831.818664195,5368613.7795884879,5366396.6668204386,5364180.479973197,5361965.2186600771,5359750.8824945539,5357537.4710902618,5355324.9840609981,5353113.4210207211,5350902.7815835504,5348693.0653637657,5346484.2719758106,5344276.4010342862,5342069.4521539565,5339863.4249497484,5337658.3190367436,5335454.1340301894,{"$f":"IF(GS4,GS153,GS185+GS186-GS187)","v":5333250.8695454933},5331048.5251982231,5328847.1006041057,5326646.5953790303,5324447.0091390451,5322248.3415003596,5320050.5920793442,5317853.7604925279,5315657.8463566005,5313462.8492884114,5311268.768904971,5309075.6048234496,5306883.3566611772,5304692.0240356438,5302501.6065644966,5300312.1038655471,5298123.515556762,5295935.8412562702,5293749.0805823617,5291563.2331534792,5289378.2985882303,5287194.2765053827,5285011.1665238589,5282828.968262746,5280647.6813412867,5278467.3053788785,5276287.8399950881,5274109.2848096322,5271931.6394423926,5269754.9035134036,5267579.0766428635,5265404.1584511269,5263230.1485587042,5261057.0465862714,5258884.8521546554,5256713.564884847,5254543.1843979927,5252373.710315397,5250205.1422585249,5248037.4798489977,5245870.7227085922,5243704.8704592474,5241539.9227230586,5239375.8791222796,5237212.7392793195,5235050.5028167469,5232889.1693572905,5230728.7385238335,5228569.2099394146,5226410.5832272321,5224252.8580106441,5222096.0339131635,5219940.1105584614]
[null,null,null,null,"Inventory as Percent of Cost of Goods Sold",null,null,null,{"$f":"I188/I187","v":0.33393939393939398},0.34571062740076819,0.34123847167325433,0.34559789750328518,0.34212261041529335,16.177615831386063,19.52201978923258,18.822019789232577,18.122019789232578,9.3677887717958761,7.3892081234386175,5.8631280511195829,4.632673272941517,3.5926431973878503,4.17279786512551,4.1696239785020444,4.1671565687513317,4.1650844765880386,4.1633289708424561,4.1618426694535176,4.1605744362413164,4.1604835790311547,4.1603967469098526,4.160313640280406,4.160234207570574,4.1601581756413912,4.1600854983202211,4.1600160246123759,4.1599493286311162,4.1598855677094235,4.1598245241853862,4.1597661627172373,4.1597102845792628,4.1596568579693383,4.1596057737033636,4.1595568584319658,4.1595100849664179,4.1594652949104169,4.159420028582054,4.1593742813846717,4.1593280996862543,4.1592814283180832,4.1592342799332389,4.1591866326249916,4.1591384993408198,4.1590898577510407,4.1590407030309011,4.158991048585098,4.1589408714336304,4.1588901852930906,4.1588389667444767,4.1587872108001616,4.1587349508754414,4.1586821438430723,4.1586288042284787,4.1585749074912712,4.1585204684947881,4.1584654622372756,4.158409883509826,4.1583537477005539,4.1582970290993346,4.1582397434521736,4.1581818645715725,4.158123387095241,{"$f":"BU188/BU187","v":4.1580643706901546},4.1580047454656661,4.1579445280887466,4.1578836911644954,4.1578222517472794,4.1577601819429759,4.1576974761884884,4.1576341521397069,4.1575701811373236,4.1575055812473369,4.1574405640339744,4.1573751274589155,4.1573093184062779,4.1572430861655389,4.1571764452076403,4.1571093770730707,4.1570418964408216,4.1569739846484621,4.1569056396647541,4.1568368764878425,4.1567676761469388,4.1566980538549618,4.1566279904357311,4.156557483869352,4.1564865848037877,4.1564152388149997,4.156343461658218,4.1562712336462679,4.1561985707586677,4.1561254530998095,4.1560518786754592,4.1559778638090661,4.1559033882887038,4.1558284686691298,4.1557547958603136,4.1556823476378142,4.155611031853506,4.155540898774376,4.1554718933833286,4.1554040298005761,4.155337254903877,4.1552715824840485,4.1552069931542244,4.1551434365132076,4.1550809258625021,4.1550194125204527,4.1549579754517669,4.1548966145618733,4.1548353297563141,4.1547741209407469,4.1547129880209486,4.1546519309028129,4.1545909494923494,4.1545300436956829,4.1544692134190591,4.1544084585688337,4.1543477790514851,4.1542871747736019,4.1542266456418933,4.1541661915631813,4.1541058124444037,4.1540455081926115,4.1539852787149787,4.1539251239187847,{"$f":"EG188/EG187","v":4.1538650437114306},4.1538050380004288,4.1537451066934112,4.1536852496981158,4.1536254669224029,4.1535657582742429,4.153506123661721,4.1534465629930377,4.1533870761765073,4.1533276631205549,4.1532683237337222,4.1532090579246663,4.1531498656021499,4.153090746675054,4.1530317010523747,4.152972728643217,4.1529138293568009,4.1528550031024549,4.1527962497896267,4.1527375693278712,4.1526789616268553,4.1526204265963615,4.1525619641462805,4.1525035741866185,4.1524452566274892,4.1523870113791199,4.1523288383518491,4.1522707374561278,4.1522127086025158,4.1521547517016826,4.1520968666644134,4.1520390534015998,4.1519813118242439,4.151923641843462,4.1518660433704762,4.1518085163166214,4.1517510605933419,4.1516936761121901,4.1516363627848287,4.151579120523035,4.1515219492386874,4.1515411891467817,4.1515604370932939,4.1515796930815787,4.1515989571149987,4.151618229196913,4.1516375093306861,4.1516567975196805,4.1516760937672634,4.1516953980768001,4.1517147104516585,4.1517340308952093,4.1517533594108249,4.1517726960018759,4.1517920406717357,4.1518113934237819,4.1518307542613888,4.1518501231879359,4.1518695002068027,4.1518888853213705,4.1519082785350205,4.1519276798511386,4.151947089273107,4.1519665068043139,{"$f":"GS188/GS187","v":4.151985932448147},4.1520053662079972,4.1520248080872548,4.15204425808931,4.1520637162175591,4.152083182475395,4.1521026568662158,4.1521221393934198,4.152141630060405,4.1521611288705724,4.1521806358273246,4.1522001509340649,4.1522196741941997,4.152239205611135,4.1522587451882771,4.1522782929290374,4.1522978488368247,4.1523174129150524,4.1523369851671355,4.1523565655964854,4.1523761542065198,4.1523957510006593,4.1524153559823187,4.1524349691549229,4.1524545905218941,4.1524742200866509,4.1524938578526243,4.1525135038232364,4.1525331580019182,4.1525528203920974,4.1525724909972039,4.1525921698206734,4.152611856865934,4.1526315521364259,4.1526512556355817,4.1526709673668423,4.1526906873336449,4.1527104155394312,4.1527301519876447,4.1527498966817289,4.1527696496251263,4.1527894108212848,4.1528091802736542,4.1528289579856823,4.1528487439608197,4.1528685382025179,4.1528883407142336,4.1529081514994211,4.1529279705615352,4.1529477979040346,4.1529676335303796,4.1529874774440305,4.1530073296484513]
[]
[null,null,null,"Final Closing Inventory Applied",null,null,{"$f":"'Model Parameters'!$G$18","v":false},null,{"$f":"IF($G$191,I159,I188)","v":5510000},5400000,5180000,5260000,5190000,6064729.333333333,5854794.293333333,5644859.2533333329,5434924.2133333329,5057041.1413333332,4619429.8517095288,4126737.8196463939,3585036.4391380302,3000425.6545930412,3703109.466585204,3883361.0175356632,4036305.5265297717,4174526.5878117783,4299376.4124401845,4411159.5395275801,4511310.0416903673,4518662.1578393709,4525711.2971275123,4532478.9022244718,4538966.5284391576,4545194.0511360886,4551163.0178357381,4556883.7429758729,4562389.467151315,4567665.5224074144,4572728.3183018025,4577579.3161316607,4582233.6824240619,4586692.8258428285,4590964.7015901469,4595062.760096224,4598988.3197327517,4602753.7923453543,4606565.65741322,4610424.5209214948,4614326.6847314201,4618277.0284741251,4622274.7117741155,4626321.8281775685,4630417.5195252867,4634563.9332010793,4638761.7378182011,4643010.047780266,4647311.0945361685,4651663.9738669181,4656070.9749781257,4660532.8162691388,4665046.903487796,4669617.2551196255,4674242.919039011,4678926.3357215663,4683666.5332174972,4688466.0157760754,4693325.5784073658,4698244.2186171506,4703224.5403199978,4708265.5203159312,4713369.831060959,4718538.3284083288,{"$f":"IF($G$191,BU159,BU188)","v":4723766.1115927566},4729059.753372021,4734418.1777019324,4739844.2356804796,4745336.8293177653,4750898.8855651217,4756531.3537932485,4762233.1022584504,4768007.1765696239,4773852.4221398318,4779750.1016055662,4785700.7398617938,4791700.4021330429,4797754.045743471,4803860.6990215173,4810022.4103255998,4816238.1937027164,4822510.1368727004,4828838.808357086,4835223.200332568,4841665.4615088589,4848164.5693119485,4854722.7140635196,4861340.4984047581,4868013.5684195152,4874747.453090895,4881541.092442954,4888396.7840599064,4895313.4525528494,4902293.4405004568,4909337.4019764308,4916444.2380085662,4923616.3609412601,4930852.6559067806,4937989.5526687354,4945028.244364772,4951976.7806261852,4958829.3863443276,4965590.5696160225,4972258.1041418416,4978836.389871507,4985323.2723678183,4991719.8806498665,4998030.4548949962,5004252.9446118567,5010391.4864011528,5016537.6491146768,5022691.4422137132,5028852.8751712926,5035021.9574722042,5041198.6986130141,5047383.1081020776,5053575.1954595558,5059774.9702174272,5065982.4419195056,5072197.6201214511,5078420.5143907908,5084651.1343069253,5090889.4894611537,5097135.5894566756,5103389.4439086188,5109651.0624440433,5115920.4547019657,5122197.630333364,{"$f":"IF($G$191,EG159,EG188)","v":5128482.5990012046},5134775.3703804426,5141075.9541580528,5147384.3600330288,5153700.5977164079,5160024.6769312853,5166356.6074128253,5172696.3989082789,5179044.0611770004,5185399.6039904561,5191763.0371322455,5198134.3703981172,5204513.6135959737,5210900.7765459009,5217295.8690801738,5223698.9010432735,5230109.8822919037,5236528.8226950038,5242955.7321337685,5249390.6205016552,5255833.4977044072,5262284.3736600652,5268743.2582989819,5275210.1615638407,5281685.0934096649,5288168.0638038423,5294659.0827261293,5301158.1601686766,5307665.3061360363,5314180.5306451824,5320703.8437255276,5327235.255418933,5333774.775779726,5340322.4148747195,5346878.18278322,5353442.089597051,5360014.1454205643,5366594.3603706537,5373182.7445767745,5379779.3081809599,5386384.0613378305,5384159.5272631645,5381935.9222086286,5379713.2457862385,5377491.4976081783,5375270.677286787,5373050.7844345709,5370831.818664195,5368613.7795884879,5366396.6668204386,5364180.479973197,5361965.2186600771,5359750.8824945539,5357537.4710902618,5355324.9840609981,5353113.4210207211,5350902.7815835504,5348693.0653637657,5346484.2719758106,5344276.4010342862,5342069.4521539565,5339863.4249497484,5337658.3190367436,5335454.1340301894,{"$f":"IF($G$191,GS159,GS188)","v":5333250.8695454933},5331048.5251982231,5328847.1006041057,5326646.5953790303,5324447.0091390451,5322248.3415003596,5320050.5920793442,5317853.7604925279,5315657.8463566005,5313462.8492884114,5311268.768904971,5309075.6048234496,5306883.3566611772,5304692.0240356438,5302501.6065644966,5300312.1038655471,5298123.515556762,5295935.8412562702,5293749.0805823617,5291563.2331534792,5289378.2985882303,5287194.2765053827,5285011.1665238589,5282828.968262746,5280647.6813412867,5278467.3053788785,5276287.8399950881,5274109.2848096322,5271931.6394423926,5269754.9035134036,5267579.0766428635,5265404.1584511269,5263230.1485587042,5261057.0465862714,5258884.8521546554,5256713.564884847,5254543.1843979927,5252373.710315397,5250205.1422585249,5248037.4798489977,5245870.7227085922,5243704.8704592474,5241539.9227230586,5239375.8791222796,5237212.7392793195,5235050.5028167469,5232889.1693572905,5230728.7385238335,5228569.2099394146,5226410.5832272321,5224252.8580106441,5222096.0339131635,5219940.1105584614]
[]
[null,null,null,"Change in Inventory",null,null,null,{"$f":"SUM(J193:IS193)","v":-290059.8894415386},null,{"$f":"J191-I191","v":-110000},{"$f":"K191-J191","v":-220000},80000,-70000,874729.33333333302,-209935.04000000004,-209935.04000000004,-209935.04000000004,-377883.07199999969,-437611.28962380439,-492692.03206313495,-541701.38050836371,-584610.784544989,702683.81199216284,180251.5509504592,152944.50899410853,138221.06128200656,124849.8246284062,111783.12708739564,100150.50216278713,7352.1161490036175,7049.1392881413922,6767.605096959509,6487.6262146858498,6227.5226969309151,5968.9666996495798,5720.725140134804,5505.7241754420102,5276.0552560994402,5062.7958943881094,4850.9978298582137,4654.3662924012169,4459.1434187665582,4271.8757473183796,4098.0585060771555,3925.5596365276724,3765.4726126026362,3811.8650678656995,3858.8635082747787,3902.1638099253178,3950.3437427049503,3997.6832999903709,4047.116403453052,4095.6913477182388,4146.4136757925153,4197.8046171218157,4248.3099620649591,4301.0467559024692,4352.8793307496235,4407.0011112075299,4461.8412910131738,4514.087218657136,4570.3516318295151,4625.6639193855226,4683.4166825553402,4740.1974959308282,4799.4825585782528,4859.562631290406,4918.6402097847313,4980.3217028472573,5040.9799959333614,5104.3107450278476,5168.4973473697901,5227.783184427768,5293.6417792644352,{"$f":"BW191-BV191","v":5358.4243299113587},5426.0579785471782,5492.5936372857541,5562.0562473563477,5632.4682281268761,5701.7484652018175,5774.074311173521,5845.245570207946,5897.6794657343999,5950.6382562275976,5999.662271249108,6053.6436104280874,6106.6532780462876,6161.7113040825352,6215.783377116546,6271.9431699840352,6328.6714843856171,6384.3919754819945,6442.2611762909219,6499.1078030895442,6558.1447515711188,6617.7843412384391,6673.0700147571042,6733.8846713798121,6793.6393520589918,6855.6916169524193,6916.6684929430485,6979.9879476074129,7043.9614759739488,7106.8360321354121,7172.122932693921,7236.2949655205011,7136.896761954762,7038.691696036607,6948.5362614132464,6852.605718142353,6761.1832716949284,6667.5345258191228,6578.2857296653092,6486.8824963113293,6396.6082820482552,6310.5742451297119,6222.4897168604657,6138.5417892960832,6146.1627135239542,6153.7930990364403,6161.4329575793818,6169.0823009116575,6176.7411408098415,6184.4094890635461,6192.0873574782163,6199.7747578714043,6207.4717020783573,6215.1782019454986,6222.8942693397403,6230.6199161345139,6238.3551542283967,6246.0999955218285,6253.8544519431889,6261.6185354245827,6269.392257922329,6277.1756313983351,6284.9686678405851,6292.7713792379946,{"$f":"EI191-EH191","v":6300.5837776102126},6308.405874975957,6316.2376833790913,6324.079214877449,6331.9304815400392,6339.7914954535663,6347.6622687214985,6355.542813455686,6363.4331417893991,6371.3332658717409,6379.2431978564709,6387.1629499271512,6395.0925342729315,6403.0319630997255,6410.9812486302108,6418.9404031001031,6426.9094387646765,6434.888367886655,6442.8772027520463,6450.8759556580335,6458.8846389167011,6466.9032648587599,6474.9318458242342,6482.9703941773623,6491.0189222870395,6499.0774425473064,6507.1459673596546,6515.2245091460645,6523.3130803452805,6531.41169340536,6539.520360792987,6547.6390949934721,6555.7679085005075,6563.9068138310686,6572.0558235133067,6580.2149500893429,6588.3842061208561,6596.5636041853577,6604.7531568706036,-2224.5340746659786,-2223.605054535903,-2222.6764223901555,-2221.7481780601665,-2220.8203213913366,-2219.8928522160277,-2218.9657703759149,-2218.0390757070854,-2217.1127680493519,-2216.1868472415954,-2215.2613131199032,-2214.3361655231565,-2213.4114042920992,-2212.4870292637497,-2211.5630402769893,-2210.6394371706992,-2209.7162197846919,-2208.7933879550546,-2207.8709415243939,-2206.9488803297281,-2206.027204208076,-2205.1059130048379,-2204.1850065542385,-2203.2644846960902,-2202.3443472702056,{"$f":"GU191-GT191","v":-2201.4245941173285},-2200.5052250754088,-2199.5862399851903,-2198.6676386855543,-2197.7494210153818,-2196.8315868163481,-2195.9141359273344,-2194.9970681890845,-2194.0803834404796,-2193.1640815213323,-2192.2481622723863,-2191.3326255334541,-2190.4174711471424,-2189.5026989495382,-2188.5883087851107,-2187.6743004918098,-2186.7606739085168,-2185.8474288824946,-2184.9345652488992,-2184.0220828475431,-2183.1099815238267,-2182.198261112906,-2181.2869214592502,-2180.3759624082595,-2179.4653837904334,-2178.5551854558289,-2177.6453672396019,-2176.7359289890155,-2175.826870540157,-2174.918191736564,-2174.0098924227059,-2173.1019724328071,-2172.1944316159934,-2171.287269808352,-2170.3804868543521,-2169.4740825956687,-2168.5680568721145,-2167.6624095272273,-2166.7571404054761,-2165.8522493448108,-2164.9477361887693,-2164.0436007790267,-2163.1398429600522,-2162.2364625725895,-2161.3334594564512,-2160.4308334570378,-2159.5285844188184,-2158.6267121825367,-2157.7252165880054,-2156.8240974806249,-2155.9233547020704]
[]
[null,"Administrative Costs"]
[null,null,null,"Historic Administrative Costs",null,"USD 000's",null,null,{"$f":"IF(I4,I17+I18)","v":7200000},7415000,7964000,8080000,8020000,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU4,BU17+BU18)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG4,EG17+EG18)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS4,GS17+GS18)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Fixed Administrative Costs",null,"USD 000's",{"$f":"'Model Parameters'!G20","v":0.43},null,{"$f":"I196*$G$197","v":3096000},3188450,3424520,3474400,3448600,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU196*$G$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG196*$G$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS196*$G$197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Variable Administrative Costs",null,"USD 000's",{"$f":"1-G197","v":0.57000000000000006},null,{"$f":"I196*$G$198","v":4104000.0000000005},4226550,4539480.0000000009,4605600.0000000009,4571400.0000000009,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU196*$G$198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG196*$G$198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS196*$G$198","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fixed Administrative Cost Growth",null,"% p.a.",{"$f":"'Model Parameters'!G21","v":0.01},null,null,{"$f":"IF(J4,J197/I197-1,$G$200)","v":2.9861111111111116E-2},7.4039109912339862E-2,1.4565544952285236E-2,-7.4257425742574323E-3,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(BV4,BV197/BU197-1,$G$200)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(EH4,EH197/EG197-1,$G$200)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"IF(GT4,GT197/GS197-1,$G$200)","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,null,"Periodic Administrative Cost Growth",null,"% p.p.",null,null,null,{"$f":"(1+J200)^(J5/12)-1","v":2.9861111111111116E-2},7.4039109912339862E-2,1.4565544952285236E-2,-7.4257425742574323E-3,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+BV200)^(BV5/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+EH200)^(EH5/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,{"$f":"(1+GT200)^(GT5/12)-1","v":8.295381143461622E-4},8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4,8.295381143461622E-4]
[null,null,null,"Prospective Inflation Index",null,"Index",null,1,{"$f":"H202*(1+I201*NOT(I4))","v":1},1,1,1,1,1.0008295381143462,1.0016597643621754,1.0024906793143209,1.003322283542089,1.00415457761726,1.0049875621120887,1.0058212375993045,1.006655604652112,1.0074906638441912,1.0083264157496978,1.0091628609432644,1.0099999999999993,1.0108378334954891,1.0116763620057967,1.0125155861074635,1.0133555063775093,1.014196123393432,1.015037437733209,1.015879449975297,1.0167221606986325,1.0175655704826325,1.0184096799071942,1.0192544895526963,1.0200999999999987,1.0209462118304431,1.0217931256258537,1.0226407419685373,1.0234890614412835,1.0243380846273653,1.02518781211054,1.0260382444750489,1.0268893823056178,1.0277412261874577,1.028593776706265,1.0294470344482221,1.0303009999999975,1.0311556739487464,1.0320110568821113,1.0328671493882216,1.0337239520556951,1.0345814654736378,1.0354396902316443,1.0362986269197982,1.0371582761286728,1.0380186384493311,1.0388797144733264,1.039741504792703,1.0406040099999962,1.0414672306882327,1.042331167450931,1.0431958208821024,1.0440611915762508,1.0449272801283729,1.0457940871339595,1.046661613188995,1.0475298588899582,1.0483988248338232,1.0492685116180587,1.050138919840629,{"$f":"BT202*(1+BU201*NOT(BU4))","v":1.051010050099995},1.0518819029951139,1.0527544791254393,1.0536277790909225,1.0545018034920124,1.0553765529296557,1.056252028005298,1.0571282293208839,1.0580051574788569,1.0588828130821604,1.0597611967342382,1.0606403090390344,1.0615201506009941,1.0624007220250642,1.0632820239166929,1.0641640568818309,1.0650468215269315,1.0659303184589513,1.0668145482853502,1.0676995116140919,1.0685852090536445,1.069471641212981,1.0703588087015794,1.0712467121294236,1.0721353521070029,1.0730247292453137,1.0739148441558586,1.0748056974506479,1.0756972897421997,1.0765896216435398,1.0774826937682025,1.0783765067302316,1.0792710611441798,1.0801663576251097,1.0810623967885942,1.0819591792507168,1.082856705628072,1.0837549765377659,1.0846539925974163,1.0855537544251537,1.086454262639621,1.0873555178599743,1.0882575207058838,1.0891602717975331,1.0900637717556207,1.0909680212013599,1.0918730207564793,1.0927787710432231,1.0936852726843518,1.0945925263031426,1.0955005325233895,1.0964092919694042,1.0973188052660161,1.0982290730385731,1.0991400959129416,1.1000518745155075,1.1009644094731761,1.1018777014133727,1.1027917509640432,1.1037065587536545,1.1046221254111945,1.1055384515661733,1.1064555378486227,1.1073733848890974,{"$f":"EF202*(1+EG201*NOT(EG4))","v":1.1082919933186755},1.109211363768958,1.1101314968720704,1.111052393260662,1.1119740535679072,1.1128964784275057,1.113819668473683,1.1147436243411903,1.1156683466653057,1.1165938360818342,1.1175200932271081,1.1184471187379876,1.1193749132518613,1.1203034774066467,1.1212328118407902,1.1221629171932677,1.1230937941035855,1.12402544321178,1.1249578651584191,1.1258910605846015,1.126825030131958,1.1277597744426517,1.1286952941593784,1.1296315899253668,1.1305686623843794,1.1315065121807126,1.1324451399591975,1.1333845463651997,1.1343247320446206,1.1352656976438971,1.1362074438100025,1.1371499711904467,1.1380932804332768,1.1390373721870775,1.1399822471009713,1.1409279058246196,1.1418743490082222,1.1428215773025188,1.1437695913587884,1.1447183918288506,1.1456679793650657,1.146618354620335,1.1475695182481014,1.1485214709023501,1.1494742132376086,1.1504277459089471,1.1513820695719799,1.1523371848828645,1.1532930924983031,1.1542497930755427,1.1552072872723751,1.1561655757471381,1.1571246591587152,1.1580845381665372,1.1590452134305813,1.1600066856113724,1.1609689553699833,1.1619320233680355,1.1628958902676987,1.1638605567316922,1.1648260234232852,1.1657922910062972,1.1667593601450978,1.1677272315046083,{"$f":"GR202*(1+GS201*NOT(GS4))","v":1.1686959057503012},1.1696653835482014,1.170635665564886,1.1716067524674849,1.1725786449236819,1.1735513436017144,1.1745248491703741,1.1754991622990076,1.1764742836575166,1.1774502139163585,1.1784269537465473,1.1794045038196528,1.1803828648078027,1.181362037383682,1.1823420222205334,1.1833228199921584,1.1843044313729174,1.1852868570377304,1.1862700976620768,1.1872541539219967,1.1882390264940907,1.1892247160555212,1.1902112232840116,1.1911985488578483,1.1921866934558796,1.1931756577575177,1.1941654424427375,1.1951560481920789,1.1961474756866455,1.1971397256081064,1.1981327986386963,1.1991266954612152,1.2001214167590302,1.201116963216075,1.2021133355168505,1.2031105343464255,1.2041085603904371,1.2051074143350915,1.2061070968671637,1.2071076086739985,1.2081089504435107,1.2091111228641864,1.2101141266250821,1.2111179624158264,1.2121226309266195,1.2131281328482346,1.2141344688720179,1.2151416396898886,1.2161496459943404,1.2171584884784412,1.218168167835834,1.2191786847607371,1.2201900399479446]
[]
[null,null,null,"Projected Fixed Administrative Cost",null,"USD 000's",{"$f":"LOOKUP(G4,3:3,204:204)","v":3448600},null,{"$f":"IF(I4,I197,$G$204*I5/12*I202)","v":3096000},{"$f":"IF(J4,J197,$G$204*J5/12*J202)","v":3188450},3424520,3474400,3448600,287621.72876176116,287860.32194828318,288099.11305694724,288338.10225193732,288577.28969757358,288816.67555831239,289056.2599987468,289296.04318360612,289536.02527775645,289776.20644620067,290016.58685407846,290257.16666666645,290497.9460493786,290738.92516776588,290980.10418751655,291221.48327445652,291463.06259454909,291704.84231389535,291946.82259873406,292189.00361544196,292431.38553053385,292673.9685106625,292916.75272261898,293159.73833333293,293402.92550987215,293646.31441944325,293889.90522939147,294133.69810720085,294377.69322049432,294621.89073703397,294866.2908247211,295110.8936515961,295355.69938583887,295600.70819576876,295845.92024984484,296091.3357166659,296336.95476497058,296582.77756363741,296828.80428168504,297075.03508827247,297321.47015269892,297568.10964440403,297814.95373296802,298062.00258811173,298309.25637969689,298556.71527772612,298804.37945234292,299052.24907383224,299300.32431261992,299548.60533927334,299797.09232450149,300045.78543915483,300294.68485422555,300543.7907408477,300793.10327029735,301042.62261399248,301292.3489434935,301542.28243050305,301792.42324686609,302042.7715645702,{"$f":"IF(BV4,BV197,$G$204*BV5/12*BV202)","v":302293.32755574578},302544.09139266581,302795.06324774626,303046.24329354614,303297.63170276751,303549.22864825587,303801.03430300002,304053.04884013213,304305.27243292815,304557.70525480778,304810.34747933445,305063.19928021566,305316.26083130302,305569.53230659227,305823.0138802235,306076.70572648133,306330.60801979492,306584.72093473817,306839.04464602977,307093.5793285332,307348.32515725715,307603.28230735555,307858.45095412747,308113.83127301751,308369.4234396157,308625.22762965778,308881.24401902535,309137.47278374579,309393.9140999926,309650.56814408523,309907.4350924897,310164.51512181817,310421.80840882944,310679.31513042882,310937.03546366846,311194.9695857474,311453.11767401162,311711.47990595415,311970.05645921541,312228.84751158307,312487.85324099223,312747.07382552588,313006.50944341434,313266.1602730361,313526.02649291744,313786.10828173283,314046.40581830492,314306.91928160458,314567.64885075146,314828.59470501338,315089.75702380727,315351.13598669856,315612.7317734019,315874.54456378083,316136.57453784824,316398.82187576621,316661.28675784642,316923.96936454996,317186.8698764877,317449.98847442045,317713.32533925871,317976.88065206335,318240.65459404507,318504.64734656533,{"$f":"IF(EH4,EH197,$G$204*EH5/12*EH202)","v":318768.85909113567},319033.29000941844,319297.94028322655,319562.81009452371,319827.89962542464,320093.20905819524,320358.73857525241,320624.48835916439,320890.45859265106,321156.64945858374,321423.06113998534,321689.69382003072,321956.54768204677,322223.62290951237,322490.91968605854,322758.43819546868,323026.17862167867,323294.14114877698,323562.32596100471,323830.73324275581,324099.36317857739,324368.21595316933,324637.29175138497,324906.59075823089,325176.11315886711,325445.85913860734,325715.82888291893,325986.02257742319,326256.44040789525,326527.08256026451,326797.94922061451,327069.04057518317,327340.35681036289,327611.89811270079,327883.66466889856,328155.65666581289,328427.87429045548,328700.31772999314,328972.98717174784,329245.88280319714,329519.00481197389,329792.35338586685,330065.92871282034,330339.73098093469,330613.76037846622,330888.01709382748,331162.5013155872,331437.21323247068,331712.15303335967,331987.32090729271,332262.717043465,332538.34163122874,332814.19486009335,333090.27691972518,333366.58799994824,333643.12829074368,333919.89798225055,334196.89726476546,334474.12632874277,334751.58536479512,335029.27456369303,335307.19411636534,335585.34421389934,335863.72504754073,{"$f":"IF(GT4,GT197,$G$204*GT5/12*GT202)","v":336142.33680869394},336421.17968892213,336700.25387994736,336979.55957365077,337259.09696207265,337538.86623741267,337818.8675920298,338099.10121844261,338379.56730932946,338660.26605752856,338941.19765603787,339222.36229801568,339503.76017678046,339785.39148581092,340067.25641874643,340349.35516938689,340631.68793169304,340914.25489978649,341197.05626794981,341480.09223062673,341763.36298242252,342046.86871810351,342330.60963259795,342614.58592099551,342898.79777854792,343183.2454006687,343467.92898293358,343752.84872108046,344038.00481100962,344323.39744878397,344609.02683062886,344894.89315293258,345180.99661224632,345467.33740528423,345753.91572892357,346040.7317802051,346327.78575633303,346615.07785467501,346902.60827276256,347190.37720829091,347478.38485911943,347766.63142327149,348055.11709893489,348343.84208446165,348632.80657836847,348922.01077933674,349211.45488621248,349501.13909800682,349791.06361389603,350081.22863322141,350371.6343554898,350662.28098037344]
[]
[null,null,null,"Variable Costs as Percent of Revenues",null,"%",null,null,{"$f":"IF(I4,I198/I142,G206)","v":0.1515509601181684},{"$f":"IF(J4,J198/J142,I206)","v":0.16394685802948022},0.17704680187207494,0.17892773892773897,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,{"$f":"IF(BV4,BV198/BV142,BU206)","v":0.18047374654559814},0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,{"$f":"IF(EH4,EH198/EH142,EG206)","v":0.18047374654559814},0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,{"$f":"IF(GT4,GT198/GT142,GS206)","v":0.18047374654559814},0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814,0.18047374654559814]
[null,null,null,"Revenues",null,"USD 000's",{"$f":"SUM(I207:IS207)","v":609657511.16731858},null,{"$f":"I142","v":27080000},25780000,25639999.999999996,25740000,25330000,633250,506600.00000000006,506600.00000000006,506600.00000000006,911880.00000000023,1056011.799285244,1188928.6488010015,1307194.4510336972,1410740.3101954367,1499054.7540341318,1573218.9478861792,1636147.7058016264,1693018.5262151044,1744387.774065183,1790380.7514514145,1831587.5051110387,1834612.5207873108,1837512.8771498448,1840297.3967485856,1842966.7195127364,1845529.023127201,1847984.9443166445,1850338.7269389303,1852604.047780223,1854774.871735546,1856857.9504894591,1858853.8852901999,1860768.9163795188,1862603.6233497481,1864361.2793552885,1866047.4185527551,1867662.5833839371,1869211.8806815923,1870780.2660760055,1872367.9888987343,1873973.5275568806,1875598.8897663669,1877243.7297561269,1878908.9089121723,1880594.0741463613,1882300.1089961077,1884027.2885611968,1885775.2484645029,1887544.9068318764,1889335.8916239517,1891149.1447304818,1892984.9617356551,1894842.2752388355,1896722.7386390546,1898625.960185847,1900552.9440087515,1902503.2902006791,1904478.0291307298,1906477.4879044427,1908501.2540472772,1910550.3989354509,1912624.5015750756,1914724.6615436261,1916851.2309804657,{"$f":"BU142","v":1919002.1934740585},1921180.2533744061,1923384.9679449578,1925617.5102651292,1927877.4285688458,1930165.9271452506,1932483.3966113033,1934829.3713129859,1937205.1043608959,1939610.1207022029,1942036.7108805818,1944485.0908631738,1946953.641693308,1949444.4030535715,1951956.9751513549,1954492.2007802427,1957049.67427155,1959630.2546140491,1962234.1757249574,1964861.0229370918,1967511.680333406,1970185.7271775648,1972884.0646736948,1975606.9407774878,1978352.5640775547,1981123.2094645833,1983918.4408132753,1986739.2034607448,1989585.0549400588,1992456.959101225,1995355.1850617558,1998279.2806514066,2001230.2384251747,2004207.599672629,2007144.063698401,2010040.1214169455,2012899.0848353575,2015718.5777950138,2018500.4551446799,2021243.800877244,2023950.4253445319,2026619.4421070237,2029251.3156977023,2031847.7907303208,2034408.0235337012,2036933.716105164,2039462.54429293,2041994.5119898282,2044529.6230935203,2047067.8815065075,2049609.2911361358,2052153.8558946014,2054701.5796989587,2057252.466471124,2059806.520137883,2062363.7446308963,2064924.1438867059,2067487.7218467407,2070054.482457323,2072624.4296696745,2075197.5674399221,2077773.8997291042,2080353.430503177,2082936.1637330197,{"$f":"EG142","v":2085522.1033944422},2088111.2534681899,2090703.6179399502,2093299.2008003588,2095898.0060450055,2098500.037674441,2101105.2996941819,2103713.7961147185,2106325.53095152,2108940.50822504,2111558.7319607236,2114180.2061890145,2116804.934945358,2119432.9222702119,2122064.1722090486,2124698.688812363,2127336.4761356795,2129977.5382395564,2132621.8791895937,2135269.5030564386,2137920.413915792,2140574.6158484146,2143232.1129401335,2145892.9092818485,2148557.008969537,2151224.4161042641,2153895.1347921831,2156569.1691445475,2159246.5232777139,2161927.2013131487,2164611.2073774366,2167298.5456022844,2169989.2201245278,2172683.2350861398,2175380.5946342344,2178081.3029210749,2180785.3641040795,2183492.7823458272,2186203.5618140651,2188917.7066817149,2191635.2211268786,2190719.9403679948,2189805.0418528616,2188890.5254218448,2187976.3909153771,2187062.6381739569,2186149.2670381502,2185236.2773485887,2184323.6689459714,2183411.4416710632,2182499.5953646959,2181588.1298677679,2180677.0450212434,2179766.3406661535,2178856.0166435959,2177946.0727947345,2177036.5089607988,2176127.324983086,2175218.5207029581,2174310.0959618445,2173402.0506012402,2172494.3844627067,2171587.0973878712,2170680.189218428,{"$f":"GS142","v":2169773.659796136},2168867.5089628221,2167961.7365603773,2167056.3424307602,2166151.3264159942,2165246.68835817,2164342.4280994427,2163438.5454820348,2162535.0403482337,2161631.9125403925,2160729.1619009315,2159826.7882723352,2158924.7914971546,2158023.171418007,2157121.9278775747,2156221.0607186058,2155320.5697839134,2154420.454916378,2153520.715958945,2152621.3527546236,2151722.3651464912,2150823.7529776897,2149925.5160914259,2149027.6543309726,2148130.1675396683,2147233.0555609162,2146336.3182381857,2145439.9554150114,2144543.9669349929,2143648.3526417953,2142753.1123791491,2141858.24599085,2140963.7533207582,2140069.6342128003,2139175.8885109676,2138282.5160593167,2137389.5167019689,2136496.8902831106,2135604.6366469939,2134712.7556379354,2133821.2471003169,2132930.1108785854,2132039.3468172522,2131148.9547608942,2130258.9345541527,2129369.2860417347,2128480.0090684113,2127591.1034790184,2126702.5691184574,2125814.4058316937,2124926.6134637576,2124039.1918597445,2123152.1408648142]
[null,null,null,"Variable Costs Modelled",null,"USD 000's",{"$f":"SUM(I208:IS208)","v":108690221.81011748},null,{"$f":"I207*I206","v":4104000.0000000005},{"$f":"J207*J206","v":4226550},4539480.0000000009,4605600.0000000009,4571400.0000000009,114285.00000000003,91428.000000000029,91428.000000000029,91428.000000000029,164570.40000000008,190582.40581336617,214570.40762451242,235914.28004166778,254601.58918386974,270540.02773752983,283924.71766154288,295281.70636800461,305545.39639714686,314816.19701387995,323116.7219575601,330553.45917349402,331099.39508595003,331622.83326501388,332125.36594932829,332607.10862931405,333069.53716240381,333512.76646068337,333937.56242908124,334346.39336843713,334738.17010074522,335114.11112781346,335474.3249591639,335819.93779460457,336151.05423533521,336468.26499979343,336772.56885795761,337064.06370632973,337343.67119415052,337626.72358230769,337913.26586860151,338203.02344546095,338496.35865290056,338793.20908832055,339093.73020928173,339397.8582926442,339705.75279371528,340017.46336078394,340332.92423334502,340652.3011090107,340975.52684444276,341302.77142601367,341634.08819890942,341969.28452533809,342308.6588004175,342652.14032347343,342999.91031352582,343351.89659784391,343708.28513099963,344069.13494695502,344434.37160488451,344804.18846006796,345178.50953416113,345557.53327203059,345941.32322558638,346329.51548548415,{"$f":"BV207*BV206","v":346722.59811590059},347120.49121451174,347523.40649135463,347931.26241451339,348344.2763265614,348762.51872360497,349185.90556731878,349614.66301126732,350048.70532088639,350486.64114170917,350928.50945013482,351374.0180669874,351823.53510142514,352276.98840137804,352734.53006896185,353196.08689162909,353661.81389430183,354131.75329289667,354605.83025087341,355084.20432199503,355566.79957439878,356053.77865176986,356545.18630360084,357040.69922716683,357540.72798051313,358045.1938544733,358554.26745757798,359067.86893616215,359586.17223984766,360109.2259372804,360636.94842360215,361169.5188289319,361706.85436807969,362236.80903240712,362759.47141908511,363275.43925844278,363784.28371623089,364286.33954395546,364781.44142638118,365269.9160844846,365751.60353920452,366226.58762654872,366695.18320349744,367157.23800955247,367613.05921054672,368069.44630796299,368526.4000043546,368983.92100314726,369442.01000863995,369900.66772600607,370359.89486129425,370819.69212143001,371280.06021421624,371740.99984833482,372202.51173334708,372664.59657969559,373127.25509870477,373590.48800258222,374054.29600441974,374518.6798181943,374983.64015876938,375449.17774189595,375915.29328421352,376381.98750325129,{"$f":"EH207*EH206","v":376849.26111742936},377317.11484605965,377785.54940934712,378254.56552839087,378724.16392518522,379194.34532262082,379665.11044448585,380136.46001546702,380608.39476115082,381080.91540802422,381554.02268347662,382027.71731579991,382502.0000341906,382976.87156875036,383452.33265048708,383928.38401131652,384405.02638406277,384882.26050245995,385360.08710115298,385838.50691569893,386317.52068256791,386797.12913914444,387277.33302372857,387758.13307553664,388239.53003470332,388721.52464228141,389204.11764024425,389687.30977148609,390171.10177982354,390655.49440999667,391140.48840767017,391626.0845194342,392112.28349280619,392599.08607623138,393086.49301908421,393574.50507166958,394063.12298522372,394552.34751191549,395042.17940484773,395532.61941805825,395367.43527036137,395202.32010762626,395037.27390104317,394872.29662181431,394707.38824115391,394542.54873028828,394377.77806045557,394213.07620290626,394048.44312890252,393883.87880971865,393719.38321664097,393554.95632096776,393390.59809400933,393226.30850708787,393062.08753153775,392897.93513870501,392733.85129994794,392569.83598663658,392405.88917015312,392242.01082189148,392078.20091325778,391914.45941566984,391750.78630055761,391587.1815393627,{"$f":"GT207*GT206","v":391423.64510353917},391260.17696455232,391096.77709387994,390933.44546301139,390770.18204344809,390606.98680670332,390443.85972430225,390280.80076778197,390117.80990869139,389954.8871185914,389792.03236905468,389629.24563166581,389466.52687802131,389303.87607972947,389141.29320841044,388978.77823569614,388816.33113323065,388653.95187266968,388491.64042568055,388329.39676394284,388167.22085914778,388005.1126829983,387843.07220720925,387681.09940350737,387519.19424363103,387357.35669933062,387195.58674236812,387033.88434451749,386872.24947756436,386710.68211330613,386549.18222355208,386387.74978012301,386226.38475485187,386065.0871195831,385903.856846173,385742.69390648964,385581.59827241267,385420.56991583377,385259.60880865611,385098.71492279472,384937.88823017635,384777.12870273937,384616.43631243403,384455.81103122211,384295.25283107732,384134.76168398489,383974.33756194182,383813.98043695686,383653.6902810504,383493.46706625435,383333.31076461263,383173.22134818055]
[]
[null,null,null,null,"Total SG&A and Other","USD 000's",{"$f":"SUM(I210:IS210)","v":201667616.87339723},null,{"$f":"I208+I204","v":7200000},{"$f":"J208+J204","v":7415000},7964000.0000000009,8080000.0000000009,8020000.0000000009,401906.72876176122,379288.32194828324,379527.11305694724,379766.10225193738,453147.68969757366,479399.08137167856,503626.66762325924,525210.32322527387,544137.61446162616,560316.23418373056,573941.30451562139,585538.87303467107,596043.34244652546,605555.12218164583,614096.82614507666,621774.9424479506,622562.45768049918,623327.67557890923,624072.18854806235,624796.11224475596,625500.92269293766,626186.73497134587,626854.31515170028,627506.13170177001,628141.09561061743,628760.42554725672,629364.23018855532,629953.63590180548,630528.74745582952,631090.15573682741,631638.85968267871,632174.95735792583,632699.37057998939,633227.43177807645,633759.18611844629,634294.3591621269,634833.31341787113,635375.98665195797,635922.5344909667,636472.89338091668,637027.22294641426,637585.57300518802,638147.87796631304,638714.30369712249,639284.7832241396,639859.48670373973,640438.4676512524,641021.53359917039,641608.98311303742,642200.74566274672,642797.0026380273,643397.68203699868,644002.96998522524,644612.92568780272,645227.47487518191,645846.81107406039,646470.85847765463,647099.81570253358,647733.74647245253,648372.28705005441,{"$f":"BV208+BV204","v":649015.92567164637},649664.58260717755,650318.4697391009,650977.50570805953,651641.90802932892,652311.74737186078,652986.93987031886,653667.71185139939,654353.97775381454,655044.34639651701,655738.85692946927,656437.21734720306,657139.7959327281,657846.52070797025,658557.5439491854,659272.79261811043,659992.42191409669,660716.47422763484,661444.87489690317,662177.78365052817,662915.12473165593,663657.0609591254,664403.63725772826,665154.53050018428,665910.15142012876,666670.42148413113,667435.51147660334,668205.34171990794,668980.0863398402,669759.79408136569,670544.38351609185,671334.03395075002,672128.66277690907,672916.124162836,673696.50688275357,674470.40884419018,675237.40139024251,675997.81944990961,676751.49788559659,677498.76359606767,678239.45678019675,678973.66145207454,679701.69264691183,680423.39828258858,681139.08570346422,681855.55458969576,682572.80582265952,683290.84028475184,684009.65885939146,684729.26243101945,685449.65188510157,686170.82810812863,686892.7919876182,687615.54441211559,688339.08627119532,689063.41845546174,689788.54185655119,690514.45736713219,691241.16588090744,691968.66829261475,692696.96549802809,693426.05839395931,694155.94787825854,694886.63484981656,{"$f":"EH208+EH204","v":695618.12020856503},696350.40485547809,697083.48969257367,697817.37562291464,698552.06355060986,699287.55438081606,700023.84901973826,700760.94837463135,701498.85335380188,702237.56486660801,702977.08382346202,703717.41113583068,704458.54771623737,705200.49447826273,705943.25233654561,706686.8222067852,707431.20500574145,708176.40165123693,708922.41306215769,709669.24015845475,710416.88386114524,711165.34509231383,711914.62477511354,712664.72383376746,713415.64319357043,714167.38378088875,714919.94652316323,715673.33234890923,716427.54218771879,717182.57697026117,717938.43762828468,718695.12509461737,719452.64030316914,720210.98418893223,720970.15768798278,721730.16173748253,722490.99727567914,723252.66524190863,724015.16657659551,724778.50222125533,724886.44008233526,724994.67349349312,725103.20261386351,725212.02760274895,725321.14861962013,725430.56582411577,725540.27937604277,725650.28943537688,725760.59616226214,725871.1997170113,725982.10026010592,726093.29795219656,726204.79295410262,726316.58542681299,726428.67553148605,726541.06342944875,726653.74928219849,726766.73325140204,726880.0154988959,726993.59618668654,727107.47547695087,727221.65353203518,727336.13051445689,727450.90658690338,{"$f":"GT208+GT204","v":727565.98191223317},727681.3566534745,727797.03097382723,727913.0050366621,728029.27900552074,728145.85304411594,728262.72731633205,728379.90198622458,728497.37721802085,728615.15317612002,728733.23002509261,728851.60792968143,728970.28705480183,729089.26756554039,729208.54962715693,729328.13340508309,729448.01906492375,729568.20677245618,729688.69669363042,729809.48899456952,729930.5838415703,730051.9814011018,730173.68183980719,730295.68532450288,730417.99202217895,730540.60209999932,730663.5157253017,730786.73306559795,730910.25428857398,731034.0795620901,731158.20905418089,731282.64293305553,731407.38136709819,731532.42452486733,731657.77257509658,731783.42568669468,731909.3840287457,732035.64777050877,732162.21708141873,732289.09213108569,732416.27308929572,732543.76012601086,732671.55341136898,732799.6531156837,732928.05940944585,733056.77246332169,733185.7924481543,733315.11953496374,733444.75389494642,733574.69569947571,733704.94512010249,733835.50232855394]
[]
[null,"Capital Expenditures and Deprecation"]
[null,null,"Historic Depreciation",null,null,null,null,null,{"$f":"I21","v":1039999.9375},1050000,981000,952000,693000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Plant",null,null,null,null,null,{"$f":"I102","v":7620000},7020000,6670000,6640000,9300000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS102","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Gross Plant",null,null,null,null,null,{"$f":"I100","v":12940000},11870000,11280000,11130000,13710000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Net Plant Projected Opening Balance",null,null,null,null,null,{"$f":"I244","v":0},{"$f":"J244","v":7620000},7020000,6670000,6640000,9300000,9263768.75,9227678.6509114597,9191729.1528339498,9155919.7080093678,9120249.7708135806,9084718.7977481205,9049326.2474318948,9014071.5805929415,8978954.2600602154,8943973.7507553976,8909129.5196847469,8874421.0359309744,8839847.7706451602,8805409.1970386878,8771104.7903752234,8736934.02796272,8702896.3891454488,8668991.3552960698,8635218.4098077305,8601577.0380861871,8568066.7275419757,8534686.9675825927,8501437.2496047188,8468317.0669864658,8435325.9150796644,8402463.291202167,8369728.6946301926,8337121.6265906952,8304641.5902537694,8272288.0907250727,8240060.6350382892,8207958.7321476191,8175981.8929202938,8144129.630129125,8217315.2184307249,8290567.8935216013,8363887.7168979784,8437274.7501124498,8510729.0547740348,8584250.6925482266,8657839.725157043,8731496.2143790852,8805220.2220495809,8879011.8100604415,8952871.040360311,9026797.9749546219,9100792.6759056449,9174855.20533254,9248985.6254114099,9323183.9983753506,9397450.386514511,9471784.8521761298,9546187.4577646069,9620658.2657415401,9695197.3386257831,9769804.738993505,9844480.5294782296,9919224.7727709003,9928317.3954792749,{"$f":"BV244","v":9937418.3530917969},9946527.6532487981,9955645.3035976104,9964771.3117925748,9973905.6854950506,9983048.4323734194,9992199.5601030961,10001359.076366523,10010526.988853192,10019703.305259639,10028888.03328946,10038081.180653309,10047282.755068909,10056492.764261056,10065711.215961628,10074938.117909594,10084173.477851011,10093417.30353904,10102669.602733951,10111930.383203125,10121199.65272106,10130477.419069387,10139763.690036869,10149058.473419402,10158361.777020035,10167673.608648971,10176993.976123566,10186322.887268346,10195660.349915007,10205006.371902429,10214360.961076673,10223724.125290994,10233095.872405844,10242476.210288882,10251865.146814981,10261262.68986623,10270668.847331939,10280083.62710866,10289507.037100177,10298939.085217519,10308379.779378967,10317829.127510065,10327287.137543617,10336753.817419698,10346229.175085668,10355713.218496162,10365205.955613118,10374707.394405764,10384217.542850636,10393736.408931581,10403264.000639768,10412800.325973688,10422345.392939163,10431899.209549356,10441461.783824777,10451033.123793283,10460613.237490093,10470202.132957792,10479799.818246337,10489406.301413061,10499021.59052269,10508645.693647336,10518278.618866513,10527920.37426714,{"$f":"EH244","v":10537570.967943553},10547230.4079975,10556898.702538164,10566575.859682158,10576261.887553534,10585956.794283791,10595660.588011885,10605373.27688423,10615094.869054707,10624825.372684674,10634564.79594297,10644313.147005916,10654070.434057338,10663836.665288556,10673611.848898405,10683395.99309323,10693189.106086899,10702991.196100811,10712802.271363903,10722622.340112653,10732451.410591088,10742289.491050797,10752136.589750927,10761992.714958198,10771857.874946909,10781732.077998944,10791615.332403775,10801507.646458479,10811409.028467732,10821319.486743828,10831239.029606676,10841167.665383816,10851105.402410418,10861052.249029294,10871008.213590903,10880973.304453362,10890947.529982444,10900930.898551594,10910923.418541932,10920925.098342262,10930935.946349077,10940955.970966563,10950985.180606617,10961023.583688838,10971071.188640554,10981128.003896806,10991194.037900377,11001269.299101787,11011353.795959296,11021447.536938924,11031550.530514451,11041662.785167424,11051784.30938716,11061915.111670766,11072055.200523131,11082204.584456945,11092363.271992696,11102531.271658689,11112708.591991043,11122895.241533702,11133091.228838442,11143296.562464876,11153511.250980468,11163735.302960534,{"$f":"GT244","v":11173968.726988249},11184211.531654654,11194463.72555867,11204725.3173071,11214996.315514632,11225276.728803853,11235566.565805256,11245865.835157244,11256174.545506138,11266492.705506185,11276820.323819565,11287157.409116399,11297503.970074754,11307860.015380656,11318225.553728089,11328600.593819005,11338985.144363338,11349379.214079004,11359782.811691908,11370195.945935959,11380618.625553066,11391050.859293157,11401492.655914176,11411944.024182098,11422404.972870933,11432875.510762731,11443355.646647597,11453845.389323689,11464344.747597236,11474853.730282534,11485372.34620196,11495900.60418598,11506438.51307315,11516986.081710134,11527543.318951702,11538110.233660741,11548686.834708264,11559273.130973414,11569869.131343473,11580474.844713872,11591090.279988192,11601715.446078181,11612350.351903753,11622995.006392997,11633649.41848219,11644313.597115798,11654987.551246488,11665671.289835131,11676364.821850812,11687068.156270843,11697781.302080758,11708504.268274333]
[null,null,"Depreciation as Percent of Net Plant",null,null,null,null,null,null,{"$f":"IF(J4,J213/I214,I217)","v":0.13779527559055119},0.13974358974358975,0.14272863568215893,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,{"$f":"IF(BV4,BV213/BU214,BU217)","v":0.10436746987951807},0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,{"$f":"IF(EH4,EH213/EG214,EG217)","v":0.10436746987951807},0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,{"$f":"IF(GT4,GT213/GS214,GS217)","v":0.10436746987951807},0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807,0.10436746987951807]
[null,null,"Depreciation as Percent of Gross Plant",null,null,null,5.5E-2,null,null,{"$f":"IF(J4,J213/I215,$G$218)","v":8.1143740340030912E-2},8.2645324347093513E-2,8.4397163120567373E-2,6.2264150943396226E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,{"$f":"IF(BV4,BV213/BU215,$G$218)","v":5.5E-2},5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,{"$f":"IF(EH4,EH213/EG215,$G$218)","v":5.5E-2},5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,{"$f":"IF(GT4,GT213/GS215,$G$218)","v":5.5E-2},5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
[null,null,"Projected Depreciation",null,null,null,{"$f":"SUM(I219:IS219)","v":16064968.263210323},null,{"$f":"IF(I4,I213,I218*I244)*I5/12","v":1039999.9375},1050000,981000,952000,693000,42625,42458.940104166664,42293.527150010857,42128.758617155603,41964.631995042939,41801.144782895579,41638.29448967889,41476.078634062847,41314.494744384319,41153.540358609323,40993.213024295568,40833.510298555091,40674.42974801697,40515.968948790316,40358.125486427321,40200.896955886441,40044.280961495802,39888.275116916637,39732.877045106987,39578.084378285428,39423.894757895025,39270.305834567385,39117.315268086888,38964.920727354962,38813.119890354639,38661.910444115128,38511.290084676599,38361.256517055052,38211.807455207352,38062.940621996444,37914.653749156583,37766.94457725883,37619.810855676587,37473.25034255135,37327.260804758487,37662.694751140822,37998.436178640673,38334.485369115733,38670.84260468206,39007.508167714324,39344.482340846043,39681.765406969782,40019.357649237478,40357.25935106058,40695.470796110356,41033.992268318092,41372.824051875352,41711.966431234207,42051.419691107476,42391.184116468961,42731.259992553692,43071.647604858175,43412.347239140596,43753.359181421118,44094.683717982058,44436.321135368169,44778.271720386896,45120.535760108556,45463.113541866624,{"$f":"IF(BU4,BU213,BU218*BU244)*BU5/12","v":45504.788062613341},45546.500785004064,45588.251744056994,45630.040974822383,45671.868512382636,45713.734391852311,45755.638648378168,45797.581317139186,45839.56243334656,45881.582032243801,45923.640149106679,45965.736819243357,46007.87207799434,46050.045960732503,46092.258502863173,46134.509739824127,46176.799707085644,46219.128440150467,46261.495974553931,46303.902345863949,46346.34758968099,46388.831741638191,46431.354837401355,46473.916912668989,46516.518003172263,46559.158144675166,46601.837372974456,46644.555723899677,46687.313233313245,46730.10993711045,46772.945871219468,46815.821071601415,46858.735574250393,46901.689415193454,46944.682630490715,46987.715256235329,47030.787328553553,47073.898883604728,47117.049957581359,47160.240586709144,47203.470807246958,47246.740655486938,47290.050167754467,47333.399380408249,47376.788329840288,47420.217052475979,47463.685584774074,47507.193963226797,47550.742224359747,47594.330404732085,47637.958540936415,47681.62666959894,47725.334827379404,47769.08305097116,47812.871377101219,47856.699842530223,47900.56848405255,47944.477338496268,47988.426442723219,48032.415833629049,48076.445548143201,48120.515623228996,48164.626095883628,48208.777003138181,{"$f":"IF(EG4,EG213,EG218*EG244)*EG5/12","v":48252.968382057727},48297.20026974129,48341.472703321873,48385.785719966581,48430.139356876556,48474.533651287027,48518.968640467378,48563.444361721136,48607.960852386052,48652.518149834075,48697.11629147143,48741.755314738613,48786.435257110446,48831.156156096135,48875.918049239212,48920.720974117692,48965.56496834397,49010.450069564948,49055.376315462046,49100.343743751226,49145.352392182998,49190.402298542489,49235.493500649485,49280.626036358415,49325.799943558406,49371.015260173335,49416.272024161823,49461.570273517304,49506.910046268029,49552.291380477101,49597.714314242541,49643.178885697263,49688.685133009159,49734.233094381081,49779.822808050929,49825.454312291637,49871.127645411238,49916.842845752864,49962.599951694807,50008.399001650519,50054.240034068702,50100.123087433276,50146.048200263409,50192.015411113658,50238.024758573847,50284.076281269205,50330.170017860364,50376.306007043393,50422.484287549858,50468.704898146774,50514.967877636744,50561.273264857904,50607.621098684031,50654.011418024485,50700.444261824341,50746.919669064351,50793.437678760994,50839.998329966525,50886.601661768997,50933.24771329228,50979.936523696138,51026.668132176193,51073.442577964015,51120.259900327153,{"$f":"IF(GS4,GS213,GS218*GS244)*GS5/12","v":51167.120138569117},51214.023332029472,51260.969520083832,51307.958742143906,51354.991037657543,51402.066446108722,51449.185007017659,51496.34675994076,51543.5517444707,51590.800000236464,51638.091566903349,51685.426484173011,51732.804791783499,51780.226529509295,51827.691737161338,51875.20045458708,51922.75272167044,51970.348578331963,52017.988064528763,52065.671220254582,52113.398085539811,52161.168700451555,52208.983105093641,52256.841339606646,52304.743444167951,52352.689458991779,52400.679424329188,52448.713380468158,52496.791367733582,52544.913426487328,52593.079597128286,52641.28992009232,52689.544435852411,52737.843184918602,52786.186207838116,52834.573545195301,52883.005237611731,52931.481325746216,52980.001850294815,53028.566851990916,53077.176371605252,53125.830449945883,53174.529127858325,53223.272446225536,53272.060445967909,53320.893168043374,53369.770653447405,53418.692943213071,53467.66007841102,53516.672100149553,53565.7290495747,53614.830967870141,53663.977896257362]
[]
[null,null,"Historic"]
[null,null,null,"Fixed Assets",null,"USD 000's",null,null,{"$f":"-IF(I$4,I60)","v":777000},596000,487000,657000,902000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BU$4,BU60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EG$4,EG60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(GS$4,GS60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other Assets",null,"USD 000's",null,null,{"$f":"-IF(I$4,I61)","v":336000},316000,273000,275000,255000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BU$4,BU61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EG$4,EG61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(GS$4,GS61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Acquisitions",null,"USD 000's",null,null,{"$f":"-IF(I$4,I62)","v":212000},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BU$4,BU62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EG$4,EG62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(GS$4,GS62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sales",null,"USD 000's",null,null,{"$f":"-IF(I$4,I63)","v":-209000},-677000,-424000,-481000,-185000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(BU$4,BU63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(EG$4,EG63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(GS$4,GS63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","USD 000's",null,null,{"$f":"SUM(I222:I225)","v":1116000},{"$f":"SUM(J222:J225)","v":235000},336000,451000,972000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV222:BV225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EH222:EH225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GT222:GT225)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Fixed Assets",null,"%",null,null,{"$f":"I222/I$207","v":2.8692762186115214E-2},{"$f":"J222/J$207","v":2.3118696664080684E-2},1.899375975039002E-2,2.5524475524475523E-2,3.5609948677457558E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV222/BV$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH222/EH$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT222/GT$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other Assets",null,"%",null,null,{"$f":"I223/I$207","v":1.2407680945347119E-2},1.2257564003103181E-2,1.0647425897035883E-2,1.0683760683760684E-2,1.0067114093959731E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Acquisitions",null,"%",null,null,7.8286558345642548E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Sales",null,"%",null,null,-7.7178729689807973E-3,-2.6260667183863461E-2,-1.6536661466458661E-2,-1.8686868686868686E-2,-7.3035925779707861E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG225/EG$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total","%",null,null,4.121122599704579E-2,9.1155934833204028E-3,1.3104524180967241E-2,1.7521367521367522E-2,3.8373470193446509E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BQ226/BQ$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EC226/EC$207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IO226/IO$207","v":0},0,0,0,0]
[]
[null,null,null,"Capital Expenditures as Percent of Depreciation",null,"%",null,null,{"$f":"IF(I4,I226/I21)","v":1.0730769875647228},0.22380952380952382,0.34250764525993882,0.47373949579831931,1.4025974025974026,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU4,BU226/BU21)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG4,EG226/EG21)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS4,GS226/GS21)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,"Crisis Period",null,null,{"$f":"'Model Parameters'!G9","v":"2020-03-31"},{"$f":"'Model Parameters'!G10","v":"2023-01-31"},{"$f":"AND(I8>=$G$236,I8<$H$236)","v":false},false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BU8>=$G$236,BU8<$H$236)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EG8>=$G$236,EG8<$H$236)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GS8>=$G$236,GS8<$H$236)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Projected Total Capital Expenditures Percent",null,"%",{"$f":"'Model Parameters'!G28","v":0.15},{"$f":"'Model Parameters'!G24","v":1.2},{"$f":"IF(I4,I234,IF(I236,$G$237,$H$237))","v":1.0730769875647228},0.22380952380952382,0.34250764525993882,0.47373949579831931,1.4025974025974026,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"IF(BU4,BU234,IF(BU236,$G$237,$H$237))","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"IF(EG4,EG234,IF(EG236,$G$237,$H$237))","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,{"$f":"IF(GS4,GS234,IF(GS236,$G$237,$H$237))","v":1.2},1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,null,"Projected Capital Expenditures from Depreciation",null,null,null,null,{"$f":"IF(I4,I226,I246*I237)","v":1116000},235000,336000,451000,972000,6393.75,6368.8410156249993,6344.0290725016284,6319.3137925733399,6294.694799256441,6270.1717174343366,6245.7441734518334,6221.4117951094267,6197.1742116576479,6173.0310537913983,6148.9819536443347,6125.0265447832635,6101.1644622025451,6077.3953423185476,6053.7188229640979,6030.1345433829656,6006.64214422437,5983.2412675374953,5959.9315567660478,5936.712656742814,5913.5842136842539,5890.5458751851074,5867.5972902130334,5844.7381091032439,5821.9679835531961,5799.2865666172693,5776.6935127014895,5754.1884775582575,5731.7711182811026,5709.441093299466,5687.1980623734871,5665.0416865888246,5642.9716283514881,5620.9875513827019,44792.712965710183,45195.233701368983,45598.123414368805,46001.382442938877,46405.011125618468,46809.009801257191,47213.378809015252,47618.11848836374,48023.22917908497,48428.711221272693,48834.564955332426,49240.790721981706,49647.388862250424,50054.359717481049,50461.703629328971,50869.420939762749,51277.511991064428,51685.977125829806,52094.816686968712,52504.03101770534,52913.620461578466,53323.585362441801,53733.926064464271,54144.642912130264,54555.736250239948,{"$f":"IF(BU4,BU226,BU246*BU237)","v":54605.745675136008},54655.800942004877,54705.902092868389,54756.049169786857,54806.242214859165,54856.481270222772,54906.766378053799,54957.097580567024,55007.474920015869,55057.898438692559,55108.368178928016,55158.884183092028,55209.446493593205,55260.055152879002,55310.710203435803,55361.411687788954,55412.159648502769,55462.954128180558,55513.795169464713,55564.682815036736,55615.617107617189,55666.598089965824,55717.625804881623,55768.700295202783,55819.821603806711,55870.989773610199,55922.204847569345,55973.466868679614,56024.775879975896,56076.131924532536,56127.535045463359,56178.985285921699,56230.48268910047,56282.02729823214,56333.619156588858,56385.258307482392,56436.944794264266,56488.67866032567,56540.459949097632,56592.288704050974,56644.16496869635,56696.088786584325,56748.060201305358,56800.079256489895,56852.145995808343,56904.260462971171,56956.422701728887,57008.632755872153,57060.890669231696,57113.196485678498,57165.550249123698,57217.952003518723,57270.401792855286,57322.899661165393,57375.445652521463,57428.039811036266,57480.682180863056,57533.372806195519,57586.111731267862,57638.899000354861,57691.734657771842,57744.618747874796,57797.551315060351,57850.532403765814,{"$f":"IF(EG4,EG226,EG246*EG237)","v":57903.562058469273},57956.640323689549,58009.767243986244,58062.942863959899,58116.167228251863,58169.440381544431,58222.762368560849,58276.133234065361,58329.553022863263,58383.021779800889,58436.539549765715,58490.106377686338,58543.722308532531,58597.387387315357,58651.101659087049,58704.865168941229,58758.677962012764,58812.540083477936,58866.451578554457,58920.412492501469,58974.422870619594,59028.482758250982,59082.592200779378,59136.751243630097,59190.959932270081,59245.218312208002,59299.526428994184,59353.88432822076,59408.292055521633,59462.749656572516,59517.257177091044,59571.81466283671,59626.422159610986,59681.079713257292,59735.787369661113,59790.545174749961,59845.353174493481,59900.211414903431,59955.119942033765,60010.07880198062,60065.088040882438,60120.147704919931,60175.257840316088,60230.418493336387,60285.629710288616,60340.891537523043,60396.204021432437,60451.56720845207,60506.981145059828,60562.445877776125,60617.961453164091,60673.52791782948,60729.145318420837,60784.813701629377,60840.533114189209,60896.303602877219,60952.125214513188,61007.997995959828,61063.921994122793,61119.897255950731,61175.923828435363,61232.001758611426,61288.131093556818,61344.311880392583,{"$f":"IF(GS4,GS226,GS246*GS237)","v":61400.54416628294},61456.827998435365,61513.163424100596,61569.550490572685,61625.989245189048,61682.47973533046,61739.022008421191,61795.61611192891,61852.262093364836,61908.960000283754,61965.709880284019,62022.511781007612,62079.365750140198,62136.271835411149,62193.230084593604,62250.240545504494,62307.303266004528,62364.418293998351,62421.585677434516,62478.805464305493,62536.077702647774,62593.40244054186,62650.779726112363,62708.20960752797,62765.692133001539,62823.227350790134,62880.815309195023,62938.456056561787,62996.149641280295,63053.896111784794,63111.69551655394,63169.547904110783,63227.453323022892,63285.411821902322,63343.423449405738,63401.488254234355,63459.606285134076,63517.777590895457,63576.002220353774,63634.280222389098,63692.611645926299,63750.996539935055,63809.434953429984,63867.926935470641,63926.472535161491,63985.071801652048,64043.724784136881,64102.431531855684,64161.192094093218,64220.006520179464,64278.874859489639,64337.797161444163,64396.773475508831]
[null,null,null,"Make-up Period",null,null,{"$f":"'Model Parameters'!G31","v":"2023-01-31"},{"$f":"'Model Parameters'!G33","v":"2025-01-31"},{"$f":"AND(I8>=$G$239,I8<$H$239)","v":false},{"$f":"AND(J8>=$G$239,J8<$H$239)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,{"$f":"AND(BV8>=$G$239,BV8<$H$239)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EH8>=$G$239,EH8<$H$239)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GT8>=$G$239,GT8<$H$239)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Make-up Capital Expenditures",null,{"$f":"'Model Parameters'!G29","v":true},{"$f":"Scenarios!G47","v":65720.136140648174},{"$f":"Scenarios!E2>1","v":true},{"$f":"($G$240*I239)*$H$240*$F$240","v":0},{"$f":"($G$240*J239)*$H$240*$F$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,65720.136140648174,0,0,{"$f":"($G$240*BV239)*$H$240*$F$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$240*EH239)*$H$240*$F$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($G$240*GT239)*$H$240*$F$240","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Capital Expenditures",null,null,null,null,{"$f":"I238+I240","v":1116000},{"$f":"J238+J240","v":235000},336000,451000,972000,6393.75,6368.8410156249993,6344.0290725016284,6319.3137925733399,6294.694799256441,6270.1717174343366,6245.7441734518334,6221.4117951094267,6197.1742116576479,6173.0310537913983,6148.9819536443347,6125.0265447832635,6101.1644622025451,6077.3953423185476,6053.7188229640979,6030.1345433829656,6006.64214422437,5983.2412675374953,5959.9315567660478,5936.712656742814,5913.5842136842539,5890.5458751851074,5867.5972902130334,5844.7381091032439,5821.9679835531961,5799.2865666172693,5776.6935127014895,5754.1884775582575,5731.7711182811026,5709.441093299466,5687.1980623734871,5665.0416865888246,5642.9716283514881,5620.9875513827019,110512.84910635836,110915.36984201716,111318.25955501698,111721.51858358705,112125.14726626663,112529.14594190536,112933.51494966343,113338.25462901191,113743.36531973314,114148.84736192087,114554.70109598059,114960.92686262989,115367.52500289859,115774.49585812923,116181.83976997714,116589.55708041092,116997.6481317126,117406.11326647797,117814.95282761689,118224.16715835352,118633.75660222664,119043.72150308997,119454.06220511245,119864.77905277844,54555.736250239948,54605.745675136008,{"$f":"BV238+BV240","v":54655.800942004877},54705.902092868389,54756.049169786857,54806.242214859165,54856.481270222772,54906.766378053799,54957.097580567024,55007.474920015869,55057.898438692559,55108.368178928016,55158.884183092028,55209.446493593205,55260.055152879002,55310.710203435803,55361.411687788954,55412.159648502769,55462.954128180558,55513.795169464713,55564.682815036736,55615.617107617189,55666.598089965824,55717.625804881623,55768.700295202783,55819.821603806711,55870.989773610199,55922.204847569345,55973.466868679614,56024.775879975896,56076.131924532536,56127.535045463359,56178.985285921699,56230.48268910047,56282.02729823214,56333.619156588858,56385.258307482392,56436.944794264266,56488.67866032567,56540.459949097632,56592.288704050974,56644.16496869635,56696.088786584325,56748.060201305358,56800.079256489895,56852.145995808343,56904.260462971171,56956.422701728887,57008.632755872153,57060.890669231696,57113.196485678498,57165.550249123698,57217.952003518723,57270.401792855286,57322.899661165393,57375.445652521463,57428.039811036266,57480.682180863056,57533.372806195519,57586.111731267862,57638.899000354861,57691.734657771842,57744.618747874796,57797.551315060351,57850.532403765814,57903.562058469273,{"$f":"EH238+EH240","v":57956.640323689549},58009.767243986244,58062.942863959899,58116.167228251863,58169.440381544431,58222.762368560849,58276.133234065361,58329.553022863263,58383.021779800889,58436.539549765715,58490.106377686338,58543.722308532531,58597.387387315357,58651.101659087049,58704.865168941229,58758.677962012764,58812.540083477936,58866.451578554457,58920.412492501469,58974.422870619594,59028.482758250982,59082.592200779378,59136.751243630097,59190.959932270081,59245.218312208002,59299.526428994184,59353.88432822076,59408.292055521633,59462.749656572516,59517.257177091044,59571.81466283671,59626.422159610986,59681.079713257292,59735.787369661113,59790.545174749961,59845.353174493481,59900.211414903431,59955.119942033765,60010.07880198062,60065.088040882438,60120.147704919931,60175.257840316088,60230.418493336387,60285.629710288616,60340.891537523043,60396.204021432437,60451.56720845207,60506.981145059828,60562.445877776125,60617.961453164091,60673.52791782948,60729.145318420837,60784.813701629377,60840.533114189209,60896.303602877219,60952.125214513188,61007.997995959828,61063.921994122793,61119.897255950731,61175.923828435363,61232.001758611426,61288.131093556818,61344.311880392583,61400.54416628294,{"$f":"GT238+GT240","v":61456.827998435365},61513.163424100596,61569.550490572685,61625.989245189048,61682.47973533046,61739.022008421191,61795.61611192891,61852.262093364836,61908.960000283754,61965.709880284019,62022.511781007612,62079.365750140198,62136.271835411149,62193.230084593604,62250.240545504494,62307.303266004528,62364.418293998351,62421.585677434516,62478.805464305493,62536.077702647774,62593.40244054186,62650.779726112363,62708.20960752797,62765.692133001539,62823.227350790134,62880.815309195023,62938.456056561787,62996.149641280295,63053.896111784794,63111.69551655394,63169.547904110783,63227.453323022892,63285.411821902322,63343.423449405738,63401.488254234355,63459.606285134076,63517.777590895457,63576.002220353774,63634.280222389098,63692.611645926299,63750.996539935055,63809.434953429984,63867.926935470641,63926.472535161491,63985.071801652048,64043.724784136881,64102.431531855684,64161.192094093218,64220.006520179464,64278.874859489639,64337.797161444163,64396.773475508831]
[]
[null,null,null,"Net Plant Balance"]
[null,null,null,"Opening Balance",null,null,null,null,{"$f":"H247","v":0},{"$f":"I247","v":7620000},7020000,6670000,6640000,9300000,9263768.75,9227678.6509114597,9191729.1528339498,9155919.7080093678,9120249.7708135806,9084718.7977481205,9049326.2474318948,9014071.5805929415,8978954.2600602154,8943973.7507553976,8909129.5196847469,8874421.0359309744,8839847.7706451602,8805409.1970386878,8771104.7903752234,8736934.02796272,8702896.3891454488,8668991.3552960698,8635218.4098077305,8601577.0380861871,8568066.7275419757,8534686.9675825927,8501437.2496047188,8468317.0669864658,8435325.9150796644,8402463.291202167,8369728.6946301926,8337121.6265906952,8304641.5902537694,8272288.0907250727,8240060.6350382892,8207958.7321476191,8175981.8929202938,8144129.630129125,8217315.2184307249,8290567.8935216013,8363887.7168979784,8437274.7501124498,8510729.0547740348,8584250.6925482266,8657839.725157043,8731496.2143790852,8805220.2220495809,8879011.8100604415,8952871.040360311,9026797.9749546219,9100792.6759056449,9174855.20533254,9248985.6254114099,9323183.9983753506,9397450.386514511,9471784.8521761298,9546187.4577646069,9620658.2657415401,9695197.3386257831,9769804.738993505,9844480.5294782296,9919224.7727709003,9928317.3954792749,{"$f":"BU247","v":9937418.3530917969},9946527.6532487981,9955645.3035976104,9964771.3117925748,9973905.6854950506,9983048.4323734194,9992199.5601030961,10001359.076366523,10010526.988853192,10019703.305259639,10028888.03328946,10038081.180653309,10047282.755068909,10056492.764261056,10065711.215961628,10074938.117909594,10084173.477851011,10093417.30353904,10102669.602733951,10111930.383203125,10121199.65272106,10130477.419069387,10139763.690036869,10149058.473419402,10158361.777020035,10167673.608648971,10176993.976123566,10186322.887268346,10195660.349915007,10205006.371902429,10214360.961076673,10223724.125290994,10233095.872405844,10242476.210288882,10251865.146814981,10261262.68986623,10270668.847331939,10280083.62710866,10289507.037100177,10298939.085217519,10308379.779378967,10317829.127510065,10327287.137543617,10336753.817419698,10346229.175085668,10355713.218496162,10365205.955613118,10374707.394405764,10384217.542850636,10393736.408931581,10403264.000639768,10412800.325973688,10422345.392939163,10431899.209549356,10441461.783824777,10451033.123793283,10460613.237490093,10470202.132957792,10479799.818246337,10489406.301413061,10499021.59052269,10508645.693647336,10518278.618866513,10527920.37426714,{"$f":"EG247","v":10537570.967943553},10547230.4079975,10556898.702538164,10566575.859682158,10576261.887553534,10585956.794283791,10595660.588011885,10605373.27688423,10615094.869054707,10624825.372684674,10634564.79594297,10644313.147005916,10654070.434057338,10663836.665288556,10673611.848898405,10683395.99309323,10693189.106086899,10702991.196100811,10712802.271363903,10722622.340112653,10732451.410591088,10742289.491050797,10752136.589750927,10761992.714958198,10771857.874946909,10781732.077998944,10791615.332403775,10801507.646458479,10811409.028467732,10821319.486743828,10831239.029606676,10841167.665383816,10851105.402410418,10861052.249029294,10871008.213590903,10880973.304453362,10890947.529982444,10900930.898551594,10910923.418541932,10920925.098342262,10930935.946349077,10940955.970966563,10950985.180606617,10961023.583688838,10971071.188640554,10981128.003896806,10991194.037900377,11001269.299101787,11011353.795959296,11021447.536938924,11031550.530514451,11041662.785167424,11051784.30938716,11061915.111670766,11072055.200523131,11082204.584456945,11092363.271992696,11102531.271658689,11112708.591991043,11122895.241533702,11133091.228838442,11143296.562464876,11153511.250980468,11163735.302960534,{"$f":"GS247","v":11173968.726988249},11184211.531654654,11194463.72555867,11204725.3173071,11214996.315514632,11225276.728803853,11235566.565805256,11245865.835157244,11256174.545506138,11266492.705506185,11276820.323819565,11287157.409116399,11297503.970074754,11307860.015380656,11318225.553728089,11328600.593819005,11338985.144363338,11349379.214079004,11359782.811691908,11370195.945935959,11380618.625553066,11391050.859293157,11401492.655914176,11411944.024182098,11422404.972870933,11432875.510762731,11443355.646647597,11453845.389323689,11464344.747597236,11474853.730282534,11485372.34620196,11495900.60418598,11506438.51307315,11516986.081710134,11527543.318951702,11538110.233660741,11548686.834708264,11559273.130973414,11569869.131343473,11580474.844713872,11591090.279988192,11601715.446078181,11612350.351903753,11622995.006392997,11633649.41848219,11644313.597115798,11654987.551246488,11665671.289835131,11676364.821850812,11687068.156270843,11697781.302080758,11708504.268274333]
[null,null,null,"Add: Capital Expenditure",null,null,null,null,{"$f":"I241","v":1116000},{"$f":"J241","v":235000},336000,451000,972000,6393.75,6368.8410156249993,6344.0290725016284,6319.3137925733399,6294.694799256441,6270.1717174343366,6245.7441734518334,6221.4117951094267,6197.1742116576479,6173.0310537913983,6148.9819536443347,6125.0265447832635,6101.1644622025451,6077.3953423185476,6053.7188229640979,6030.1345433829656,6006.64214422437,5983.2412675374953,5959.9315567660478,5936.712656742814,5913.5842136842539,5890.5458751851074,5867.5972902130334,5844.7381091032439,5821.9679835531961,5799.2865666172693,5776.6935127014895,5754.1884775582575,5731.7711182811026,5709.441093299466,5687.1980623734871,5665.0416865888246,5642.9716283514881,5620.9875513827019,110512.84910635836,110915.36984201716,111318.25955501698,111721.51858358705,112125.14726626663,112529.14594190536,112933.51494966343,113338.25462901191,113743.36531973314,114148.84736192087,114554.70109598059,114960.92686262989,115367.52500289859,115774.49585812923,116181.83976997714,116589.55708041092,116997.6481317126,117406.11326647797,117814.95282761689,118224.16715835352,118633.75660222664,119043.72150308997,119454.06220511245,119864.77905277844,54555.736250239948,54605.745675136008,{"$f":"BV241","v":54655.800942004877},54705.902092868389,54756.049169786857,54806.242214859165,54856.481270222772,54906.766378053799,54957.097580567024,55007.474920015869,55057.898438692559,55108.368178928016,55158.884183092028,55209.446493593205,55260.055152879002,55310.710203435803,55361.411687788954,55412.159648502769,55462.954128180558,55513.795169464713,55564.682815036736,55615.617107617189,55666.598089965824,55717.625804881623,55768.700295202783,55819.821603806711,55870.989773610199,55922.204847569345,55973.466868679614,56024.775879975896,56076.131924532536,56127.535045463359,56178.985285921699,56230.48268910047,56282.02729823214,56333.619156588858,56385.258307482392,56436.944794264266,56488.67866032567,56540.459949097632,56592.288704050974,56644.16496869635,56696.088786584325,56748.060201305358,56800.079256489895,56852.145995808343,56904.260462971171,56956.422701728887,57008.632755872153,57060.890669231696,57113.196485678498,57165.550249123698,57217.952003518723,57270.401792855286,57322.899661165393,57375.445652521463,57428.039811036266,57480.682180863056,57533.372806195519,57586.111731267862,57638.899000354861,57691.734657771842,57744.618747874796,57797.551315060351,57850.532403765814,57903.562058469273,{"$f":"EH241","v":57956.640323689549},58009.767243986244,58062.942863959899,58116.167228251863,58169.440381544431,58222.762368560849,58276.133234065361,58329.553022863263,58383.021779800889,58436.539549765715,58490.106377686338,58543.722308532531,58597.387387315357,58651.101659087049,58704.865168941229,58758.677962012764,58812.540083477936,58866.451578554457,58920.412492501469,58974.422870619594,59028.482758250982,59082.592200779378,59136.751243630097,59190.959932270081,59245.218312208002,59299.526428994184,59353.88432822076,59408.292055521633,59462.749656572516,59517.257177091044,59571.81466283671,59626.422159610986,59681.079713257292,59735.787369661113,59790.545174749961,59845.353174493481,59900.211414903431,59955.119942033765,60010.07880198062,60065.088040882438,60120.147704919931,60175.257840316088,60230.418493336387,60285.629710288616,60340.891537523043,60396.204021432437,60451.56720845207,60506.981145059828,60562.445877776125,60617.961453164091,60673.52791782948,60729.145318420837,60784.813701629377,60840.533114189209,60896.303602877219,60952.125214513188,61007.997995959828,61063.921994122793,61119.897255950731,61175.923828435363,61232.001758611426,61288.131093556818,61344.311880392583,61400.54416628294,{"$f":"GT241","v":61456.827998435365},61513.163424100596,61569.550490572685,61625.989245189048,61682.47973533046,61739.022008421191,61795.61611192891,61852.262093364836,61908.960000283754,61965.709880284019,62022.511781007612,62079.365750140198,62136.271835411149,62193.230084593604,62250.240545504494,62307.303266004528,62364.418293998351,62421.585677434516,62478.805464305493,62536.077702647774,62593.40244054186,62650.779726112363,62708.20960752797,62765.692133001539,62823.227350790134,62880.815309195023,62938.456056561787,62996.149641280295,63053.896111784794,63111.69551655394,63169.547904110783,63227.453323022892,63285.411821902322,63343.423449405738,63401.488254234355,63459.606285134076,63517.777590895457,63576.002220353774,63634.280222389098,63692.611645926299,63750.996539935055,63809.434953429984,63867.926935470641,63926.472535161491,63985.071801652048,64043.724784136881,64102.431531855684,64161.192094093218,64220.006520179464,64278.874859489639,64337.797161444163,64396.773475508831]
[null,null,null,"Less: Depreciation",null,null,null,null,{"$f":"I219","v":1039999.9375},{"$f":"J219","v":1050000},981000,952000,693000,42625,42458.940104166664,42293.527150010857,42128.758617155603,41964.631995042939,41801.144782895579,41638.29448967889,41476.078634062847,41314.494744384319,41153.540358609323,40993.213024295568,40833.510298555091,40674.42974801697,40515.968948790316,40358.125486427321,40200.896955886441,40044.280961495802,39888.275116916637,39732.877045106987,39578.084378285428,39423.894757895025,39270.305834567385,39117.315268086888,38964.920727354962,38813.119890354639,38661.910444115128,38511.290084676599,38361.256517055052,38211.807455207352,38062.940621996444,37914.653749156583,37766.94457725883,37619.810855676587,37473.25034255135,37327.260804758487,37662.694751140822,37998.436178640673,38334.485369115733,38670.84260468206,39007.508167714324,39344.482340846043,39681.765406969782,40019.357649237478,40357.25935106058,40695.470796110356,41033.992268318092,41372.824051875352,41711.966431234207,42051.419691107476,42391.184116468961,42731.259992553692,43071.647604858175,43412.347239140596,43753.359181421118,44094.683717982058,44436.321135368169,44778.271720386896,45120.535760108556,45463.113541866624,45504.788062613341,{"$f":"BV219","v":45546.500785004064},45588.251744056994,45630.040974822383,45671.868512382636,45713.734391852311,45755.638648378168,45797.581317139186,45839.56243334656,45881.582032243801,45923.640149106679,45965.736819243357,46007.87207799434,46050.045960732503,46092.258502863173,46134.509739824127,46176.799707085644,46219.128440150467,46261.495974553931,46303.902345863949,46346.34758968099,46388.831741638191,46431.354837401355,46473.916912668989,46516.518003172263,46559.158144675166,46601.837372974456,46644.555723899677,46687.313233313245,46730.10993711045,46772.945871219468,46815.821071601415,46858.735574250393,46901.689415193454,46944.682630490715,46987.715256235329,47030.787328553553,47073.898883604728,47117.049957581359,47160.240586709144,47203.470807246958,47246.740655486938,47290.050167754467,47333.399380408249,47376.788329840288,47420.217052475979,47463.685584774074,47507.193963226797,47550.742224359747,47594.330404732085,47637.958540936415,47681.62666959894,47725.334827379404,47769.08305097116,47812.871377101219,47856.699842530223,47900.56848405255,47944.477338496268,47988.426442723219,48032.415833629049,48076.445548143201,48120.515623228996,48164.626095883628,48208.777003138181,48252.968382057727,{"$f":"EH219","v":48297.20026974129},48341.472703321873,48385.785719966581,48430.139356876556,48474.533651287027,48518.968640467378,48563.444361721136,48607.960852386052,48652.518149834075,48697.11629147143,48741.755314738613,48786.435257110446,48831.156156096135,48875.918049239212,48920.720974117692,48965.56496834397,49010.450069564948,49055.376315462046,49100.343743751226,49145.352392182998,49190.402298542489,49235.493500649485,49280.626036358415,49325.799943558406,49371.015260173335,49416.272024161823,49461.570273517304,49506.910046268029,49552.291380477101,49597.714314242541,49643.178885697263,49688.685133009159,49734.233094381081,49779.822808050929,49825.454312291637,49871.127645411238,49916.842845752864,49962.599951694807,50008.399001650519,50054.240034068702,50100.123087433276,50146.048200263409,50192.015411113658,50238.024758573847,50284.076281269205,50330.170017860364,50376.306007043393,50422.484287549858,50468.704898146774,50514.967877636744,50561.273264857904,50607.621098684031,50654.011418024485,50700.444261824341,50746.919669064351,50793.437678760994,50839.998329966525,50886.601661768997,50933.24771329228,50979.936523696138,51026.668132176193,51073.442577964015,51120.259900327153,51167.120138569117,{"$f":"GT219","v":51214.023332029472},51260.969520083832,51307.958742143906,51354.991037657543,51402.066446108722,51449.185007017659,51496.34675994076,51543.5517444707,51590.800000236464,51638.091566903349,51685.426484173011,51732.804791783499,51780.226529509295,51827.691737161338,51875.20045458708,51922.75272167044,51970.348578331963,52017.988064528763,52065.671220254582,52113.398085539811,52161.168700451555,52208.983105093641,52256.841339606646,52304.743444167951,52352.689458991779,52400.679424329188,52448.713380468158,52496.791367733582,52544.913426487328,52593.079597128286,52641.28992009232,52689.544435852411,52737.843184918602,52786.186207838116,52834.573545195301,52883.005237611731,52931.481325746216,52980.001850294815,53028.566851990916,53077.176371605252,53125.830449945883,53174.529127858325,53223.272446225536,53272.060445967909,53320.893168043374,53369.770653447405,53418.692943213071,53467.66007841102,53516.672100149553,53565.7290495747,53614.830967870141,53663.977896257362]
[null,null,null,"Closing Balance",null,null,null,null,{"$f":"IF(I4,I214,I244+I245-I246)","v":7620000},7020000,6670000,6640000,9300000,9263768.75,9227678.6509114597,9191729.1528339498,9155919.7080093678,9120249.7708135806,9084718.7977481205,9049326.2474318948,9014071.5805929415,8978954.2600602154,8943973.7507553976,8909129.5196847469,8874421.0359309744,8839847.7706451602,8805409.1970386878,8771104.7903752234,8736934.02796272,8702896.3891454488,8668991.3552960698,8635218.4098077305,8601577.0380861871,8568066.7275419757,8534686.9675825927,8501437.2496047188,8468317.0669864658,8435325.9150796644,8402463.291202167,8369728.6946301926,8337121.6265906952,8304641.5902537694,8272288.0907250727,8240060.6350382892,8207958.7321476191,8175981.8929202938,8144129.630129125,8217315.2184307249,8290567.8935216013,8363887.7168979784,8437274.7501124498,8510729.0547740348,8584250.6925482266,8657839.725157043,8731496.2143790852,8805220.2220495809,8879011.8100604415,8952871.040360311,9026797.9749546219,9100792.6759056449,9174855.20533254,9248985.6254114099,9323183.9983753506,9397450.386514511,9471784.8521761298,9546187.4577646069,9620658.2657415401,9695197.3386257831,9769804.738993505,9844480.5294782296,9919224.7727709003,9928317.3954792749,{"$f":"IF(BU4,BU214,BU244+BU245-BU246)","v":9937418.3530917969},9946527.6532487981,9955645.3035976104,9964771.3117925748,9973905.6854950506,9983048.4323734194,9992199.5601030961,10001359.076366523,10010526.988853192,10019703.305259639,10028888.03328946,10038081.180653309,10047282.755068909,10056492.764261056,10065711.215961628,10074938.117909594,10084173.477851011,10093417.30353904,10102669.602733951,10111930.383203125,10121199.65272106,10130477.419069387,10139763.690036869,10149058.473419402,10158361.777020035,10167673.608648971,10176993.976123566,10186322.887268346,10195660.349915007,10205006.371902429,10214360.961076673,10223724.125290994,10233095.872405844,10242476.210288882,10251865.146814981,10261262.68986623,10270668.847331939,10280083.62710866,10289507.037100177,10298939.085217519,10308379.779378967,10317829.127510065,10327287.137543617,10336753.817419698,10346229.175085668,10355713.218496162,10365205.955613118,10374707.394405764,10384217.542850636,10393736.408931581,10403264.000639768,10412800.325973688,10422345.392939163,10431899.209549356,10441461.783824777,10451033.123793283,10460613.237490093,10470202.132957792,10479799.818246337,10489406.301413061,10499021.59052269,10508645.693647336,10518278.618866513,10527920.37426714,{"$f":"IF(EG4,EG214,EG244+EG245-EG246)","v":10537570.967943553},10547230.4079975,10556898.702538164,10566575.859682158,10576261.887553534,10585956.794283791,10595660.588011885,10605373.27688423,10615094.869054707,10624825.372684674,10634564.79594297,10644313.147005916,10654070.434057338,10663836.665288556,10673611.848898405,10683395.99309323,10693189.106086899,10702991.196100811,10712802.271363903,10722622.340112653,10732451.410591088,10742289.491050797,10752136.589750927,10761992.714958198,10771857.874946909,10781732.077998944,10791615.332403775,10801507.646458479,10811409.028467732,10821319.486743828,10831239.029606676,10841167.665383816,10851105.402410418,10861052.249029294,10871008.213590903,10880973.304453362,10890947.529982444,10900930.898551594,10910923.418541932,10920925.098342262,10930935.946349077,10940955.970966563,10950985.180606617,10961023.583688838,10971071.188640554,10981128.003896806,10991194.037900377,11001269.299101787,11011353.795959296,11021447.536938924,11031550.530514451,11041662.785167424,11051784.30938716,11061915.111670766,11072055.200523131,11082204.584456945,11092363.271992696,11102531.271658689,11112708.591991043,11122895.241533702,11133091.228838442,11143296.562464876,11153511.250980468,11163735.302960534,{"$f":"IF(GS4,GS214,GS244+GS245-GS246)","v":11173968.726988249},11184211.531654654,11194463.72555867,11204725.3173071,11214996.315514632,11225276.728803853,11235566.565805256,11245865.835157244,11256174.545506138,11266492.705506185,11276820.323819565,11287157.409116399,11297503.970074754,11307860.015380656,11318225.553728089,11328600.593819005,11338985.144363338,11349379.214079004,11359782.811691908,11370195.945935959,11380618.625553066,11391050.859293157,11401492.655914176,11411944.024182098,11422404.972870933,11432875.510762731,11443355.646647597,11453845.389323689,11464344.747597236,11474853.730282534,11485372.34620196,11495900.60418598,11506438.51307315,11516986.081710134,11527543.318951702,11538110.233660741,11548686.834708264,11559273.130973414,11569869.131343473,11580474.844713872,11591090.279988192,11601715.446078181,11612350.351903753,11622995.006392997,11633649.41848219,11644313.597115798,11654987.551246488,11665671.289835131,11676364.821850812,11687068.156270843,11697781.302080758,11708504.268274333,11719237.063853584]
[]
[null,"Working Capital"]
[null,null,"Accounts Receivable"]
[null,null,null,"Historic Accounts Receivable",null,null,null,null,{"$f":"I95","v":558000},522000,363000,400000,556000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Revenues",null,null,null,null,{"$f":"I142","v":27080000},25780000,25639999.999999996,25740000,25330000,633250,506600.00000000006,506600.00000000006,506600.00000000006,911880.00000000023,1056011.799285244,1188928.6488010015,1307194.4510336972,1410740.3101954367,1499054.7540341318,1573218.9478861792,1636147.7058016264,1693018.5262151044,1744387.774065183,1790380.7514514145,1831587.5051110387,1834612.5207873108,1837512.8771498448,1840297.3967485856,1842966.7195127364,1845529.023127201,1847984.9443166445,1850338.7269389303,1852604.047780223,1854774.871735546,1856857.9504894591,1858853.8852901999,1860768.9163795188,1862603.6233497481,1864361.2793552885,1866047.4185527551,1867662.5833839371,1869211.8806815923,1870780.2660760055,1872367.9888987343,1873973.5275568806,1875598.8897663669,1877243.7297561269,1878908.9089121723,1880594.0741463613,1882300.1089961077,1884027.2885611968,1885775.2484645029,1887544.9068318764,1889335.8916239517,1891149.1447304818,1892984.9617356551,1894842.2752388355,1896722.7386390546,1898625.960185847,1900552.9440087515,1902503.2902006791,1904478.0291307298,1906477.4879044427,1908501.2540472772,1910550.3989354509,1912624.5015750756,1914724.6615436261,1916851.2309804657,{"$f":"BU142","v":1919002.1934740585},1921180.2533744061,1923384.9679449578,1925617.5102651292,1927877.4285688458,1930165.9271452506,1932483.3966113033,1934829.3713129859,1937205.1043608959,1939610.1207022029,1942036.7108805818,1944485.0908631738,1946953.641693308,1949444.4030535715,1951956.9751513549,1954492.2007802427,1957049.67427155,1959630.2546140491,1962234.1757249574,1964861.0229370918,1967511.680333406,1970185.7271775648,1972884.0646736948,1975606.9407774878,1978352.5640775547,1981123.2094645833,1983918.4408132753,1986739.2034607448,1989585.0549400588,1992456.959101225,1995355.1850617558,1998279.2806514066,2001230.2384251747,2004207.599672629,2007144.063698401,2010040.1214169455,2012899.0848353575,2015718.5777950138,2018500.4551446799,2021243.800877244,2023950.4253445319,2026619.4421070237,2029251.3156977023,2031847.7907303208,2034408.0235337012,2036933.716105164,2039462.54429293,2041994.5119898282,2044529.6230935203,2047067.8815065075,2049609.2911361358,2052153.8558946014,2054701.5796989587,2057252.466471124,2059806.520137883,2062363.7446308963,2064924.1438867059,2067487.7218467407,2070054.482457323,2072624.4296696745,2075197.5674399221,2077773.8997291042,2080353.430503177,2082936.1637330197,{"$f":"EG142","v":2085522.1033944422},2088111.2534681899,2090703.6179399502,2093299.2008003588,2095898.0060450055,2098500.037674441,2101105.2996941819,2103713.7961147185,2106325.53095152,2108940.50822504,2111558.7319607236,2114180.2061890145,2116804.934945358,2119432.9222702119,2122064.1722090486,2124698.688812363,2127336.4761356795,2129977.5382395564,2132621.8791895937,2135269.5030564386,2137920.413915792,2140574.6158484146,2143232.1129401335,2145892.9092818485,2148557.008969537,2151224.4161042641,2153895.1347921831,2156569.1691445475,2159246.5232777139,2161927.2013131487,2164611.2073774366,2167298.5456022844,2169989.2201245278,2172683.2350861398,2175380.5946342344,2178081.3029210749,2180785.3641040795,2183492.7823458272,2186203.5618140651,2188917.7066817149,2191635.2211268786,2190719.9403679948,2189805.0418528616,2188890.5254218448,2187976.3909153771,2187062.6381739569,2186149.2670381502,2185236.2773485887,2184323.6689459714,2183411.4416710632,2182499.5953646959,2181588.1298677679,2180677.0450212434,2179766.3406661535,2178856.0166435959,2177946.0727947345,2177036.5089607988,2176127.324983086,2175218.5207029581,2174310.0959618445,2173402.0506012402,2172494.3844627067,2171587.0973878712,2170680.189218428,{"$f":"GS142","v":2169773.659796136},2168867.5089628221,2167961.7365603773,2167056.3424307602,2166151.3264159942,2165246.68835817,2164342.4280994427,2163438.5454820348,2162535.0403482337,2161631.9125403925,2160729.1619009315,2159826.7882723352,2158924.7914971546,2158023.171418007,2157121.9278775747,2156221.0607186058,2155320.5697839134,2154420.454916378,2153520.715958945,2152621.3527546236,2151722.3651464912,2150823.7529776897,2149925.5160914259,2149027.6543309726,2148130.1675396683,2147233.0555609162,2146336.3182381857,2145439.9554150114,2144543.9669349929,2143648.3526417953,2142753.1123791491,2141858.24599085,2140963.7533207582,2140069.6342128003,2139175.8885109676,2138282.5160593167,2137389.5167019689,2136496.8902831106,2135604.6366469939,2134712.7556379354,2133821.2471003169,2132930.1108785854,2132039.3468172522,2131148.9547608942,2130258.9345541527,2129369.2860417347,2128480.0090684113,2127591.1034790184,2126702.5691184574,2125814.4058316937,2124926.6134637576,2124039.1918597445,2123152.1408648142]
[null,null,null,"Accounts Receivable Percent of Revenues",null,null,{"$f":"LOOKUP(G4,3:3,253:253)","v":2.1950256612712198E-2},null,{"$f":"IF(I4,I251/I252,$G$253*12/I5)","v":2.0605612998522895E-2},2.0248254460822342E-2,1.4157566302652108E-2,1.554001554001554E-2,2.1950256612712198E-2,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,{"$f":"IF(BU4,BU251/BU252,$G$253*12/BU5)","v":0.26340307935254637},0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,{"$f":"IF(EG4,EG251/EG252,$G$253*12/EG5)","v":0.26340307935254637},0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,{"$f":"IF(GS4,GS251/GS252,$G$253*12/GS5)","v":0.26340307935254637},0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637,0.26340307935254637]
[null,null,null,"Projected and Historic Accounts Receivable",null,null,null,null,{"$f":"I253*I252","v":558000},{"$f":"J253*J252","v":522000},363000,400000,556000,166800,133440,133440,133440,240192.00000000003,278156.75976435636,313167.46722464595,344319.04371483723,371593.34187224449,394855.63833066431,414390.71536899277,430966.34398375248,445946.29320596822,459477.11127370311,471591.80314582854,482445.78894989536,483242.58739411517,484006.55019122636,484740.00122805219,485443.10906391538,486118.02772620152,486764.92493014806,487384.91852098471,487981.61100630264,488553.41272086703,489102.10207918158,489627.83745188365,490132.26253786613,490615.53000353411,491078.50200783589,491522.63626466569,491948.07565486094,492356.16533389589,492769.28287639591,493187.49395706097,493610.39778363623,494038.52319467819,494471.77911302319,494910.39243039925,495354.2701423025,495803.64497520844,496258.58939124766,496719.00741236331,497185.14087573148,497656.8917850377,498134.50823694328,498618.06808923371,499107.29018529446,499602.61003552197,500103.9244516372,500611.49792445276,501125.22511721001,501645.37743230275,502172.04103033716,502705.10726424918,503244.85833783372,503791.18336000404,504344.37196285324,504904.5169009738,505471.08704535797,{"$f":"BV253*BV252","v":506044.79473012383},506625.52333710057,507213.5818590186,507808.85129930277,508411.6488714217,509022.07746508549,509640.0144255918,510265.78982613096,510899.27853632439,511538.44986163604,512183.36068847589,512833.58457867155,513489.65879089729,514151.47801854869,514819.26425605122,515492.91064902412,516172.64345775504,516858.52429675934,517550.44394142419,518248.63526192197,518952.98743500636,519663.73784061946,520380.95179105399,521104.15742303373,521833.95394977095,522570.22649451921,523313.22406198533,524062.83010501665,524819.29850467318,525582.70014733647,526352.91592997173,527130.20729462162,527914.45341554598,528687.92708234233,529450.75760338968,530203.8173715556,530946.48049934197,531679.23555962509,532401.84127331118,533114.77449264575,533817.80172672961,534511.04533498106,535194.96485403471,535869.33805830451,536534.61325912562,537200.71439093677,537867.64247912087,538535.39855033427,539203.98363250762,539873.39875484793,540543.64494783967,541214.72324324714,541886.63467411522,542559.38027477125,543232.96108082659,543907.37812917889,544582.63245801232,545258.72510680056,545935.65711630741,546613.42952858901,547292.04338699498,547971.4997361704,548651.79962205712,549332.94409189571,{"$f":"EH253*EH252","v":550014.93419422663},550697.77097889245,551381.45549703878,552065.98880111624,552751.37194488232,553437.60598340235,554124.69197305175,554812.63097151753,555501.4240377997,556191.07223221264,556881.57661638781,557572.93825327384,558265.15820713982,558958.2375435757,559652.17732949404,560346.97863313276,561042.64252405521,561739.1700731531,562436.56235264731,563134.82043609011,563833.94539836643,564533.93831569562,565234.80026563327,565936.53232707258,566639.13558024669,567342.6111067289,568046.9599894362,568752.18331262958,569458.28216191579,570165.25762425014,570873.11078793684,571581.84274263121,572291.45457934157,573001.94739043072,573713.32226961746,574425.58031197859,575138.72261395014,575852.75027332967,576567.66438927758,577283.46606231877,577042.37829195661,576801.39120577544,576560.50476172706,576319.71891778102,576079.03363192419,575838.44886216091,575597.96456651331,575357.58070302091,575117.29722974077,574877.11410474731,574637.03128613287,574397.04873200692,574157.16640049638,573917.38424974622,573677.70223791816,573438.12032319186,573198.63846376422,572959.25661784981,572719.97474368045,572480.79279950552,572241.71074359177,572002.72853422328,571763.84612970194,571525.06348834652,{"$f":"GT253*GT252","v":571286.38056849386},571047.79732849728,570809.31372672843,570570.9297215757,570332.64527144528,570094.46033476037,569856.37486996187,569618.38883550779,569380.5021898736,569142.71489155211,568905.02689905325,568667.43817090464,568429.94866565103,568192.5583418546,567955.26715809456,567718.07507296756,567480.98204508773,567243.98803308641,567007.09299561183,566770.29689132993,566533.59967892396,566297.00131709408,566060.50176455779,565824.10098004993,565587.79892232257,565351.59555014502,565115.49082230381,564879.48469760246,564643.57713486208,564407.76809292065,564172.05753063364,563936.44540687313,563700.93168052915,563465.51631050825,563230.19925573468,562994.98047514947,562759.85992771073,562524.83757239406,562289.91336819204,562055.08727411425,561820.35924918752,561585.72925245576,561351.19724298001,561116.76317983831,560882.42702212604,560648.18872895534,560414.04825945559,560180.00557277328,559946.06062807178,559712.21338453179,559478.46380135068,559244.81183774339]
[null,null,null,"Change in Accounts Receivable",null,null,null,{"$f":"SUM(J255:IS255)","v":1244.8118377433275},null,{"$f":"J254-I254","v":-36000},-159000,37000,156000,-389200,-33360,0,0,106752.00000000003,37964.759764356335,35010.707460289588,31151.576490191277,27274.298157407262,23262.29645841982,19535.077038328454,16575.628614759713,14979.949222215742,13530.818067734886,12114.691872125433,10853.985804066819,796.7984442198067,763.96279711119132,733.45103682583431,703.10783586319303,674.91866228613071,646.89720394654432,619.99359083664604,596.6924853179371,571.80171456438256,548.68935831455747,525.73537270206725,504.42508598248241,483.26746566797374,462.97200430178782,444.13425682979869,425.43939019524259,408.08967903495068,413.11754250002559,418.21108066505985,422.90382657526061,428.12541104195407,433.25591834500665,438.61331737606088,443.87771190324565,449.37483290594537,454.94441603921587,460.41802111564903,466.13346336816903,471.75090930622537,477.61645190557465,483.5598522904329,489.22209606075194,495.3198502275045,501.31441611523042,507.57347281556576,513.72719275724376,520.15231509273872,526.66359803441446,533.0662339120172,539.75107358454261,546.32502217032015,553.18860284920083,560.14493812056025,566.57014438416809,{"$f":"BV254-BU254","v":573.7076847658609},580.72860697674332,588.05852191802114,595.26944028417347,602.79757211892866,610.4285936637898,617.93696050631115,625.77540053916164,633.48871019342914,639.1713253116468,644.91082683985587,650.2238901956589,656.07421222573612,661.81922765140189,667.78623750252882,673.64639297290705,679.73280873091426,685.88083900429774,691.91964466485661,698.19132049777545,704.35217308439314,710.75040561310016,717.21395043452503,723.20563197974116,729.79652673722012,736.27254474826623,742.99756746611092,749.60604303132277,756.46839965652907,763.40164266328793,770.21578263526317,777.29136464989278,784.24612092436291,773.47366679634433,762.83052104734816,753.05976816592738,742.66312778636348,732.75506028311793,722.60571368609089,712.93321933457628,703.02723408385646,693.24360825144686,683.91951905365568,674.37320426979568,665.27520082111005,666.10113181115594,666.92808818409685,667.75607121339999,668.58508217334747,669.41512234031688,670.24619299173355,671.07829540746752,671.91143086808734,672.74560065602418,673.58080605533905,674.41704835230485,675.25432883342728,676.09264878823888,676.93200950685423,677.77241228159983,678.61385840596631,679.45634917542338,680.29988588672131,681.14446983858943,{"$f":"EH254-EG254","v":681.99010233092122},682.83678466582205,683.68451814632863,684.53330407745671,685.38314376608469,686.2340385200223,687.08598964940757,687.93899846577551,688.79306628217455,689.64819441293366,690.5043841751758,691.36163688602392,692.219953865977,693.07933643588331,693.93978591833729,694.8013036387274,695.66389092244208,696.52754909789655,697.39227949420456,698.25808344280813,699.12496227631345,699.99291732918937,700.86194993765093,701.7320614393102,702.60325317410752,703.47552648221608,704.34888270730153,705.22332319337875,706.09884928620886,706.97546233434696,707.85316368669737,708.73195469437633,709.6118367103627,710.49281108914874,711.37487918674015,712.25804236112162,713.14230197155848,714.0276593795279,714.91411594790407,715.80167304119095,-241.08777036215179,-240.98708618117962,-240.88644404837396,-240.78584394603968,-240.68528585683089,-240.58476976328529,-240.48429564759135,-240.38386349240318,-240.28347328014206,-240.18312499346212,-240.08281861443538,-239.98255412594881,-239.8823315105401,-239.78215075016487,-239.68201182805933,-239.58191472629551,-239.48185942764394,-239.3818459144095,-239.28187416936271,-239.18194417492487,-239.08205591375008,-238.98220936849248,-238.8824045213405,-238.78264135541394,{"$f":"GT254-GS254","v":-238.68291985266842},-238.58323999657296,-238.48360176885035,-238.38400515273679,-238.28445013042074,-238.18493668490555,-238.0854647984961,-237.98603445407934,-237.88664563419297,-237.78729832149111,-237.68799249886069,-237.58872814860661,-237.48950525361579,-237.39032379642595,-237.29118376004044,-237.19208512699697,-237.09302787983324,-236.99401200131979,-236.89503747457638,-236.7961042819079,-236.69721240596846,-236.59836182987783,-236.49955253629014,-236.4007845078595,-236.30205772735644,-236.2033721775515,-236.10472784121521,-236.00612470135093,-235.90756274037994,-235.80904194142204,-235.71056228701491,-235.61212376051117,-235.51372634398285,-235.41537002089899,-235.31705477356445,-235.21878058521543,-235.12054743873887,-235.02235531667247,-234.92420420201961,-234.82609407778364,-234.72802492673509,-234.62999673176091,-234.53200947574805,-234.43406314169988,-234.33615771227051,-234.23829317069612,-234.14046949974727,-234.04268668231089,-233.94494470150676,-233.84724353998899,-233.74958318111021,-233.65196360729169]
[]
[null,null,"Inventories",null,null,null,null,null,{"$f":"I191","v":5510000},5400000,5180000,5260000,5190000,6064729.333333333,5854794.293333333,5644859.2533333329,5434924.2133333329,5057041.1413333332,4619429.8517095288,4126737.8196463939,3585036.4391380302,3000425.6545930412,3703109.466585204,3883361.0175356632,4036305.5265297717,4174526.5878117783,4299376.4124401845,4411159.5395275801,4511310.0416903673,4518662.1578393709,4525711.2971275123,4532478.9022244718,4538966.5284391576,4545194.0511360886,4551163.0178357381,4556883.7429758729,4562389.467151315,4567665.5224074144,4572728.3183018025,4577579.3161316607,4582233.6824240619,4586692.8258428285,4590964.7015901469,4595062.760096224,4598988.3197327517,4602753.7923453543,4606565.65741322,4610424.5209214948,4614326.6847314201,4618277.0284741251,4622274.7117741155,4626321.8281775685,4630417.5195252867,4634563.9332010793,4638761.7378182011,4643010.047780266,4647311.0945361685,4651663.9738669181,4656070.9749781257,4660532.8162691388,4665046.903487796,4669617.2551196255,4674242.919039011,4678926.3357215663,4683666.5332174972,4688466.0157760754,4693325.5784073658,4698244.2186171506,4703224.5403199978,4708265.5203159312,4713369.831060959,4718538.3284083288,{"$f":"BU191","v":4723766.1115927566},4729059.753372021,4734418.1777019324,4739844.2356804796,4745336.8293177653,4750898.8855651217,4756531.3537932485,4762233.1022584504,4768007.1765696239,4773852.4221398318,4779750.1016055662,4785700.7398617938,4791700.4021330429,4797754.045743471,4803860.6990215173,4810022.4103255998,4816238.1937027164,4822510.1368727004,4828838.808357086,4835223.200332568,4841665.4615088589,4848164.5693119485,4854722.7140635196,4861340.4984047581,4868013.5684195152,4874747.453090895,4881541.092442954,4888396.7840599064,4895313.4525528494,4902293.4405004568,4909337.4019764308,4916444.2380085662,4923616.3609412601,4930852.6559067806,4937989.5526687354,4945028.244364772,4951976.7806261852,4958829.3863443276,4965590.5696160225,4972258.1041418416,4978836.389871507,4985323.2723678183,4991719.8806498665,4998030.4548949962,5004252.9446118567,5010391.4864011528,5016537.6491146768,5022691.4422137132,5028852.8751712926,5035021.9574722042,5041198.6986130141,5047383.1081020776,5053575.1954595558,5059774.9702174272,5065982.4419195056,5072197.6201214511,5078420.5143907908,5084651.1343069253,5090889.4894611537,5097135.5894566756,5103389.4439086188,5109651.0624440433,5115920.4547019657,5122197.630333364,{"$f":"EG191","v":5128482.5990012046},5134775.3703804426,5141075.9541580528,5147384.3600330288,5153700.5977164079,5160024.6769312853,5166356.6074128253,5172696.3989082789,5179044.0611770004,5185399.6039904561,5191763.0371322455,5198134.3703981172,5204513.6135959737,5210900.7765459009,5217295.8690801738,5223698.9010432735,5230109.8822919037,5236528.8226950038,5242955.7321337685,5249390.6205016552,5255833.4977044072,5262284.3736600652,5268743.2582989819,5275210.1615638407,5281685.0934096649,5288168.0638038423,5294659.0827261293,5301158.1601686766,5307665.3061360363,5314180.5306451824,5320703.8437255276,5327235.255418933,5333774.775779726,5340322.4148747195,5346878.18278322,5353442.089597051,5360014.1454205643,5366594.3603706537,5373182.7445767745,5379779.3081809599,5386384.0613378305,5384159.5272631645,5381935.9222086286,5379713.2457862385,5377491.4976081783,5375270.677286787,5373050.7844345709,5370831.818664195,5368613.7795884879,5366396.6668204386,5364180.479973197,5361965.2186600771,5359750.8824945539,5357537.4710902618,5355324.9840609981,5353113.4210207211,5350902.7815835504,5348693.0653637657,5346484.2719758106,5344276.4010342862,5342069.4521539565,5339863.4249497484,5337658.3190367436,5335454.1340301894,{"$f":"GS191","v":5333250.8695454933},5331048.5251982231,5328847.1006041057,5326646.5953790303,5324447.0091390451,5322248.3415003596,5320050.5920793442,5317853.7604925279,5315657.8463566005,5313462.8492884114,5311268.768904971,5309075.6048234496,5306883.3566611772,5304692.0240356438,5302501.6065644966,5300312.1038655471,5298123.515556762,5295935.8412562702,5293749.0805823617,5291563.2331534792,5289378.2985882303,5287194.2765053827,5285011.1665238589,5282828.968262746,5280647.6813412867,5278467.3053788785,5276287.8399950881,5274109.2848096322,5271931.6394423926,5269754.9035134036,5267579.0766428635,5265404.1584511269,5263230.1485587042,5261057.0465862714,5258884.8521546554,5256713.564884847,5254543.1843979927,5252373.710315397,5250205.1422585249,5248037.4798489977,5245870.7227085922,5243704.8704592474,5241539.9227230586,5239375.8791222796,5237212.7392793195,5235050.5028167469,5232889.1693572905,5230728.7385238335,5228569.2099394146,5226410.5832272321,5224252.8580106441,5222096.0339131635,5219940.1105584614]
[null,null,"Change in Inventories",null,null,null,null,{"$f":"SUM(J258:IS258)","v":-290059.8894415386},null,{"$f":"J257-I257","v":-110000},{"$f":"K257-J257","v":-220000},80000,-70000,874729.33333333302,-209935.04000000004,-209935.04000000004,-209935.04000000004,-377883.07199999969,-437611.28962380439,-492692.03206313495,-541701.38050836371,-584610.784544989,702683.81199216284,180251.5509504592,152944.50899410853,138221.06128200656,124849.8246284062,111783.12708739564,100150.50216278713,7352.1161490036175,7049.1392881413922,6767.605096959509,6487.6262146858498,6227.5226969309151,5968.9666996495798,5720.725140134804,5505.7241754420102,5276.0552560994402,5062.7958943881094,4850.9978298582137,4654.3662924012169,4459.1434187665582,4271.8757473183796,4098.0585060771555,3925.5596365276724,3765.4726126026362,3811.8650678656995,3858.8635082747787,3902.1638099253178,3950.3437427049503,3997.6832999903709,4047.116403453052,4095.6913477182388,4146.4136757925153,4197.8046171218157,4248.3099620649591,4301.0467559024692,4352.8793307496235,4407.0011112075299,4461.8412910131738,4514.087218657136,4570.3516318295151,4625.6639193855226,4683.4166825553402,4740.1974959308282,4799.4825585782528,4859.562631290406,4918.6402097847313,4980.3217028472573,5040.9799959333614,5104.3107450278476,5168.4973473697901,5227.783184427768,5293.6417792644352,{"$f":"BW257-BV257","v":5358.4243299113587},5426.0579785471782,5492.5936372857541,5562.0562473563477,5632.4682281268761,5701.7484652018175,5774.074311173521,5845.245570207946,5897.6794657343999,5950.6382562275976,5999.662271249108,6053.6436104280874,6106.6532780462876,6161.7113040825352,6215.783377116546,6271.9431699840352,6328.6714843856171,6384.3919754819945,6442.2611762909219,6499.1078030895442,6558.1447515711188,6617.7843412384391,6673.0700147571042,6733.8846713798121,6793.6393520589918,6855.6916169524193,6916.6684929430485,6979.9879476074129,7043.9614759739488,7106.8360321354121,7172.122932693921,7236.2949655205011,7136.896761954762,7038.691696036607,6948.5362614132464,6852.605718142353,6761.1832716949284,6667.5345258191228,6578.2857296653092,6486.8824963113293,6396.6082820482552,6310.5742451297119,6222.4897168604657,6138.5417892960832,6146.1627135239542,6153.7930990364403,6161.4329575793818,6169.0823009116575,6176.7411408098415,6184.4094890635461,6192.0873574782163,6199.7747578714043,6207.4717020783573,6215.1782019454986,6222.8942693397403,6230.6199161345139,6238.3551542283967,6246.0999955218285,6253.8544519431889,6261.6185354245827,6269.392257922329,6277.1756313983351,6284.9686678405851,6292.7713792379946,{"$f":"EI257-EH257","v":6300.5837776102126},6308.405874975957,6316.2376833790913,6324.079214877449,6331.9304815400392,6339.7914954535663,6347.6622687214985,6355.542813455686,6363.4331417893991,6371.3332658717409,6379.2431978564709,6387.1629499271512,6395.0925342729315,6403.0319630997255,6410.9812486302108,6418.9404031001031,6426.9094387646765,6434.888367886655,6442.8772027520463,6450.8759556580335,6458.8846389167011,6466.9032648587599,6474.9318458242342,6482.9703941773623,6491.0189222870395,6499.0774425473064,6507.1459673596546,6515.2245091460645,6523.3130803452805,6531.41169340536,6539.520360792987,6547.6390949934721,6555.7679085005075,6563.9068138310686,6572.0558235133067,6580.2149500893429,6588.3842061208561,6596.5636041853577,6604.7531568706036,-2224.5340746659786,-2223.605054535903,-2222.6764223901555,-2221.7481780601665,-2220.8203213913366,-2219.8928522160277,-2218.9657703759149,-2218.0390757070854,-2217.1127680493519,-2216.1868472415954,-2215.2613131199032,-2214.3361655231565,-2213.4114042920992,-2212.4870292637497,-2211.5630402769893,-2210.6394371706992,-2209.7162197846919,-2208.7933879550546,-2207.8709415243939,-2206.9488803297281,-2206.027204208076,-2205.1059130048379,-2204.1850065542385,-2203.2644846960902,-2202.3443472702056,{"$f":"GU257-GT257","v":-2201.4245941173285},-2200.5052250754088,-2199.5862399851903,-2198.6676386855543,-2197.7494210153818,-2196.8315868163481,-2195.9141359273344,-2194.9970681890845,-2194.0803834404796,-2193.1640815213323,-2192.2481622723863,-2191.3326255334541,-2190.4174711471424,-2189.5026989495382,-2188.5883087851107,-2187.6743004918098,-2186.7606739085168,-2185.8474288824946,-2184.9345652488992,-2184.0220828475431,-2183.1099815238267,-2182.198261112906,-2181.2869214592502,-2180.3759624082595,-2179.4653837904334,-2178.5551854558289,-2177.6453672396019,-2176.7359289890155,-2175.826870540157,-2174.918191736564,-2174.0098924227059,-2173.1019724328071,-2172.1944316159934,-2171.287269808352,-2170.3804868543521,-2169.4740825956687,-2168.5680568721145,-2167.6624095272273,-2166.7571404054761,-2165.8522493448108,-2164.9477361887693,-2164.0436007790267,-2163.1398429600522,-2162.2364625725895,-2161.3334594564512,-2160.4308334570378,-2159.5285844188184,-2158.6267121825367,-2157.7252165880054,-2156.8240974806249,-2155.9233547020704]
[]
[null,null,"Other Current Assets"]
[null,null,null,"Historic Other Current Assets",null,null,null,null,{"$f":"I98","v":442000},371000,613000,583000,344000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS98","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Other Current Assets as Percent of Revenues",null,null,{"$f":"LOOKUP(G4,3:3,262:262)","v":1.3580734307145678E-2},null,{"$f":"IF(I4,I261/I252,$G$262*12/I5)","v":1.6322008862629248E-2},1.439100077579519E-2,2.3907956318252734E-2,2.2649572649572649E-2,1.3580734307145678E-2,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,{"$f":"IF(BU4,BU261/BU252,$G$262*12/BU5)","v":0.16296881168574812},0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,{"$f":"IF(EG4,EG261/EG252,$G$262*12/EG5)","v":0.16296881168574812},0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,{"$f":"IF(GS4,GS261/GS252,$G$262*12/GS5)","v":0.16296881168574812},0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812,0.16296881168574812]
[null,null,null,"Total Other Current Assets",null,null,null,null,{"$f":"I262*I252","v":442000.00000000006},371000,613000,583000,344000,103200,82560,82560,82560,148608.00000000003,172096.98805564496,193758.28907424136,213031.92632716548,229906.67194973401,244299.17191681388,256385.62245851351,266641.04735685408,275909.21737923217,284280.80265855015,291776.22352907376,298491.63920641009,298984.62241650291,299457.29004637024,299911.07989649277,300346.0962553721,300763.67183059949,301163.91038843693,301547.50354535744,301916.68019094988,302270.4567913278,302609.93366050086,302935.20878317981,303247.29912414739,303546.29913887719,303832.74224945245,304107.53035080037,304370.75184401468,304623.23898356146,304878.83688755432,305137.58618926076,305399.23891649436,305664.1222643333,305932.17988287768,306203.55215118226,306478.18152689218,306756.21199904982,307037.68840034032,307322.55134865642,307610.95046987705,307902.8251331888,308198.32883724547,308497.5097530511,308800.19392759231,309106.65081334452,309416.8165672,309730.85483095644,310048.70043223066,310370.52128905064,310696.37070941727,311026.18147284485,311360.12818024243,311698.14222273632,312040.40279716102,312386.96729124995,{"$f":"BU262*BU252","v":312737.5070928114},313092.46292655147,313451.76264022052,313815.59740917699,314183.89360964054,314556.84750318178,314934.52274818235,315316.8434575604,315704.01384926087,316095.95650448848,316491.41502230719,316890.4245986254,317292.72139399825,317698.63781307312,318108.10870212369,318521.27141021879,318938.05982601491,319358.61393789161,319782.97186705976,320211.06603570131,320643.04052176466,321078.82675834926,321518.57161362068,321962.31549662334,322409.76646317192,322861.29524949862,323316.83078078169,323776.52711748733,324240.31215130526,324708.34295972588,325180.66340051038,325657.19978401129,326138.1138657371,326623.33089019393,327101.8829430319,327573.85002799646,328039.77189894812,328499.2613161396,328952.62056207022,329399.70035614935,329840.79572926281,330275.76221941545,330704.67553099548,331127.81998163299,331545.05807923875,331956.66719629359,332368.78732101124,332781.41908780142,333194.56313186151,333608.22008917737,334022.39059652458,334437.07529146917,334852.27481236879,335267.98979837343,335684.22088942677,336100.96872626687,336518.23395042721,336936.01720423787,337354.31913082628,337773.14037411829,338192.48157883924,338612.3433905149,339032.72645547235,339453.63142084109,{"$f":"EG262*EG252","v":339875.05893455417},340297.00964534888,340719.48420276801,341142.4832571607,341566.00745968346,341990.05746230128,342414.63391778851,342839.73747972987,343265.36880252167,343691.52854137245,344118.21735230426,344545.43589215365,344973.18481857231,345401.46479002899,345830.27646580944,346259.62050601793,346689.49757157854,347119.90832423564,347550.85342655517,347982.33354192571,348414.3493345594,348846.90146949288,349279.99061258865,349713.61743053573,350147.78259085072,350582.48676187923,351017.73061279632,351453.51481360802,351889.8400351521,352326.70694909897,352764.11622795335,353202.06854505447,353640.56457457761,354079.60499153513,354519.19047177728,354959.32169199357,355399.99932971341,355841.22406330734,356282.99657198816,356725.31753581204,357168.18763567921,357019.02541804512,356869.92549422081,356720.88783819089,356571.91242395091,356422.99922550702,356274.14821687655,356125.35937208741,355976.63266517845,355827.96807019931,355679.36556121061,355530.8251122837,355382.34669750067,355233.93029095465,355085.57586674945,354937.28339899972,354789.05286183092,354640.88422937936,354492.77747579198,354344.73257522675,354196.74950185232,354048.82822984812,353900.96873340436,353753.17098672211,{"$f":"GS262*GS252","v":353605.43496401299},353457.76063949976,353310.14798741561,353162.59698200464,353015.10759752168,352867.67980823235,352720.31358841294,352573.00891235052,352425.76575434301,352278.58408869879,352131.46388973726,351984.40513178834,351837.4077891928,351690.47183630208,351543.59724747838,351396.78399709449,351250.03205953393,351103.34140919102,350956.71202047076,350810.1438677886,350663.63692557107,350517.19116825511,350370.80657028843,350224.48310612928,350078.22075024672,349932.01947712048,349785.87926124083,349639.80007710884,349493.78189923608,349347.82470214489,349201.92846036819,349056.09314844961,348910.31874094316,348764.60521241371,348618.95253743679,348473.36069059843,348327.82964649535,348182.35937973467,348036.94986493449,347891.60107672313,347746.31298973976,347601.08557863405,347455.91881806619,347310.8126827071,347165.76714723813,347020.78218635137,346875.85777474934,346730.99388714519,346586.19049826259,346441.4475828358,346296.76511560957,346152.14307133929,346007.58142479084]
[null,null,null,"Change in Current Assets",null,null,null,{"$f":"SUM(I264:IS264)","v":-95992.418575209216},null,{"$f":"J263-I263","v":-71000.000000000058},{"$f":"K263-J263","v":242000},-30000,-239000,-240800,-20640,0,0,66048.000000000029,23488.988055644935,21661.301018596394,19273.63725292412,16874.745622568531,14392.499967079872,12086.450541699625,10255.424898340571,9268.1700223780936,8371.5852793179802,7495.4208705236088,6715.4156773363356,492.9832100928179,472.66762986732647,453.78985012252815,435.01635887933662,417.57557522738352,400.23855783743784,383.59315692051314,369.17664559243713,353.77660037792521,339.47686917305691,325.27512267895509,312.09034096758114,299.00001472979784,286.4431105752592,274.78810134792002,263.22149321431061,252.48713954677805,255.5979039928643,258.74930170644075,261.65272723359521,264.88334783894243,268.05761854437878,271.37226830457803,274.62937570991926,278.03047215763945,281.47640129050706,284.86294831609121,288.39912122063106,291.87466331175528,295.50370405666763,299.18091580562759,302.68417454120936,306.45688575220993,310.1657538554864,314.03826375643257,317.84560127422446,321.82085681997705,325.84942036663415,329.81076342758024,333.94670739758294,338.01404249388725,342.26057442469755,346.56449408893241,350.53980156144826,354.95583374006674,{"$f":"BW263-BV263","v":359.29971366905374},363.83476895646891,368.2962004635483,372.953893541242,377.67524500057334,382.32070937805111,387.17039170046337,391.9426552276127,395.4585178187117,399.00957631820347,402.29679537285119,405.91641907487065,409.47088905057171,413.16270809510024,416.78841579612345,420.55411187669961,424.35792916815262,428.09416864154628,431.97448606335092,435.78623658459401,439.74485527141951,443.74388300266583,447.45096654858207,451.52878632670036,455.53553128306521,459.69633670564508,463.78503381792689,468.030808420619,472.32044078450417,476.53638350090478,480.91408172581578,485.21702445682604,478.55205283797113,471.96708496456267,465.92187095165718,459.48941719147842,453.35924593062373,447.07979407912353,441.09537311346503,434.9664901526412,428.9133115800214,423.14445063751191,417.23809760576114,411.60911705484614,412.12012471765047,412.63176679017488,413.14404406008543,413.65695731586311,414.17050734721124,414.68469494458986,415.19952089962317,415.71498600463383,416.23109105334152,416.74783684010617,417.26522416033549,417.78325381065952,418.30192658840679,418.82124329201179,419.34120472095674,419.86181167565519,420.38306495745201,420.90496536873979,421.42751371307531,421.95071079471381,{"$f":"EI263-EH263","v":422.47455741913291},422.99905439268332,423.52420252276352,424.0500026178197,424.5764554872294,425.10356194135966,425.6313227917999,426.15973885077983,426.68881093180971,427.21853984938934,427.74892641865881,428.27997145667905,428.81167578045279,429.34404020849615,429.87706556060584,430.41075265710242,430.94510231952881,431.48011537053389,432.01579263369786,432.55213493347401,433.08914309577085,433.62681794707896,434.16516031499486,434.70417102851206,435.24385091708973,435.78420081170043,436.32522154407343,436.86691394686932,437.4092788543785,437.95231710112421,438.49602952314308,439.04041695751948,439.5854802421527,440.13122021628078,440.67763771984028,441.22473359393189,441.77250868082047,442.32096382387681,442.87009986717021,-149.16221763408976,-149.09992382430937,-149.03765602991916,-148.97541423997609,-148.91319844388636,-148.8510086304741,-148.78884478914551,-148.72670690895757,-148.66459497914184,-148.60250898869708,-148.54044892691309,-148.47841478302144,-148.41640654602088,-148.35442420520121,-148.29246774973581,-148.23053716879804,-148.16863245156128,-148.10675358737353,-148.04490056523355,-147.98307337443111,-147.92127200419782,-147.85949644376524,-147.79774668224854,-147.73602270911215,-147.67432451323839,{"$f":"GU263-GT263","v":-147.61265208414989},-147.55100541096181,-147.48938448296394,-147.42778928932967,-147.36621981940698,-147.30467606242746,-147.24315800750628,-147.18166564422427,-147.12019896152196,-147.05875794892199,-146.99734259553952,-146.93595289072255,-146.87458882370265,-146.81325038388604,-146.75193756056251,-146.69065034290543,-146.6293887202628,-146.56815268215723,-146.50694221752929,-146.44575731595978,-146.3845979666803,-146.32346415915526,-146.26235588255804,-146.20127312623663,-146.14021587965544,-146.07918413198786,-146.0181778727565,-145.95719709119294,-145.89624177670339,-145.83531191857764,-145.77440750645474,-145.71352852944983,-145.65267497691093,-145.59184683836065,-145.53104410308879,-145.47026676067617,-145.40951480017975,-145.34878821135499,-145.28808698337525,-145.22741110570496,-145.16676056786673,-145.10613535909215,-145.04553546896204,-144.9849608867662,-144.92441160202725,-144.86388760415139,-144.80338888260303,-144.74291542678839,-144.68246722623007,-144.62204427027609,-144.56164654844906]
[]
[null,null,"Accounts Payable"]
[null,null,null,"Historic Accounts Payable",null,null,null,null,{"$f":"IF(I4,I110)","v":2340000},2180000,2330000,2640000,2660000,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU4,BU110)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG4,EG110)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS4,GS110)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Purchases",null,null,null,null,{"$f":"I186","v":16499999.999999998},15540834.341867084,15083458.065083165,15306527.809768915,15032419.443114359,1249613.3333333333,89972.160000000003,89972.160000000003,89972.160000000003,161949.88800000001,187547.69555305931,211153.72802705786,232157.73450358462,250547.47909070956,1590124.2263803689,1111597.168099077,1121543.9508286717,1140488.0288013481,1157527.386874994,1171688.5319466325,1184450.3051885215,1093442.7284550916,1094856.7625608491,1096223.6639721221,1097523.9241662261,1098780.7043882336,1099976.0537351035,1101121.251487982,1102247.320461334,1103302.7793235423,1104322.7025841479,1105292.4979216573,1106229.5647890763,1107120.4884418177,1107973.7531256492,1108798.130289308,1109581.8089998183,1110338.9059761057,1111313.7825848614,1112300.7129363259,1113294.4921235985,1114304.8864843938,1115325.9713156177,1116361.1904794595,1117407.3832423645,1118468.0782014891,1119541.9594453501,1120627.2570530502,1121727.6316003734,1122839.7271721286,1123967.2947916531,1125108.9386385204,1126260.714160047,1127430.2129061504,1128612.2323494067,1129810.7595357364,1131022.1452947331,1132250.4758039706,1133494.2354707208,1134751.3826057727,1136026.1578726345,1137314.6849283783,1138621.3103788537,1139944.4260878065,{"$f":"BU186","v":1141277.08172107},1142632.3517769128,1144002.325353326,1145391.6240555034,1146796.0313500431,1148220.2851173445,1149662.639022019,1151120.7362824895,1152599.4960928243,1154094.4370259126,1155583.4123070389,1157085.8120472264,1158596.2181536877,1160124.7302181423,1161665.1825676488,1163221.0941659864,1164789.1905458749,1166373.0539015012,1167971.3035135602,1169582.1175542402,1171209.1759336672,1172849.0582922087,1174505.5110383984,1176177.0932815108,1177857.7879486703,1179558.824674414,1181273.3563135178,1183005.3000657132,1184751.0210174585,1186514.5077355325,1188294.231032534,1190088.1701777678,1191900.4240803968,1193727.1939717166,1195366.1824714078,1196982.4435748686,1198584.7944839443,1200158.0037727905,1201713.452717345,1203243.8646451475,1204756.9375336284,1206245.5922236694,1207713.3871750876,1209164.4663574798,1210592.0396488111,1212003.3017235531,1213507.988934939,1215014.544197015,1216522.969828943,1218033.2681527638,1219545.4414934018,1221059.4921786673,1222575.4225392614,1224093.2349087775,1225612.9316237045,1227134.5150234369,1228657.9874502688,1230183.351249405,1231710.6087689628,1233239.7623599693,1234770.8143763761,1236303.7671750544,1237838.6231158029,1239375.3845613457,{"$f":"EG186","v":1240914.0538773499},1242454.6334324072,1243997.1255980607,1245541.5327487881,1247087.8572620219,1248636.1015181469,1250186.2679004953,1251738.3587953674,1253292.3765920212,1254848.32368268,1256406.2024625381,1257966.0153297684,1259527.7646855086,1261091.4529338926,1262657.0824820295,1264224.6557400187,1265794.1751209528,1267365.6430409183,1268939.0619190033,1270514.4341772979,1272091.7622409002,1273671.0485379193,1275252.2954994759,1276835.5055597122,1278420.681155791,1280007.8247279015,1281596.93871926,1283188.0255761191,1284781.0877477657,1286376.1276865306,1287973.1478477875,1289572.1506899579,1291173.1386745132,1292776.1142659881,1294381.0799319677,1295988.0381431081,1297596.9913731283,1299207.942098819,1300820.892800048,1302435.8459597598,1304052.8040639828,1294681.6706231867,1294140.9797223585,1293600.5146273426,1293060.2752438432,1292520.2614775915,1291980.4732343683,1291440.910419988,1290901.5729403079,1290362.4607012197,1289823.5736086583,1289284.9115685988,1288746.4744870532,1288208.2622700704,1287670.2748237445,1287132.5120542061,1286594.9738676224,1286057.6601702026,1285520.570868196,1284983.7058678872,1284447.0650756047,1283910.6483977134,1283374.455740615,1282838.4870107551,{"$f":"GS186","v":1282302.7421146161},1281767.2209587209,1281231.9234496257,1280696.8494939348,1280161.9989982834,1279627.3718693508,1279092.9680138545,1278558.7873385488,1278024.8297502263,1277491.0951557239,1276957.5834619112,1276424.2945757012,1275891.2284040432,1275358.3848539265,1274825.7638323768,1274293.365246464,1273761.1890032913,1273229.2350100034,1272697.5031737862,1272165.9934018548,1271634.7056014747,1271103.6396799444,1270572.7955446006,1270042.1731028231,1269511.7722620235,1268981.5929296543,1268451.6350132152,1267921.8984202305,1267392.3830582756,1266863.0888349533,1266334.0156579155,1265805.1634348459,1265276.5320734666,1264748.1214815455,1264219.9315668773,1263691.9622373069,1263164.2134007115,1262636.6849650058,1262109.3768381486,1261582.2889281302,1261055.4211429826,1260528.7733907774,1260002.3455796246,1259476.1376176695,1258950.1494130986,1258424.3808741344,1257898.8319090428,1257373.5024261209,1256848.3923337078,1256323.5015401801,1255798.8299539567,1255274.3774834878,1254750.1440372679]
[null,null,null,"Accounts Payable as Percent of Purchases",null,null,{"$f":"LOOKUP(G4,3:3,269:269)","v":0.1769508900457418},null,{"$f":"IF(I4,I267/I268,$G$269*12/I5)","v":0.14181818181818184},0.14027560889231469,0.15447386069867747,0.17247543223454651,0.1769508900457418,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,{"$f":"IF(BU4,BU267/BU268,$G$269*12/BU5)","v":2.1234106805489015},2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,{"$f":"IF(EG4,EG267/EG268,$G$269*12/EG5)","v":2.1234106805489015},2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,{"$f":"IF(GS4,GS267/GS268,$G$269*12/GS5)","v":2.1234106805489015},2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015,2.1234106805489015]
[null,null,null,"Accounts Payable from Purchases",null,null,null,null,{"$f":"I269*I268","v":2340000},{"$f":"J269*J268","v":2180000},2330000,2640000,2660000,2653442.2985563143,191047.84549605465,191047.84549605465,191047.84549605465,343886.1218928984,398240.77984969987,448366.0813303726,492966.21301694779,532015.19308581529,3376486.7656956348,2360377.2992094927,2381498.4038946135,2421724.4613949456,2457906.0163182225,2487975.9430121421,2515074.4286167123,2321827.9681700738,2324830.5432928996,2327733.0363488542,2330494.022732507,2333162.6832790202,2335700.900849151,2338132.6259889537,2340523.7328740042,2342764.9054948972,2344930.6214398076,2346989.8952174215,2348979.6730120876,2350871.4698118721,2352683.3011548552,2354433.7924289689,2356097.8641729853,2357705.4919786453,2359775.5553818946,2361871.2138311523,2363981.4151715138,2366126.8973487932,2368295.0797851603,2370493.2752143708,2372714.7721010363,2374967.0631060461,2377247.3540089014,2379551.8865406662,2381888.4336070563,2384249.8692219127,2386644.1583482516,2389068.3370860727,2391514.0295300772,2393997.3556584418,2396507.2683688686,2399052.2337972494,2401624.5032561678,2404232.7533787265,2406873.7659391402,2409543.2055927305,2412250.0770096844,2414986.1491220272,2417760.6515590437,2420570.1695870361,2423399.9447922013,{"$f":"BV269*BV268","v":2426277.7397038061},2429186.7562280321,2432136.8079307079,2435118.9413797744,2438143.2170410743,2441205.9267273913,2444302.0660235537,2447442.080398785,2450616.4539428945,2453778.1599579114,2456968.3716126792,2460175.5840711053,2463421.242914116,2466692.2558859349,2469996.095191835,2473325.8077930203,2476689.0001588874,2480082.7404553164,2483503.1601936743,2486958.0733344266,2490440.2170493971,2493957.5465024807,2497507.0020909216,2501075.80709791,2504687.8066493599,2508328.4614439718,2512006.0893054935,2515712.9718196876,2519457.578351852,2523236.6618091268,2527045.9313503709,2530894.0906430795,2534773.0733412132,2538253.3190267542,2541685.3051163987,2545087.7541507175,2548428.3235573922,2551731.1804593075,2554980.873492443,2558193.7486242922,2561354.7738927747,2564471.5053694719,2567552.7424036856,2570584.0667777648,2573580.7557403254,2576775.8246358675,2579974.8601701967,2583177.8672678466,2586384.8508594627,2589595.8158818148,2592810.7672778,2596029.709996454,2599252.6489929538,2602479.5892286245,2605710.5356709622,2608945.4932936188,2612184.4670764273,2615427.4620054052,2618674.4830727479,2621925.5352768619,2625180.6236223527,2628439.7531200424,2631702.9287869637,2634970.1556464001,{"$f":"EH269*EH268","v":2638241.4387278436},2641516.783067055,2644796.1937060258,2648079.6756930212,2651367.2340825754,2654658.873935482,2657954.600318836,2661254.418306014,2664558.3329766877,2667866.349416839,2671178.4727187734,2674494.7079810924,2677815.06030876,2681139.5348130567,2684468.1366116139,2687800.8708284176,2691137.7425938123,2694478.7570445151,2697823.9193236185,2701173.2345806011,2704526.7079713363,2707884.3446580907,2711246.1498095491,2714612.1286008083,2717982.2862133924,2721356.6278352528,2724735.1586607881,2728117.8838908412,2731504.8087327164,2734895.9384001815,2738291.2781134741,2741690.8330993094,2745094.608590906,2748502.6098279613,2751914.842056693,2755331.3105298211,2758752.0205065911,2762176.9772527795,2765606.1860406976,2769039.6521492051,2749140.8873121697,2747992.7784784753,2746845.1491232547,2745697.9990462791,2744551.3280473766,2743405.1359264818,2742259.4224835997,2741114.1875188267,2739969.430832332,2738825.1522243773,2737681.3514953088,2736538.0284455512,2735395.1828756081,2734252.8145860783,2733110.9233776391,2731969.5090510445,2730828.5714071379,2729688.1102468483,2728548.12537118,2727408.616581229,2726269.5836781701,2725131.0264632553,2723992.9447378307,2722855.3383033196,{"$f":"GT269*GT268","v":2721718.2069612318},2720581.5505131478,2719445.3687607502,2718309.6615057872,2717174.4285501004,2716039.669695613,2714905.3847443261,2713771.5734983222,2712638.235759777,2711505.3713309374,2710372.9800141412,2709241.0616118032,2708109.615926424,2706978.6427605804,2705848.1419169442,2704718.1131982566,2703588.5564073487,2702459.4713471369,2701330.8578206017,2700202.7156308293,2699075.0445809765,2697947.8444742807,2696821.1151140714,2695694.8563037454,2694569.0678467862,2693443.7495467784,2692318.9012073567,2691194.5226322669,2690070.6136253118,2688947.1739903977,2687824.2035314995,2686701.7020526738,2685579.6693580733,2684458.1052519088,2683337.0095384964,2682216.3820222225,2681096.2225075518,2679976.5307990429,2678857.3067013216,2677738.5500191022,2676620.2605571826,2675502.4381204429,2674385.0825138376,2673268.1935424088,2672151.7710112757,2671035.8147256486,2669920.3244908052,2668805.300112111,2667690.7413950125,2666576.6481450452,2665463.0201678113,2664349.8572690072]
[]
[null,null,null,"Cost of Goods Sold",null,null,null,null,{"$f":"I158","v":16500000},15620000,15179999.999999996,15220000,15170000.000000002,374884,299907.20000000001,299907.20000000001,299907.20000000001,539832.96000000008,625158.98517686443,703845.7600901929,773859.11501194874,835158.26363569847,887440.41438820597,931345.6171486181,968599.44183456281,1002266.9675193417,1032677.5622465883,1059905.4048592374,1084299.8030257348,1086090.612306088,1087807.6232727082,1089456.0588751626,1091036.29795154,1092553.1816913029,1094007.0870354534,1095400.5263478467,1096741.596285892,1098026.7240674433,1099259.9066897598,1100441.5000917984,1101575.1984966751,1102661.3450230509,1103701.8773783308,1104700.0717832311,1105656.2493632908,1106573.4333635026,1107501.9175169952,1108441.8494280507,1109392.3283136734,1110354.5427416891,1111328.2880156271,1112314.074076006,1113311.6918946458,1114321.6645256956,1115344.1548282285,1116378.9470909857,1117426.5848444707,1118486.8478413795,1119560.2936804451,1120647.0973475077,1121746.6269413906,1122859.8612743202,1123986.5684300214,1125127.3428531808,1126281.9477988021,1127450.9932453921,1128634.6728394299,1129832.742395988,1131045.836169787,1132273.7049324447,1133516.9996338265,1134775.9287404355,{"$f":"BU158","v":1136049.2985366427},1137338.7099976484,1138643.9010234149,1139965.5660769565,1141303.4377127567,1142658.2288699884,1144030.1707938914,1145418.9878172877,1146825.4217816503,1148249.1914557042,1149685.7328413043,1151135.1737909988,1152596.5558824383,1154071.0866077142,1155558.5292896021,1157059.3828619036,1158573.4071687576,1160101.110731517,1161642.6320291746,1163197.7255787582,1164766.9147573763,1166349.9504891182,1167947.3662868273,1169559.3089402728,1171184.7179339123,1172824.9400030333,1174479.716961459,1176149.6084487608,1177834.3525245148,1179534.5197879251,1181250.2695565594,1182981.3341456326,1184728.3011477033,1186490.8990061963,1188229.2857094533,1189943.7518788318,1191636.2582225315,1193305.3980546482,1194952.2694456505,1196576.3301193283,1198178.6518039629,1199758.7097273578,1201316.7788930398,1202853.8921123499,1204369.5499319511,1205864.759934257,1207361.8262214146,1208860.7510979783,1210361.5368713639,1211864.1858518524,1213368.7003525924,1214875.082689604,1216383.3351817834,1217893.4601509054,1219405.4599216266,1220919.3368214904,1222435.0931809298,1223952.7313332704,1225472.2536147351,1226993.6623644473,1228516.9599244338,1230042.1486396296,1231569.2308578808,1233098.2089299476,{"$f":"EG158","v":1234629.0852095098},1236161.8620531682,1237696.5418204505,1239233.1268738124,1240771.6195786432,1242312.022303269,1243854.3374189555,1245398.5672999134,1246944.7143232997,1248492.7808692236,1250042.7693207483,1251594.6820638964,1253148.5214876519,1254704.2899839655,1256261.9899477568,1257821.6237769187,1259383.1938723223,1260946.7026378172,1262512.1524802395,1264079.5458094117,1265648.8850381488,1267220.1725822613,1268793.410860559,1270368.6022948541,1271945.7493099659,1273524.8543337244,1275105.9197969723,1276688.948133572,1278273.9417804065,1279860.9031773841,1281449.8347674424,1283040.7389965523,1284633.6183137204,1286228.4751709946,1287825.3120234667,1289424.1313292764,1291024.935549615,1292627.7271487296,1294232.5085939264,1295839.2823555751,1297448.0509071122,1296906.204697853,1296364.584776894,1295823.191049732,1295282.0234219031,1294741.0817989823,1294200.366086585,1293659.8761903644,1293119.612016015,1292579.5734692693,1292039.7604558999,1291500.1728817185,1290960.8106525759,1290421.6736743627,1289882.7618530088,1289344.0750944829,1288805.6133047929,1288267.3763899868,1287729.364256151,1287191.5768094119,1286654.0139559342,1286116.6756019224,1285579.5616536196,1285042.6720173093,{"$f":"GS158","v":1284506.0065993124},1283969.5653059906,1283433.3480437433,1282897.3547190099,1282361.5852382686,1281826.0395080366,1281290.7174348701,1280755.6189253645,1280220.7438861541,1279686.0922239122,1279151.6638453514,1278617.4586572223,1278083.4765663154,1277549.7174794602,1277016.1813035242,1276482.8679454145,1275949.7773120767,1275416.9093104957,1274884.2638476954,1274351.840830737,1273819.6401667227,1273287.6617627922,1272755.9055261242,1272224.3713639358,1271693.0591834835,1271161.9688920623,1270631.1003970059,1270100.4536056868,1269570.0284255159,1269039.8247639427,1268509.8425284561,1267980.0816265831,1267450.5419658888,1266921.2234539776,1266392.1259984928,1265863.2495071155,1265334.5938875654,1264806.1590476013,1264277.9448950205,1263749.9513376576,1263222.1782833876,1262694.6256401225,1262167.2933158132,1261640.1812184493,1261113.2892560584,1260586.617336707,1260060.1653684995,1259533.9332595789,1259007.9209181268,1258482.1282523626,1257956.5551705444,1257431.2015809687,1256906.06739197]
[null,null,null,"Accounts Payable as Percent of Cost of Goods Sold",null,null,{"$f":"LOOKUP(G4,3:3,273:273)","v":0.17534607778510217},null,{"$f":"IF(I4,I267/I272,$G$273*12/I5)","v":0.14181818181818182},0.13956466069142126,0.1534914361001318,0.17345597897503284,0.17534607778510217,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,{"$f":"IF(BU4,BU267/BU272,$G$273*12/BU5)","v":2.1041529334212261},2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,{"$f":"IF(EG4,EG267/EG272,$G$273*12/EG5)","v":2.1041529334212261},2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,{"$f":"IF(GS4,GS267/GS272,$G$273*12/GS5)","v":2.1041529334212261},2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261,2.1041529334212261]
[null,null,null,"Accounts Payable from COGS",null,null,null,null,{"$f":"I272*I273","v":2340000},{"$f":"J272*J273","v":2180000},2330000,2640000,2660000,788813.26829268294,631050.61463414633,631050.61463414633,631050.61463414633,1135891.1063414635,1315430.1125145361,1480999.1207698719,1628317.9269071459,1757300.7103000327,1867310.3511714921,1959693.6123522669,2038081.3568463577,2108922.9797770195,2172911.5218794397,2230203.0667835767,2281532.6112446575,2285300.7478451105,2288913.6015072409,2292382.1621157015,2295707.2268037675,2298898.9821744487,2301958.22136926,2304890.2307859766,2307712.0470300377,2310416.1524214102,2313010.9572536014,2315497.2104766122,2317882.6853008484,2320168.1037004474,2322357.5429081293,2324457.8965933248,2326469.8404532792,2328399.7358578118,2330353.4085130184,2332331.1690008817,2334331.1219362197,2336355.7682475094,2338404.6772220707,2340478.9218527428,2342578.0623122673,2344703.1991865658,2346854.6751560355,2349032.0363311972,2351236.4263833556,2353467.3818784994,2355726.0760896378,2358012.8772137407,2360326.4556340929,2362668.8709213119,2365039.6350880871,2367439.9989369502,2369869.4643202215,2372329.3147259667,2374819.9576159925,2377340.8791878666,2379893.414010521,2382477.0376693234,2385093.1198623432,2387742.0992349838,2390421.4640270029,{"$f":"BV272*BV273","v":2393134.582935065},2395880.9044606066,2398661.8898600163,2401476.9763870267,2404327.6641746885,2407214.4397983528,2410136.7232121173,2413096.0753638945,2416091.904500071,2419114.6072705626,2422164.4526966829,2425239.424111235,2428342.0622622436,2431471.8691446339,2434629.8945914279,2437815.6332779662,2441030.1552109439,2444273.7517713415,2447545.9064254425,2450847.7204387244,2454178.6697173798,2457539.876854023,2460931.650716777,2464351.7598187528,2467803.0378969559,2471284.9416881856,2474798.6487596864,2478343.6079487484,2481921.0198833598,2485531.2197920484,2489173.6444250885,2492849.5301670856,2496558.3056214754,2500216.1371025541,2503823.6361221033,2507384.9283100334,2510897.0537840719,2514362.323052417,2517779.5950829904,2521151.1249559983,2524475.8084704853,2527754.224275928,2530988.5455653402,2534177.7214125167,2537323.8719249493,2540473.928344598,2543627.8955205977,2546785.7783081038,2549947.5815683012,2553113.3101684079,2556282.9689816851,2559456.5628874442,2562634.0967710549,2565815.5755239502,2569001.0040436373,2572190.3872337034,2575383.7300038231,2578581.0372697655,2581782.3139534052,2584987.5649827244,2588196.7952918243,2591410.009820933,2594627.213516409,2597848.4113307549,{"$f":"EH272*EH273","v":2601073.6082226192},2604302.8091568081,2607536.0191042908,2610773.2430422078,2614014.4859538791,2617259.7528288108,2620509.0486627049,2623762.3784574638,2627019.7472212012,2630281.1599682458,2633546.6217191545,2636816.137500715,2640089.7123459578,2643367.3512941594,2646649.0593908536,2649934.8416878399,2653224.7032431858,2656518.6491212421,2659816.6843926446,2663118.8141343249,2666425.0434295177,2669735.377367768,2673049.82104494,2676368.379563224,2679691.0580311459,2683017.8615635699,2686348.7952817152,2689683.8643131559,2693023.0737918327,2696366.4288580595,2699713.9346585334,2703065.5963463387,2706421.4190809592,2709781.4080282832,2713145.5683606132,2716513.9052566718,2719886.4239016115,2723263.1294870228,2726644.0272109397,2730029.1222778526,2728888.9949871763,2727749.343841691,2726610.1686425474,2725471.4691909789,2724333.2452883003,2723195.4967359123,2722058.2233352954,2720921.4248880157,2719785.1011957205,2718649.25206014,2717513.8772830884,2716378.9766664617,2715244.5500122383,2714110.5971224811,2712977.1177993338,2711844.1118450225,2710711.5790618574,2709579.5192522309,2708447.9322186173,2707316.817763574,2706186.1756897406,2705056.0057998379,2703926.3078966718,2702797.081783128,{"$f":"GT272*GT273","v":2701668.3272621767},2700540.0441368679,2699412.2322103363,2698284.8912857966,2697158.0211665477,2696031.6216559694,2694905.6925575235,2693780.2336747553,2692655.2448112904,2691530.7257708386,2690406.6763571878,2689283.0963742114,2688159.9856258649,2687037.3439161829,2685915.1710492834,2684793.4668293665,2683672.2310607135,2682551.4635476889,2681431.1640947349,2680311.3325063805,2679191.9685872332,2678073.0721419831,2676954.6429754007,2675836.6808923394,2674719.1856977344,2673602.1571966005,2672485.5951940357,2671369.4994952185,2670253.8699054089,2669138.7062299484,2668024.0082742604,2666909.775843848,2665796.0087442957,2664682.7067812718,2663569.8697605226,2662457.4974878766,2661345.5897692442,2660234.1464106166,2659123.167218064,2658012.6519977408,2656902.6005558805,2655793.0126987975,2654683.8882328873,2653575.2269646265,2652467.0287005724,2651359.2932473635,2650252.0204117177,2649145.2100004358,2648038.8618203965,2646932.9756785617,2645827.5513819722,2644722.5887377509]
[]
[null,null,null,"Accounts Payable Applied",null,null,{"$f":"'Model Parameters'!G18","v":false},null,{"$f":"IF($G$276,I274,I270)","v":2340000},{"$f":"J274","v":2180000},{"$f":"K274","v":2330000},2640000,2660000,788813.26829268294,631050.61463414633,631050.61463414633,631050.61463414633,1135891.1063414635,1315430.1125145361,1480999.1207698719,1628317.9269071459,1757300.7103000327,1867310.3511714921,1959693.6123522669,2038081.3568463577,2108922.9797770195,2172911.5218794397,2230203.0667835767,2281532.6112446575,2285300.7478451105,2288913.6015072409,2292382.1621157015,2295707.2268037675,2298898.9821744487,2301958.22136926,2304890.2307859766,2307712.0470300377,2310416.1524214102,2313010.9572536014,2315497.2104766122,2317882.6853008484,2320168.1037004474,2322357.5429081293,2324457.8965933248,2326469.8404532792,2328399.7358578118,2330353.4085130184,2332331.1690008817,2334331.1219362197,2336355.7682475094,2338404.6772220707,2340478.9218527428,2342578.0623122673,2344703.1991865658,2346854.6751560355,2349032.0363311972,2351236.4263833556,2353467.3818784994,2355726.0760896378,2358012.8772137407,2360326.4556340929,2362668.8709213119,2365039.6350880871,2367439.9989369502,2369869.4643202215,2372329.3147259667,2374819.9576159925,2377340.8791878666,2379893.414010521,2382477.0376693234,2385093.1198623432,2387742.0992349838,2390421.4640270029,2393134.582935065,{"$f":"BW274","v":2395880.9044606066},2398661.8898600163,2401476.9763870267,2404327.6641746885,2407214.4397983528,2410136.7232121173,2413096.0753638945,2416091.904500071,2419114.6072705626,2422164.4526966829,2425239.424111235,2428342.0622622436,2431471.8691446339,2434629.8945914279,2437815.6332779662,2441030.1552109439,2444273.7517713415,2447545.9064254425,2450847.7204387244,2454178.6697173798,2457539.876854023,2460931.650716777,2464351.7598187528,2467803.0378969559,2471284.9416881856,2474798.6487596864,2478343.6079487484,2481921.0198833598,2485531.2197920484,2489173.6444250885,2492849.5301670856,2496558.3056214754,2500216.1371025541,2503823.6361221033,2507384.9283100334,2510897.0537840719,2514362.323052417,2517779.5950829904,2521151.1249559983,2524475.8084704853,2527754.224275928,2530988.5455653402,2534177.7214125167,2537323.8719249493,2540473.928344598,2543627.8955205977,2546785.7783081038,2549947.5815683012,2553113.3101684079,2556282.9689816851,2559456.5628874442,2562634.0967710549,2565815.5755239502,2569001.0040436373,2572190.3872337034,2575383.7300038231,2578581.0372697655,2581782.3139534052,2584987.5649827244,2588196.7952918243,2591410.009820933,2594627.213516409,2597848.4113307549,2601073.6082226192,{"$f":"EI274","v":2604302.8091568081},2607536.0191042908,2610773.2430422078,2614014.4859538791,2617259.7528288108,2620509.0486627049,2623762.3784574638,2627019.7472212012,2630281.1599682458,2633546.6217191545,2636816.137500715,2640089.7123459578,2643367.3512941594,2646649.0593908536,2649934.8416878399,2653224.7032431858,2656518.6491212421,2659816.6843926446,2663118.8141343249,2666425.0434295177,2669735.377367768,2673049.82104494,2676368.379563224,2679691.0580311459,2683017.8615635699,2686348.7952817152,2689683.8643131559,2693023.0737918327,2696366.4288580595,2699713.9346585334,2703065.5963463387,2706421.4190809592,2709781.4080282832,2713145.5683606132,2716513.9052566718,2719886.4239016115,2723263.1294870228,2726644.0272109397,2730029.1222778526,2728888.9949871763,2727749.343841691,2726610.1686425474,2725471.4691909789,2724333.2452883003,2723195.4967359123,2722058.2233352954,2720921.4248880157,2719785.1011957205,2718649.25206014,2717513.8772830884,2716378.9766664617,2715244.5500122383,2714110.5971224811,2712977.1177993338,2711844.1118450225,2710711.5790618574,2709579.5192522309,2708447.9322186173,2707316.817763574,2706186.1756897406,2705056.0057998379,2703926.3078966718,2702797.081783128,2701668.3272621767,{"$f":"GU274","v":2700540.0441368679},2699412.2322103363,2698284.8912857966,2697158.0211665477,2696031.6216559694,2694905.6925575235,2693780.2336747553,2692655.2448112904,2691530.7257708386,2690406.6763571878,2689283.0963742114,2688159.9856258649,2687037.3439161829,2685915.1710492834,2684793.4668293665,2683672.2310607135,2682551.4635476889,2681431.1640947349,2680311.3325063805,2679191.9685872332,2678073.0721419831,2676954.6429754007,2675836.6808923394,2674719.1856977344,2673602.1571966005,2672485.5951940357,2671369.4994952185,2670253.8699054089,2669138.7062299484,2668024.0082742604,2666909.775843848,2665796.0087442957,2664682.7067812718,2663569.8697605226,2662457.4974878766,2661345.5897692442,2660234.1464106166,2659123.167218064,2658012.6519977408,2656902.6005558805,2655793.0126987975,2654683.8882328873,2653575.2269646265,2652467.0287005724,2651359.2932473635,2650252.0204117177,2649145.2100004358,2648038.8618203965,2646932.9756785617,2645827.5513819722,2644722.5887377509]
[null,null,null,"Change in Accounts Payable",null,null,null,{"$f":"SUM(J277:IS277)","v":304722.58873775089},null,{"$f":"J276-I276","v":-160000},{"$f":"K276-J276","v":150000},310000,20000,-1871186.7317073171,-157762.65365853661,0,0,504840.49170731718,179539.00617307262,165569.00825533574,147318.80613727402,128982.78339288686,110009.64087145939,92383.261180774774,78387.744494090788,70841.622930661775,63988.542102420237,57291.54490413703,51329.544461080804,3768.1366004529409,3612.8536621304229,3468.5606084605679,3325.0646880660206,3191.7553706811741,3059.2391948113218,2932.009416716639,2821.816244061105,2704.1053913724609,2594.8048321912065,2486.2532230108045,2385.4748242362402,2285.4183995989151,2189.4392076819204,2100.3536851955578,2011.9438599543646,1929.8954045325518,1953.6726552066393,1977.7604878633283,1999.9529353380203,2024.6463112896308,2048.9089745613746,2074.2446306720376,2099.1404595244676,2125.1368742985651,2151.4759694696404,2177.3611751617864,2204.3900521583855,2230.9554951437749,2258.6942111384124,2286.8011241029017,2313.5784203521907,2342.4152872189879,2370.7641667751595,2400.3638488631696,2429.4653832712211,2459.8504057452083,2490.6428900258616,2520.9215718740597,2552.5348226544447,2583.6236588023603,2616.0821930197999,2648.979372640606,2679.3647920191288,2713.1189080621116,{"$f":"BW276-BV276","v":2746.3215255415998},2780.9853994096629,2815.0865270104259,2850.6877876617946,2886.7756236642599,2922.283413764555,2959.3521517771296,2995.8291361765005,3022.7027704915963,3049.8454261203296,3074.9714145520702,3102.6381510086358,3129.8068823902868,3158.0254467939958,3185.7386865383014,3214.5219329777174,3243.596560397651,3272.154654101003,3301.8140132818371,3330.949278655462,3361.2071366431192,3391.7738627539948,3420.1091019758023,3451.2780782030895,3481.9037912297063,3513.7070715008304,3544.9591890620068,3577.4119346113876,3610.1999086886644,3642.4246330400929,3675.8857419970445,3708.7754543898627,3657.8314810786396,3607.4990195492283,3561.2921879300848,3512.1254740385339,3465.2692683450878,3417.2720305733383,3371.5298730079085,3324.6835144869983,3278.4158054427244,3234.3212894122116,3189.1758471764624,3146.1505124326795,3150.0564196486957,3153.9671759996563,3157.8827875060961,3161.8032601973973,3165.7286001066677,3169.6588132772595,3173.593905759044,3177.5338836107403,3181.4787528952584,3185.4285196871497,3189.383190066088,3193.3427701196633,3197.3072659424506,3201.276683639735,3205.2510293191299,3209.2303090998903,3213.2145291087218,3217.2036954760551,3221.1978143458255,3225.196891864296,{"$f":"EI276-EH276","v":3229.2009341889061},3233.2099474826828,3237.2239379170351,3241.2429116712883,3245.2668749317527,3249.2958338940516,3253.3297947589308,3257.3687637373805,3261.4127470445819,3265.4617509087548,3269.5157815604471,3273.5748452427797,3277.6389482016675,3281.7080966942012,3285.7822969863191,3289.8615553458221,3293.9458780563436,3298.0352714024484,3302.1297416803427,3306.229295192752,3310.3339382503182,3314.4436771720648,3318.5585182840005,3322.6784679219127,3326.8035324239172,3330.9337181453593,3335.0690314406529,3339.2094786767848,3343.3550662267953,3347.5058004739694,3351.6616878053173,3355.8227346204221,3359.9889473239891,3364.1603323300369,3368.3368960586376,3372.5186449396424,3376.7055854112841,3380.897723916918,3385.0950669129379,-1140.1272906763479,-1139.6511454852298,-1139.1751991435885,-1138.6994515685365,-1138.2239026785828,-1137.7485523880459,-1137.2734006168321,-1136.7984472797252,-1136.3236922952347,-1135.8491355804726,-1135.3747770516202,-1134.9006166267209,-1134.4266542233527,-1133.9528897572309,-1133.4793231473304,-1133.0059543112293,-1132.5327831651084,-1132.0598096265458,-1131.5870336135849,-1131.1144550433382,-1130.6420738333836,-1130.169889902696,-1129.6979031660594,-1129.2261135438457,-1128.7545209513046,{"$f":"GU276-GT276","v":-1128.2831253088079},-1127.8119265316054,-1127.3409245396033,-1126.8701192489825,-1126.3995105782524,-1125.9290984459221,-1125.4588827681728,-1124.9888634649105,-1124.5190404518507,-1124.0494136507623,-1123.5799829764292,-1123.1107483464293,-1122.641709682066,-1122.1728668995202,-1121.7042199168354,-1121.2357686529867,-1120.7675130246207,-1120.2994529539719,-1119.8315883544274,-1119.3639191472903,-1118.8964452501386,-1118.429166582413,-1117.9620830612257,-1117.495194605086,-1117.0285011339001,-1116.5620025647804,-1116.0956988171674,-1115.6295898095705,-1115.1636754604988,-1114.697955687996,-1114.232430412434,-1113.7670995523222,-1113.3019630238414,-1112.8370207492262,-1112.3722726460546,-1111.9077186323702,-1111.4433586276136,-1110.9791925526224,-1110.5152203231119,-1110.0514418603852,-1109.5878570829518,-1109.1244659102522,-1108.6612682607956,-1108.1982640540227,-1107.7354532089084,-1107.2728356458247,-1106.8104112818837,-1106.3481800393201,-1105.8861418347806,-1105.4242965895683,-1104.9626442212611]
[]
[null,null,"Other Payables"]
[null,null,null,"Historic Other Payables",null,null,null,null,{"$f":"I112+I111","v":2747000},3162000,2836000,2548000,2221000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU112+BU111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG112+EG111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS112+GS111","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Revenues",null,null,null,null,{"$f":"I252","v":27080000},25780000,25639999.999999996,25740000,25330000,633250,506600.00000000006,506600.00000000006,506600.00000000006,911880.00000000023,1056011.799285244,1188928.6488010015,1307194.4510336972,1410740.3101954367,1499054.7540341318,1573218.9478861792,1636147.7058016264,1693018.5262151044,1744387.774065183,1790380.7514514145,1831587.5051110387,1834612.5207873108,1837512.8771498448,1840297.3967485856,1842966.7195127364,1845529.023127201,1847984.9443166445,1850338.7269389303,1852604.047780223,1854774.871735546,1856857.9504894591,1858853.8852901999,1860768.9163795188,1862603.6233497481,1864361.2793552885,1866047.4185527551,1867662.5833839371,1869211.8806815923,1870780.2660760055,1872367.9888987343,1873973.5275568806,1875598.8897663669,1877243.7297561269,1878908.9089121723,1880594.0741463613,1882300.1089961077,1884027.2885611968,1885775.2484645029,1887544.9068318764,1889335.8916239517,1891149.1447304818,1892984.9617356551,1894842.2752388355,1896722.7386390546,1898625.960185847,1900552.9440087515,1902503.2902006791,1904478.0291307298,1906477.4879044427,1908501.2540472772,1910550.3989354509,1912624.5015750756,1914724.6615436261,1916851.2309804657,{"$f":"BU252","v":1919002.1934740585},1921180.2533744061,1923384.9679449578,1925617.5102651292,1927877.4285688458,1930165.9271452506,1932483.3966113033,1934829.3713129859,1937205.1043608959,1939610.1207022029,1942036.7108805818,1944485.0908631738,1946953.641693308,1949444.4030535715,1951956.9751513549,1954492.2007802427,1957049.67427155,1959630.2546140491,1962234.1757249574,1964861.0229370918,1967511.680333406,1970185.7271775648,1972884.0646736948,1975606.9407774878,1978352.5640775547,1981123.2094645833,1983918.4408132753,1986739.2034607448,1989585.0549400588,1992456.959101225,1995355.1850617558,1998279.2806514066,2001230.2384251747,2004207.599672629,2007144.063698401,2010040.1214169455,2012899.0848353575,2015718.5777950138,2018500.4551446799,2021243.800877244,2023950.4253445319,2026619.4421070237,2029251.3156977023,2031847.7907303208,2034408.0235337012,2036933.716105164,2039462.54429293,2041994.5119898282,2044529.6230935203,2047067.8815065075,2049609.2911361358,2052153.8558946014,2054701.5796989587,2057252.466471124,2059806.520137883,2062363.7446308963,2064924.1438867059,2067487.7218467407,2070054.482457323,2072624.4296696745,2075197.5674399221,2077773.8997291042,2080353.430503177,2082936.1637330197,{"$f":"EG252","v":2085522.1033944422},2088111.2534681899,2090703.6179399502,2093299.2008003588,2095898.0060450055,2098500.037674441,2101105.2996941819,2103713.7961147185,2106325.53095152,2108940.50822504,2111558.7319607236,2114180.2061890145,2116804.934945358,2119432.9222702119,2122064.1722090486,2124698.688812363,2127336.4761356795,2129977.5382395564,2132621.8791895937,2135269.5030564386,2137920.413915792,2140574.6158484146,2143232.1129401335,2145892.9092818485,2148557.008969537,2151224.4161042641,2153895.1347921831,2156569.1691445475,2159246.5232777139,2161927.2013131487,2164611.2073774366,2167298.5456022844,2169989.2201245278,2172683.2350861398,2175380.5946342344,2178081.3029210749,2180785.3641040795,2183492.7823458272,2186203.5618140651,2188917.7066817149,2191635.2211268786,2190719.9403679948,2189805.0418528616,2188890.5254218448,2187976.3909153771,2187062.6381739569,2186149.2670381502,2185236.2773485887,2184323.6689459714,2183411.4416710632,2182499.5953646959,2181588.1298677679,2180677.0450212434,2179766.3406661535,2178856.0166435959,2177946.0727947345,2177036.5089607988,2176127.324983086,2175218.5207029581,2174310.0959618445,2173402.0506012402,2172494.3844627067,2171587.0973878712,2170680.189218428,{"$f":"GS252","v":2169773.659796136},2168867.5089628221,2167961.7365603773,2167056.3424307602,2166151.3264159942,2165246.68835817,2164342.4280994427,2163438.5454820348,2162535.0403482337,2161631.9125403925,2160729.1619009315,2159826.7882723352,2158924.7914971546,2158023.171418007,2157121.9278775747,2156221.0607186058,2155320.5697839134,2154420.454916378,2153520.715958945,2152621.3527546236,2151722.3651464912,2150823.7529776897,2149925.5160914259,2149027.6543309726,2148130.1675396683,2147233.0555609162,2146336.3182381857,2145439.9554150114,2144543.9669349929,2143648.3526417953,2142753.1123791491,2141858.24599085,2140963.7533207582,2140069.6342128003,2139175.8885109676,2138282.5160593167,2137389.5167019689,2136496.8902831106,2135604.6366469939,2134712.7556379354,2133821.2471003169,2132930.1108785854,2132039.3468172522,2131148.9547608942,2130258.9345541527,2129369.2860417347,2128480.0090684113,2127591.1034790184,2126702.5691184574,2125814.4058316937,2124926.6134637576,2124039.1918597445,2123152.1408648142]
[null,null,null,"Payables as Percent of Revenues",null,null,{"$f":"LOOKUP(G4,3:3,282:282)","v":8.7682589814449263E-2},null,{"$f":"IF(I4,I280/I281,$G$282*12/I5)","v":0.10144017725258493},0.12265321955003879,0.1106084243369735,9.8989898989898989E-2,8.7682589814449263E-2,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,{"$f":"IF(BU4,BU280/BU281,$G$282*12/BU5)","v":1.0521910777733912},1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,{"$f":"IF(EG4,EG280/EG281,$G$282*12/EG5)","v":1.0521910777733912},1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,{"$f":"IF(GS4,GS280/GS281,$G$282*12/GS5)","v":1.0521910777733912},1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912,1.0521910777733912]
[null,null,null,"Total Payables",null,null,null,null,{"$f":"I282*I281","v":2747000},{"$f":"J282*J281","v":3162000},2836000,2548000,2221000,666300,533040,533040,533040,959472.00000000023,1111126.1932313589,1250980.1163775874,1375418.3382925424,1484368.3674429047,1577292.0372884988,1655326.9403498794,1721540.0179638746,1781378.987788589,1835429.2520483716,1883822.6524943977,1927180.0310390603,1930362.9255437586,1933414.65463078,1936344.5013084603,1939153.1389045971,1941849.1719062834,1944433.2702695304,1946909.8993437176,1949293.4497212199,1951577.5713184276,1953769.3681975941,1955869.472986751,1957884.451612591,1959814.9139169951,1961664.3038838194,1963438.4445032778,1965137.9065277809,1966768.0633211921,1968418.3044397037,1970088.8922277561,1971778.2256788779,1973488.4172938494,1975219.1032554398,1976971.189906325,1978744.3057303126,1980539.3803775862,1982356.7033056854,1984195.8911202499,1986057.9098651072,1987942.3680837566,1989850.2568241926,1991781.8870974605,1993736.135794135,1995714.7426059251,1997717.2953364861,1999744.8505219598,2001796.9873836753,2003874.7900668064,2005978.602748883,2008107.9914278733,2010264.0833962746,2012446.4356880737,2014656.2052688797,2016893.7626565876,2019156.9862009713,{"$f":"BV282*BV281","v":2021448.7213949731},2023768.5023951444,2026117.5635051804,2028495.4293808478,2030903.3671644381,2033341.787859631,2035810.2015094236,2038309.9266256057,2040840.4633618281,2043393.6998969309,2045969.8634696133,2048567.2506281105,2051188.0075082425,2053831.7134517927,2056499.2552386508,2059190.2060278463,2061905.4696397013,2064645.2921998247,2067409.2373991064,2070198.2354617424,2073011.8436927143,2075851.0103309636,2078715.9962732571,2081604.9166125143,2084520.1649684196,2087461.2824538259,2090429.2637440097,2093423.6432792123,2096445.4352138115,2099494.9227108532,2102571.6300008404,2105676.6014412851,2108809.354381165,2111899.0756292846,2114946.2817214541,2117954.4575219876,2120921.1028579827,2123848.1693847612,2126734.6932878131,2129582.5794031764,2132390.8950270978,2135160.1289370377,2137892.11680002,2140585.9709127597,2143243.4821016514,2145904.2925580405,2148568.4063779274,2151235.8276623962,2153906.560517625,2156580.6090548872,2159257.9773905613,2161938.6696461365,2164622.6899482193,2167310.0424285373,2170000.7312239497,2172694.76047645,2175392.1343331751,2178092.8569464101,2180796.9324735948,2183504.3650773312,2186215.158925388,2188929.3181907092,2191646.8470514189,2194367.7496908279,{"$f":"EH282*EH281","v":2197092.0302974414},2199819.6930649644,2202550.742192308,2205285.1818835959,2208023.016348172,2210764.2498006052,2213508.8864606977,2216256.9305534903,2219008.3863092684,2221763.2579635689,2224521.5497571896,2227283.2659361893,2230048.410751902,2232816.988460938,2235589.0033251913,2238364.4596118485,2241143.3615933931,2243925.7135476135,2246711.5197576075,2249500.7845117915,2252293.5121039059,2255089.7068330217,2257889.3730035461,2260692.5149252308,2263499.1369131799,2266309.2432878506,2269122.8383750683,2271939.9265060257,2274760.5120172934,2277584.5992508265,2280412.192553971,2283243.2962794676,2286077.9147854634,2288916.0524355154,2291757.7135985978,2294602.9026491088,2297451.6239668764,2300303.8819371676,2303159.6809506933,2306019.0254036151,2305055.9751554597,2304093.3271007682,2303131.0810715752,2302169.236899985,2301207.794418172,2300246.7534583802,2299286.1138529247,2298325.8754341896,2297366.0380346295,2296406.6014867695,2295447.5656232038,2294488.930276596,2293530.6952796811,2292572.860465263,2291615.4256662163,2290658.390715484,2289701.7554460797,2288745.5196910868,2287789.6832836587,2286834.2460570172,2285879.2078444553,2284924.5684793345,2283970.3277950864,2283016.4856252116,{"$f":"GT282*GT281","v":2282063.0418032818},2281109.9961629361,2280157.3485378847,2279205.0987619059,2278253.2466688487,2277301.7920926311,2276350.7348672398,2275400.0748267318,2274449.8118052324,2273499.9456369374,2272550.4761561104,2271601.403197085,2270652.7265942646,2269704.4461821206,2268756.5617951946,2267809.0732680955,2266861.9804355036,2265915.2831321671,2264968.9811929027,2264023.0744525967,2263077.5627462054,2262132.4459087518,2261187.7237753286,2260243.3961810987,2259299.4629612924,2258355.9239512091,2257412.778986217,2256470.0279017538,2255527.6705333251,2254585.7067165053,2253644.1362869376,2252702.9590803334,2251762.1749324733,2250821.7836792069,2249881.7851564512,2248942.1792001924,2248002.9656464849,2247064.144331452,2246125.7150912848,2245187.6777622439,2244250.0321806576,2243312.7781829215,2242375.9156055013,2241439.4442849299,2240503.3640578091,2239567.6747608092,2238632.3762306669,2237697.4683041894,2236762.9508182509,2235828.8236097931,2234895.0865158271,2233961.7393734315]
[null,null,null,"Change in Payables",null,null,{"$f":"SUM(J284:IS284)","v":-513038.26062656846},null,null,{"$f":"J283-I283","v":415000},{"$f":"K283-J283","v":-326000},-288000,-327000,-1554700,-133260,0,0,426432.00000000023,151654.19323135866,139853.92314622854,124438.22191495495,108950.02915036236,92923.669845594093,78034.90306138061,66213.077613995178,59838.969824714353,54050.26425978262,48393.40044602612,43357.378544662613,3182.8945046982262,3051.7290870214347,2929.846677680267,2808.6375961368904,2696.0330016862135,2584.0983632470015,2476.6290741872508,2383.550377502339,2284.121597207617,2191.7968791665044,2100.1047891569324,2014.9786258400418,1930.4623044040054,1849.3899668243248,1774.1406194583979,1699.4620245031547,1630.1567934111226,1650.2411185116507,1670.5877880523913,1689.3334511218127,1710.1916149714962,1730.6859615903813,1752.0866508851759,1773.1158239876386,1795.0746472736355,1817.3229280991945,1839.1878145644441,1862.0187448572833,1884.4582186494954,1907.8887404359411,1931.6302732678596,1954.2486966745928,1978.6068117900286,2002.5527305610012,2027.5551854737569,2052.1368617154658,2077.8026831310708,2103.8126820765901,2129.3886789903045,2156.0919684013352,2182.3522917991504,2209.769580805907,2237.5573877079878,2263.2235443836544,2291.7351940018125,{"$f":"BW283-BV283","v":2319.7810001713224},2349.061110035982,2377.8658756674267,2407.9377835902851,2438.4206951928791,2468.4136497925501,2499.7251161821187,2530.5367362224497,2553.2365351028275,2576.1635726823006,2597.3871584972367,2620.7568801320158,2643.705943550216,2667.5417868581135,2690.9507891954854,2715.2636118549854,2739.8225601234008,2763.9451992816757,2788.9980626360048,2813.6082309719641,2839.1666382492986,2864.9859422934242,2888.9203392572235,2915.2483559052926,2941.1174854063429,2967.9812901837286,2994.3795352026355,3021.7919345991686,3049.4874970417004,3076.7072899872437,3104.9714404447004,3132.7529398798943,3089.7212481196038,3047.2060921695083,3008.1758005334996,2966.6453359951265,2927.066526778508,2886.5239030518569,2847.8861153633334,2808.3156239213422,2769.2339099398814,2731.9878629823215,2693.8541127396747,2657.5111888917163,2660.8104563890956,2664.1138198869303,2667.4212844688445,2670.7328552287072,2674.0485372622497,2677.3683356740512,2680.6922555752099,2684.0203020828776,2687.3524803179316,2690.688795412425,2694.0292525002733,2697.3738567251712,2700.7226132350042,2704.0755271846429,2707.4326037364081,2710.7938480568118,2714.1592653212138,2717.52886070963,2720.9026394090615,2724.2806066134945,{"$f":"EI283-EH283","v":2727.6627675229684},2731.0491273435764,2734.4396912879311,2737.8344645760953,2741.2334524332546,2744.6366600925103,2748.044092792552,2751.4557557781227,2754.8716543004848,2758.2917936206795,2761.7161789997481,2765.1448157127015,2768.5777090359479,2772.0148642533459,2775.4562866571359,2778.9019815446809,2782.3519542203285,2785.8062099940144,2789.2647541840561,2792.7275921143591,2796.194729115814,2799.6661705244333,2803.1419216846116,2806.6219879491255,2810.1063746707514,2813.5950872176327,2817.088130957447,2820.5855112676509,2824.0872335331514,2827.5933031444438,2831.1037254966795,2834.6185059957206,2838.1376500520855,2841.6611630823463,2845.1890505109914,2848.7213177676313,2852.2579702911898,2855.7990135257132,2859.3444529217668,-963.05024815537035,-962.64805469149724,-962.24602919304743,-961.84417159017175,-961.442481813021,-961.04095979174599,-960.6396054555662,-960.23841873509809,-959.83739956002682,-959.43654786003754,-959.03586356574669,-958.63534660777077,-958.23499691486359,-957.83481441810727,-957.43479904672131,-957.03495073225349,-956.63526940438896,-956.23575499281287,-955.83640742814168,-955.43722664145753,-955.03821256197989,-954.6393651207909,-954.24068424804136,-953.84216987481341,-953.44382192986086,{"$f":"GU283-GT283","v":-953.04564034566283},-952.64762505143881,-952.24977597873658,-951.85209305724129,-951.45457621756941,-951.05722539126873,-950.66004050802439,-950.26302149938419,-949.86616829503328,-949.46948082698509,-949.07295902539045,-948.67660282040015,-948.28041214402765,-947.8843869259581,-947.48852709913626,-947.09283259185031,-946.69730333657935,-946.30193926440552,-945.90674030594528,-945.51170639134943,-945.11683745356277,-944.72213342320174,-944.3275942299515,-943.93321980629116,-943.53901008330286,-943.14496499206871,-942.75108446320519,-942.35736842872575,-941.96381681971252,-941.57042956771329,-941.17720660427585,-940.78414786001667,-940.39125326648355,-939.99852275568992,-939.60595625871792,-939.21355370758101,-938.82131503289565,-938.42924016714096,-938.0373290409334,-937.64558158628643,-937.25399773614481,-936.8625774201937,-936.47132057137787,-936.08022712077945,-935.68929699994624,-935.29853014228866,-934.90792647749186,-934.51748593850061,-934.12720845779404,-933.73709396598861,-933.34714239556342]
[]
[null,null,"Total Working Capital",null,null,null,null,null,{"$f":"I254+I263+I257-I276-I283","v":1423000},{"$f":"J254+J263+J257-J276-J283","v":951000},990000,1055000,1209000,4879616.0650406498,4906703.678699187,4696768.638699187,4486833.5986991869,3350478.0349918697,2643127.2937836349,1901684.3387978221,1138651.1439803448,360256.59067208227,897661.88837269112,939116.80266102334,974291.54306014581,1006080.1308313699,1034793.5524446268,1060501.8469245078,1083534.8275629545,1085225.6942611202,1086846.8812270875,1088403.3199248551,1089895.3680500803,1091327.5966121571,1092700.3615155327,1094016.0349125208,1095282.2615973097,1096495.6681797714,1097660.0285902896,1098775.6789033606,1099846.1071726361,1100871.6373677973,1101854.0990554863,1102796.5856150871,1103699.4002505671,1104565.3974838078,1105442.0642244478,1106329.539839179,1107226.9738164535,1108135.4883917775,1109054.890292506,1109985.661000082,1110927.6031519016,1111881.2106111853,1112846.6371480678,1113823.6790898382,1114812.8496333139,1115813.9408228884,1116827.4791384838,1117853.6298002226,1118891.7961724547,1119942.9024412553,1121006.7296332752,1122083.8390180659,1123174.0070630414,1124277.8097046555,1125395.4297822448,1126526.6367385047,1127672.0294312779,1128831.3725412739,1130005.2806897506,1131193.9507089816,1132396.255502952,{"$f":"BV254+BV263+BV257-BV276-BV283","v":1133613.7066986577},1134846.0568235021,1136093.9615834781,1137357.1684588345,1138636.3506005984,1139931.7263485326,1141243.035420062,1142570.9782555155,1143915.2893187455,1145271.6593220162,1146640.2089825985,1148020.0333663677,1149412.2725769551,1150816.7031457631,1152233.7961617913,1153663.3248719424,1155105.7694177018,1156561.2605497388,1158029.5664851447,1159511.1813920785,1161005.8700952101,1162514.1363327729,1164036.1187024012,1165570.8158744541,1167119.4994247889,1168681.9255762433,1170258.6227356829,1171849.3435812101,1173454.6268676848,1175074.6230213759,1176709.0792966201,1178358.5504932478,1180022.7802098803,1181664.1499622711,1183282.9341526008,1184880.9840646684,1186456.9715177543,1188011.9333005399,1189545.3574004988,1191058.2557342406,1192550.1328163799,1194021.2483028769,1195472.5773653034,1196903.6484241234,1198315.4128299709,1199728.9299239861,1201144.20188211,1202561.2308829883,1203980.0191079634,1205400.5687410911,1206822.8819691399,1208246.9609815916,1209672.8079706416,1211100.4251312157,1212529.8146609571,1213960.9787602439,1215393.9196321769,1216828.6394826048,1218265.1405201009,1219703.4249559916,1221143.495004341,1222585.3528819662,1224029.0008084346,1225474.4410060719,{"$f":"EH254+EH263+EH257-EH276-EH283","v":1226921.6756999572},1228370.7071179412,1229821.5374906301,1231274.1690514036,1232728.6040364183,1234184.8446845999,1235642.8932376578,1237102.7519400851,1238564.4230391588,1240027.9087849474,1241493.2114303145,1242960.333230915,1244429.2764452095,1245900.0433344617,1247372.6361627406,1248847.0571969263,1250323.3087067152,1251801.3929646215,1253281.3122459762,1254763.0688289404,1256246.664994501,1257732.1030264762,1259219.3852115232,1260708.5138391331,1262199.4912016429,1263692.3195942338,1265187.0013149376,1266683.5386646367,1268181.933947071,1269682.1894688453,1271184.3075394197,1272688.2904711287,1274194.1405791738,1275701.8601816297,1277211.4515994512,1278722.9171564761,1280236.2591794231,1281751.4799979022,1283268.5819444167,1284787.5673543611,1284275.9608305306,1283764.567966166,1283253.3886720338,1282742.4228589465,1282231.6704377457,1281721.1313193161,1281210.8054145756,1280700.6926344815,1280190.792890029,1279681.1060922449,1279171.6321522016,1278662.3709810041,1278153.3224897934,1277644.4865897493,1277135.8631920889,1276627.4522080664,1276119.2535489718,1275611.2671261346,1275103.4928509179,1274595.930634723,1274088.5803889921,1273581.4420251986,1273074.5154548548,1272567.8005895135,{"$f":"GT254+GT263+GT257-GT276-GT283","v":1272061.2973407586},1271555.0056202142,1271048.9253395423,1270543.0564104402,1270037.3987446409,1269531.9522539172,1269026.7168500768,1268521.6924449638,1268016.8789504613,1267512.2762784846,1267007.8843409931,1266503.7030499782,1265999.7323174672,1265495.972055526,1264992.4221762582,1264489.0825918019,1263985.9532143315,1263483.0339560625,1262980.3247292424,1262477.8254461545,1261975.5360191227,1261473.4563605068,1260971.5863827039,1260469.9259981457,1259968.4751192951,1259467.2336586649,1258966.2015287923,1258465.3786422592,1257964.7649116768,1257464.3602496986,1256964.1645690124,1256464.177782339,1255964.3998024454,1255464.830542122,1254965.4699142063,1254466.3178315689,1253967.3742071129,1253468.6389537854,1252970.1119845645,1252471.7932124618,1251973.6825505304,1251475.7799118613,1250978.0852095778,1250480.5983568393,1249983.3192668427,1249486.2478528228,1248989.3840280497,1248492.7277058256,1247996.2787994924,1247500.0372224301,1247004.0028880541,1246508.1757098134]
[null,null,"Change in Working Capital",null,null,null,{"$f":"SUM(J287:IS287)","v":-176491.82429018663},null,null,{"$f":"J286-I286","v":-472000},{"$f":"K286-J286","v":39000},65000,154000,3670616.0650406498,27087.613658537157,-209935.04000000004,-209935.04000000004,-1136355.5637073172,-707350.7412082348,-741442.95498581277,-763033.19481747737,-778394.55330826249,537405.29770060885,41454.91428833222,35174.740399122471,31788.587771224091,28713.421613256913,25708.294479880948,23032.980638446752,1690.866698165657,1621.1869659672957,1556.4386977676768,1492.0481252251193,1432.2285620768089,1372.7649033756461,1315.6733969880734,1266.2266847889405,1213.40658246167,1164.3604105182458,1115.6503130709752,1070.4282692754641,1025.5301951612346,982.46168768894859,942.48655960080214,902.81463548005559,865.99723324063234,876.66674064006656,887.47561473120004,897.43397727445699,908.51457532402128,919.40190072846599,930.77070757606998,941.94215181958862,953.60745928366669,965.42653688252904,977.04194177035242,989.17054347577505,1001.0911895744503,1013.5383155953605,1026.1506617388222,1038.1663722321391,1051.1062688005622,1063.827192019904,1077.1093847907614,1090.1680449754931,1103.8026416141074,1117.6200775892939,1131.2069562599063,1145.3926927731372,1159.343109996058,1173.9081484766211,1188.6700192310382,1202.3047939704265,1217.451195705682,{"$f":"BW286-BV286","v":1232.3501248443499},1247.9047599760816,1263.2068753563799,1279.1821417638566,1295.3757479342166,1311.3090715294238,1327.9428354534321,1344.3110632300377,1356.3700032706838,1368.5496605823282,1379.8243837691844,1392.2392105874605,1404.4305688079912,1417.0930160281714,1429.5287101510912,1442.4445457593538,1455.4911320370156,1468.3059354058933,1481.6149069338571,1494.6887031316292,1508.2662375627551,1521.9823696282692,1534.6971720529255,1548.6835503347684,1562.4261514544487,1576.6971594395582,1590.7208455272485,1605.2832864746451,1619.9961536910851,1634.4562752442434,1649.47119662771,1664.2297166325152,1641.3697523907758,1618.7841903297231,1598.0499120675959,1575.987453085836,1554.9617827855982,1533.4240999589674,1512.8983337418176,1491.8770821392536,1471.1154864970595,1451.3290624264628,1431.0710588200018,1411.7644058475271,1413.5170940151438,1415.2719581238925,1417.029000878334,1418.7882249751128,1420.5496331276372,1422.3132280488499,1424.0790124516934,1425.8469890500419,1427.6171605740674,1429.3895297413692,1431.164099286776,1432.9408719330095,1434.7198504279368,1436.5010374961421,1438.284435890615,1440.0700483494438,1441.8578776251525,1443.6479264684021,1445.4401976373047,1447.2346938853152,{"$f":"EI286-EH286","v":1449.0314179840498},1450.8303726888262,1452.6315607735887,1454.43498501461,1456.2406481816433,1458.0485530579463,1459.858702427242,1461.6710990737192,1463.4857457885519,1465.3026453671046,1467.1218006005511,1468.9432142945006,1470.7668892522343,1472.5928282788955,1474.4210341856815,1476.2515097889118,1478.0842579063028,1479.9192813546397,1481.7565829642117,1483.5961655606516,1485.4380319751799,1487.2821850469336,1489.1286276099272,1490.9773625098169,1492.8283925908618,1494.6817207038403,1496.5373496990651,1498.3952824342996,1500.255521774292,1502.1180705744773,1503.982931708917,1505.8501080451533,1507.7196024558507,1509.5914178215899,1511.4655570248142,1513.3420229470357,1515.2208184790798,1517.1019465145655,1518.9854099443182,-511.60652383044362,-511.392864364665,-511.17929413216189,-510.96581308729947,-510.75242120074108,-510.5391184296459,-510.32590474048629,-510.11278009414673,-509.89974445244297,-509.68679778417572,-509.47394004324451,-509.26117119751871,-509.04849121067673,-508.83590004406869,-508.6233976604417,-508.41098402254283,-508.19865909451619,-507.98642283724621,-507.77427521673962,-507.56221619481221,-507.35024573095143,-507.13836379349232,-506.92657034378499,-506.71486534131691,-506.50324875488877,{"$f":"GU286-GT286","v":-506.29172054445371},-506.0802806718275,-505.86892910208553,-505.6576657993719,-505.44649072363973,-505.23540384043008,-505.02440511295572,-504.81349450256675,-504.6026719766669,-504.39193749148399,-504.18129101488739,-503.9707325110212,-503.76026194123551,-503.54987926781178,-503.33958445629105,-503.12937747035176,-502.9192582690157,-502.70922682015225,-502.4992830879055,-502.2894270317629,-502.07965861586854,-501.86997780296952,-501.66038455814123,-501.45087885065004,-501.24146063020453,-501.0321298725903,-500.82288653310388,-500.61373058240861,-500.4046619781293,-500.19568068627268,-499.98678667331114,-499.77797989360988,-499.56926032342017,-499.36062791571021,-499.15208263741806,-498.94362445594743,-498.73525332752615,-498.52696922095492,-498.31877210270613,-498.11066193133593,-497.90263866912574,-497.69470228347927,-497.48685273854062,-497.27908999659121,-497.07141401991248,-496.86382477311417,-496.65632222406566,-496.44890633318573,-496.24157706229016,-496.03433437598869,-495.82717824075371]
[]
[null,null,"Income Tax Rates"]
[null,null,null,"Income Taxes",null,null,null,null,{"$f":"I29","v":608000},341000,-39000,322000,164000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre-tax Income",null,null,null,null,{"$f":"I28","v":1668000.0625},954000,1515000,1413000,725000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BU28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EG28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Income Tax Rate",null,null,{"$f":"LOOKUP(G4,3:3,292:292)","v":0.22620689655172413},null,{"$f":"IF(I4,I290/I291,$G$292)","v":0.36450837962723398},0.35744234800838576,-2.5742574257425741E-2,0.22788393489030431,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,{"$f":"IF(BU4,BU290/BU291,$G$292)","v":0.22620689655172413},0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,{"$f":"IF(EG4,EG290/EG291,$G$292)","v":0.22620689655172413},0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,{"$f":"IF(GS4,GS290/GS291,$G$292)","v":0.22620689655172413},0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413,0.22620689655172413]
[]
[null,null,"Other Operating Assets and Liabilities"]
[null,null,null,"Intangible Assets",null,null,null,null,{"$f":"IF(I4,I104,H295)","v":4410000},4400000,4390000,4390000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,{"$f":"IF(BU4,BU104,BT295)","v":4990000},4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,{"$f":"IF(EG4,EG104,EF295)","v":4990000},4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,{"$f":"IF(GS4,GS104,GR295)","v":4990000},4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000,4990000]
[null,null,null,"Other Assets",null,null,null,null,{"$f":"IF(I4,I105,H296)","v":897000},813000,880000,726000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,{"$f":"IF(BU4,BU105,BT296)","v":72000},72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,{"$f":"IF(EG4,EG105,EF296)","v":72000},72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,{"$f":"IF(GS4,GS105,GR296)","v":72000},72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000,72000]
[null,null,null,"Deferred Taxes",null,null,null,null,{"$f":"IF(I4,I116,H297)","v":1480000},1440000,1150000,1240000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,{"$f":"IF(BU4,BU116,BT297)","v":1170000},1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,{"$f":"IF(EG4,EG116,EF297)","v":1170000},1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,{"$f":"IF(GS4,GS116,GR297)","v":1170000},1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000,1170000]
[null,null,null,"Other Liabilities",null,null,null,null,{"$f":"IF(I4,I117,H298)","v":497000},532000,483000,492000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,{"$f":"IF(BU4,BU117,BT298)","v":240000},240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,{"$f":"IF(EG4,EG117,EF298)","v":240000},240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,{"$f":"IF(GS4,GS117,GR298)","v":240000},240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000,240000]
[null,null,null,"Reconciling Liabilities",null,null,null,null,{"$f":"IF(I4,I118,H299)","v":1000},3000,-5000,-4000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,{"$f":"IF(BU4,BU118,BT299)","v":-9000},-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,{"$f":"IF(EG4,EG118,EF299)","v":-9000},-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,{"$f":"IF(GS4,GS118,GR299)","v":-9000},-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000,-9000]
[null,null,null,"Net Other Assets for Invested Capital",null,null,null,null,{"$f":"I295+I296+I297-I298-I299","v":6289000},{"$f":"J295+J296+J297-J298-J299","v":6118000},5942000,5868000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,{"$f":"BV295+BV296+BV297-BV298-BV299","v":6001000},6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,{"$f":"EH295+EH296+EH297-EH298-EH299","v":6001000},6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,{"$f":"GT295+GT296+GT297-GT298-GT299","v":6001000},6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N308*12","v":511500}]
[null,"Return on Invested Capital"]
[null,null,"Revenues",null,null,null,null,null,{"$f":"I142","v":27080000},25780000,25639999.999999996,25740000,25330000,633250,506600.00000000006,506600.00000000006,506600.00000000006,911880.00000000023,1056011.799285244,1188928.6488010015,1307194.4510336972,1410740.3101954367,1499054.7540341318,1573218.9478861792,1636147.7058016264,1693018.5262151044,1744387.774065183,1790380.7514514145,1831587.5051110387,1834612.5207873108,1837512.8771498448,1840297.3967485856,1842966.7195127364,1845529.023127201,1847984.9443166445,1850338.7269389303,1852604.047780223,1854774.871735546,1856857.9504894591,1858853.8852901999,1860768.9163795188,1862603.6233497481,1864361.2793552885,1866047.4185527551,1867662.5833839371,1869211.8806815923,1870780.2660760055,1872367.9888987343,1873973.5275568806,1875598.8897663669,1877243.7297561269,1878908.9089121723,1880594.0741463613,1882300.1089961077,1884027.2885611968,1885775.2484645029,1887544.9068318764,1889335.8916239517,1891149.1447304818,1892984.9617356551,1894842.2752388355,1896722.7386390546,1898625.960185847,1900552.9440087515,1902503.2902006791,1904478.0291307298,1906477.4879044427,1908501.2540472772,1910550.3989354509,1912624.5015750756,1914724.6615436261,1916851.2309804657,{"$f":"BU142","v":1919002.1934740585},1921180.2533744061,1923384.9679449578,1925617.5102651292,1927877.4285688458,1930165.9271452506,1932483.3966113033,1934829.3713129859,1937205.1043608959,1939610.1207022029,1942036.7108805818,1944485.0908631738,1946953.641693308,1949444.4030535715,1951956.9751513549,1954492.2007802427,1957049.67427155,1959630.2546140491,1962234.1757249574,1964861.0229370918,1967511.680333406,1970185.7271775648,1972884.0646736948,1975606.9407774878,1978352.5640775547,1981123.2094645833,1983918.4408132753,1986739.2034607448,1989585.0549400588,1992456.959101225,1995355.1850617558,1998279.2806514066,2001230.2384251747,2004207.599672629,2007144.063698401,2010040.1214169455,2012899.0848353575,2015718.5777950138,2018500.4551446799,2021243.800877244,2023950.4253445319,2026619.4421070237,2029251.3156977023,2031847.7907303208,2034408.0235337012,2036933.716105164,2039462.54429293,2041994.5119898282,2044529.6230935203,2047067.8815065075,2049609.2911361358,2052153.8558946014,2054701.5796989587,2057252.466471124,2059806.520137883,2062363.7446308963,2064924.1438867059,2067487.7218467407,2070054.482457323,2072624.4296696745,2075197.5674399221,2077773.8997291042,2080353.430503177,2082936.1637330197,{"$f":"EG142","v":2085522.1033944422},2088111.2534681899,2090703.6179399502,2093299.2008003588,2095898.0060450055,2098500.037674441,2101105.2996941819,2103713.7961147185,2106325.53095152,2108940.50822504,2111558.7319607236,2114180.2061890145,2116804.934945358,2119432.9222702119,2122064.1722090486,2124698.688812363,2127336.4761356795,2129977.5382395564,2132621.8791895937,2135269.5030564386,2137920.413915792,2140574.6158484146,2143232.1129401335,2145892.9092818485,2148557.008969537,2151224.4161042641,2153895.1347921831,2156569.1691445475,2159246.5232777139,2161927.2013131487,2164611.2073774366,2167298.5456022844,2169989.2201245278,2172683.2350861398,2175380.5946342344,2178081.3029210749,2180785.3641040795,2183492.7823458272,2186203.5618140651,2188917.7066817149,2191635.2211268786,2190719.9403679948,2189805.0418528616,2188890.5254218448,2187976.3909153771,2187062.6381739569,2186149.2670381502,2185236.2773485887,2184323.6689459714,2183411.4416710632,2182499.5953646959,2181588.1298677679,2180677.0450212434,2179766.3406661535,2178856.0166435959,2177946.0727947345,2177036.5089607988,2176127.324983086,2175218.5207029581,2174310.0959618445,2173402.0506012402,2172494.3844627067,2171587.0973878712,2170680.189218428,{"$f":"GS142","v":2169773.659796136},2168867.5089628221,2167961.7365603773,2167056.3424307602,2166151.3264159942,2165246.68835817,2164342.4280994427,2163438.5454820348,2162535.0403482337,2161631.9125403925,2160729.1619009315,2159826.7882723352,2158924.7914971546,2158023.171418007,2157121.9278775747,2156221.0607186058,2155320.5697839134,2154420.454916378,2153520.715958945,2152621.3527546236,2151722.3651464912,2150823.7529776897,2149925.5160914259,2149027.6543309726,2148130.1675396683,2147233.0555609162,2146336.3182381857,2145439.9554150114,2144543.9669349929,2143648.3526417953,2142753.1123791491,2141858.24599085,2140963.7533207582,2140069.6342128003,2139175.8885109676,2138282.5160593167,2137389.5167019689,2136496.8902831106,2135604.6366469939,2134712.7556379354,2133821.2471003169,2132930.1108785854,2132039.3468172522,2131148.9547608942,2130258.9345541527,2129369.2860417347,2128480.0090684113,2127591.1034790184,2126702.5691184574,2125814.4058316937,2124926.6134637576,2124039.1918597445,2123152.1408648142]
[null,null,"Less: Cost of Goods Sold",null,null,null,null,null,{"$f":"I158","v":16500000},15620000,15179999.999999996,15220000,15170000.000000002,374884,299907.20000000001,299907.20000000001,299907.20000000001,539832.96000000008,625158.98517686443,703845.7600901929,773859.11501194874,835158.26363569847,887440.41438820597,931345.6171486181,968599.44183456281,1002266.9675193417,1032677.5622465883,1059905.4048592374,1084299.8030257348,1086090.612306088,1087807.6232727082,1089456.0588751626,1091036.29795154,1092553.1816913029,1094007.0870354534,1095400.5263478467,1096741.596285892,1098026.7240674433,1099259.9066897598,1100441.5000917984,1101575.1984966751,1102661.3450230509,1103701.8773783308,1104700.0717832311,1105656.2493632908,1106573.4333635026,1107501.9175169952,1108441.8494280507,1109392.3283136734,1110354.5427416891,1111328.2880156271,1112314.074076006,1113311.6918946458,1114321.6645256956,1115344.1548282285,1116378.9470909857,1117426.5848444707,1118486.8478413795,1119560.2936804451,1120647.0973475077,1121746.6269413906,1122859.8612743202,1123986.5684300214,1125127.3428531808,1126281.9477988021,1127450.9932453921,1128634.6728394299,1129832.742395988,1131045.836169787,1132273.7049324447,1133516.9996338265,1134775.9287404355,{"$f":"BU158","v":1136049.2985366427},1137338.7099976484,1138643.9010234149,1139965.5660769565,1141303.4377127567,1142658.2288699884,1144030.1707938914,1145418.9878172877,1146825.4217816503,1148249.1914557042,1149685.7328413043,1151135.1737909988,1152596.5558824383,1154071.0866077142,1155558.5292896021,1157059.3828619036,1158573.4071687576,1160101.110731517,1161642.6320291746,1163197.7255787582,1164766.9147573763,1166349.9504891182,1167947.3662868273,1169559.3089402728,1171184.7179339123,1172824.9400030333,1174479.716961459,1176149.6084487608,1177834.3525245148,1179534.5197879251,1181250.2695565594,1182981.3341456326,1184728.3011477033,1186490.8990061963,1188229.2857094533,1189943.7518788318,1191636.2582225315,1193305.3980546482,1194952.2694456505,1196576.3301193283,1198178.6518039629,1199758.7097273578,1201316.7788930398,1202853.8921123499,1204369.5499319511,1205864.759934257,1207361.8262214146,1208860.7510979783,1210361.5368713639,1211864.1858518524,1213368.7003525924,1214875.082689604,1216383.3351817834,1217893.4601509054,1219405.4599216266,1220919.3368214904,1222435.0931809298,1223952.7313332704,1225472.2536147351,1226993.6623644473,1228516.9599244338,1230042.1486396296,1231569.2308578808,1233098.2089299476,{"$f":"EG158","v":1234629.0852095098},1236161.8620531682,1237696.5418204505,1239233.1268738124,1240771.6195786432,1242312.022303269,1243854.3374189555,1245398.5672999134,1246944.7143232997,1248492.7808692236,1250042.7693207483,1251594.6820638964,1253148.5214876519,1254704.2899839655,1256261.9899477568,1257821.6237769187,1259383.1938723223,1260946.7026378172,1262512.1524802395,1264079.5458094117,1265648.8850381488,1267220.1725822613,1268793.410860559,1270368.6022948541,1271945.7493099659,1273524.8543337244,1275105.9197969723,1276688.948133572,1278273.9417804065,1279860.9031773841,1281449.8347674424,1283040.7389965523,1284633.6183137204,1286228.4751709946,1287825.3120234667,1289424.1313292764,1291024.935549615,1292627.7271487296,1294232.5085939264,1295839.2823555751,1297448.0509071122,1296906.204697853,1296364.584776894,1295823.191049732,1295282.0234219031,1294741.0817989823,1294200.366086585,1293659.8761903644,1293119.612016015,1292579.5734692693,1292039.7604558999,1291500.1728817185,1290960.8106525759,1290421.6736743627,1289882.7618530088,1289344.0750944829,1288805.6133047929,1288267.3763899868,1287729.364256151,1287191.5768094119,1286654.0139559342,1286116.6756019224,1285579.5616536196,1285042.6720173093,{"$f":"GS158","v":1284506.0065993124},1283969.5653059906,1283433.3480437433,1282897.3547190099,1282361.5852382686,1281826.0395080366,1281290.7174348701,1280755.6189253645,1280220.7438861541,1279686.0922239122,1279151.6638453514,1278617.4586572223,1278083.4765663154,1277549.7174794602,1277016.1813035242,1276482.8679454145,1275949.7773120767,1275416.9093104957,1274884.2638476954,1274351.840830737,1273819.6401667227,1273287.6617627922,1272755.9055261242,1272224.3713639358,1271693.0591834835,1271161.9688920623,1270631.1003970059,1270100.4536056868,1269570.0284255159,1269039.8247639427,1268509.8425284561,1267980.0816265831,1267450.5419658888,1266921.2234539776,1266392.1259984928,1265863.2495071155,1265334.5938875654,1264806.1590476013,1264277.9448950205,1263749.9513376576,1263222.1782833876,1262694.6256401225,1262167.2933158132,1261640.1812184493,1261113.2892560584,1260586.617336707,1260060.1653684995,1259533.9332595789,1259007.9209181268,1258482.1282523626,1257956.5551705444,1257431.2015809687,1256906.06739197]
[null,null,"Less: G&A",null,null,null,null,null,{"$f":"I210","v":7200000},7415000,7964000.0000000009,8080000.0000000009,8020000.0000000009,401906.72876176122,379288.32194828324,379527.11305694724,379766.10225193738,453147.68969757366,479399.08137167856,503626.66762325924,525210.32322527387,544137.61446162616,560316.23418373056,573941.30451562139,585538.87303467107,596043.34244652546,605555.12218164583,614096.82614507666,621774.9424479506,622562.45768049918,623327.67557890923,624072.18854806235,624796.11224475596,625500.92269293766,626186.73497134587,626854.31515170028,627506.13170177001,628141.09561061743,628760.42554725672,629364.23018855532,629953.63590180548,630528.74745582952,631090.15573682741,631638.85968267871,632174.95735792583,632699.37057998939,633227.43177807645,633759.18611844629,634294.3591621269,634833.31341787113,635375.98665195797,635922.5344909667,636472.89338091668,637027.22294641426,637585.57300518802,638147.87796631304,638714.30369712249,639284.7832241396,639859.48670373973,640438.4676512524,641021.53359917039,641608.98311303742,642200.74566274672,642797.0026380273,643397.68203699868,644002.96998522524,644612.92568780272,645227.47487518191,645846.81107406039,646470.85847765463,647099.81570253358,647733.74647245253,{"$f":"BU210","v":648372.28705005441},649015.92567164637,649664.58260717755,650318.4697391009,650977.50570805953,651641.90802932892,652311.74737186078,652986.93987031886,653667.71185139939,654353.97775381454,655044.34639651701,655738.85692946927,656437.21734720306,657139.7959327281,657846.52070797025,658557.5439491854,659272.79261811043,659992.42191409669,660716.47422763484,661444.87489690317,662177.78365052817,662915.12473165593,663657.0609591254,664403.63725772826,665154.53050018428,665910.15142012876,666670.42148413113,667435.51147660334,668205.34171990794,668980.0863398402,669759.79408136569,670544.38351609185,671334.03395075002,672128.66277690907,672916.124162836,673696.50688275357,674470.40884419018,675237.40139024251,675997.81944990961,676751.49788559659,677498.76359606767,678239.45678019675,678973.66145207454,679701.69264691183,680423.39828258858,681139.08570346422,681855.55458969576,682572.80582265952,683290.84028475184,684009.65885939146,684729.26243101945,685449.65188510157,686170.82810812863,686892.7919876182,687615.54441211559,688339.08627119532,689063.41845546174,689788.54185655119,690514.45736713219,691241.16588090744,691968.66829261475,692696.96549802809,693426.05839395931,694155.94787825854,{"$f":"EG210","v":694886.63484981656},695618.12020856503,696350.40485547809,697083.48969257367,697817.37562291464,698552.06355060986,699287.55438081606,700023.84901973826,700760.94837463135,701498.85335380188,702237.56486660801,702977.08382346202,703717.41113583068,704458.54771623737,705200.49447826273,705943.25233654561,706686.8222067852,707431.20500574145,708176.40165123693,708922.41306215769,709669.24015845475,710416.88386114524,711165.34509231383,711914.62477511354,712664.72383376746,713415.64319357043,714167.38378088875,714919.94652316323,715673.33234890923,716427.54218771879,717182.57697026117,717938.43762828468,718695.12509461737,719452.64030316914,720210.98418893223,720970.15768798278,721730.16173748253,722490.99727567914,723252.66524190863,724015.16657659551,724778.50222125533,724886.44008233526,724994.67349349312,725103.20261386351,725212.02760274895,725321.14861962013,725430.56582411577,725540.27937604277,725650.28943537688,725760.59616226214,725871.1997170113,725982.10026010592,726093.29795219656,726204.79295410262,726316.58542681299,726428.67553148605,726541.06342944875,726653.74928219849,726766.73325140204,726880.0154988959,726993.59618668654,727107.47547695087,727221.65353203518,727336.13051445689,{"$f":"GS210","v":727450.90658690338},727565.98191223317,727681.3566534745,727797.03097382723,727913.0050366621,728029.27900552074,728145.85304411594,728262.72731633205,728379.90198622458,728497.37721802085,728615.15317612002,728733.23002509261,728851.60792968143,728970.28705480183,729089.26756554039,729208.54962715693,729328.13340508309,729448.01906492375,729568.20677245618,729688.69669363042,729809.48899456952,729930.5838415703,730051.9814011018,730173.68183980719,730295.68532450288,730417.99202217895,730540.60209999932,730663.5157253017,730786.73306559795,730910.25428857398,731034.0795620901,731158.20905418089,731282.64293305553,731407.38136709819,731532.42452486733,731657.77257509658,731783.42568669468,731909.3840287457,732035.64777050877,732162.21708141873,732289.09213108569,732416.27308929572,732543.76012601086,732671.55341136898,732799.6531156837,732928.05940944585,733056.77246332169,733185.7924481543,733315.11953496374,733444.75389494642,733574.69569947571,733704.94512010249,733835.50232855394]
[null,null,null,"EBITDA",null,null,null,null,{"$f":"I304-I305-I306","v":3380000},{"$f":"J304-J305-J306","v":2745000},2495999.9999999991,2439999.9999999991,2139999.9999999972,-143540.72876176122,-172595.52194828319,-172834.3130569472,-173073.30225193733,-81100.649697573506,-48546.267263299029,-18543.778912450653,8125.0127964746207,31444.432098112069,51298.105462195235,67932.026221939712,82009.390932392562,94708.216249237186,106155.08963694889,116378.52044710051,125512.75963735324,125959.45080072363,126377.5782982274,126769.14932536066,127134.30931644049,127474.91874296044,127791.12230984517,128083.88543938333,128356.319792561,128607.05205748533,128837.61825244257,129048.1550098462,129240.08198103821,129413.53087086766,129569.24624013028,129708.48708684533,129831.37666272046,129939.07673810027,130050.91678093385,130166.95335223735,130286.84008108033,130411.03360680665,130539.45508854184,130672.30034519965,130809.48887079884,130951.22152399784,131097.56072778022,131248.4234072041,131404.01829028316,131564.26055843267,131729.36434629699,131899.39673689497,132074.11469827453,132253.894251697,132438.64609307889,132628.5985175434,132823.66036487836,133024.0659001125,133229.88937721006,133441.03677610727,133657.75169160357,133879.93816497619,134107.84620726597,134341.55576757761,134580.60788736143,{"$f":"BV304-BV305-BV306","v":134825.61770511139},135076.48431436531,135333.4744490718,135596.48514802963,135865.79024593334,136141.47844555113,136423.44362537935,136711.97072784626,137006.95149268419,137306.63164276048,137611.0601427058,137919.86846366664,138233.52051312919,138551.92515378259,138875.27396915364,139203.47448468197,139536.72196843545,139875.06946814794,140218.42246143043,140566.98192550149,140920.65195679059,141279.63742774213,141643.99457948678,142013.31564345816,142388.11804142129,142768.30236768513,143154.08353538066,143545.36069563613,143942.35297345975,144345.12142383074,144753.56298968219,145167.9033267214,145588.03788952366,145998.65382611169,146399.86265536014,146792.41776863579,147175.77835012309,147550.36624911975,147915.97287231905,148273.00994450133,148621.27559946908,148960.87535258802,149292.20597105916,149615.07531916152,149929.87046744279,150245.16348181968,150560.95506919036,150877.24593740457,151194.03679526364,151511.32835252397,151829.12131989584,152147.41640904662,152466.21433260036,152785.51580414083,153105.3215382105,153425.63225031435,153746.44865691906,154067.77147545572,154389.60142431979,154711.93922287354,155034.78559144656,155358.1412513369,155682.00692481361,156006.38333511585,{"$f":"EH304-EH305-EH306","v":156331.27120645659},156656.67126402166,156982.58423397271,157309.01084344764,157635.95182056213,157963.40789441031,158291.3797950669,158619.86825358891,158948.87400201452,159278.39777336735,159608.44030165602,159939.00232187542,160270.08457000903,160601.68778302916,160933.8126988986,161266.46005657199,161599.63059599767,161933.32505811728,162267.54418486927,162602.28871918842,162937.5594050081,163273.35698726075,163609.6822118808,163946.53582580364,164283.9185769693,164621.83121432201,164960.2744878123,165299.24914839817,165638.75594804587,165978.79563973297,166319.36897744739,166660.47671618999,167002.11961197597,167344.29842183553,167687.01390381576,168030.26681698207,168374.05792141845,168718.38797823002,169063.25774954422,169408.66799851111,168927.29558780661,168445.78358247457,167964.13175824925,167482.33989072498,167000.40775535442,166518.33512744948,166036.12178218155,165553.76749457954,165071.27203953173,164588.63519178471,164105.85672594351,163622.93641647091,163139.87403768813,162656.66936377413,162173.32216876559,161689.83222655719,161206.19931090064,160722.42319540505,160238.50365353678,159754.4404586195,159270.23338383343,158785.88220221642,158301.38668666175,157816.74660992017,{"$f":"GT304-GT305-GT306","v":157331.96174459835},156847.0318631595,156361.95673792297,155876.73614106351,155391.36984461267,154905.85762045672,154420.19924033829,153934.39447585493,153448.44309845939,152962.34487946006,152476.09959002025,151989.7070011578,151503.166883745,151016.47900851013,150529.64314603433,150042.65906675369,149555.52654095856,149068.24533879338,148580.81523025618,148093.23598519899,147605.50737332727,147117.62916419993,146629.60112722963,146141.42303168192,145653.09464667493,145164.61574118049,144675.98608402291,144187.20544387912,143698.27358927857,143209.19028860284,142719.95531008602,142230.56842181389,141741.0293917245,141251.33798760746,140761.49397710466,140271.49712770875,139781.34720676357,139291.0439814647,138800.587218859,138309.97668584366,137819.2121491672,137328.29337542818,136837.22013107594,136345.99218241055,135854.60929558193,135363.07123659016,134871.37777128525,134379.52866536682,133887.52368438465,133395.36259373743,132903.04515867331,132410.57114429027]
[null,null,"Less: Depreciation",null,null,null,null,null,{"$f":"I219","v":1039999.9375},1050000,981000,952000,693000,42625,42458.940104166664,42293.527150010857,42128.758617155603,41964.631995042939,41801.144782895579,41638.29448967889,41476.078634062847,41314.494744384319,41153.540358609323,40993.213024295568,40833.510298555091,40674.42974801697,40515.968948790316,40358.125486427321,40200.896955886441,40044.280961495802,39888.275116916637,39732.877045106987,39578.084378285428,39423.894757895025,39270.305834567385,39117.315268086888,38964.920727354962,38813.119890354639,38661.910444115128,38511.290084676599,38361.256517055052,38211.807455207352,38062.940621996444,37914.653749156583,37766.94457725883,37619.810855676587,37473.25034255135,37327.260804758487,37662.694751140822,37998.436178640673,38334.485369115733,38670.84260468206,39007.508167714324,39344.482340846043,39681.765406969782,40019.357649237478,40357.25935106058,40695.470796110356,41033.992268318092,41372.824051875352,41711.966431234207,42051.419691107476,42391.184116468961,42731.259992553692,43071.647604858175,43412.347239140596,43753.359181421118,44094.683717982058,44436.321135368169,44778.271720386896,45120.535760108556,45463.113541866624,{"$f":"BU219","v":45504.788062613341},45546.500785004064,45588.251744056994,45630.040974822383,45671.868512382636,45713.734391852311,45755.638648378168,45797.581317139186,45839.56243334656,45881.582032243801,45923.640149106679,45965.736819243357,46007.87207799434,46050.045960732503,46092.258502863173,46134.509739824127,46176.799707085644,46219.128440150467,46261.495974553931,46303.902345863949,46346.34758968099,46388.831741638191,46431.354837401355,46473.916912668989,46516.518003172263,46559.158144675166,46601.837372974456,46644.555723899677,46687.313233313245,46730.10993711045,46772.945871219468,46815.821071601415,46858.735574250393,46901.689415193454,46944.682630490715,46987.715256235329,47030.787328553553,47073.898883604728,47117.049957581359,47160.240586709144,47203.470807246958,47246.740655486938,47290.050167754467,47333.399380408249,47376.788329840288,47420.217052475979,47463.685584774074,47507.193963226797,47550.742224359747,47594.330404732085,47637.958540936415,47681.62666959894,47725.334827379404,47769.08305097116,47812.871377101219,47856.699842530223,47900.56848405255,47944.477338496268,47988.426442723219,48032.415833629049,48076.445548143201,48120.515623228996,48164.626095883628,48208.777003138181,{"$f":"EG219","v":48252.968382057727},48297.20026974129,48341.472703321873,48385.785719966581,48430.139356876556,48474.533651287027,48518.968640467378,48563.444361721136,48607.960852386052,48652.518149834075,48697.11629147143,48741.755314738613,48786.435257110446,48831.156156096135,48875.918049239212,48920.720974117692,48965.56496834397,49010.450069564948,49055.376315462046,49100.343743751226,49145.352392182998,49190.402298542489,49235.493500649485,49280.626036358415,49325.799943558406,49371.015260173335,49416.272024161823,49461.570273517304,49506.910046268029,49552.291380477101,49597.714314242541,49643.178885697263,49688.685133009159,49734.233094381081,49779.822808050929,49825.454312291637,49871.127645411238,49916.842845752864,49962.599951694807,50008.399001650519,50054.240034068702,50100.123087433276,50146.048200263409,50192.015411113658,50238.024758573847,50284.076281269205,50330.170017860364,50376.306007043393,50422.484287549858,50468.704898146774,50514.967877636744,50561.273264857904,50607.621098684031,50654.011418024485,50700.444261824341,50746.919669064351,50793.437678760994,50839.998329966525,50886.601661768997,50933.24771329228,50979.936523696138,51026.668132176193,51073.442577964015,51120.259900327153,{"$f":"GS219","v":51167.120138569117},51214.023332029472,51260.969520083832,51307.958742143906,51354.991037657543,51402.066446108722,51449.185007017659,51496.34675994076,51543.5517444707,51590.800000236464,51638.091566903349,51685.426484173011,51732.804791783499,51780.226529509295,51827.691737161338,51875.20045458708,51922.75272167044,51970.348578331963,52017.988064528763,52065.671220254582,52113.398085539811,52161.168700451555,52208.983105093641,52256.841339606646,52304.743444167951,52352.689458991779,52400.679424329188,52448.713380468158,52496.791367733582,52544.913426487328,52593.079597128286,52641.28992009232,52689.544435852411,52737.843184918602,52786.186207838116,52834.573545195301,52883.005237611731,52931.481325746216,52980.001850294815,53028.566851990916,53077.176371605252,53125.830449945883,53174.529127858325,53223.272446225536,53272.060445967909,53320.893168043374,53369.770653447405,53418.692943213071,53467.66007841102,53516.672100149553,53565.7290495747,53614.830967870141,53663.977896257362]
[null,null,null,"EBIT ",null,null,null,null,{"$f":"I307-I308","v":2340000.0625},{"$f":"J307-J308","v":1695000},1514999.9999999991,1487999.9999999991,1446999.9999999972,-186165.72876176122,-215054.46205244985,-215127.84020695806,-215202.06086909294,-123065.28169261644,-90347.4120461946,-60182.073402129543,-33351.065837588227,-9870.0626462722503,10144.565103585912,26938.813197644144,41175.880633837471,54033.786501220216,65639.120688158582,76020.394960673191,85311.862681466795,85915.169839227834,86489.303181310766,87036.272280253674,87556.224938155065,88051.023985065403,88520.816475277796,88966.570171296451,89391.399065206031,89793.932167130697,90175.707808327439,90536.864925169604,90878.825463983158,91201.723415660308,91506.305618133832,91793.833337688746,92064.432085461624,92319.265882423671,92577.666438382497,92839.692547478859,92624.145329939507,92412.597428165987,92204.96971942611,92001.457740517595,91801.980703084526,91606.739183151803,91415.79532081043,91229.065757966629,91046.758939222578,90868.789762322311,90695.3720779789,90526.572685019608,90362.14826704032,90202.47456058953,90047.46197660992,89897.338524989711,89752.012760020181,89611.718660971907,89476.530195788946,89346.353058125213,89221.430556235398,89101.666444589297,88987.310447157419,88878.442225710984,89075.81982474809,{"$f":"BV307-BV308","v":89279.116920107335},89488.232570308319,89703.43347424941,89924.616635646991,90152.055854081031,90385.839797172957,90625.862308240175,90872.408294499706,91125.369460440386,91382.991493653797,91645.323323462449,91911.996385672304,92183.474552396685,92459.666650919418,92740.764229329507,93026.674777596316,93317.593528284982,93613.573493594013,93914.520115566469,94220.634335820505,94531.820215152402,94848.282590340765,95170.077666817786,95496.797640285891,95828.959896746121,96166.464994710666,96509.527811480977,96858.047462322895,97212.243036349304,97572.175552611268,97937.741918080777,98309.167752470996,98686.348474330211,99053.971195620979,99412.147399124806,99761.630440082226,100101.87946651835,100433.31629153839,100755.73228560991,101069.53913725438,101374.53494398214,101670.82518483355,101958.8065906509,102238.28698932123,102509.6534149668,102781.47789704561,103053.76110596355,103326.50371304483,103599.70639053156,103873.36981158756,104147.4946502969,104422.08158166721,104697.1312816292,104972.6444270396,105248.62169568028,105525.0637662618,105801.97131842279,106079.3450327325,106357.18559069073,106635.49367473033,106914.26996821756,107193.51515545326,107473.22992167543,107753.41495305812,{"$f":"EH307-EH308","v":108034.07093671529},108315.19856069979,108596.79851400614,108878.87148657109,109161.4181692751,109444.43925394292,109727.93543334576,110011.90740120286,110296.35585218045,110581.28148189592,110866.68498691742,111152.56706476497,111438.92841391289,111725.76973378996,112013.09172478091,112300.89508822802,112589.18052643273,112877.94874265522,113167.20044111804,113456.93632700542,113747.1571064656,114037.86348661126,114329.05617552239,114620.73588224524,114912.90331679597,115205.55919016019,115498.70421429499,115792.33910213015,116086.46456756876,116381.08132549044,116676.19009175012,116971.79158318084,117267.88651759489,117564.4756137846,117861.55959152413,118159.13917157083,118457.21507566559,118755.78802653521,119054.85874789371,119354.42796444241,118827.17250037333,118299.73538221116,117772.1163471356,117244.31513215112,116716.33147408522,116188.16510958911,115659.81577513815,115131.28320702969,114602.56714138496,114073.66731414796,113544.5834610856,113015.31531778688,112485.86261966365,111956.22510194979,111426.40249970125,110896.3945477962,110366.20098093411,109835.82153363604,109305.2559402445,108774.50393492336,108243.56525165724,107712.43962425241,107181.12678633459,106649.62647135105,{"$f":"GT307-GT308","v":106117.93841256888},105586.06234307567,105053.99799577906,104521.74510340596,103989.30339850395,103456.67261343906,102923.85248039753,102390.84273138424,101857.64309822294,101324.25331255671,100790.67310584724,100256.9022093743,99722.940354235703,99188.787271348789,98654.442691447242,98119.906345083262,97585.177962626592,97050.257274264615,96515.14401000159,95979.837899659178,95444.338672875718,94908.646059106279,94372.759787622985,93836.679587513965,93300.405187683151,92763.936316851294,92227.272703554743,91690.414076145535,91153.360162791243,90616.110691474547,90078.665389993694,89541.023985961481,89003.186206805898,88465.151779769338,87926.920431909355,87388.491890097008,86849.865881017351,86311.042131169874,85772.020366868092,85232.800314238411,84693.381699221325,84153.764247569867,83613.947684850398,83073.931736442639,82533.716127538559,81993.300583142758,81452.684828072175,80911.868586955796,80370.85158423509,79829.633544162731,79288.214190803177,78746.593248032907]
[null,null,"Taxes on Income",null,null,null,null,null,{"$f":"I309*I292","v":852949.63110950124},{"$f":"J309*J292","v":605864.77987421385},-38999.999999999971,339091.29511677258,327321.37931034417,-42111.971747488053,-48646.802450485207,-48663.401095091198,-48680.190320732749,-27838.215444950474,-20437.207690449537,-13613.600052343785,-7544.2410998130608,-2232.6762399843433,2294.770588949089,6093.7453302257099,9314.2681709646131,12222.81515337947,14848.021783252423,17196.33761869021,19298.131696221455,19434.60393604602,19564.476857565471,19688.205039947035,19805.82191704473,19917.748873863071,20024.019175097321,20124.851735300163,20220.95096095695,20312.006724702667,20398.367007676829,20480.06323824526,20557.417070473432,20630.458814025227,20699.357408791653,20764.398161904763,20825.609464849251,20883.254627196526,20941.706615027211,21000.978727981423,20952.220460841487,20904.36686650927,20857.400046877079,20811.364233717082,20766.241152146016,20722.076173843994,20678.883355328151,20636.643840422796,20595.404780734487,20555.146925546011,20515.918649363502,20477.735062542364,20440.541125233947,20404.421831636802,20369.356916088313,20335.397955997672,20302.52426571491,20270.788772964679,20240.208209806049,20210.761243493151,20182.502912031177,20155.411444017442,20129.543328736298,20104.916586229796,20149.56476035681,{"$f":"BV309*BV292","v":20195.551965376002},20242.855367628363,20291.535296244005,20341.56845275325,20393.016772509363,20445.900312739814,20500.195060070881,20555.965462479933,20613.187022775481,20671.462903392032,20730.80417247978,20791.127458276216,20852.537691852489,20915.014249311425,20978.600460151778,21043.275397966616,21109.0832257086,21176.035935102645,21244.112136486758,21313.357284240774,21383.749676255164,21455.335648021912,21528.1279135974,21602.034224837083,21677.17161802257,21753.517598803515,21831.12077390742,21909.958322511662,21990.079804084533,22071.499021556203,22154.192654572755,22238.211739869301,22323.532620400212,22406.691415285295,22487.713342698575,22566.768816791013,22643.735493115873,22718.708788706615,22791.641510124169,22862.626784151336,22931.618939052511,22998.641834914069,23063.785214988617,23127.005608618871,23188.39056559249,23249.879138090317,23311.471477762789,23373.167736468073,23434.968066271966,23496.872619448772,23558.881548480953,23620.995006059893,23683.213145085778,23745.536118668268,23807.964080126298,23870.497182988875,23933.135580994945,23995.879428093969,24058.728878445902,24121.684086421756,24184.745206603697,24247.912393785289,24311.185802972097,24374.565589381422,{"$f":"EH309*EH292","v":24438.05190844318},24501.644915799676,24565.344767306215,24629.151619031254,24693.06562725671,24757.086948478121,24821.21573940511,24885.45215696175,24949.796358286334,25014.248500732316,25078.808741868215,25143.477239477867,25208.254151560985,25273.139636333177,25338.133852226303,25403.236957888821,25468.449112186161,25533.770474200628,25599.201203232216,25664.741458798464,25730.391400634977,25796.151188695512,25862.020983152652,25928.000944397543,25994.091233040745,26060.292009912097,26126.60343606121,26193.025672757714,26259.558881491415,26326.203223973007,26392.958862133819,26459.825958126421,26526.804674324911,26593.895173325065,26661.097617944768,26728.412171224296,26795.838996426421,26863.378257036929,26931.03011676492,26998.794739542835,26879.525917325827,26760.216003700178,26640.86493921412,26521.472664376255,26402.039119655139,26282.564245479469,26163.047982238146,26043.490270279817,25923.891049913287,25804.250261407262,25684.567844990397,25564.843740851102,25445.077889137709,25325.270229958296,25205.420703380696,25085.529249432519,24965.595808100956,24845.620319332844,24725.602723034619,24605.542959072318,24485.440967271432,24365.296687417096,24245.110059253617,24124.881022484926,{"$f":"GT309*GT292","v":24004.609516774202},23884.295481744011,23763.93885697623,23643.539582011832,23523.097596351239,23402.612839453799,23282.085250738201,23161.514769582089,23040.901335322153,22920.244887254208,22799.545364633028,22678.802706672253,22558.016852544351,22437.187741380967,22316.315312272203,22195.399504267109,22074.440256373462,21953.437507557788,21832.391196745186,21711.301262819456,21590.167644622921,21468.990280956456,21347.769110579542,21226.504072210053,21105.195104524188,20983.842146156705,20862.445135700658,20741.004011707402,20619.518712686571,20497.989177105967,20376.415343391676,20254.797149927839,20133.134535056783,20011.427437078855,19889.675794252598,19767.879544794356,19646.038626878406,19524.152978637048,19402.222538160506,19280.247243496688,19158.227032651444,19036.161843588219,18914.051614228229,18791.896282450471,18669.695786091481,18547.450062945394,18425.159050763912,18302.822687256208,18180.440910089041,18058.013656886465,17935.540865229959,17813.022472658478]
[null,null,null,"NOPLAT",null,null,null,null,{"$f":"I309-I310","v":1487050.4313904988},{"$f":"J309-J310","v":1089135.220125786},1553999.9999999991,1148908.7048832264,1119678.6206896531,-144053.75701427317,-166407.65960196464,-166464.43911186687,-166521.8705483602,-95227.066247665964,-69910.204355745067,-46568.47334978576,-25806.824737775165,-7637.3864062879074,7849.7945146368229,20845.067867418435,31861.612462872858,41810.97134784075,50791.098904906161,58824.057341982982,66013.730985245347,66480.565903181821,66924.826323745292,67348.067240306642,67750.403021110338,68133.275111202325,68496.797300180478,68841.718435996285,69170.448104249081,69481.925442428037,69777.340800650607,70056.801686924344,70321.40839350973,70571.264601635077,70806.948209342183,71029.43517578399,71238.822620612365,71436.011255227146,71635.959823355282,71838.71381949744,71671.924869098017,71508.230561656717,71347.569672549027,71190.093506800506,71035.73955093851,70884.663009307813,70736.911965482286,70592.421917543834,70451.354158488088,70313.6428367763,70179.453428615394,70048.837622477236,69921.607141806366,69798.052728952724,69678.105060521601,69561.940568992039,69449.488494305275,69340.929888007231,69236.321985982897,69135.591814632062,69038.927644204217,68946.255000571851,68857.767118421121,68773.525639481188,68926.255064391284,{"$f":"BV309-BV310","v":69083.564954731337},69245.377202679956,69411.898178005402,69583.048182893748,69759.039081571667,69939.93948443314,70125.667248169295,70316.442832019777,70512.182437664902,70711.528590261762,70914.519150982669,71120.868927396092,71330.9368605442,71544.652401607993,71762.163769177729,71983.3993796297,72208.510302576382,72437.537558491371,72670.407979079711,72907.277051579731,73148.070538897242,73392.946942318857,73641.949753220382,73894.763415448804,74151.788278723543,74412.947395907147,74678.407037573561,74948.089139811229,75222.163232264778,75500.676531055069,75783.54926350803,76070.956012601702,76362.815853929991,76647.279780335681,76924.434056426224,77194.861623291217,77458.143973402475,77714.607502831772,77964.090775485733,78206.912353103049,78442.916004929633,78672.183349919476,78895.021375662283,79111.281380702363,79321.26284937431,79531.598758955297,79742.289628200757,79953.335976576753,80164.738324259597,80376.497192138791,80588.61310181595,80801.086575607318,81013.91813654342,81227.108308371331,81440.657615553981,81654.566583272914,81868.835737427842,82083.465604638535,82298.456712244835,82513.809588308577,82729.524761613866,82945.602761667978,83162.044118703343,83378.849363676694,{"$f":"EH309-EH310","v":83596.019028272101},83813.553644900123,84031.453746699917,84249.719867539839,84468.352542018387,84687.352305464796,84906.719693940657,85126.455244241108,85346.559493894121,85567.032981163604,85787.876245049207,86009.089825287097,86230.674262351909,86452.630097456786,86674.957872554602,86897.658130339201,87120.731414246562,87344.178268454591,87567.999237885815,87792.194868206949,88016.765705830621,88241.712297915743,88467.035192369745,88692.734937847694,88918.812083755227,89145.267180248091,89372.100778233784,89599.313429372443,89826.905686077342,90054.878101517432,90283.2312296163,90511.965625054407,90741.081843269974,90970.58044045954,91200.461973579368,91430.727000346538,91661.376079239169,91892.409769498277,92123.828631128796,92355.633224899575,91947.646583047506,91539.519378510988,91131.251407921474,90722.84246777487,90314.292354430087,89905.600864109641,89496.767792900006,89087.792936749873,88678.676091471672,88269.417052740697,87860.015616095203,87450.471576935786,87040.784730525935,86630.954871991504,86220.981796320557,85810.865298363671,85400.605172833151,84990.201214303204,84579.653217209881,84168.960975851034,83758.12428438582,83347.142936835313,82936.016727080976,82524.745448866117,{"$f":"GT309-GT310","v":82113.328895794679},81701.766861331649,81290.059138802841,80878.205521394135,80466.205802152719,80054.059773985267,79641.767229659337,79229.327961802148,78816.741762900783,78404.008425302512,77991.127741214208,77578.09950270204,77164.923501691344,76751.599529967818,76338.127379175043,75924.506840816146,75510.73770625313,75096.819766706831,74682.752813256404,74268.536636839723,73854.171028252793,73439.655778149827,73024.990677043446,72610.175515303912,72195.210083158963,71780.094170694589,71364.827567854081,70949.410064438125,70533.841450104665,70118.121514368584,69702.250046602014,69286.226836033646,68870.051671749112,68453.72434269049,68037.244637656753,67620.612345302652,67203.827254138945,66786.889152532822,66369.797828707582,65952.55307074172,65535.154666569884,65117.602403981648,64699.89607062217,64282.035453992168,63864.020341447074,63445.85052019736,63027.525777308263,62609.045899699588,62190.410674146049,61771.619887276262,61352.673325573218,60933.570775374428]
[]
[null,null,"Invested Capital"]
[null,null,null,"Net Plant",null,null,null,null,{"$f":"I247","v":7620000},7020000,6670000,6640000,9300000,9263768.75,9227678.6509114597,9191729.1528339498,9155919.7080093678,9120249.7708135806,9084718.7977481205,9049326.2474318948,9014071.5805929415,8978954.2600602154,8943973.7507553976,8909129.5196847469,8874421.0359309744,8839847.7706451602,8805409.1970386878,8771104.7903752234,8736934.02796272,8702896.3891454488,8668991.3552960698,8635218.4098077305,8601577.0380861871,8568066.7275419757,8534686.9675825927,8501437.2496047188,8468317.0669864658,8435325.9150796644,8402463.291202167,8369728.6946301926,8337121.6265906952,8304641.5902537694,8272288.0907250727,8240060.6350382892,8207958.7321476191,8175981.8929202938,8144129.630129125,8217315.2184307249,8290567.8935216013,8363887.7168979784,8437274.7501124498,8510729.0547740348,8584250.6925482266,8657839.725157043,8731496.2143790852,8805220.2220495809,8879011.8100604415,8952871.040360311,9026797.9749546219,9100792.6759056449,9174855.20533254,9248985.6254114099,9323183.9983753506,9397450.386514511,9471784.8521761298,9546187.4577646069,9620658.2657415401,9695197.3386257831,9769804.738993505,9844480.5294782296,9919224.7727709003,9928317.3954792749,{"$f":"BU247","v":9937418.3530917969},9946527.6532487981,9955645.3035976104,9964771.3117925748,9973905.6854950506,9983048.4323734194,9992199.5601030961,10001359.076366523,10010526.988853192,10019703.305259639,10028888.03328946,10038081.180653309,10047282.755068909,10056492.764261056,10065711.215961628,10074938.117909594,10084173.477851011,10093417.30353904,10102669.602733951,10111930.383203125,10121199.65272106,10130477.419069387,10139763.690036869,10149058.473419402,10158361.777020035,10167673.608648971,10176993.976123566,10186322.887268346,10195660.349915007,10205006.371902429,10214360.961076673,10223724.125290994,10233095.872405844,10242476.210288882,10251865.146814981,10261262.68986623,10270668.847331939,10280083.62710866,10289507.037100177,10298939.085217519,10308379.779378967,10317829.127510065,10327287.137543617,10336753.817419698,10346229.175085668,10355713.218496162,10365205.955613118,10374707.394405764,10384217.542850636,10393736.408931581,10403264.000639768,10412800.325973688,10422345.392939163,10431899.209549356,10441461.783824777,10451033.123793283,10460613.237490093,10470202.132957792,10479799.818246337,10489406.301413061,10499021.59052269,10508645.693647336,10518278.618866513,10527920.37426714,{"$f":"EG247","v":10537570.967943553},10547230.4079975,10556898.702538164,10566575.859682158,10576261.887553534,10585956.794283791,10595660.588011885,10605373.27688423,10615094.869054707,10624825.372684674,10634564.79594297,10644313.147005916,10654070.434057338,10663836.665288556,10673611.848898405,10683395.99309323,10693189.106086899,10702991.196100811,10712802.271363903,10722622.340112653,10732451.410591088,10742289.491050797,10752136.589750927,10761992.714958198,10771857.874946909,10781732.077998944,10791615.332403775,10801507.646458479,10811409.028467732,10821319.486743828,10831239.029606676,10841167.665383816,10851105.402410418,10861052.249029294,10871008.213590903,10880973.304453362,10890947.529982444,10900930.898551594,10910923.418541932,10920925.098342262,10930935.946349077,10940955.970966563,10950985.180606617,10961023.583688838,10971071.188640554,10981128.003896806,10991194.037900377,11001269.299101787,11011353.795959296,11021447.536938924,11031550.530514451,11041662.785167424,11051784.30938716,11061915.111670766,11072055.200523131,11082204.584456945,11092363.271992696,11102531.271658689,11112708.591991043,11122895.241533702,11133091.228838442,11143296.562464876,11153511.250980468,11163735.302960534,{"$f":"GS247","v":11173968.726988249},11184211.531654654,11194463.72555867,11204725.3173071,11214996.315514632,11225276.728803853,11235566.565805256,11245865.835157244,11256174.545506138,11266492.705506185,11276820.323819565,11287157.409116399,11297503.970074754,11307860.015380656,11318225.553728089,11328600.593819005,11338985.144363338,11349379.214079004,11359782.811691908,11370195.945935959,11380618.625553066,11391050.859293157,11401492.655914176,11411944.024182098,11422404.972870933,11432875.510762731,11443355.646647597,11453845.389323689,11464344.747597236,11474853.730282534,11485372.34620196,11495900.60418598,11506438.51307315,11516986.081710134,11527543.318951702,11538110.233660741,11548686.834708264,11559273.130973414,11569869.131343473,11580474.844713872,11591090.279988192,11601715.446078181,11612350.351903753,11622995.006392997,11633649.41848219,11644313.597115798,11654987.551246488,11665671.289835131,11676364.821850812,11687068.156270843,11697781.302080758,11708504.268274333,11719237.063853584]
[null,null,null,"Working Capital ",null,null,null,null,{"$f":"I286","v":1423000},{"$f":"J286","v":951000},990000,1055000,1209000,4879616.0650406498,4906703.678699187,4696768.638699187,4486833.5986991869,3350478.0349918697,2643127.2937836349,1901684.3387978221,1138651.1439803448,360256.59067208227,897661.88837269112,939116.80266102334,974291.54306014581,1006080.1308313699,1034793.5524446268,1060501.8469245078,1083534.8275629545,1085225.6942611202,1086846.8812270875,1088403.3199248551,1089895.3680500803,1091327.5966121571,1092700.3615155327,1094016.0349125208,1095282.2615973097,1096495.6681797714,1097660.0285902896,1098775.6789033606,1099846.1071726361,1100871.6373677973,1101854.0990554863,1102796.5856150871,1103699.4002505671,1104565.3974838078,1105442.0642244478,1106329.539839179,1107226.9738164535,1108135.4883917775,1109054.890292506,1109985.661000082,1110927.6031519016,1111881.2106111853,1112846.6371480678,1113823.6790898382,1114812.8496333139,1115813.9408228884,1116827.4791384838,1117853.6298002226,1118891.7961724547,1119942.9024412553,1121006.7296332752,1122083.8390180659,1123174.0070630414,1124277.8097046555,1125395.4297822448,1126526.6367385047,1127672.0294312779,1128831.3725412739,1130005.2806897506,1131193.9507089816,1132396.255502952,{"$f":"BV286","v":1133613.7066986577},1134846.0568235021,1136093.9615834781,1137357.1684588345,1138636.3506005984,1139931.7263485326,1141243.035420062,1142570.9782555155,1143915.2893187455,1145271.6593220162,1146640.2089825985,1148020.0333663677,1149412.2725769551,1150816.7031457631,1152233.7961617913,1153663.3248719424,1155105.7694177018,1156561.2605497388,1158029.5664851447,1159511.1813920785,1161005.8700952101,1162514.1363327729,1164036.1187024012,1165570.8158744541,1167119.4994247889,1168681.9255762433,1170258.6227356829,1171849.3435812101,1173454.6268676848,1175074.6230213759,1176709.0792966201,1178358.5504932478,1180022.7802098803,1181664.1499622711,1183282.9341526008,1184880.9840646684,1186456.9715177543,1188011.9333005399,1189545.3574004988,1191058.2557342406,1192550.1328163799,1194021.2483028769,1195472.5773653034,1196903.6484241234,1198315.4128299709,1199728.9299239861,1201144.20188211,1202561.2308829883,1203980.0191079634,1205400.5687410911,1206822.8819691399,1208246.9609815916,1209672.8079706416,1211100.4251312157,1212529.8146609571,1213960.9787602439,1215393.9196321769,1216828.6394826048,1218265.1405201009,1219703.4249559916,1221143.495004341,1222585.3528819662,1224029.0008084346,1225474.4410060719,{"$f":"EH286","v":1226921.6756999572},1228370.7071179412,1229821.5374906301,1231274.1690514036,1232728.6040364183,1234184.8446845999,1235642.8932376578,1237102.7519400851,1238564.4230391588,1240027.9087849474,1241493.2114303145,1242960.333230915,1244429.2764452095,1245900.0433344617,1247372.6361627406,1248847.0571969263,1250323.3087067152,1251801.3929646215,1253281.3122459762,1254763.0688289404,1256246.664994501,1257732.1030264762,1259219.3852115232,1260708.5138391331,1262199.4912016429,1263692.3195942338,1265187.0013149376,1266683.5386646367,1268181.933947071,1269682.1894688453,1271184.3075394197,1272688.2904711287,1274194.1405791738,1275701.8601816297,1277211.4515994512,1278722.9171564761,1280236.2591794231,1281751.4799979022,1283268.5819444167,1284787.5673543611,1284275.9608305306,1283764.567966166,1283253.3886720338,1282742.4228589465,1282231.6704377457,1281721.1313193161,1281210.8054145756,1280700.6926344815,1280190.792890029,1279681.1060922449,1279171.6321522016,1278662.3709810041,1278153.3224897934,1277644.4865897493,1277135.8631920889,1276627.4522080664,1276119.2535489718,1275611.2671261346,1275103.4928509179,1274595.930634723,1274088.5803889921,1273581.4420251986,1273074.5154548548,1272567.8005895135,{"$f":"GT286","v":1272061.2973407586},1271555.0056202142,1271048.9253395423,1270543.0564104402,1270037.3987446409,1269531.9522539172,1269026.7168500768,1268521.6924449638,1268016.8789504613,1267512.2762784846,1267007.8843409931,1266503.7030499782,1265999.7323174672,1265495.972055526,1264992.4221762582,1264489.0825918019,1263985.9532143315,1263483.0339560625,1262980.3247292424,1262477.8254461545,1261975.5360191227,1261473.4563605068,1260971.5863827039,1260469.9259981457,1259968.4751192951,1259467.2336586649,1258966.2015287923,1258465.3786422592,1257964.7649116768,1257464.3602496986,1256964.1645690124,1256464.177782339,1255964.3998024454,1255464.830542122,1254965.4699142063,1254466.3178315689,1253967.3742071129,1253468.6389537854,1252970.1119845645,1252471.7932124618,1251973.6825505304,1251475.7799118613,1250978.0852095778,1250480.5983568393,1249983.3192668427,1249486.2478528228,1248989.3840280497,1248492.7277058256,1247996.2787994924,1247500.0372224301,1247004.0028880541,1246508.1757098134]
[null,null,null,"Net Other Operating Assets",null,null,null,null,{"$f":"I300","v":6289000},{"$f":"J300","v":6118000},5942000,5868000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,{"$f":"BV300","v":6001000},6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,{"$f":"EH300","v":6001000},6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,{"$f":"GT300","v":6001000},6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000,6001000]
[null,null,null,"Less: Other Operating Liabilities"]
[null,null,null,null,"Total Invested Capital",null,null,null,{"$f":"I314+I315+I316-I317","v":15332000},{"$f":"J314+J315+J316-J317","v":14089000},13602000,13563000,16510000,20144384.815040648,20135382.329610646,19889497.791533135,19643753.306708556,18471727.805805452,17728846.091531754,16952010.586229719,16153722.724573286,15340210.850732297,15842635.639128089,15849246.322345771,15849712.578991121,15846927.90147653,15841202.749483315,15832606.637299731,15821468.855525674,15789122.083406569,15756838.236523157,15724621.729732586,15692472.406136267,15660394.324154133,15628387.329098126,15596453.28451724,15564599.328583775,15532821.583259435,15501123.319792457,15469504.373533553,15437967.733763332,15406513.227621567,15375142.189780559,15343857.220653376,15312658.132398186,15281547.290404102,15250571.694353573,15324644.758269904,15398794.867338054,15473023.205289755,15547329.640404956,15621714.715774117,15696178.295700129,15770720.935768228,15845342.851527153,15920043.90113942,15994824.659693755,16069684.981183199,16144625.454093106,16219646.305705868,16294747.001504995,16369928.527852666,16445190.728008626,16520534.225532576,16595958.859239172,16671465.267469263,16747053.695523785,16822723.97536429,16898476.768424783,16974311.902019504,17050230.05346065,17060511.346188255,17070814.608594749,{"$f":"BV314+BV315+BV316-BV317","v":17081141.359947458},17091491.360421114,17101865.273376055,17112262.853953883,17122684.78297402,17133131.28645163,17143602.111786585,17154097.967108708,17164618.594578385,17175159.692611478,17185721.389635906,17196302.788435277,17206905.03683801,17217527.919107392,17228171.914071385,17238836.802722953,17249523.072956741,17260230.86328369,17270959.949688271,17281710.83411314,17292483.289164595,17303277.826369643,17314094.592121802,17324932.592894487,17335793.10807376,17346675.901699811,17357581.510004029,17368509.69349622,17379460.998770114,17390435.584098049,17401433.204587616,17412454.42289909,17423498.990498763,17434529.296777252,17445545.624018833,17456549.83139661,17467540.598626412,17478518.970400717,17489484.44261802,17500438.035113208,17511379.260326445,17522308.385846496,17533226.394785002,17544132.82350979,17555028.631326132,17565934.885537103,17576851.596287873,17587778.773733623,17598716.428039543,17609664.569380857,17620623.207942829,17631592.353920754,17642572.017519996,17653562.208955992,17664562.938454241,17675574.216250338,17686596.052589968,17697628.457728941,17708671.441933163,17719725.015478682,17730789.188651677,17741863.971748479,17752949.375075575,17764045.408949625,{"$f":"EH314+EH315+EH316-EH317","v":17775152.083697457},17786269.409656107,17797397.397172786,17808536.056604937,17819685.398320209,17830845.432696484,17842016.170121886,17853197.620994791,17864389.795723833,17875592.704727918,17886806.358436231,17898030.767288253,17909265.941733766,17920511.892232865,17931768.629255973,17943036.163283825,17954314.504807524,17965603.664328523,17976903.652358629,17988214.479420029,17999536.156045295,18010868.692777403,18022212.100169722,18033566.38878604,18044931.569200587,18056307.65199801,18067694.647773415,18079092.567132369,18090501.420690902,18101921.219075523,18113351.972923234,18124793.692881547,18136246.389608465,18147710.073772535,18159184.756052814,18170670.44713892,18182167.157731019,18193674.898539834,18205193.680286679,18216723.513703436,18226231.931797095,18235749.748572782,18245276.972360872,18254813.6114995,18264359.674334552,18273915.169219695,18283480.104516365,18293054.48859378,18302638.329828955,18312231.636606693,18321834.417319626,18331446.680368163,18341068.43416056,18350699.687112879,18360340.447649032,18369990.724200763,18379650.525207661,18389319.859117176,18398998.734384619,18408687.159473166,18418385.142853867,18428092.693005666,18437809.818415388,18447536.527577762,{"$f":"GT314+GT315+GT316-GT317","v":18457272.828995414},18467018.731178883,18476774.242646642,18486539.371925071,18496314.127548493,18506098.518059172,18515892.552007321,18525696.2379511,18535509.584456645,18545332.600098051,18555165.293457393,18565007.673124731,18574859.747698124,18584721.525783613,18594593.015995264,18604474.226955138,18614365.167293336,18624265.845647968,18634176.270665202,18644096.450999223,18654026.395312279,18663966.112274684,18673915.610564802,18683874.898869079,18693843.985882025,18703822.880306263,18713811.59085248,18723810.126239493,18733818.495194212,18743836.706451658,18753864.768754993,18763902.690855488,18773950.48151258,18784008.149493825,18794075.703574948,18804153.152539834,18814240.505180527,18824337.770297259,18834444.956698436,18844562.073200654,18854689.128628712,18864826.131815612,18874973.091602575,18885130.016839027,18895296.916382641,18905473.799099311,18915660.67386318,18925857.549556635,18936064.435070336,18946281.339303188,18956508.271162387,18966745.239563398]
[]
[null,null,null,null,"Average Invested Capital",null,null,null,{"$f":"AVERAGE(H318:I318)","v":15332000},{"$f":"AVERAGE(I318:J318)","v":14710500},13845500,13582500,15036500,18327192.407520324,20139883.572325647,20012440.06057189,19766625.549120843,19057740.556257002,18100286.948668603,17340428.338880736,16552866.655401502,15746966.787652791,15591423.244930193,15845940.98073693,15849479.450668447,15848320.240233826,15844065.325479923,15836904.693391524,15827037.746412702,15805295.469466122,15772980.159964863,15740729.983127872,15708547.067934427,15676433.365145199,15644390.826626129,15612420.306807682,15580526.306550507,15548710.455921605,15516972.451525945,15485313.846663006,15453736.053648442,15422240.48069245,15390827.708701063,15359499.705216967,15328257.676525781,15297102.711401144,15266059.492378838,15287608.22631174,15361719.81280398,15435909.036313904,15510176.422847357,15584522.178089537,15658946.505737122,15733449.615734179,15808031.893647689,15882693.376333285,15957434.280416587,16032254.820438478,16107155.217638154,16182135.879899487,16257196.653605431,16332337.76467883,16407559.627930645,16482862.476770602,16558246.542385874,16633712.063354217,16709259.481496524,16784888.835444037,16860600.371894538,16936394.335222144,17012270.977740079,17055370.699824452,17065662.977391504,{"$f":"AVERAGE(BU318:BV318)","v":17075977.984271102},17086316.360184286,17096678.316898584,17107064.063664969,17117473.818463951,17127908.034712825,17138366.699119106,17148850.039447647,17159358.280843548,17169889.143594932,17180440.541123692,17191012.089035593,17201603.912636645,17212216.477972701,17222849.916589387,17233504.358397171,17244179.937839847,17254876.968120217,17265595.406485982,17276335.391900703,17287097.061638869,17297880.557767119,17308686.209245723,17319513.592508145,17330362.850484125,17341234.504886784,17352128.70585192,17363045.601750124,17373985.346133165,17384948.291434079,17395934.394342832,17406943.813743353,17417976.706698924,17429014.143638007,17440037.460398041,17451047.727707721,17462045.215011511,17473029.784513563,17484001.706509367,17494961.238865614,17505908.647719827,17516843.82308647,17527767.390315749,17538679.609147396,17549580.727417961,17560481.758431617,17571393.24091249,17582315.185010746,17593247.600886583,17604190.4987102,17615143.888661843,17626107.780931793,17637082.185720377,17648067.113237992,17659062.573705114,17670068.577352289,17681085.134420153,17692112.255159453,17703149.949831054,17714198.22870592,17725257.102065179,17736326.580200076,17747406.673412025,17758497.3920126,{"$f":"AVERAGE(EG318:EH318)","v":17769598.746323541},17780710.74667678,17791833.403414447,17802966.726888862,17814110.727462575,17825265.415508345,17836430.801409185,17847606.895558339,17858793.708359312,17869991.250225876,17881199.531582072,17892418.56286224,17903648.354511008,17914888.916983314,17926140.260744419,17937402.396269899,17948675.334045675,17959959.084568024,17971253.658343576,17982559.065889329,17993875.317732662,18005202.424411349,18016540.396473564,18027889.244477883,18039248.978993312,18050619.610599298,18062001.149885714,18073393.607452892,18084796.993911635,18096211.319883212,18107636.595999379,18119072.832902391,18130520.041245006,18141978.2316905,18153447.414912675,18164927.601595867,18176418.80243497,18187921.028135426,18199434.289413258,18210958.596995056,18221477.722750265,18230990.840184938,18240513.360466827,18250045.291930184,18259586.642917026,18269137.421777122,18278697.63686803,18288267.296555072,18297846.409211367,18307434.983217824,18317033.026963159,18326640.548843894,18336257.557264362,18345884.060636722,18355520.067380957,18365165.585924897,18374820.624704212,18384485.192162417,18394159.296750896,18403842.946928892,18413536.151163518,18423238.917929769,18432951.255710527,18442673.172996573,{"$f":"AVERAGE(GS318:GT318)","v":18452404.67828659},18462145.780087151,18471896.486912765,18481656.807285856,18491426.749736782,18501206.322803833,18510995.535033248,18520794.394979209,18530602.911203872,18540421.092277348,18550248.946777724,18560086.48329106,18569933.710411429,18579790.636740871,18589657.270889439,18599533.621475201,18609419.697124235,18619315.50647065,18629221.058156587,18639136.360832214,18649061.423155751,18658996.253793482,18668940.861419745,18678895.25471694,18688859.442375552,18698833.433094144,18708817.235579371,18718810.858545989,18728814.310716853,18738827.600822933,18748850.737603325,18758883.729805239,18768926.586184032,18778979.315503202,18789041.926534384,18799114.428057391,18809196.828860179,18819289.137738891,18829391.363497846,18839503.514949545,18849625.600914683,18859757.630222164,18869899.611709096,18880051.554220803,18890213.466610834,18900385.357740976,18910567.236481246,18920759.111709908,18930960.992313486,18941172.887186762,18951394.805232786,18961626.755362891]
[null,null,null,null,"Return on Invested Capital - Periodic",null,null,null,{"$f":"I311/I320","v":9.6989983784926875E-2},{"$f":"J311/J320","v":7.4037947053178746E-2},0.11223863349102589,8.4587425354921877E-2,7.4464045535174619E-2,-7.8601104747043852E-3,-8.2625929293169576E-3,-8.3180481044803616E-3,-8.4243954606489004E-3,-4.9967658005713161E-3,-3.8623809972740475E-3,-2.68554342716955E-3,-1.5590547108862215E-3,-4.8500682761815365E-4,5.0346875915829642E-4,1.3154831191633668E-3,2.010262391395391E-3,2.6381957654853568E-3,3.205686032058043E-3,3.7143658107969342E-3,4.1709467079654736E-3,4.2062210119142704E-3,4.2430045333864399E-3,4.278586019358409E-3,4.312964319877044E-3,4.3462229911740676E-3,4.3783614241854445E-3,4.4094200055566244E-3,4.4395450284094584E-3,4.4686616063370314E-3,4.4968398969986358E-3,4.5240801949920553E-3,4.5504470989659283E-3,4.5759411344924424E-3,4.600593908884584E-3,4.6244628105730767E-3,4.6475486075439575E-3,4.6699046612261345E-3,4.6924984053099998E-3,4.6991467047052338E-3,4.6656185467827327E-3,4.6325895283153918E-3,4.6000488793570436E-3,4.5679997559942833E-3,4.5364315872023992E-3,4.5053478252105542E-3,4.4747450183161164E-3,4.4446127772467875E-3,4.4149549934194609E-3,4.3857613058356591E-3,4.3570358936980578E-3,4.3287757649772213E-3,4.3009633598975715E-3,4.2736106572508958E-3,4.2467074105224231E-3,4.220258505889138E-3,4.1942538007589247E-3,4.1686984615281666E-3,4.1435900892348772E-3,4.1189186590643934E-3,4.0946897572691045E-3,4.0708933457687781E-3,4.0475352884114611E-3,4.0323676834646029E-3,4.038885284193436E-3,{"$f":"BV311/BV320","v":4.0456578837455215E-3},4.0526802701628725E-3,4.0599639819740747E-3,4.0675038056756114E-3,4.075311568832389E-3,4.0833906477479396E-3,4.0917357225046238E-3,4.1003590719068776E-3,4.1092552112734684E-3,4.1183450864992945E-3,4.1276310104644432E-3,4.1370960917860621E-3,4.1467608034006093E-3,4.1566205313050249E-3,4.1666834534774067E-3,4.1769449719931849E-3,4.1874134092120723E-3,4.1980906437249941E-3,4.2089720202629329E-3,4.2200660844868348E-3,4.2313680705372628E-3,4.242886676042161E-3,4.2546238843872109E-3,4.2665611260245357E-3,4.2787210468967244E-3,4.2910986167067561E-3,4.3037029233415399E-3,4.3165289580450548E-3,4.3295859719949962E-3,4.3428761055479123E-3,4.3563942899297716E-3,4.3701500290097561E-3,4.3841381315294203E-3,4.3976830329392844E-3,4.4107952308647478E-3,4.4235087100659215E-3,4.4358002181104431E-3,4.4476892938001304E-3,4.4591674196908463E-3,4.4702535367362748E-3,4.4809394121422515E-3,4.4912305061618934E-3,4.5011449329965718E-3,4.5106748708404155E-3,4.5198380566123476E-3,4.52901007233292E-3,4.5381882093750072E-3,4.5473724668943756E-3,4.5565628440436328E-3,4.565759339972361E-3,4.5749619538269903E-3,4.5841706847509029E-3,4.5933855318843631E-3,4.6026064943645905E-3,4.6118335713256726E-3,4.6210667618986779E-3,4.6303060652115747E-3,4.6395514803892896E-3,4.6488030065536578E-3,4.6580606428234875E-3,4.6673243883145147E-3,4.6765942421394171E-3,4.6858702034078669E-3,4.6951522712264356E-3,{"$f":"EH311/EH320","v":4.7044404446987178E-3},4.7137347229252299E-3,4.7230351050034768E-3,4.7323415900279451E-3,4.7416541770900949E-3,4.7509728652783524E-3,4.7602976536781404E-3,4.7696285413719071E-3,4.7789655274390261E-3,4.7883086109559254E-3,4.7976577909960251E-3,4.8070130666297284E-3,4.8163744369244836E-3,4.8257419009447326E-3,4.8351154577519328E-3,4.8444951064045734E-3,4.853880845958192E-3,4.8632726754653079E-3,4.872670593975525E-3,4.8820746005354592E-3,4.8914846941887817E-3,4.9009008739761871E-3,4.9103231389354685E-3,4.9197514881014221E-3,4.9291859205059536E-3,4.9386264351779993E-3,4.9480730311435772E-3,4.9575257074257785E-3,4.9669844630447421E-3,4.976449297017748E-3,4.9859202083591117E-3,4.9953971960802488E-3,5.004880259189679E-3,5.014369396693006E-3,5.0238646075929415E-3,5.0333658908893178E-3,5.0428732455790421E-3,5.0523866706561581E-3,5.0619061651118406E-3,5.0714317279343521E-3,5.0461136018758283E-3,5.0210940360267547E-3,4.9960902748182939E-3,4.9711023187372994E-3,4.9461301682567609E-3,4.9211738238358555E-3,4.8962332859199733E-3,4.8713085549406407E-3,4.8463996313156121E-3,4.8215065154488361E-3,4.7966292077304728E-3,4.7717677085368738E-3,4.7469220182306269E-3,4.7220921371605379E-3,4.6972780656616359E-3,4.6724798040552002E-3,4.6476973526487358E-3,4.6229307117359921E-3,4.5981798815969725E-3,4.5734448624979475E-3,4.5487256546914425E-3,4.5240222584162788E-3,4.499334673897507E-3,4.4746629013465008E-3,{"$f":"GT311/GT320","v":4.4500069409608989E-3},4.4253667929246504E-3,4.4007424574080082E-3,4.3761339345675032E-3,4.3515412245460246E-3,4.326964327472739E-3,4.3024032434631713E-3,4.2778579726191644E-3,4.2533285150288891E-3,4.2288148707668874E-3,4.2043170398940481E-3,4.1798350224576085E-3,4.1553688184911512E-3,4.1309184280146991E-3,4.1064838510345798E-3,4.0820650875435377E-3,4.0576621375207102E-3,4.0332750009316361E-3,4.0089036777282445E-3,3.9845481678488955E-3,3.9602084712183523E-3,3.9358845877478068E-3,3.9115765173348997E-3,3.8872842598636995E-3,3.8630078152047031E-3,3.8387471832148916E-3,3.8145023637376971E-3,3.7902733566030178E-3,3.7660601616272289E-3,3.7418627786131764E-3,3.7176812073502104E-3,3.6935154476141637E-3,3.6693654991673819E-3,3.6452313617587155E-3,3.6211130351235603E-3,3.597010518983805E-3,3.5729238130478664E-3,3.5488529170107199E-3,3.5247978305539018E-3,3.5007585533454728E-3,3.4767350850400855E-3,3.452727425278931E-3,3.4287355736897919E-3,3.4047595298870542E-3,3.3807992934716774E-3,3.3568548640312262E-3,3.3329262411398723E-3,3.3090134243583995E-3,3.2851164132342327E-3,3.2612352073014047E-3,3.2373698060805928E-3,3.213520209079143E-3]
[null,null,null,null,"Return on Invested Capital - Annualised",null,null,null,{"$f":"(I311*12/I5)/I320","v":9.6989983784926875E-2},7.4037947053178746E-2,0.11223863349102589,8.4587425354921877E-2,7.4464045535174619E-2,-9.4321325696452615E-2,-9.9151115151803484E-2,-9.9816577253764346E-2,-0.1010927455277868,-5.99611896068558E-2,-4.6348571967288574E-2,-3.22265211260346E-2,-1.8708656530634658E-2,-5.8200819314178434E-3,6.0416251098995566E-3,1.5785797429960401E-2,2.412314869674469E-2,3.1658349185824282E-2,3.8468232384696516E-2,4.4572389729563205E-2,5.0051360495585687E-2,5.0474652142971241E-2,5.0916054400637276E-2,5.1343032232300911E-2,5.1755571838524528E-2,5.2154675894088814E-2,5.2540337090225334E-2,5.2913040066679497E-2,5.3274540340913501E-2,5.3623939276044377E-2,5.3962078763983637E-2,5.4288962339904656E-2,5.460536518759114E-2,5.4911293613909305E-2,5.5207126906615001E-2,5.5493553726876914E-2,5.5770583290527483E-2,5.6038855934713618E-2,5.6309980863719994E-2,5.6389760456462809E-2,5.5987422561392795E-2,5.5591074339784698E-2,5.5200586552284527E-2,5.4815997071931404E-2,5.4437179046428787E-2,5.4064173902526651E-2,5.3696940219793397E-2,5.3335353326961446E-2,5.297945992103352E-2,5.2629135670027909E-2,5.2284430724376697E-2,5.1945309179726652E-2,5.1611560318770851E-2,5.1283327887010753E-2,5.0960488926269074E-2,5.0643102070669653E-2,5.0331045609107089E-2,5.0024381538337999E-2,4.9723081070818527E-2,4.9427023908772724E-2,4.9136277087229251E-2,4.8850720149225341E-2,4.8570423460937533E-2,4.8388412201575227E-2,{"$f":"(BU311*12/BU5)/BU320","v":4.8466623410321229E-2},4.8547894604946261E-2,4.8632163241954469E-2,4.8719567783688897E-2,4.8810045668107337E-2,4.8903738825988662E-2,4.9000687772975268E-2,4.9100828670055482E-2,4.9204308862882538E-2,4.9311062535281627E-2,4.9420141037991527E-2,4.9531572125573319E-2,4.9645153101432742E-2,4.9761129640807311E-2,4.9879446375660295E-2,5.0000201441728877E-2,5.0123339663918215E-2,5.0248960910544871E-2,5.0377087724699926E-2,5.0507664243155191E-2,5.0640793013842021E-2,5.0776416846447146E-2,5.0914640112505932E-2,5.1055486612646535E-2,5.1198733512294432E-2,5.1344652562760697E-2,5.1493183400481077E-2,5.1644435080098479E-2,5.179834749654065E-2,5.195503166393995E-2,5.2114513266574951E-2,5.2276731479157255E-2,5.2441800348117067E-2,5.2609657578353043E-2,5.277219639527142E-2,5.2929542770376974E-2,5.3082104520791061E-2,5.3229602617325317E-2,5.3372271525601561E-2,5.3510009036290163E-2,5.3643042440835294E-2,5.3771272945707015E-2,5.3894766073942717E-2,5.4013739195958865E-2,5.412809845008499E-2,5.4238056679348175E-2,5.4348120867995037E-2,5.4458258512500086E-2,5.4568469602732504E-2,5.4678754128523605E-2,5.4789112079668328E-2,5.4899543445923883E-2,5.5010048217010839E-2,5.5120626382612357E-2,5.5231277932375082E-2,5.5342002855908068E-2,5.5452801142784128E-2,5.5563672782538896E-2,5.5674617764671482E-2,5.578563607864389E-2,5.589672771388185E-2,5.6007892659774169E-2,5.6119130905673005E-2,5.6230442440894403E-2,{"$f":"(EG311*12/EG5)/EG320","v":5.6341827254717231E-2},5.6453285336384613E-2,5.6564816675102755E-2,5.6676421260041722E-2,5.6788099080335344E-2,5.6899850125081135E-2,5.7011674383340226E-2,5.7123571844137688E-2,5.7235542496462885E-2,5.7347586329268313E-2,5.7459703331471108E-2,5.7571893491952304E-2,5.7684156799556741E-2,5.7796493243093799E-2,5.7908902811336795E-2,5.8021385493023193E-2,5.8133941276854888E-2,5.8246570151498311E-2,5.8359272105583691E-2,5.8472047127706296E-2,5.8584895206425507E-2,5.8697816330265377E-2,5.8810810487714249E-2,5.8923877667225628E-2,5.9037017857217065E-2,5.9150231046071443E-2,5.9263517222135985E-2,5.937687637372293E-2,5.9490308489109342E-2,5.9603813556536905E-2,5.9717391564212977E-2,5.9831042500309337E-2,5.9944766352962975E-2,6.0058563110276145E-2,6.0172432760316072E-2,6.0286375291115302E-2,6.0400390690671817E-2,6.0514478946948509E-2,6.0628640047873897E-2,6.0742873981342087E-2,6.0857180735212221E-2,6.055336322250994E-2,6.0253128432321057E-2,5.9953083297819523E-2,5.9653227824847589E-2,5.9353562019081131E-2,5.9054085886030269E-2,5.8754799431039686E-2,5.8455702659287692E-2,5.8156795575787346E-2,5.7858078185386033E-2,5.755955049276567E-2,5.7261212502442489E-2,5.6963064218767533E-2,5.6665105645926452E-2,5.6367336787939627E-2,5.6069757648662406E-2,5.577236823178483E-2,5.5475168540831905E-2,5.5178158579163666E-2,5.488133834997537E-2,5.4584707856297307E-2,5.4288267100995352E-2,5.3992016086770088E-2,{"$f":"(GS311*12/GS5)/GS320","v":5.3695954816158006E-2},5.340008329153078E-2,5.3104401515095809E-2,5.2808909488896105E-2,5.2513607214810035E-2,5.2218494694552302E-2,5.1923571929672868E-2,5.1628838921558062E-2,5.1334295671429983E-2,5.1039942180346673E-2,5.0745778449202653E-2,5.045180447872858E-2,5.0158020269491302E-2,4.9864425821893814E-2,4.9571021136176383E-2,4.9277806212414961E-2,4.8984781050522459E-2,4.8691945650248522E-2,4.8399300011179626E-2,4.8106844132738934E-2,4.7814578014186739E-2,4.7522501654620228E-2,4.7230615052973678E-2,4.6938918208018793E-2,4.6647411118364394E-2,4.6356093782456434E-2,4.6064966198578701E-2,4.5774028364852365E-2,4.5483280279236218E-2,4.5192721939526746E-2,4.4902353343358119E-2,4.4612174488202525E-2,4.4322185371369963E-2,4.4032385990008582E-2,4.3742776341104586E-2,4.3453356421482722E-2,4.316412622780566E-2,4.2875085756574394E-2,4.2586235004128642E-2,4.2297573966646823E-2,4.2009102640145679E-2,4.1720821020481025E-2,4.1432729103347173E-2,4.1144826884277508E-2,4.0857114358644649E-2,4.0569591521660127E-2,4.0282258368374714E-2,3.999511489367847E-2,3.9708161092300791E-2,3.9421396958810792E-2,3.9134822487616856E-2,3.8848437672967119E-2,3.8562242508949719E-2]
[]
[null,"Finaning and Other Income"]
[null,null,"Interest Rates and Other Income"]
[null,null,null,"Interest Income"]
[null,null,null,"Cash and Investments"]
[null,null,null,"Interest Rate on Opening Balance"]
[]
[null,null,null,"Interest Expense"]
[null,null,null,"Short and Long-term Debt"]
[null,null,null,"Interest Expense Rate on Opening Balance"]
[]
[null,null,null,"Can Net of Debt Balance"]
[null,null,null,null,"Opening Balance"]
[null,null,null,null,"Add: Net Cash Flow"]
[null,null,null,null,"Closing Balance"]
[]
[null,null,null,"Split Between Cash and Debt"]
[null,null,null,null,"Closing Balance"]
[null,null,null,null,"Cash Balance when Positive"]
[null,null,null,null,"Debt Balance when Negative"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Graph"]
[null,null,null,null,"End of Graph",{"$f":"Scenarios!$K$115","v":"2029-01-01"}]
[]
[null,null,null,null,null,null,null,null,{"$f":"I8","v":"2016-02-29"},"2017-02-28","2018-02-28","2019-02-28","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31",{"$f":"BU8","v":"2025-02-28"},"2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31",{"$f":"EG8","v":"2030-06-30"},"2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30",{"$f":"GS8","v":"2035-10-31"},"2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29"]
[null,null,null,null,"Sales in Units"]
[null,null,null,null,null,{"$f":"F363","v":"2029-01-01"},null,null,{"$f":"IF(I365<=$F$367,I365,NA())","v":"2016-02-29"},{"$f":"IF(J365<=$F$367,J365,NA())","v":"2017-02-28"},"2018-02-28","2019-02-28","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28",{"$f":"IF(BV365<=$F$367,BV365,NA())","v":"2025-03-31"},"2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EH365<=$F$367,EH365,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GT365<=$F$367,GT365,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Monthly Unit Sales",null,null,null,{"$f":"I140/I5","v":223432.34323432343},212706.27062706274,211551.15511551153,212376.23762376237,208993.399339934,62698.019801980205,50158.415841584167,50158.415841584167,50158.415841584167,90285.148514851506,104555.62369160831,117715.70780207937,129425.1931716532,139677.25843519176,148421.26277565662,155764.25226595835,161994.82235659668,167625.59665496083,172711.66079853298,177265.42093578362,181345.29753574642,181644.80403834762,181931.96803463809,182207.66304441442,182471.95242700362,182725.64585417832,182968.80636798459,183201.85415236934,183426.14334457653,183641.07640946002,183847.32183063953,184044.93913764355,184234.54617618999,184416.20033165824,184590.22567874144,184757.17015373815,184917.08746375615,185070.48323580122,185225.7689184164,185382.9691978945,185541.93342147334,185702.86037290763,185865.71581743832,186030.58504080915,186197.43308379815,186366.34742535721,186537.35530308879,186710.42064004979,186885.63433978974,187062.95956672789,187242.48957727544,187424.25363719359,187608.14606325104,187794.33055832225,187982.76833523239,188173.55881274768,188366.66239610684,188562.18110205248,188760.14731727156,188960.52020270072,189163.40583519317,189368.7625321857,189576.69916273525,189787.25059212532,{"$f":"BU140/BU5","v":190000.21717564936},190215.86667073329,190434.15524207504,190655.1990361514,190878.95332364811,191105.53734111393,191334.9897634954,191567.26448643426,191802.48558028674,192040.60601011911,192280.86246342395,192523.27632308652,192767.68729636713,193014.29733203677,193263.06684666881,193514.07928517254,193767.29448233169,194022.79748653952,194280.61145791659,194540.69534030612,194803.13666667388,195067.89377995691,195335.05590828662,195604.64760173147,195876.49149282722,196150.81281827559,196427.56839735399,196706.85182779652,196988.61930099592,197272.96624764605,197559.91931304513,197849.43372786205,198141.60776486879,198436.39600719101,198727.13501964367,199013.87340761838,199296.93909260965,199576.09681138751,199851.53021234454,200123.14860170733,200391.13122223088,200655.3903076261,200915.97185125767,201173.04858716048,201426.53698353478,201676.60555496675,201926.98458345843,202177.67445443844,202428.6755538139,202679.98826797106,202931.61298377582,203183.55008857441,203435.79997019394,203688.36301694298,203941.23961761218,204194.43016147488,204447.93503828772,204701.75463829117,204955.88935221022,205210.33957125491,205465.10568712102,205720.18809199054,205975.58717853238,206231.30333990295,{"$f":"EG140/EG5","v":206487.33696974677},206743.68846219702,207000.35821187627,207257.34661389692,207514.65406386193,207772.28095786544,208030.22769249327,208288.49466482364,208547.08227242774,208805.9909133703,209065.22098621028,209324.77289000142,209584.64702429288,209844.8437891299,210105.36358505432,210366.20681310527,210627.37387481975,210888.86517223332,211150.68110788058,211412.82208479592,211675.28850651407,211938.08077707078,212201.19930100333,212464.64448335132,212728.41672965715,212992.51644596673,213256.94403883003,213521.69991530175,213786.78448294196,214052.19814981672,214317.94132449868,214584.01441606774,214850.41783411166,215117.15198872672,215384.21729051828,215651.6141506015,215919.34298060194,216187.40419265616,216455.79819941241,216724.5254140312,216993.58625018602,216902.96439287078,216812.38038147145,216721.83420018267,216631.32583320566,216540.85526474821,216450.42247902477,216360.0274602563,216269.67019267043,216179.35066050131,216089.06884798969,215998.82473938295,215908.61831893498,215818.44957090629,215728.31847956395,215638.22502918163,215548.1692040395,215458.15098842434,215368.17036662952,215278.22732295492,215188.32184170696,215098.45390719868,215008.62350374964,214918.83061568593,{"$f":"GS140/GS5","v":214829.07522734022},214739.35732305169,214649.67688716608,214560.03390403566,214470.42835801924,214380.86023348218,214291.32951479632,214201.83618634008,214112.38023249837,214022.96163766264,213933.58038623084,213844.23646260746,213754.92985120346,213665.66053643636,213576.42850273018,213487.23373451541,213398.07621622906,213308.95593231468,213219.87286722226,213130.8270054083,213041.81833133579,212952.84682947423,212863.9124842996,212775.01528029432,212686.15520194735,212597.33223375407,212508.54636021642,212419.79756584272,212331.08583514782,212242.41115265302,212153.77350288606,212065.17287038118,211976.60923967903,211888.08259532679,211799.59292187801,211711.14020389275,211622.72442593751,211534.34557258521,211446.00362841523,211357.6985780134,211269.43040597197,211181.19909688964,211093.0046353715,211004.84700602913,210916.72619348048,210828.64218234998,210740.59495726845,210652.58450287313,210564.61080380768,210476.67384472216,210388.77361027303,210300.91008512321,210213.08325394199]
[null,null,null,null,null,null,null,null,null,{"$f":"J368/I368-1","v":-4.8005908419497589E-2},{"$f":"K368/J368-1","v":-5.4305663304889951E-3},{"$f":"L368/K368-1","v":3.9001560062403851E-3},-1.5928515928515852E-2,-0.7,-0.19999999999999996,0,0,0.8,0.15806005097736953]
[]
[null,null,null,null,null,{"$f":"F367","v":"2029-01-01"},null,null,{"$f":"IF(I365<=$F$371,I367,NA())","v":"2016-02-29"},{"$f":"IF(J365<=$F$371,J367,NA())","v":"2017-02-28"},"2018-02-28","2019-02-28","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28",{"$f":"IF(BV365<=$F$371,BV367,NA())","v":"2025-03-31"},"2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EH365<=$F$371,EH367,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GT365<=$F$371,GT367,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Inventory Applied",null,null,null,{"$f":"I191","v":5510000},5400000,5180000,5260000,5190000,6064729.333333333,5854794.293333333,5644859.2533333329,5434924.2133333329,5057041.1413333332,4619429.8517095288,4126737.8196463939,3585036.4391380302,3000425.6545930412,3703109.466585204,3883361.0175356632,4036305.5265297717,4174526.5878117783,4299376.4124401845,4411159.5395275801,4511310.0416903673,4518662.1578393709,4525711.2971275123,4532478.9022244718,4538966.5284391576,4545194.0511360886,4551163.0178357381,4556883.7429758729,4562389.467151315,4567665.5224074144,4572728.3183018025,4577579.3161316607,4582233.6824240619,4586692.8258428285,4590964.7015901469,4595062.760096224,4598988.3197327517,4602753.7923453543,4606565.65741322,4610424.5209214948,4614326.6847314201,4618277.0284741251,4622274.7117741155,4626321.8281775685,4630417.5195252867,4634563.9332010793,4638761.7378182011,4643010.047780266,4647311.0945361685,4651663.9738669181,4656070.9749781257,4660532.8162691388,4665046.903487796,4669617.2551196255,4674242.919039011,4678926.3357215663,4683666.5332174972,4688466.0157760754,4693325.5784073658,4698244.2186171506,4703224.5403199978,4708265.5203159312,4713369.831060959,4718538.3284083288,{"$f":"BU191","v":4723766.1115927566},4729059.753372021,4734418.1777019324,4739844.2356804796,4745336.8293177653,4750898.8855651217,4756531.3537932485,4762233.1022584504,4768007.1765696239,4773852.4221398318,4779750.1016055662,4785700.7398617938,4791700.4021330429,4797754.045743471,4803860.6990215173,4810022.4103255998,4816238.1937027164,4822510.1368727004,4828838.808357086,4835223.200332568,4841665.4615088589,4848164.5693119485,4854722.7140635196,4861340.4984047581,4868013.5684195152,4874747.453090895,4881541.092442954,4888396.7840599064,4895313.4525528494,4902293.4405004568,4909337.4019764308,4916444.2380085662,4923616.3609412601,4930852.6559067806,4937989.5526687354,4945028.244364772,4951976.7806261852,4958829.3863443276,4965590.5696160225,4972258.1041418416,4978836.389871507,4985323.2723678183,4991719.8806498665,4998030.4548949962,5004252.9446118567,5010391.4864011528,5016537.6491146768,5022691.4422137132,5028852.8751712926,5035021.9574722042,5041198.6986130141,5047383.1081020776,5053575.1954595558,5059774.9702174272,5065982.4419195056,5072197.6201214511,5078420.5143907908,5084651.1343069253,5090889.4894611537,5097135.5894566756,5103389.4439086188,5109651.0624440433,5115920.4547019657,5122197.630333364,{"$f":"EG191","v":5128482.5990012046},5134775.3703804426,5141075.9541580528,5147384.3600330288,5153700.5977164079,5160024.6769312853,5166356.6074128253,5172696.3989082789,5179044.0611770004,5185399.6039904561,5191763.0371322455,5198134.3703981172,5204513.6135959737,5210900.7765459009,5217295.8690801738,5223698.9010432735,5230109.8822919037,5236528.8226950038,5242955.7321337685,5249390.6205016552,5255833.4977044072,5262284.3736600652,5268743.2582989819,5275210.1615638407,5281685.0934096649,5288168.0638038423,5294659.0827261293,5301158.1601686766,5307665.3061360363,5314180.5306451824,5320703.8437255276,5327235.255418933,5333774.775779726,5340322.4148747195,5346878.18278322,5353442.089597051,5360014.1454205643,5366594.3603706537,5373182.7445767745,5379779.3081809599,5386384.0613378305,5384159.5272631645,5381935.9222086286,5379713.2457862385,5377491.4976081783,5375270.677286787,5373050.7844345709,5370831.818664195,5368613.7795884879,5366396.6668204386,5364180.479973197,5361965.2186600771,5359750.8824945539,5357537.4710902618,5355324.9840609981,5353113.4210207211,5350902.7815835504,5348693.0653637657,5346484.2719758106,5344276.4010342862,5342069.4521539565,5339863.4249497484,5337658.3190367436,5335454.1340301894,{"$f":"GS191","v":5333250.8695454933},5331048.5251982231,5328847.1006041057,5326646.5953790303,5324447.0091390451,5322248.3415003596,5320050.5920793442,5317853.7604925279,5315657.8463566005,5313462.8492884114,5311268.768904971,5309075.6048234496,5306883.3566611772,5304692.0240356438,5302501.6065644966,5300312.1038655471,5298123.515556762,5295935.8412562702,5293749.0805823617,5291563.2331534792,5289378.2985882303,5287194.2765053827,5285011.1665238589,5282828.968262746,5280647.6813412867,5278467.3053788785,5276287.8399950881,5274109.2848096322,5271931.6394423926,5269754.9035134036,5267579.0766428635,5265404.1584511269,5263230.1485587042,5261057.0465862714,5258884.8521546554,5256713.564884847,5254543.1843979927,5252373.710315397,5250205.1422585249,5248037.4798489977,5245870.7227085922,5243704.8704592474,5241539.9227230586,5239375.8791222796,5237212.7392793195,5235050.5028167469,5232889.1693572905,5230728.7385238335,5228569.2099394146,5226410.5832272321,5224252.8580106441,5222096.0339131635,5219940.1105584614]
[]
[null,null,null,null,null,null,null,null,{"$f":"I371","v":"2016-02-29"},{"$f":"J371","v":"2017-02-28"},"2018-02-28","2019-02-28","2020-02-29","2020-03-31","2020-04-30","2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28",{"$f":"BV371","v":"2025-03-31"},"2025-04-30","2025-05-31","2025-06-30","2025-07-31","2025-08-31","2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EH371","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GT371","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,null,"Return on Investment",null,null,null,{"$f":"Forecast!I322","v":9.6989983784926875E-2},{"$f":"Forecast!J322","v":7.4037947053178746E-2},{"$f":"Forecast!K322","v":0.11223863349102589},{"$f":"Forecast!L322","v":8.4587425354921877E-2},{"$f":"Forecast!M322","v":7.4464045535174619E-2},{"$f":"Forecast!N322","v":-9.4321325696452615E-2},{"$f":"Forecast!O322","v":-9.9151115151803484E-2},{"$f":"Forecast!P322","v":-9.9816577253764346E-2},{"$f":"Forecast!Q322","v":-0.1010927455277868},{"$f":"Forecast!R322","v":-5.99611896068558E-2},{"$f":"Forecast!S322","v":-4.6348571967288574E-2},{"$f":"Forecast!T322","v":-3.22265211260346E-2},{"$f":"Forecast!U322","v":-1.8708656530634658E-2},{"$f":"Forecast!V322","v":-5.8200819314178434E-3},{"$f":"Forecast!W322","v":6.0416251098995566E-3},{"$f":"Forecast!X322","v":1.5785797429960401E-2},{"$f":"Forecast!Y322","v":2.412314869674469E-2},{"$f":"Forecast!Z322","v":3.1658349185824282E-2},{"$f":"Forecast!AA322","v":3.8468232384696516E-2},{"$f":"Forecast!AB322","v":4.4572389729563205E-2},{"$f":"Forecast!AC322","v":5.0051360495585687E-2},{"$f":"Forecast!AD322","v":5.0474652142971241E-2},{"$f":"Forecast!AE322","v":5.0916054400637276E-2},{"$f":"Forecast!AF322","v":5.1343032232300911E-2},{"$f":"Forecast!AG322","v":5.1755571838524528E-2},{"$f":"Forecast!AH322","v":5.2154675894088814E-2},{"$f":"Forecast!AI322","v":5.2540337090225334E-2},{"$f":"Forecast!AJ322","v":5.2913040066679497E-2},{"$f":"Forecast!AK322","v":5.3274540340913501E-2},{"$f":"Forecast!AL322","v":5.3623939276044377E-2},{"$f":"Forecast!AM322","v":5.3962078763983637E-2},{"$f":"Forecast!AN322","v":5.4288962339904656E-2},{"$f":"Forecast!AO322","v":5.460536518759114E-2},{"$f":"Forecast!AP322","v":5.4911293613909305E-2},{"$f":"Forecast!AQ322","v":5.5207126906615001E-2},{"$f":"Forecast!AR322","v":5.5493553726876914E-2},{"$f":"Forecast!AS322","v":5.5770583290527483E-2},{"$f":"Forecast!AT322","v":5.6038855934713618E-2},{"$f":"Forecast!AU322","v":5.6309980863719994E-2},{"$f":"Forecast!AV322","v":5.6389760456462809E-2},{"$f":"Forecast!AW322","v":5.5987422561392795E-2},{"$f":"Forecast!AX322","v":5.5591074339784698E-2},{"$f":"Forecast!AY322","v":5.5200586552284527E-2},{"$f":"Forecast!AZ322","v":5.4815997071931404E-2},{"$f":"Forecast!BA322","v":5.4437179046428787E-2},{"$f":"Forecast!BB322","v":5.4064173902526651E-2},{"$f":"Forecast!BC322","v":5.3696940219793397E-2},{"$f":"Forecast!BD322","v":5.3335353326961446E-2},{"$f":"Forecast!BE322","v":5.297945992103352E-2},{"$f":"Forecast!BF322","v":5.2629135670027909E-2},{"$f":"Forecast!BG322","v":5.2284430724376697E-2},{"$f":"Forecast!BH322","v":5.1945309179726652E-2},{"$f":"Forecast!BI322","v":5.1611560318770851E-2},{"$f":"Forecast!BJ322","v":5.1283327887010753E-2},{"$f":"Forecast!BK322","v":5.0960488926269074E-2},{"$f":"Forecast!BL322","v":5.0643102070669653E-2},{"$f":"Forecast!BM322","v":5.0331045609107089E-2},{"$f":"Forecast!BN322","v":5.0024381538337999E-2},{"$f":"Forecast!BO322","v":4.9723081070818527E-2},{"$f":"Forecast!BP322","v":4.9427023908772724E-2},{"$f":"Forecast!BQ322","v":4.9136277087229251E-2},{"$f":"Forecast!BR322","v":4.8850720149225341E-2},{"$f":"Forecast!BS322","v":4.8570423460937533E-2},{"$f":"Forecast!BT322","v":4.8388412201575227E-2},{"$f":"Forecast!BU322","v":4.8466623410321229E-2},{"$f":"Forecast!BV322","v":4.8547894604946261E-2},{"$f":"Forecast!BW322","v":4.8632163241954469E-2},{"$f":"Forecast!BX322","v":4.8719567783688897E-2},{"$f":"Forecast!BY322","v":4.8810045668107337E-2},{"$f":"Forecast!BZ322","v":4.8903738825988662E-2},{"$f":"Forecast!CA322","v":4.9000687772975268E-2},{"$f":"Forecast!CB322","v":4.9100828670055482E-2},{"$f":"Forecast!CC322","v":4.9204308862882538E-2},{"$f":"Forecast!CD322","v":4.9311062535281627E-2},{"$f":"Forecast!CE322","v":4.9420141037991527E-2},{"$f":"Forecast!CF322","v":4.9531572125573319E-2},{"$f":"Forecast!CG322","v":4.9645153101432742E-2},{"$f":"Forecast!CH322","v":4.9761129640807311E-2},{"$f":"Forecast!CI322","v":4.9879446375660295E-2},{"$f":"Forecast!CJ322","v":5.0000201441728877E-2},{"$f":"Forecast!CK322","v":5.0123339663918215E-2},{"$f":"Forecast!CL322","v":5.0248960910544871E-2},{"$f":"Forecast!CM322","v":5.0377087724699926E-2},{"$f":"Forecast!CN322","v":5.0507664243155191E-2},{"$f":"Forecast!CO322","v":5.0640793013842021E-2},{"$f":"Forecast!CP322","v":5.0776416846447146E-2},{"$f":"Forecast!CQ322","v":5.0914640112505932E-2},{"$f":"Forecast!CR322","v":5.1055486612646535E-2},{"$f":"Forecast!CS322","v":5.1198733512294432E-2},{"$f":"Forecast!CT322","v":5.1344652562760697E-2},{"$f":"Forecast!CU322","v":5.1493183400481077E-2},{"$f":"Forecast!CV322","v":5.1644435080098479E-2},{"$f":"Forecast!CW322","v":5.179834749654065E-2},{"$f":"Forecast!CX322","v":5.195503166393995E-2},{"$f":"Forecast!CY322","v":5.2114513266574951E-2},{"$f":"Forecast!CZ322","v":5.2276731479157255E-2},{"$f":"Forecast!DA322","v":5.2441800348117067E-2},{"$f":"Forecast!DB322","v":5.2609657578353043E-2},{"$f":"Forecast!DC322","v":5.277219639527142E-2},{"$f":"Forecast!DD322","v":5.2929542770376974E-2},{"$f":"Forecast!DE322","v":5.3082104520791061E-2},{"$f":"Forecast!DF322","v":5.3229602617325317E-2},{"$f":"Forecast!DG322","v":5.3372271525601561E-2},{"$f":"Forecast!DH322","v":5.3510009036290163E-2},{"$f":"Forecast!DI322","v":5.3643042440835294E-2},{"$f":"Forecast!DJ322","v":5.3771272945707015E-2},{"$f":"Forecast!DK322","v":5.3894766073942717E-2},{"$f":"Forecast!DL322","v":5.4013739195958865E-2},{"$f":"Forecast!DM322","v":5.412809845008499E-2},{"$f":"Forecast!DN322","v":5.4238056679348175E-2},{"$f":"Forecast!DO322","v":5.4348120867995037E-2},{"$f":"Forecast!DP322","v":5.4458258512500086E-2},{"$f":"Forecast!DQ322","v":5.4568469602732504E-2},{"$f":"Forecast!DR322","v":5.4678754128523605E-2},{"$f":"Forecast!DS322","v":5.4789112079668328E-2},{"$f":"Forecast!DT322","v":5.4899543445923883E-2},{"$f":"Forecast!DU322","v":5.5010048217010839E-2},{"$f":"Forecast!DV322","v":5.5120626382612357E-2},{"$f":"Forecast!DW322","v":5.5231277932375082E-2},{"$f":"Forecast!DX322","v":5.5342002855908068E-2},{"$f":"Forecast!DY322","v":5.5452801142784128E-2},{"$f":"Forecast!DZ322","v":5.5563672782538896E-2},{"$f":"Forecast!EA322","v":5.5674617764671482E-2},{"$f":"Forecast!EB322","v":5.578563607864389E-2},{"$f":"Forecast!EC322","v":5.589672771388185E-2},{"$f":"Forecast!ED322","v":5.6007892659774169E-2},{"$f":"Forecast!EE322","v":5.6119130905673005E-2},{"$f":"Forecast!EF322","v":5.6230442440894403E-2},{"$f":"Forecast!EG322","v":5.6341827254717231E-2},{"$f":"Forecast!EH322","v":5.6453285336384613E-2},{"$f":"Forecast!EI322","v":5.6564816675102755E-2},{"$f":"Forecast!EJ322","v":5.6676421260041722E-2},{"$f":"Forecast!EK322","v":5.6788099080335344E-2},{"$f":"Forecast!EL322","v":5.6899850125081135E-2},{"$f":"Forecast!EM322","v":5.7011674383340226E-2},{"$f":"Forecast!EN322","v":5.7123571844137688E-2},{"$f":"Forecast!EO322","v":5.7235542496462885E-2},{"$f":"Forecast!EP322","v":5.7347586329268313E-2},{"$f":"Forecast!EQ322","v":5.7459703331471108E-2},{"$f":"Forecast!ER322","v":5.7571893491952304E-2},{"$f":"Forecast!ES322","v":5.7684156799556741E-2},{"$f":"Forecast!ET322","v":5.7796493243093799E-2},{"$f":"Forecast!EU322","v":5.7908902811336795E-2},{"$f":"Forecast!EV322","v":5.8021385493023193E-2},{"$f":"Forecast!EW322","v":5.8133941276854888E-2},{"$f":"Forecast!EX322","v":5.8246570151498311E-2},{"$f":"Forecast!EY322","v":5.8359272105583691E-2},{"$f":"Forecast!EZ322","v":5.8472047127706296E-2},{"$f":"Forecast!FA322","v":5.8584895206425507E-2},{"$f":"Forecast!FB322","v":5.8697816330265377E-2},{"$f":"Forecast!FC322","v":5.8810810487714249E-2},{"$f":"Forecast!FD322","v":5.8923877667225628E-2},{"$f":"Forecast!FE322","v":5.9037017857217065E-2},{"$f":"Forecast!FF322","v":5.9150231046071443E-2},{"$f":"Forecast!FG322","v":5.9263517222135985E-2},{"$f":"Forecast!FH322","v":5.937687637372293E-2},{"$f":"Forecast!FI322","v":5.9490308489109342E-2},{"$f":"Forecast!FJ322","v":5.9603813556536905E-2},{"$f":"Forecast!FK322","v":5.9717391564212977E-2},{"$f":"Forecast!FL322","v":5.9831042500309337E-2},{"$f":"Forecast!FM322","v":5.9944766352962975E-2},{"$f":"Forecast!FN322","v":6.0058563110276145E-2},{"$f":"Forecast!FO322","v":6.0172432760316072E-2},{"$f":"Forecast!FP322","v":6.0286375291115302E-2},{"$f":"Forecast!FQ322","v":6.0400390690671817E-2},{"$f":"Forecast!FR322","v":6.0514478946948509E-2},{"$f":"Forecast!FS322","v":6.0628640047873897E-2},{"$f":"Forecast!FT322","v":6.0742873981342087E-2},{"$f":"Forecast!FU322","v":6.0857180735212221E-2},{"$f":"Forecast!FV322","v":6.055336322250994E-2},{"$f":"Forecast!FW322","v":6.0253128432321057E-2},{"$f":"Forecast!FX322","v":5.9953083297819523E-2},{"$f":"Forecast!FY322","v":5.9653227824847589E-2},{"$f":"Forecast!FZ322","v":5.9353562019081131E-2},{"$f":"Forecast!GA322","v":5.9054085886030269E-2},{"$f":"Forecast!GB322","v":5.8754799431039686E-2},{"$f":"Forecast!GC322","v":5.8455702659287692E-2},{"$f":"Forecast!GD322","v":5.8156795575787346E-2},{"$f":"Forecast!GE322","v":5.7858078185386033E-2},{"$f":"Forecast!GF322","v":5.755955049276567E-2},{"$f":"Forecast!GG322","v":5.7261212502442489E-2},{"$f":"Forecast!GH322","v":5.6963064218767533E-2},{"$f":"Forecast!GI322","v":5.6665105645926452E-2},{"$f":"Forecast!GJ322","v":5.6367336787939627E-2},{"$f":"Forecast!GK322","v":5.6069757648662406E-2},{"$f":"Forecast!GL322","v":5.577236823178483E-2},{"$f":"Forecast!GM322","v":5.5475168540831905E-2},{"$f":"Forecast!GN322","v":5.5178158579163666E-2},{"$f":"Forecast!GO322","v":5.488133834997537E-2},{"$f":"Forecast!GP322","v":5.4584707856297307E-2},{"$f":"Forecast!GQ322","v":5.4288267100995352E-2},{"$f":"Forecast!GR322","v":5.3992016086770088E-2},{"$f":"Forecast!GS322","v":5.3695954816158006E-2},{"$f":"Forecast!GT322","v":5.340008329153078E-2},{"$f":"Forecast!GU322","v":5.3104401515095809E-2},{"$f":"Forecast!GV322","v":5.2808909488896105E-2},{"$f":"Forecast!GW322","v":5.2513607214810035E-2},{"$f":"Forecast!GX322","v":5.2218494694552302E-2},{"$f":"Forecast!GY322","v":5.1923571929672868E-2},{"$f":"Forecast!GZ322","v":5.1628838921558062E-2},{"$f":"Forecast!HA322","v":5.1334295671429983E-2},{"$f":"Forecast!HB322","v":5.1039942180346673E-2},{"$f":"Forecast!HC322","v":5.0745778449202653E-2},{"$f":"Forecast!HD322","v":5.045180447872858E-2},{"$f":"Forecast!HE322","v":5.0158020269491302E-2},{"$f":"Forecast!HF322","v":4.9864425821893814E-2},{"$f":"Forecast!HG322","v":4.9571021136176383E-2},{"$f":"Forecast!HH322","v":4.9277806212414961E-2},{"$f":"Forecast!HI322","v":4.8984781050522459E-2},{"$f":"Forecast!HJ322","v":4.8691945650248522E-2},{"$f":"Forecast!HK322","v":4.8399300011179626E-2},{"$f":"Forecast!HL322","v":4.8106844132738934E-2},{"$f":"Forecast!HM322","v":4.7814578014186739E-2},{"$f":"Forecast!HN322","v":4.7522501654620228E-2},{"$f":"Forecast!HO322","v":4.7230615052973678E-2},{"$f":"Forecast!HP322","v":4.6938918208018793E-2},{"$f":"Forecast!HQ322","v":4.6647411118364394E-2},{"$f":"Forecast!HR322","v":4.6356093782456434E-2},{"$f":"Forecast!HS322","v":4.6064966198578701E-2},{"$f":"Forecast!HT322","v":4.5774028364852365E-2},{"$f":"Forecast!HU322","v":4.5483280279236218E-2},{"$f":"Forecast!HV322","v":4.5192721939526746E-2},{"$f":"Forecast!HW322","v":4.4902353343358119E-2},{"$f":"Forecast!HX322","v":4.4612174488202525E-2},{"$f":"Forecast!HY322","v":4.4322185371369963E-2},{"$f":"Forecast!HZ322","v":4.4032385990008582E-2},{"$f":"Forecast!IA322","v":4.3742776341104586E-2},{"$f":"Forecast!IB322","v":4.3453356421482722E-2},{"$f":"Forecast!IC322","v":4.316412622780566E-2},{"$f":"Forecast!ID322","v":4.2875085756574394E-2},{"$f":"Forecast!IE322","v":4.2586235004128642E-2},{"$f":"Forecast!IF322","v":4.2297573966646823E-2},{"$f":"Forecast!IG322","v":4.2009102640145679E-2},{"$f":"Forecast!IH322","v":4.1720821020481025E-2},{"$f":"Forecast!II322","v":4.1432729103347173E-2},{"$f":"Forecast!IJ322","v":4.1144826884277508E-2},{"$f":"Forecast!IK322","v":4.0857114358644649E-2},{"$f":"Forecast!IL322","v":4.0569591521660127E-2},{"$f":"Forecast!IM322","v":4.0282258368374714E-2},{"$f":"Forecast!IN322","v":3.999511489367847E-2},{"$f":"Forecast!IO322","v":3.9708161092300791E-2},{"$f":"Forecast!IP322","v":3.9421396958810792E-2},{"$f":"Forecast!IQ322","v":3.9134822487616856E-2},{"$f":"Forecast!IR322","v":3.8848437672967119E-2},{"$f":"Forecast!IS322","v":3.8562242508949719E-2}]
[]
[]
[null,null,null,null,"Normal Method",null,null,null,null,{"$f":"J162*J177","v":877945.52811938443},860763.38326633559,885768.62493234547,850234.84084690479,858016.40810092888,61777.181383266885,61777.181383266885,61777.181383266885,111198.9264898804,128775.03447949966,144983.53886447271,159405.42578900256,172032.29377739772,1091819.8780047847,763250.98651385587,770080.70140417444,783088.18884314189,794787.84698595037,804511.25062197924,813273.80984403507,750785.68490502425,751756.59681192425,752695.1462078403,753587.93804318795,754450.87541997049,755271.6327900053,756057.95479560457,756831.1424929637,757555.84748585499,758256.15282772353,758922.03905819706,759565.45308578946,760177.18400448747,760763.05731397576,761329.09571482742,761867.18951901526,762387.03162604966,763056.40678704844,763734.05835543433,764416.41250928643,765110.17506534257,765811.27797124384,766522.08587066608,767240.42852328066,767968.72875395359,768706.08302427561,769451.27606138517,770206.82131004345,770970.41451322823,771744.63121929881,772528.51302232558,773319.35149176058,774122.35917953355,774933.9638975329,775756.9032532475,776588.67163314018,777432.07471102313,778286.07184224704,779149.2611508905,780024.55438475101,780909.28994784004,781806.45233067055,782714.93734584667,783629.97271653858,{"$f":"BV162*BV177","v":784560.53572695318},785501.19454986427,786455.12249735324,787419.42438996944,788397.35337731801,789387.71038095059,790388.87717448466,791404.23140211822,792430.69600161957,793453.06443222461,794484.65043904854,795521.73382129986,796571.24921642127,797628.96311600693,798697.29173040099,799773.98672679556,800861.50773114664,801958.90670633968,803064.93273890123,804182.11254904512,805308.09763055074,806445.46036313567,807593.21139445249,808747.21924869332,809915.19447954092,811092.43566232757,812281.6324463659,813480.28900724591,814691.14399671636,815913.14743567898,817144.91183886374,818389.25162191712,819643.55845329212,820768.92978849751,821878.69591338781,822978.91094378848,824059.11659396847,825127.12753846671,826177.9474282522,827216.86189110158,828239.01019568508,829246.83567133441,830243.18367334001,831223.39193061076,832192.40049026592,833225.55713319697,834259.99642740958,835295.71996529936,836332.72934123897,837371.02615158039,838410.6119946579,839451.48847079033,840493.65718228254,841537.11973342719,842581.87773051229,843627.93278181716,844675.28649761889,845723.94049019483,846773.89637382014,847825.15576477826,848877.72028135695,849931.5915438541,850986.77117457672,852043.26079785184,{"$f":"EH162*EH177","v":853101.06204001524},854160.17652942904,855220.6058964699,856282.35177354387,857345.41579508374,858409.79959754646,859475.50481942645,860542.5331012496,861610.88608557708,862680.5654170108,863751.57274219696,864823.90970981854,865897.57797061501,866972.5791773689,868048.9149849161,869126.58705014724,870205.59703200939,871285.94659150997,872367.63739171776,873450.67109776742,874535.04937686014,875620.77389826567,876707.84633332805,877796.26835546584,878886.04164017458,879977.16786502954,881069.64870968985,882163.4858558987,883258.68098748859,884355.23579038202,885453.15195259405,886552.43116423348,887653.07511751296,888755.08550673933,889858.46402832819,890963.21238079795,892069.33226477657,893176.82538300438,894285.69344033452,895395.9381437375,888961.47874719906,888590.2265748299,888219.12944649463,887848.18729744735,887477.40006296069,887106.76767834125,886736.29007891903,886365.96720005304,885995.79897712625,885625.78534555086,885255.92624076747,884886.22159824113,884516.67135346285,884147.27544195426,883778.03379926225,883408.94636095909,883040.01306264533,882671.23383994924,882302.60862852389,881934.13736405165,881565.81998224044,881197.65641882329,880829.64660956315,880461.79049024859,{"$f":"GT162*GT177","v":880094.08799669612},879726.53906474449,879359.14363026584,878991.90162915352,878624.81299733149,878257.87767074921,877891.09558538196,877524.46667723125,877157.9908823286,876791.66813672846,876425.49837651534,876059.4815377976,875693.61755671201,875327.90636942012,874962.34791211376,874596.94212100736,874231.68893234443,873866.58828239609,873501.64010745415,873136.84434384468,872772.20092791622,872407.70979604416,872043.37088463292,871679.18413010903,871315.14946892671,870951.26683757326,870587.53617255238,870223.95741040283,869860.53048768255,869497.25534098281,869134.13190691709,868771.16012212483,868408.33992327738,868045.67124706379,867683.15403020836,867320.78820945718,866958.57372158195,866596.51050338498,866234.59849169012,865872.83762334962,865511.22783524345,865149.76906427718,864788.46124738117,864427.30432151374,864066.29822365858,863705.44289082836,863344.73826005764,862984.18426840962,862623.78085297358,862263.52795086731,861903.42549923062,861543.473435233]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Inventory Balance"]
[null,null,null,null,"Opening Balance","USD 000",null,null,{"$f":"G409","v":0},{"$f":"I409","v":5510000},5400000,5180000,5260000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,{"$f":"BR409","v":5190000},5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,{"$f":"CS409","v":5190000},{"$f":"CT409","v":5190000},{"$f":"CU409","v":5190000},{"$f":"CV409","v":5190000},{"$f":"CW409","v":5190000},{"$f":"CX409","v":5190000},{"$f":"CY409","v":5190000},{"$f":"CZ409","v":5190000},{"$f":"DA409","v":5190000},{"$f":"DB409","v":5190000},{"$f":"DC409","v":5190000},{"$f":"DD409","v":5190000},{"$f":"DE409","v":5190000},{"$f":"DF409","v":5190000},{"$f":"DG409","v":5190000},{"$f":"DH409","v":5190000},{"$f":"DI409","v":5190000},{"$f":"DJ409","v":5190000},{"$f":"DK409","v":5190000},{"$f":"DL409","v":5190000},{"$f":"DM409","v":5190000},{"$f":"DN409","v":5190000},{"$f":"DO409","v":5190000},{"$f":"DP409","v":5190000},{"$f":"DQ409","v":5190000},{"$f":"DR409","v":5190000},{"$f":"DS409","v":5190000},{"$f":"DT409","v":5190000},{"$f":"DU409","v":5190000},{"$f":"DV409","v":5190000},{"$f":"DW409","v":5190000},{"$f":"DX409","v":5190000},{"$f":"DY409","v":5190000},{"$f":"DZ409","v":5190000},{"$f":"EA409","v":5190000},{"$f":"EB409","v":5190000},{"$f":"EC409","v":5190000},{"$f":"ED409","v":5190000},{"$f":"EE409","v":5190000},{"$f":"EF409","v":5190000},{"$f":"EG409","v":5190000},{"$f":"EH409","v":5190000},{"$f":"EI409","v":5190000},{"$f":"EJ409","v":5190000},{"$f":"EK409","v":5190000},{"$f":"EL409","v":5190000},{"$f":"EM409","v":5190000},{"$f":"EN409","v":5190000},{"$f":"EO409","v":5190000},{"$f":"EP409","v":5190000},{"$f":"EQ409","v":5190000},{"$f":"ER409","v":5190000},{"$f":"ES409","v":5190000},{"$f":"ET409","v":5190000},{"$f":"EU409","v":5190000},{"$f":"EV409","v":5190000},{"$f":"EW409","v":5190000},{"$f":"EX409","v":5190000},{"$f":"EY409","v":5190000},{"$f":"EZ409","v":5190000},{"$f":"FA409","v":5190000},{"$f":"FB409","v":5190000},{"$f":"FC409","v":5190000},{"$f":"FD409","v":5190000},{"$f":"FE409","v":5190000},{"$f":"FF409","v":5190000},{"$f":"FG409","v":5190000},{"$f":"FH409","v":5190000},{"$f":"FI409","v":5190000},{"$f":"FJ409","v":5190000},{"$f":"FK409","v":5190000},{"$f":"FL409","v":5190000},{"$f":"FM409","v":5190000},{"$f":"FN409","v":5190000},{"$f":"FO409","v":5190000},{"$f":"FP409","v":5190000},{"$f":"FQ409","v":5190000},{"$f":"FR409","v":5190000},{"$f":"FS409","v":5190000},{"$f":"FT409","v":5190000},{"$f":"FU409","v":5190000},{"$f":"FV409","v":5190000},{"$f":"FW409","v":5190000},{"$f":"FX409","v":5190000},{"$f":"FY409","v":5190000},{"$f":"FZ409","v":5190000},{"$f":"GA409","v":5190000},{"$f":"GB409","v":5190000},{"$f":"GC409","v":5190000},{"$f":"GD409","v":5190000},{"$f":"GE409","v":5190000},{"$f":"GF409","v":5190000},{"$f":"GG409","v":5190000},{"$f":"GH409","v":5190000},{"$f":"GI409","v":5190000},{"$f":"GJ409","v":5190000},{"$f":"GK409","v":5190000},{"$f":"GL409","v":5190000},{"$f":"GM409","v":5190000},{"$f":"GN409","v":5190000},{"$f":"GO409","v":5190000},{"$f":"GP409","v":5190000},{"$f":"GQ409","v":5190000},{"$f":"GR409","v":5190000},{"$f":"GS409","v":5190000},{"$f":"GT409","v":5190000},{"$f":"GU409","v":5190000},{"$f":"GV409","v":5190000},{"$f":"GW409","v":5190000},{"$f":"GX409","v":5190000},{"$f":"GY409","v":5190000},{"$f":"GZ409","v":5190000},{"$f":"HA409","v":5190000},{"$f":"HB409","v":5190000},{"$f":"HC409","v":5190000},{"$f":"HD409","v":5190000},{"$f":"HE409","v":5190000},{"$f":"HF409","v":5190000},{"$f":"HG409","v":5190000},{"$f":"HH409","v":5190000},{"$f":"HI409","v":5190000},{"$f":"HJ409","v":5190000},{"$f":"HK409","v":5190000},{"$f":"HL409","v":5190000},{"$f":"HM409","v":5190000},{"$f":"HN409","v":5190000},{"$f":"HO409","v":5190000},{"$f":"HP409","v":5190000},{"$f":"HQ409","v":5190000},{"$f":"HR409","v":5190000},{"$f":"HS409","v":5190000},{"$f":"HT409","v":5190000},{"$f":"HU409","v":5190000},{"$f":"HV409","v":5190000},{"$f":"HW409","v":5190000},{"$f":"HX409","v":5190000},{"$f":"HY409","v":5190000},{"$f":"HZ409","v":5190000},{"$f":"IA409","v":5190000},{"$f":"IB409","v":5190000},{"$f":"IC409","v":5190000},{"$f":"ID409","v":5190000},{"$f":"IE409","v":5190000},{"$f":"IF409","v":5190000},{"$f":"IG409","v":5190000},{"$f":"IH409","v":5190000},{"$f":"II409","v":5190000},{"$f":"IJ409","v":5190000},{"$f":"IK409","v":5190000},{"$f":"IL409","v":5190000},{"$f":"IM409","v":5190000},{"$f":"IN409","v":5190000},{"$f":"IO409","v":5190000},{"$f":"IP409","v":5190000},{"$f":"IQ409","v":5190000},{"$f":"IR409","v":5190000}]
[null,null,null,null,"Add: Purchases","USD 000",null,null,{"$f":"IF(I4,I409-I406+I408)","v":22010000},15510000,14960000,15300000,15100000,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BU4,BU409-BU406+BU408)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EG4,EG409-EG406+EG408)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GS4,GS409-GS406+GS408)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Less: Cost of Goods Sold","USD 000",null,null,{"$f":"I148","v":16500000},15620000,15180000,15220000,15170000,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU148","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EG148","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GS148","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,"Closing Balance","USD 000",null,null,{"$f":"IF(I4,I153,I406+I407-I408)","v":5510000},5400000,5180000,5260000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,{"$f":"IF(BU4,BU153,BU406+BU407-BU408)","v":5190000},5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,{"$f":"IF(EG4,EG153,EG406+EG407-EG408)","v":5190000},5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,{"$f":"IF(GS4,GS153,GS406+GS407-GS408)","v":5190000},5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000,5190000]
[]
[null,null,null,null,"Future Period Counter","Period",null,null,{"$f":"IF(NOT(I4),G411+1,0)","v":0},{"$f":"IF(NOT(J4),I411+1,0)","v":0},0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,{"$f":"IF(NOT(BV4),BU411+1,0)","v":61},62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,{"$f":"IF(NOT(EH4),EG411+1,0)","v":125},126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,{"$f":"IF(NOT(GT4),GS411+1,0)","v":189},190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240]
[null,null,null,null,"Annual/Monthly Flag for Lagged Units","Flag",{"$f":"Scenarios!K104","v":4},null,{"$f":"I411<=$G$412","v":true},true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AO411<=$G$412","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BU411<=$G$412","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"CT411<=$G$412","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"DH411<=$G$412","v":false},{"$f":"DI411<=$G$412","v":false},{"$f":"DJ411<=$G$412","v":false},{"$f":"DK411<=$G$412","v":false},{"$f":"DL411<=$G$412","v":false},{"$f":"DM411<=$G$412","v":false},{"$f":"DN411<=$G$412","v":false},{"$f":"DO411<=$G$412","v":false},{"$f":"DP411<=$G$412","v":false},{"$f":"DQ411<=$G$412","v":false},{"$f":"DR411<=$G$412","v":false},{"$f":"DS411<=$G$412","v":false},{"$f":"DT411<=$G$412","v":false},{"$f":"DU411<=$G$412","v":false},{"$f":"DV411<=$G$412","v":false},{"$f":"DW411<=$G$412","v":false},{"$f":"DX411<=$G$412","v":false},{"$f":"DY411<=$G$412","v":false},{"$f":"DZ411<=$G$412","v":false},{"$f":"EA411<=$G$412","v":false},{"$f":"EB411<=$G$412","v":false},{"$f":"EC411<=$G$412","v":false},{"$f":"ED411<=$G$412","v":false},{"$f":"EE411<=$G$412","v":false},{"$f":"EF411<=$G$412","v":false},{"$f":"EG411<=$G$412","v":false},{"$f":"EH411<=$G$412","v":false},{"$f":"EI411<=$G$412","v":false},{"$f":"EJ411<=$G$412","v":false},{"$f":"EK411<=$G$412","v":false},{"$f":"EL411<=$G$412","v":false},{"$f":"EM411<=$G$412","v":false},{"$f":"EN411<=$G$412","v":false},{"$f":"EO411<=$G$412","v":false},{"$f":"EP411<=$G$412","v":false},{"$f":"EQ411<=$G$412","v":false},{"$f":"ER411<=$G$412","v":false},{"$f":"ES411<=$G$412","v":false},{"$f":"ET411<=$G$412","v":false},{"$f":"EU411<=$G$412","v":false},{"$f":"EV411<=$G$412","v":false},{"$f":"EW411<=$G$412","v":false},{"$f":"EX411<=$G$412","v":false},{"$f":"EY411<=$G$412","v":false},{"$f":"EZ411<=$G$412","v":false},{"$f":"FA411<=$G$412","v":false},{"$f":"FB411<=$G$412","v":false},{"$f":"FC411<=$G$412","v":false},{"$f":"FD411<=$G$412","v":false},{"$f":"FE411<=$G$412","v":false},{"$f":"FF411<=$G$412","v":false},{"$f":"FG411<=$G$412","v":false},{"$f":"FH411<=$G$412","v":false},{"$f":"FI411<=$G$412","v":false},{"$f":"FJ411<=$G$412","v":false},{"$f":"FK411<=$G$412","v":false},{"$f":"FL411<=$G$412","v":false},{"$f":"FM411<=$G$412","v":false},{"$f":"FN411<=$G$412","v":false},{"$f":"FO411<=$G$412","v":false},{"$f":"FP411<=$G$412","v":false},{"$f":"FQ411<=$G$412","v":false},{"$f":"FR411<=$G$412","v":false},{"$f":"FS411<=$G$412","v":false},{"$f":"FT411<=$G$412","v":false},{"$f":"FU411<=$G$412","v":false},{"$f":"FV411<=$G$412","v":false},{"$f":"FW411<=$G$412","v":false},{"$f":"FX411<=$G$412","v":false},{"$f":"FY411<=$G$412","v":false},{"$f":"FZ411<=$G$412","v":false},{"$f":"GA411<=$G$412","v":false},{"$f":"GB411<=$G$412","v":false},{"$f":"GC411<=$G$412","v":false},{"$f":"GD411<=$G$412","v":false},{"$f":"GE411<=$G$412","v":false},{"$f":"GF411<=$G$412","v":false},{"$f":"GG411<=$G$412","v":false},{"$f":"GH411<=$G$412","v":false},{"$f":"GI411<=$G$412","v":false},{"$f":"GJ411<=$G$412","v":false},{"$f":"GK411<=$G$412","v":false},{"$f":"GL411<=$G$412","v":false},{"$f":"GM411<=$G$412","v":false},{"$f":"GN411<=$G$412","v":false},{"$f":"GO411<=$G$412","v":false},{"$f":"GP411<=$G$412","v":false},{"$f":"GQ411<=$G$412","v":false},{"$f":"GR411<=$G$412","v":false},{"$f":"GS411<=$G$412","v":false},{"$f":"GT411<=$G$412","v":false},{"$f":"GU411<=$G$412","v":false},{"$f":"GV411<=$G$412","v":false},{"$f":"GW411<=$G$412","v":false},{"$f":"GX411<=$G$412","v":false},{"$f":"GY411<=$G$412","v":false},{"$f":"GZ411<=$G$412","v":false},{"$f":"HA411<=$G$412","v":false},{"$f":"HB411<=$G$412","v":false},{"$f":"HC411<=$G$412","v":false},{"$f":"HD411<=$G$412","v":false},{"$f":"HE411<=$G$412","v":false},{"$f":"HF411<=$G$412","v":false},{"$f":"HG411<=$G$412","v":false},{"$f":"HH411<=$G$412","v":false},{"$f":"HI411<=$G$412","v":false},{"$f":"HJ411<=$G$412","v":false},{"$f":"HK411<=$G$412","v":false},{"$f":"HL411<=$G$412","v":false},{"$f":"HM411<=$G$412","v":false},{"$f":"HN411<=$G$412","v":false},{"$f":"HO411<=$G$412","v":false},{"$f":"HP411<=$G$412","v":false},{"$f":"HQ411<=$G$412","v":false},{"$f":"HR411<=$G$412","v":false},{"$f":"HS411<=$G$412","v":false},{"$f":"HT411<=$G$412","v":false},{"$f":"HU411<=$G$412","v":false},{"$f":"HV411<=$G$412","v":false},{"$f":"HW411<=$G$412","v":false},{"$f":"HX411<=$G$412","v":false},{"$f":"HY411<=$G$412","v":false},{"$f":"HZ411<=$G$412","v":false},{"$f":"IA411<=$G$412","v":false},{"$f":"IB411<=$G$412","v":false},{"$f":"IC411<=$G$412","v":false},{"$f":"ID411<=$G$412","v":false},{"$f":"IE411<=$G$412","v":false},{"$f":"IF411<=$G$412","v":false},{"$f":"IG411<=$G$412","v":false},{"$f":"IH411<=$G$412","v":false},{"$f":"II411<=$G$412","v":false},{"$f":"IJ411<=$G$412","v":false},{"$f":"IK411<=$G$412","v":false},{"$f":"IL411<=$G$412","v":false},{"$f":"IM411<=$G$412","v":false},{"$f":"IN411<=$G$412","v":false},{"$f":"IO411<=$G$412","v":false},{"$f":"IP411<=$G$412","v":false},{"$f":"IQ411<=$G$412","v":false},{"$f":"IR411<=$G$412","v":false},{"$f":"IS411<=$G$412","v":false}]
[null,null,null,null,"Units Purchased","Units",null,null,{"$f":"IF(I412,OFFSET(I139,0,-I411),0)","v":223432.34323432343},212706.27062706274,211551.15511551153,212376.23762376237,208993.399339934,208993.399339934,208993.399339934,208993.399339934,208993.399339934,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(BU412,OFFSET(BU139,0,-BU411),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(EG412,OFFSET(EG139,0,-EG411),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(GS412,OFFSET(GS139,0,-GS411),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Valuation","index":6,"n_rows":115,"n_cols":253,"rows_kept":115,"cut":false,"hidden":false,"merged":[]}
[null,"Profit and Loss",null,null,null,"Units","Driver"]
[null,null,"All values USD millions."]
[null,null,"Period",null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245]
[null,null,"Historic Dates",null,null,null,null,null,"2016-02-29","2017-02-28","2018-02-28","2019-02-28","2020-02-29"]
[null,null,"Model Date",null,null,null,{"$f":"'Model Parameters'!G5","v":1},null,{"$f":"'Model Parameters'!G36","v":"2020-02-29"},{"$f":"EOMONTH(I5,1)","v":"2020-03-31"},{"$f":"EOMONTH(J5,1)","v":"2020-04-30"},"2020-05-31","2020-06-30","2020-07-31","2020-08-31","2020-09-30","2020-10-31","2020-11-30","2020-12-31","2021-01-31","2021-02-28","2021-03-31","2021-04-30","2021-05-31","2021-06-30","2021-07-31","2021-08-31","2021-09-30","2021-10-31","2021-11-30","2021-12-31","2022-01-31","2022-02-28","2022-03-31","2022-04-30","2022-05-31","2022-06-30","2022-07-31","2022-08-31","2022-09-30","2022-10-31","2022-11-30","2022-12-31","2023-01-31","2023-02-28","2023-03-31","2023-04-30","2023-05-31","2023-06-30","2023-07-31","2023-08-31","2023-09-30","2023-10-31","2023-11-30","2023-12-31","2024-01-31","2024-02-29","2024-03-31","2024-04-30","2024-05-31","2024-06-30","2024-07-31","2024-08-31","2024-09-30","2024-10-31","2024-11-30","2024-12-31","2025-01-31","2025-02-28","2025-03-31","2025-04-30","2025-05-31","2025-06-30","2025-07-31",{"$f":"EOMONTH(BV5,1)","v":"2025-08-31"},"2025-09-30","2025-10-31","2025-11-30","2025-12-31","2026-01-31","2026-02-28","2026-03-31","2026-04-30","2026-05-31","2026-06-30","2026-07-31","2026-08-31","2026-09-30","2026-10-31","2026-11-30","2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30",{"$f":"EOMONTH(EH5,1)","v":"2030-12-31"},"2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31","2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31",{"$f":"EOMONTH(GT5,1)","v":"2036-04-30"},"2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31","2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30"]
[null,null,"Explicit Period",null,null,null,{"$f":"'Model Parameters'!G38","v":"2020-03-31"},{"$f":"'Model Parameters'!G39","v":"2030-02-28"},{"$f":"AND(I5>=$G$6,I5<=$H$6)","v":false},{"$f":"AND(J5>=$G$6,J5<=$H$6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BV5>=$G$6,BV5<=$H$6)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,{"$f":"AND(EH5>=$G$6,EH5<=$H$6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GT5>=$G$6,GT5<=$H$6)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"Terminal Period",null,null,null,{"$f":"'Model Parameters'!G39","v":"2030-02-28"},null,{"$f":"I5=$G$7","v":false},{"$f":"J5=$G$7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BV5=$G$7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,{"$f":"EH5=$G$7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GT5=$G$7","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Valuation Paramaters"]
[null,null,"WACC",null,null,"% p.a.",{"$f":"'Model Parameters'!G42","v":7.4999999999999997E-2},null,null,null,"Valuation - Growth ",null,{"$f":"H85","v":6.195898018913498}]
[null,null,"Terminal Growth Rate",null,null,"% p.a.",{"$f":"'Model Parameters'!G43","v":5.0000000000000001E-3},null,null,null,"Valuation - EV/EBITDA",null,{"$f":"H95","v":5.8157984989415494}]
[null,null,"Terminal ROIC",null,null,"% p.a.",{"$f":"'Model Parameters'!G44","v":0.06},null,null,null,"Valuation - Value Driver",null,{"$f":"H105","v":15.925091029422941}]
[null,null,"EV/EBITDA",null,null,"x",{"$f":"'Model Parameters'!G45","v":6.5},null,null,null,"Valuation - Value Driver",null,{"$f":"H115","v":8.7051093819908019}]
[null,null,"WACC-G",null,null,"%",{"$f":"(G10-G11)","v":6.9999999999999993E-2}]
[null,null,"1-G/ROIC",null,null,"Factor",{"$f":"1-G11/G12","v":0.91666666666666663}]
[]
[null,"Free Cash Flow"]
[]
[null,null,"Free Cash Flow"]
[null,null,null,"EBITDA",null,null,null,{"$f":"SUM(I20:IS20)","v":14296763.355572715},{"$f":"LOOKUP(I5,Forecast!8:8,Forecast!307:307)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!8:8,Forecast!307:307)*J6","v":-143540.72876176122},{"$f":"LOOKUP(K5,Forecast!8:8,Forecast!307:307)*K6","v":-172595.52194828319},{"$f":"LOOKUP(L5,Forecast!8:8,Forecast!307:307)*L6","v":-172834.3130569472},{"$f":"LOOKUP(M5,Forecast!8:8,Forecast!307:307)*M6","v":-173073.30225193733},{"$f":"LOOKUP(N5,Forecast!8:8,Forecast!307:307)*N6","v":-81100.649697573506},{"$f":"LOOKUP(O5,Forecast!8:8,Forecast!307:307)*O6","v":-48546.267263299029},{"$f":"LOOKUP(P5,Forecast!8:8,Forecast!307:307)*P6","v":-18543.778912450653},{"$f":"LOOKUP(Q5,Forecast!8:8,Forecast!307:307)*Q6","v":8125.0127964746207},{"$f":"LOOKUP(R5,Forecast!8:8,Forecast!307:307)*R6","v":31444.432098112069},{"$f":"LOOKUP(S5,Forecast!8:8,Forecast!307:307)*S6","v":51298.105462195235},{"$f":"LOOKUP(T5,Forecast!8:8,Forecast!307:307)*T6","v":67932.026221939712},{"$f":"LOOKUP(U5,Forecast!8:8,Forecast!307:307)*U6","v":82009.390932392562},{"$f":"LOOKUP(V5,Forecast!8:8,Forecast!307:307)*V6","v":94708.216249237186},{"$f":"LOOKUP(W5,Forecast!8:8,Forecast!307:307)*W6","v":106155.08963694889},{"$f":"LOOKUP(X5,Forecast!8:8,Forecast!307:307)*X6","v":116378.52044710051},{"$f":"LOOKUP(Y5,Forecast!8:8,Forecast!307:307)*Y6","v":125512.75963735324},{"$f":"LOOKUP(Z5,Forecast!8:8,Forecast!307:307)*Z6","v":125959.45080072363},{"$f":"LOOKUP(AA5,Forecast!8:8,Forecast!307:307)*AA6","v":126377.5782982274},{"$f":"LOOKUP(AB5,Forecast!8:8,Forecast!307:307)*AB6","v":126769.14932536066},{"$f":"LOOKUP(AC5,Forecast!8:8,Forecast!307:307)*AC6","v":127134.30931644049},{"$f":"LOOKUP(AD5,Forecast!8:8,Forecast!307:307)*AD6","v":127474.91874296044},{"$f":"LOOKUP(AE5,Forecast!8:8,Forecast!307:307)*AE6","v":127791.12230984517},{"$f":"LOOKUP(AF5,Forecast!8:8,Forecast!307:307)*AF6","v":128083.88543938333},{"$f":"LOOKUP(AG5,Forecast!8:8,Forecast!307:307)*AG6","v":128356.319792561},{"$f":"LOOKUP(AH5,Forecast!8:8,Forecast!307:307)*AH6","v":128607.05205748533},{"$f":"LOOKUP(AI5,Forecast!8:8,Forecast!307:307)*AI6","v":128837.61825244257},{"$f":"LOOKUP(AJ5,Forecast!8:8,Forecast!307:307)*AJ6","v":129048.1550098462},{"$f":"LOOKUP(AK5,Forecast!8:8,Forecast!307:307)*AK6","v":129240.08198103821},{"$f":"LOOKUP(AL5,Forecast!8:8,Forecast!307:307)*AL6","v":129413.53087086766},{"$f":"LOOKUP(AM5,Forecast!8:8,Forecast!307:307)*AM6","v":129569.24624013028},{"$f":"LOOKUP(AN5,Forecast!8:8,Forecast!307:307)*AN6","v":129708.48708684533},{"$f":"LOOKUP(AO5,Forecast!8:8,Forecast!307:307)*AO6","v":129831.37666272046},{"$f":"LOOKUP(AP5,Forecast!8:8,Forecast!307:307)*AP6","v":129939.07673810027},{"$f":"LOOKUP(AQ5,Forecast!8:8,Forecast!307:307)*AQ6","v":130050.91678093385},{"$f":"LOOKUP(AR5,Forecast!8:8,Forecast!307:307)*AR6","v":130166.95335223735},{"$f":"LOOKUP(AS5,Forecast!8:8,Forecast!307:307)*AS6","v":130286.84008108033},{"$f":"LOOKUP(AT5,Forecast!8:8,Forecast!307:307)*AT6","v":130411.03360680665},{"$f":"LOOKUP(AU5,Forecast!8:8,Forecast!307:307)*AU6","v":130539.45508854184},{"$f":"LOOKUP(AV5,Forecast!8:8,Forecast!307:307)*AV6","v":130672.30034519965},{"$f":"LOOKUP(AW5,Forecast!8:8,Forecast!307:307)*AW6","v":130809.48887079884},{"$f":"LOOKUP(AX5,Forecast!8:8,Forecast!307:307)*AX6","v":130951.22152399784},{"$f":"LOOKUP(AY5,Forecast!8:8,Forecast!307:307)*AY6","v":131097.56072778022},{"$f":"LOOKUP(AZ5,Forecast!8:8,Forecast!307:307)*AZ6","v":131248.4234072041},{"$f":"LOOKUP(BA5,Forecast!8:8,Forecast!307:307)*BA6","v":131404.01829028316},{"$f":"LOOKUP(BB5,Forecast!8:8,Forecast!307:307)*BB6","v":131564.26055843267},{"$f":"LOOKUP(BC5,Forecast!8:8,Forecast!307:307)*BC6","v":131729.36434629699},{"$f":"LOOKUP(BD5,Forecast!8:8,Forecast!307:307)*BD6","v":131899.39673689497},{"$f":"LOOKUP(BE5,Forecast!8:8,Forecast!307:307)*BE6","v":132074.11469827453},{"$f":"LOOKUP(BF5,Forecast!8:8,Forecast!307:307)*BF6","v":132253.894251697},{"$f":"LOOKUP(BG5,Forecast!8:8,Forecast!307:307)*BG6","v":132438.64609307889},{"$f":"LOOKUP(BH5,Forecast!8:8,Forecast!307:307)*BH6","v":132628.5985175434},{"$f":"LOOKUP(BI5,Forecast!8:8,Forecast!307:307)*BI6","v":132823.66036487836},{"$f":"LOOKUP(BJ5,Forecast!8:8,Forecast!307:307)*BJ6","v":133024.0659001125},{"$f":"LOOKUP(BK5,Forecast!8:8,Forecast!307:307)*BK6","v":133229.88937721006},{"$f":"LOOKUP(BL5,Forecast!8:8,Forecast!307:307)*BL6","v":133441.03677610727},{"$f":"LOOKUP(BM5,Forecast!8:8,Forecast!307:307)*BM6","v":133657.75169160357},{"$f":"LOOKUP(BN5,Forecast!8:8,Forecast!307:307)*BN6","v":133879.93816497619},{"$f":"LOOKUP(BO5,Forecast!8:8,Forecast!307:307)*BO6","v":134107.84620726597},{"$f":"LOOKUP(BP5,Forecast!8:8,Forecast!307:307)*BP6","v":134341.55576757761},{"$f":"LOOKUP(BQ5,Forecast!8:8,Forecast!307:307)*BQ6","v":134580.60788736143},{"$f":"LOOKUP(BR5,Forecast!8:8,Forecast!307:307)*BR6","v":134825.61770511139},{"$f":"LOOKUP(BS5,Forecast!8:8,Forecast!307:307)*BS6","v":135076.48431436531},{"$f":"LOOKUP(BT5,Forecast!8:8,Forecast!307:307)*BT6","v":135333.4744490718},{"$f":"LOOKUP(BU5,Forecast!8:8,Forecast!307:307)*BU6","v":135596.48514802963},{"$f":"LOOKUP(BV5,Forecast!8:8,Forecast!307:307)*BV6","v":135865.79024593334},{"$f":"LOOKUP(BW5,Forecast!8:8,Forecast!307:307)*BW6","v":136141.47844555113},{"$f":"LOOKUP(BX5,Forecast!8:8,Forecast!307:307)*BX6","v":136423.44362537935},{"$f":"LOOKUP(BY5,Forecast!8:8,Forecast!307:307)*BY6","v":136711.97072784626},{"$f":"LOOKUP(BZ5,Forecast!8:8,Forecast!307:307)*BZ6","v":137006.95149268419},{"$f":"LOOKUP(CA5,Forecast!8:8,Forecast!307:307)*CA6","v":137306.63164276048},{"$f":"LOOKUP(CB5,Forecast!8:8,Forecast!307:307)*CB6","v":137611.0601427058},{"$f":"LOOKUP(CC5,Forecast!8:8,Forecast!307:307)*CC6","v":137919.86846366664},{"$f":"LOOKUP(CD5,Forecast!8:8,Forecast!307:307)*CD6","v":138233.52051312919},{"$f":"LOOKUP(CE5,Forecast!8:8,Forecast!307:307)*CE6","v":138551.92515378259},{"$f":"LOOKUP(CF5,Forecast!8:8,Forecast!307:307)*CF6","v":138875.27396915364},{"$f":"LOOKUP(CG5,Forecast!8:8,Forecast!307:307)*CG6","v":139203.47448468197},{"$f":"LOOKUP(CH5,Forecast!8:8,Forecast!307:307)*CH6","v":139536.72196843545},{"$f":"LOOKUP(CI5,Forecast!8:8,Forecast!307:307)*CI6","v":139875.06946814794},{"$f":"LOOKUP(CJ5,Forecast!8:8,Forecast!307:307)*CJ6","v":140218.42246143043},{"$f":"LOOKUP(CK5,Forecast!8:8,Forecast!307:307)*CK6","v":140566.98192550149},{"$f":"LOOKUP(CL5,Forecast!8:8,Forecast!307:307)*CL6","v":140920.65195679059},{"$f":"LOOKUP(CM5,Forecast!8:8,Forecast!307:307)*CM6","v":141279.63742774213},{"$f":"LOOKUP(CN5,Forecast!8:8,Forecast!307:307)*CN6","v":141643.99457948678},{"$f":"LOOKUP(CO5,Forecast!8:8,Forecast!307:307)*CO6","v":142013.31564345816},{"$f":"LOOKUP(CP5,Forecast!8:8,Forecast!307:307)*CP6","v":142388.11804142129},{"$f":"LOOKUP(CQ5,Forecast!8:8,Forecast!307:307)*CQ6","v":142768.30236768513},{"$f":"LOOKUP(CR5,Forecast!8:8,Forecast!307:307)*CR6","v":143154.08353538066},{"$f":"LOOKUP(CS5,Forecast!8:8,Forecast!307:307)*CS6","v":143545.36069563613},{"$f":"LOOKUP(CT5,Forecast!8:8,Forecast!307:307)*CT6","v":143942.35297345975},{"$f":"LOOKUP(CU5,Forecast!8:8,Forecast!307:307)*CU6","v":144345.12142383074},{"$f":"LOOKUP(CV5,Forecast!8:8,Forecast!307:307)*CV6","v":144753.56298968219},{"$f":"LOOKUP(CW5,Forecast!8:8,Forecast!307:307)*CW6","v":145167.9033267214},{"$f":"LOOKUP(CX5,Forecast!8:8,Forecast!307:307)*CX6","v":145588.03788952366},{"$f":"LOOKUP(CY5,Forecast!8:8,Forecast!307:307)*CY6","v":145998.65382611169},{"$f":"LOOKUP(CZ5,Forecast!8:8,Forecast!307:307)*CZ6","v":146399.86265536014},{"$f":"LOOKUP(DA5,Forecast!8:8,Forecast!307:307)*DA6","v":146792.41776863579},{"$f":"LOOKUP(DB5,Forecast!8:8,Forecast!307:307)*DB6","v":147175.77835012309},{"$f":"LOOKUP(DC5,Forecast!8:8,Forecast!307:307)*DC6","v":147550.36624911975},{"$f":"LOOKUP(DD5,Forecast!8:8,Forecast!307:307)*DD6","v":147915.97287231905},{"$f":"LOOKUP(DE5,Forecast!8:8,Forecast!307:307)*DE6","v":148273.00994450133},{"$f":"LOOKUP(DF5,Forecast!8:8,Forecast!307:307)*DF6","v":148621.27559946908},{"$f":"LOOKUP(DG5,Forecast!8:8,Forecast!307:307)*DG6","v":148960.87535258802},{"$f":"LOOKUP(DH5,Forecast!8:8,Forecast!307:307)*DH6","v":149292.20597105916},{"$f":"LOOKUP(DI5,Forecast!8:8,Forecast!307:307)*DI6","v":149615.07531916152},{"$f":"LOOKUP(DJ5,Forecast!8:8,Forecast!307:307)*DJ6","v":149929.87046744279},{"$f":"LOOKUP(DK5,Forecast!8:8,Forecast!307:307)*DK6","v":150245.16348181968},{"$f":"LOOKUP(DL5,Forecast!8:8,Forecast!307:307)*DL6","v":150560.95506919036},{"$f":"LOOKUP(DM5,Forecast!8:8,Forecast!307:307)*DM6","v":150877.24593740457},{"$f":"LOOKUP(DN5,Forecast!8:8,Forecast!307:307)*DN6","v":151194.03679526364},{"$f":"LOOKUP(DO5,Forecast!8:8,Forecast!307:307)*DO6","v":151511.32835252397},{"$f":"LOOKUP(DP5,Forecast!8:8,Forecast!307:307)*DP6","v":151829.12131989584},{"$f":"LOOKUP(DQ5,Forecast!8:8,Forecast!307:307)*DQ6","v":152147.41640904662},{"$f":"LOOKUP(DR5,Forecast!8:8,Forecast!307:307)*DR6","v":152466.21433260036},{"$f":"LOOKUP(DS5,Forecast!8:8,Forecast!307:307)*DS6","v":152785.51580414083},{"$f":"LOOKUP(DT5,Forecast!8:8,Forecast!307:307)*DT6","v":153105.3215382105},{"$f":"LOOKUP(DU5,Forecast!8:8,Forecast!307:307)*DU6","v":153425.63225031435},{"$f":"LOOKUP(DV5,Forecast!8:8,Forecast!307:307)*DV6","v":153746.44865691906},{"$f":"LOOKUP(DW5,Forecast!8:8,Forecast!307:307)*DW6","v":154067.77147545572},{"$f":"LOOKUP(DX5,Forecast!8:8,Forecast!307:307)*DX6","v":154389.60142431979},{"$f":"LOOKUP(DY5,Forecast!8:8,Forecast!307:307)*DY6","v":154711.93922287354},{"$f":"LOOKUP(DZ5,Forecast!8:8,Forecast!307:307)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!8:8,Forecast!307:307)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!8:8,Forecast!307:307)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!8:8,Forecast!307:307)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!8:8,Forecast!307:307)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!8:8,Forecast!307:307)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!8:8,Forecast!307:307)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!8:8,Forecast!307:307)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!8:8,Forecast!307:307)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!8:8,Forecast!307:307)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!8:8,Forecast!307:307)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!8:8,Forecast!307:307)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!8:8,Forecast!307:307)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!8:8,Forecast!307:307)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!8:8,Forecast!307:307)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!8:8,Forecast!307:307)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!8:8,Forecast!307:307)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!8:8,Forecast!307:307)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!8:8,Forecast!307:307)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!8:8,Forecast!307:307)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!8:8,Forecast!307:307)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!8:8,Forecast!307:307)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!8:8,Forecast!307:307)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!8:8,Forecast!307:307)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!8:8,Forecast!307:307)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!8:8,Forecast!307:307)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!8:8,Forecast!307:307)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!8:8,Forecast!307:307)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!8:8,Forecast!307:307)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!8:8,Forecast!307:307)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!8:8,Forecast!307:307)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!8:8,Forecast!307:307)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!8:8,Forecast!307:307)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!8:8,Forecast!307:307)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!8:8,Forecast!307:307)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!8:8,Forecast!307:307)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!8:8,Forecast!307:307)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!8:8,Forecast!307:307)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!8:8,Forecast!307:307)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!8:8,Forecast!307:307)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!8:8,Forecast!307:307)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!8:8,Forecast!307:307)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!8:8,Forecast!307:307)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!8:8,Forecast!307:307)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!8:8,Forecast!307:307)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!8:8,Forecast!307:307)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!8:8,Forecast!307:307)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!8:8,Forecast!307:307)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!8:8,Forecast!307:307)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!8:8,Forecast!307:307)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!8:8,Forecast!307:307)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!8:8,Forecast!307:307)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!8:8,Forecast!307:307)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!8:8,Forecast!307:307)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!8:8,Forecast!307:307)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!8:8,Forecast!307:307)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!8:8,Forecast!307:307)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!8:8,Forecast!307:307)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!8:8,Forecast!307:307)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!8:8,Forecast!307:307)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!8:8,Forecast!307:307)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!8:8,Forecast!307:307)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!8:8,Forecast!307:307)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!8:8,Forecast!307:307)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!8:8,Forecast!307:307)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!8:8,Forecast!307:307)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!8:8,Forecast!307:307)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!8:8,Forecast!307:307)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!8:8,Forecast!307:307)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!8:8,Forecast!307:307)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!8:8,Forecast!307:307)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!8:8,Forecast!307:307)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!8:8,Forecast!307:307)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!8:8,Forecast!307:307)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!8:8,Forecast!307:307)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!8:8,Forecast!307:307)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!8:8,Forecast!307:307)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!8:8,Forecast!307:307)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!8:8,Forecast!307:307)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!8:8,Forecast!307:307)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!8:8,Forecast!307:307)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!8:8,Forecast!307:307)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!8:8,Forecast!307:307)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!8:8,Forecast!307:307)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!8:8,Forecast!307:307)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!8:8,Forecast!307:307)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!8:8,Forecast!307:307)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!8:8,Forecast!307:307)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!8:8,Forecast!307:307)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!8:8,Forecast!307:307)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!8:8,Forecast!307:307)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!8:8,Forecast!307:307)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!8:8,Forecast!307:307)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!8:8,Forecast!307:307)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!8:8,Forecast!307:307)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!8:8,Forecast!307:307)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!8:8,Forecast!307:307)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!8:8,Forecast!307:307)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!8:8,Forecast!307:307)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!8:8,Forecast!307:307)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!8:8,Forecast!307:307)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!8:8,Forecast!307:307)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!8:8,Forecast!307:307)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!8:8,Forecast!307:307)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!8:8,Forecast!307:307)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!8:8,Forecast!307:307)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!8:8,Forecast!307:307)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!8:8,Forecast!307:307)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!8:8,Forecast!307:307)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!8:8,Forecast!307:307)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!8:8,Forecast!307:307)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!8:8,Forecast!307:307)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!8:8,Forecast!307:307)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!8:8,Forecast!307:307)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!8:8,Forecast!307:307)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!8:8,Forecast!307:307)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!8:8,Forecast!307:307)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!8:8,Forecast!307:307)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!8:8,Forecast!307:307)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!8:8,Forecast!307:307)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!8:8,Forecast!307:307)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!8:8,Forecast!307:307)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!8:8,Forecast!307:307)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!8:8,Forecast!307:307)*IS6","v":0}]
[null,null,null,"Less: Increase in Inventory",null,null,null,-86610.556091381237,{"$f":"LOOKUP(I5,Forecast!8:8,Forecast!193:193)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!8:8,Forecast!193:193)*J6","v":874729.33333333302},{"$f":"LOOKUP(K5,Forecast!8:8,Forecast!193:193)*K6","v":-209935.04000000004},{"$f":"LOOKUP(L5,Forecast!8:8,Forecast!193:193)*L6","v":-209935.04000000004},{"$f":"LOOKUP(M5,Forecast!8:8,Forecast!193:193)*M6","v":-209935.04000000004},{"$f":"LOOKUP(N5,Forecast!8:8,Forecast!193:193)*N6","v":-377883.07199999969},{"$f":"LOOKUP(O5,Forecast!8:8,Forecast!193:193)*O6","v":-437611.28962380439},{"$f":"LOOKUP(P5,Forecast!8:8,Forecast!193:193)*P6","v":-492692.03206313495},{"$f":"LOOKUP(Q5,Forecast!8:8,Forecast!193:193)*Q6","v":-541701.38050836371},{"$f":"LOOKUP(R5,Forecast!8:8,Forecast!193:193)*R6","v":-584610.784544989},{"$f":"LOOKUP(S5,Forecast!8:8,Forecast!193:193)*S6","v":702683.81199216284},{"$f":"LOOKUP(T5,Forecast!8:8,Forecast!193:193)*T6","v":180251.5509504592},{"$f":"LOOKUP(U5,Forecast!8:8,Forecast!193:193)*U6","v":152944.50899410853},{"$f":"LOOKUP(V5,Forecast!8:8,Forecast!193:193)*V6","v":138221.06128200656},{"$f":"LOOKUP(W5,Forecast!8:8,Forecast!193:193)*W6","v":124849.8246284062},{"$f":"LOOKUP(X5,Forecast!8:8,Forecast!193:193)*X6","v":111783.12708739564},{"$f":"LOOKUP(Y5,Forecast!8:8,Forecast!193:193)*Y6","v":100150.50216278713},{"$f":"LOOKUP(Z5,Forecast!8:8,Forecast!193:193)*Z6","v":7352.1161490036175},{"$f":"LOOKUP(AA5,Forecast!8:8,Forecast!193:193)*AA6","v":7049.1392881413922},{"$f":"LOOKUP(AB5,Forecast!8:8,Forecast!193:193)*AB6","v":6767.605096959509},{"$f":"LOOKUP(AC5,Forecast!8:8,Forecast!193:193)*AC6","v":6487.6262146858498},{"$f":"LOOKUP(AD5,Forecast!8:8,Forecast!193:193)*AD6","v":6227.5226969309151},{"$f":"LOOKUP(AE5,Forecast!8:8,Forecast!193:193)*AE6","v":5968.9666996495798},{"$f":"LOOKUP(AF5,Forecast!8:8,Forecast!193:193)*AF6","v":5720.725140134804},{"$f":"LOOKUP(AG5,Forecast!8:8,Forecast!193:193)*AG6","v":5505.7241754420102},{"$f":"LOOKUP(AH5,Forecast!8:8,Forecast!193:193)*AH6","v":5276.0552560994402},{"$f":"LOOKUP(AI5,Forecast!8:8,Forecast!193:193)*AI6","v":5062.7958943881094},{"$f":"LOOKUP(AJ5,Forecast!8:8,Forecast!193:193)*AJ6","v":4850.9978298582137},{"$f":"LOOKUP(AK5,Forecast!8:8,Forecast!193:193)*AK6","v":4654.3662924012169},{"$f":"LOOKUP(AL5,Forecast!8:8,Forecast!193:193)*AL6","v":4459.1434187665582},{"$f":"LOOKUP(AM5,Forecast!8:8,Forecast!193:193)*AM6","v":4271.8757473183796},{"$f":"LOOKUP(AN5,Forecast!8:8,Forecast!193:193)*AN6","v":4098.0585060771555},{"$f":"LOOKUP(AO5,Forecast!8:8,Forecast!193:193)*AO6","v":3925.5596365276724},{"$f":"LOOKUP(AP5,Forecast!8:8,Forecast!193:193)*AP6","v":3765.4726126026362},{"$f":"LOOKUP(AQ5,Forecast!8:8,Forecast!193:193)*AQ6","v":3811.8650678656995},{"$f":"LOOKUP(AR5,Forecast!8:8,Forecast!193:193)*AR6","v":3858.8635082747787},{"$f":"LOOKUP(AS5,Forecast!8:8,Forecast!193:193)*AS6","v":3902.1638099253178},{"$f":"LOOKUP(AT5,Forecast!8:8,Forecast!193:193)*AT6","v":3950.3437427049503},{"$f":"LOOKUP(AU5,Forecast!8:8,Forecast!193:193)*AU6","v":3997.6832999903709},{"$f":"LOOKUP(AV5,Forecast!8:8,Forecast!193:193)*AV6","v":4047.116403453052},{"$f":"LOOKUP(AW5,Forecast!8:8,Forecast!193:193)*AW6","v":4095.6913477182388},{"$f":"LOOKUP(AX5,Forecast!8:8,Forecast!193:193)*AX6","v":4146.4136757925153},{"$f":"LOOKUP(AY5,Forecast!8:8,Forecast!193:193)*AY6","v":4197.8046171218157},{"$f":"LOOKUP(AZ5,Forecast!8:8,Forecast!193:193)*AZ6","v":4248.3099620649591},{"$f":"LOOKUP(BA5,Forecast!8:8,Forecast!193:193)*BA6","v":4301.0467559024692},{"$f":"LOOKUP(BB5,Forecast!8:8,Forecast!193:193)*BB6","v":4352.8793307496235},{"$f":"LOOKUP(BC5,Forecast!8:8,Forecast!193:193)*BC6","v":4407.0011112075299},{"$f":"LOOKUP(BD5,Forecast!8:8,Forecast!193:193)*BD6","v":4461.8412910131738},{"$f":"LOOKUP(BE5,Forecast!8:8,Forecast!193:193)*BE6","v":4514.087218657136},{"$f":"LOOKUP(BF5,Forecast!8:8,Forecast!193:193)*BF6","v":4570.3516318295151},{"$f":"LOOKUP(BG5,Forecast!8:8,Forecast!193:193)*BG6","v":4625.6639193855226},{"$f":"LOOKUP(BH5,Forecast!8:8,Forecast!193:193)*BH6","v":4683.4166825553402},{"$f":"LOOKUP(BI5,Forecast!8:8,Forecast!193:193)*BI6","v":4740.1974959308282},{"$f":"LOOKUP(BJ5,Forecast!8:8,Forecast!193:193)*BJ6","v":4799.4825585782528},{"$f":"LOOKUP(BK5,Forecast!8:8,Forecast!193:193)*BK6","v":4859.562631290406},{"$f":"LOOKUP(BL5,Forecast!8:8,Forecast!193:193)*BL6","v":4918.6402097847313},{"$f":"LOOKUP(BM5,Forecast!8:8,Forecast!193:193)*BM6","v":4980.3217028472573},{"$f":"LOOKUP(BN5,Forecast!8:8,Forecast!193:193)*BN6","v":5040.9799959333614},{"$f":"LOOKUP(BO5,Forecast!8:8,Forecast!193:193)*BO6","v":5104.3107450278476},{"$f":"LOOKUP(BP5,Forecast!8:8,Forecast!193:193)*BP6","v":5168.4973473697901},{"$f":"LOOKUP(BQ5,Forecast!8:8,Forecast!193:193)*BQ6","v":5227.783184427768},{"$f":"LOOKUP(BR5,Forecast!8:8,Forecast!193:193)*BR6","v":5293.6417792644352},{"$f":"LOOKUP(BS5,Forecast!8:8,Forecast!193:193)*BS6","v":5358.4243299113587},{"$f":"LOOKUP(BT5,Forecast!8:8,Forecast!193:193)*BT6","v":5426.0579785471782},{"$f":"LOOKUP(BU5,Forecast!8:8,Forecast!193:193)*BU6","v":5492.5936372857541},{"$f":"LOOKUP(BV5,Forecast!8:8,Forecast!193:193)*BV6","v":5562.0562473563477},{"$f":"LOOKUP(BW5,Forecast!8:8,Forecast!193:193)*BW6","v":5632.4682281268761},{"$f":"LOOKUP(BX5,Forecast!8:8,Forecast!193:193)*BX6","v":5701.7484652018175},{"$f":"LOOKUP(BY5,Forecast!8:8,Forecast!193:193)*BY6","v":5774.074311173521},{"$f":"LOOKUP(BZ5,Forecast!8:8,Forecast!193:193)*BZ6","v":5845.245570207946},{"$f":"LOOKUP(CA5,Forecast!8:8,Forecast!193:193)*CA6","v":5897.6794657343999},{"$f":"LOOKUP(CB5,Forecast!8:8,Forecast!193:193)*CB6","v":5950.6382562275976},{"$f":"LOOKUP(CC5,Forecast!8:8,Forecast!193:193)*CC6","v":5999.662271249108},{"$f":"LOOKUP(CD5,Forecast!8:8,Forecast!193:193)*CD6","v":6053.6436104280874},{"$f":"LOOKUP(CE5,Forecast!8:8,Forecast!193:193)*CE6","v":6106.6532780462876},{"$f":"LOOKUP(CF5,Forecast!8:8,Forecast!193:193)*CF6","v":6161.7113040825352},{"$f":"LOOKUP(CG5,Forecast!8:8,Forecast!193:193)*CG6","v":6215.783377116546},{"$f":"LOOKUP(CH5,Forecast!8:8,Forecast!193:193)*CH6","v":6271.9431699840352},{"$f":"LOOKUP(CI5,Forecast!8:8,Forecast!193:193)*CI6","v":6328.6714843856171},{"$f":"LOOKUP(CJ5,Forecast!8:8,Forecast!193:193)*CJ6","v":6384.3919754819945},{"$f":"LOOKUP(CK5,Forecast!8:8,Forecast!193:193)*CK6","v":6442.2611762909219},{"$f":"LOOKUP(CL5,Forecast!8:8,Forecast!193:193)*CL6","v":6499.1078030895442},{"$f":"LOOKUP(CM5,Forecast!8:8,Forecast!193:193)*CM6","v":6558.1447515711188},{"$f":"LOOKUP(CN5,Forecast!8:8,Forecast!193:193)*CN6","v":6617.7843412384391},{"$f":"LOOKUP(CO5,Forecast!8:8,Forecast!193:193)*CO6","v":6673.0700147571042},{"$f":"LOOKUP(CP5,Forecast!8:8,Forecast!193:193)*CP6","v":6733.8846713798121},{"$f":"LOOKUP(CQ5,Forecast!8:8,Forecast!193:193)*CQ6","v":6793.6393520589918},{"$f":"LOOKUP(CR5,Forecast!8:8,Forecast!193:193)*CR6","v":6855.6916169524193},{"$f":"LOOKUP(CS5,Forecast!8:8,Forecast!193:193)*CS6","v":6916.6684929430485},{"$f":"LOOKUP(CT5,Forecast!8:8,Forecast!193:193)*CT6","v":6979.9879476074129},{"$f":"LOOKUP(CU5,Forecast!8:8,Forecast!193:193)*CU6","v":7043.9614759739488},{"$f":"LOOKUP(CV5,Forecast!8:8,Forecast!193:193)*CV6","v":7106.8360321354121},{"$f":"LOOKUP(CW5,Forecast!8:8,Forecast!193:193)*CW6","v":7172.122932693921},{"$f":"LOOKUP(CX5,Forecast!8:8,Forecast!193:193)*CX6","v":7236.2949655205011},{"$f":"LOOKUP(CY5,Forecast!8:8,Forecast!193:193)*CY6","v":7136.896761954762},{"$f":"LOOKUP(CZ5,Forecast!8:8,Forecast!193:193)*CZ6","v":7038.691696036607},{"$f":"LOOKUP(DA5,Forecast!8:8,Forecast!193:193)*DA6","v":6948.5362614132464},{"$f":"LOOKUP(DB5,Forecast!8:8,Forecast!193:193)*DB6","v":6852.605718142353},{"$f":"LOOKUP(DC5,Forecast!8:8,Forecast!193:193)*DC6","v":6761.1832716949284},{"$f":"LOOKUP(DD5,Forecast!8:8,Forecast!193:193)*DD6","v":6667.5345258191228},{"$f":"LOOKUP(DE5,Forecast!8:8,Forecast!193:193)*DE6","v":6578.2857296653092},{"$f":"LOOKUP(DF5,Forecast!8:8,Forecast!193:193)*DF6","v":6486.8824963113293},{"$f":"LOOKUP(DG5,Forecast!8:8,Forecast!193:193)*DG6","v":6396.6082820482552},{"$f":"LOOKUP(DH5,Forecast!8:8,Forecast!193:193)*DH6","v":6310.5742451297119},{"$f":"LOOKUP(DI5,Forecast!8:8,Forecast!193:193)*DI6","v":6222.4897168604657},{"$f":"LOOKUP(DJ5,Forecast!8:8,Forecast!193:193)*DJ6","v":6138.5417892960832},{"$f":"LOOKUP(DK5,Forecast!8:8,Forecast!193:193)*DK6","v":6146.1627135239542},{"$f":"LOOKUP(DL5,Forecast!8:8,Forecast!193:193)*DL6","v":6153.7930990364403},{"$f":"LOOKUP(DM5,Forecast!8:8,Forecast!193:193)*DM6","v":6161.4329575793818},{"$f":"LOOKUP(DN5,Forecast!8:8,Forecast!193:193)*DN6","v":6169.0823009116575},{"$f":"LOOKUP(DO5,Forecast!8:8,Forecast!193:193)*DO6","v":6176.7411408098415},{"$f":"LOOKUP(DP5,Forecast!8:8,Forecast!193:193)*DP6","v":6184.4094890635461},{"$f":"LOOKUP(DQ5,Forecast!8:8,Forecast!193:193)*DQ6","v":6192.0873574782163},{"$f":"LOOKUP(DR5,Forecast!8:8,Forecast!193:193)*DR6","v":6199.7747578714043},{"$f":"LOOKUP(DS5,Forecast!8:8,Forecast!193:193)*DS6","v":6207.4717020783573},{"$f":"LOOKUP(DT5,Forecast!8:8,Forecast!193:193)*DT6","v":6215.1782019454986},{"$f":"LOOKUP(DU5,Forecast!8:8,Forecast!193:193)*DU6","v":6222.8942693397403},{"$f":"LOOKUP(DV5,Forecast!8:8,Forecast!193:193)*DV6","v":6230.6199161345139},{"$f":"LOOKUP(DW5,Forecast!8:8,Forecast!193:193)*DW6","v":6238.3551542283967},{"$f":"LOOKUP(DX5,Forecast!8:8,Forecast!193:193)*DX6","v":6246.0999955218285},{"$f":"LOOKUP(DY5,Forecast!8:8,Forecast!193:193)*DY6","v":6253.8544519431889},{"$f":"LOOKUP(DZ5,Forecast!8:8,Forecast!193:193)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!8:8,Forecast!193:193)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!8:8,Forecast!193:193)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!8:8,Forecast!193:193)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!8:8,Forecast!193:193)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!8:8,Forecast!193:193)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!8:8,Forecast!193:193)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!8:8,Forecast!193:193)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!8:8,Forecast!193:193)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!8:8,Forecast!193:193)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!8:8,Forecast!193:193)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!8:8,Forecast!193:193)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!8:8,Forecast!193:193)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!8:8,Forecast!193:193)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!8:8,Forecast!193:193)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!8:8,Forecast!193:193)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!8:8,Forecast!193:193)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!8:8,Forecast!193:193)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!8:8,Forecast!193:193)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!8:8,Forecast!193:193)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!8:8,Forecast!193:193)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!8:8,Forecast!193:193)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!8:8,Forecast!193:193)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!8:8,Forecast!193:193)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!8:8,Forecast!193:193)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!8:8,Forecast!193:193)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!8:8,Forecast!193:193)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!8:8,Forecast!193:193)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!8:8,Forecast!193:193)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!8:8,Forecast!193:193)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!8:8,Forecast!193:193)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!8:8,Forecast!193:193)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!8:8,Forecast!193:193)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!8:8,Forecast!193:193)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!8:8,Forecast!193:193)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!8:8,Forecast!193:193)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!8:8,Forecast!193:193)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!8:8,Forecast!193:193)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!8:8,Forecast!193:193)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!8:8,Forecast!193:193)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!8:8,Forecast!193:193)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!8:8,Forecast!193:193)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!8:8,Forecast!193:193)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!8:8,Forecast!193:193)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!8:8,Forecast!193:193)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!8:8,Forecast!193:193)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!8:8,Forecast!193:193)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!8:8,Forecast!193:193)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!8:8,Forecast!193:193)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!8:8,Forecast!193:193)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!8:8,Forecast!193:193)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!8:8,Forecast!193:193)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!8:8,Forecast!193:193)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!8:8,Forecast!193:193)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!8:8,Forecast!193:193)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!8:8,Forecast!193:193)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!8:8,Forecast!193:193)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!8:8,Forecast!193:193)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!8:8,Forecast!193:193)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!8:8,Forecast!193:193)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!8:8,Forecast!193:193)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!8:8,Forecast!193:193)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!8:8,Forecast!193:193)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!8:8,Forecast!193:193)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!8:8,Forecast!193:193)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!8:8,Forecast!193:193)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!8:8,Forecast!193:193)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!8:8,Forecast!193:193)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!8:8,Forecast!193:193)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!8:8,Forecast!193:193)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!8:8,Forecast!193:193)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!8:8,Forecast!193:193)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!8:8,Forecast!193:193)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!8:8,Forecast!193:193)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!8:8,Forecast!193:193)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!8:8,Forecast!193:193)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!8:8,Forecast!193:193)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!8:8,Forecast!193:193)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!8:8,Forecast!193:193)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!8:8,Forecast!193:193)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!8:8,Forecast!193:193)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!8:8,Forecast!193:193)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!8:8,Forecast!193:193)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!8:8,Forecast!193:193)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!8:8,Forecast!193:193)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!8:8,Forecast!193:193)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!8:8,Forecast!193:193)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!8:8,Forecast!193:193)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!8:8,Forecast!193:193)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!8:8,Forecast!193:193)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!8:8,Forecast!193:193)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!8:8,Forecast!193:193)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!8:8,Forecast!193:193)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!8:8,Forecast!193:193)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!8:8,Forecast!193:193)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!8:8,Forecast!193:193)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!8:8,Forecast!193:193)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!8:8,Forecast!193:193)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!8:8,Forecast!193:193)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!8:8,Forecast!193:193)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!8:8,Forecast!193:193)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!8:8,Forecast!193:193)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!8:8,Forecast!193:193)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!8:8,Forecast!193:193)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!8:8,Forecast!193:193)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!8:8,Forecast!193:193)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!8:8,Forecast!193:193)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!8:8,Forecast!193:193)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!8:8,Forecast!193:193)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!8:8,Forecast!193:193)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!8:8,Forecast!193:193)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!8:8,Forecast!193:193)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!8:8,Forecast!193:193)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!8:8,Forecast!193:193)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!8:8,Forecast!193:193)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!8:8,Forecast!193:193)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!8:8,Forecast!193:193)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!8:8,Forecast!193:193)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!8:8,Forecast!193:193)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!8:8,Forecast!193:193)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!8:8,Forecast!193:193)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!8:8,Forecast!193:193)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!8:8,Forecast!193:193)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!8:8,Forecast!193:193)*IS6","v":0}]
[null,null,null,"Less: Increase in Accounts Receivable",null,null,null,-9386.570471411047,{"$f":"LOOKUP(I5,Forecast!8:8,Forecast!255:255)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!8:8,Forecast!255:255)*J6","v":-389200},{"$f":"LOOKUP(K5,Forecast!8:8,Forecast!255:255)*K6","v":-33360},{"$f":"LOOKUP(L5,Forecast!8:8,Forecast!255:255)*L6","v":0},{"$f":"LOOKUP(M5,Forecast!8:8,Forecast!255:255)*M6","v":0},{"$f":"LOOKUP(N5,Forecast!8:8,Forecast!255:255)*N6","v":106752.00000000003},{"$f":"LOOKUP(O5,Forecast!8:8,Forecast!255:255)*O6","v":37964.759764356335},{"$f":"LOOKUP(P5,Forecast!8:8,Forecast!255:255)*P6","v":35010.707460289588},{"$f":"LOOKUP(Q5,Forecast!8:8,Forecast!255:255)*Q6","v":31151.576490191277},{"$f":"LOOKUP(R5,Forecast!8:8,Forecast!255:255)*R6","v":27274.298157407262},{"$f":"LOOKUP(S5,Forecast!8:8,Forecast!255:255)*S6","v":23262.29645841982},{"$f":"LOOKUP(T5,Forecast!8:8,Forecast!255:255)*T6","v":19535.077038328454},{"$f":"LOOKUP(U5,Forecast!8:8,Forecast!255:255)*U6","v":16575.628614759713},{"$f":"LOOKUP(V5,Forecast!8:8,Forecast!255:255)*V6","v":14979.949222215742},{"$f":"LOOKUP(W5,Forecast!8:8,Forecast!255:255)*W6","v":13530.818067734886},{"$f":"LOOKUP(X5,Forecast!8:8,Forecast!255:255)*X6","v":12114.691872125433},{"$f":"LOOKUP(Y5,Forecast!8:8,Forecast!255:255)*Y6","v":10853.985804066819},{"$f":"LOOKUP(Z5,Forecast!8:8,Forecast!255:255)*Z6","v":796.7984442198067},{"$f":"LOOKUP(AA5,Forecast!8:8,Forecast!255:255)*AA6","v":763.96279711119132},{"$f":"LOOKUP(AB5,Forecast!8:8,Forecast!255:255)*AB6","v":733.45103682583431},{"$f":"LOOKUP(AC5,Forecast!8:8,Forecast!255:255)*AC6","v":703.10783586319303},{"$f":"LOOKUP(AD5,Forecast!8:8,Forecast!255:255)*AD6","v":674.91866228613071},{"$f":"LOOKUP(AE5,Forecast!8:8,Forecast!255:255)*AE6","v":646.89720394654432},{"$f":"LOOKUP(AF5,Forecast!8:8,Forecast!255:255)*AF6","v":619.99359083664604},{"$f":"LOOKUP(AG5,Forecast!8:8,Forecast!255:255)*AG6","v":596.6924853179371},{"$f":"LOOKUP(AH5,Forecast!8:8,Forecast!255:255)*AH6","v":571.80171456438256},{"$f":"LOOKUP(AI5,Forecast!8:8,Forecast!255:255)*AI6","v":548.68935831455747},{"$f":"LOOKUP(AJ5,Forecast!8:8,Forecast!255:255)*AJ6","v":525.73537270206725},{"$f":"LOOKUP(AK5,Forecast!8:8,Forecast!255:255)*AK6","v":504.42508598248241},{"$f":"LOOKUP(AL5,Forecast!8:8,Forecast!255:255)*AL6","v":483.26746566797374},{"$f":"LOOKUP(AM5,Forecast!8:8,Forecast!255:255)*AM6","v":462.97200430178782},{"$f":"LOOKUP(AN5,Forecast!8:8,Forecast!255:255)*AN6","v":444.13425682979869},{"$f":"LOOKUP(AO5,Forecast!8:8,Forecast!255:255)*AO6","v":425.43939019524259},{"$f":"LOOKUP(AP5,Forecast!8:8,Forecast!255:255)*AP6","v":408.08967903495068},{"$f":"LOOKUP(AQ5,Forecast!8:8,Forecast!255:255)*AQ6","v":413.11754250002559},{"$f":"LOOKUP(AR5,Forecast!8:8,Forecast!255:255)*AR6","v":418.21108066505985},{"$f":"LOOKUP(AS5,Forecast!8:8,Forecast!255:255)*AS6","v":422.90382657526061},{"$f":"LOOKUP(AT5,Forecast!8:8,Forecast!255:255)*AT6","v":428.12541104195407},{"$f":"LOOKUP(AU5,Forecast!8:8,Forecast!255:255)*AU6","v":433.25591834500665},{"$f":"LOOKUP(AV5,Forecast!8:8,Forecast!255:255)*AV6","v":438.61331737606088},{"$f":"LOOKUP(AW5,Forecast!8:8,Forecast!255:255)*AW6","v":443.87771190324565},{"$f":"LOOKUP(AX5,Forecast!8:8,Forecast!255:255)*AX6","v":449.37483290594537},{"$f":"LOOKUP(AY5,Forecast!8:8,Forecast!255:255)*AY6","v":454.94441603921587},{"$f":"LOOKUP(AZ5,Forecast!8:8,Forecast!255:255)*AZ6","v":460.41802111564903},{"$f":"LOOKUP(BA5,Forecast!8:8,Forecast!255:255)*BA6","v":466.13346336816903},{"$f":"LOOKUP(BB5,Forecast!8:8,Forecast!255:255)*BB6","v":471.75090930622537},{"$f":"LOOKUP(BC5,Forecast!8:8,Forecast!255:255)*BC6","v":477.61645190557465},{"$f":"LOOKUP(BD5,Forecast!8:8,Forecast!255:255)*BD6","v":483.5598522904329},{"$f":"LOOKUP(BE5,Forecast!8:8,Forecast!255:255)*BE6","v":489.22209606075194},{"$f":"LOOKUP(BF5,Forecast!8:8,Forecast!255:255)*BF6","v":495.3198502275045},{"$f":"LOOKUP(BG5,Forecast!8:8,Forecast!255:255)*BG6","v":501.31441611523042},{"$f":"LOOKUP(BH5,Forecast!8:8,Forecast!255:255)*BH6","v":507.57347281556576},{"$f":"LOOKUP(BI5,Forecast!8:8,Forecast!255:255)*BI6","v":513.72719275724376},{"$f":"LOOKUP(BJ5,Forecast!8:8,Forecast!255:255)*BJ6","v":520.15231509273872},{"$f":"LOOKUP(BK5,Forecast!8:8,Forecast!255:255)*BK6","v":526.66359803441446},{"$f":"LOOKUP(BL5,Forecast!8:8,Forecast!255:255)*BL6","v":533.0662339120172},{"$f":"LOOKUP(BM5,Forecast!8:8,Forecast!255:255)*BM6","v":539.75107358454261},{"$f":"LOOKUP(BN5,Forecast!8:8,Forecast!255:255)*BN6","v":546.32502217032015},{"$f":"LOOKUP(BO5,Forecast!8:8,Forecast!255:255)*BO6","v":553.18860284920083},{"$f":"LOOKUP(BP5,Forecast!8:8,Forecast!255:255)*BP6","v":560.14493812056025},{"$f":"LOOKUP(BQ5,Forecast!8:8,Forecast!255:255)*BQ6","v":566.57014438416809},{"$f":"LOOKUP(BR5,Forecast!8:8,Forecast!255:255)*BR6","v":573.7076847658609},{"$f":"LOOKUP(BS5,Forecast!8:8,Forecast!255:255)*BS6","v":580.72860697674332},{"$f":"LOOKUP(BT5,Forecast!8:8,Forecast!255:255)*BT6","v":588.05852191802114},{"$f":"LOOKUP(BU5,Forecast!8:8,Forecast!255:255)*BU6","v":595.26944028417347},{"$f":"LOOKUP(BV5,Forecast!8:8,Forecast!255:255)*BV6","v":602.79757211892866},{"$f":"LOOKUP(BW5,Forecast!8:8,Forecast!255:255)*BW6","v":610.4285936637898},{"$f":"LOOKUP(BX5,Forecast!8:8,Forecast!255:255)*BX6","v":617.93696050631115},{"$f":"LOOKUP(BY5,Forecast!8:8,Forecast!255:255)*BY6","v":625.77540053916164},{"$f":"LOOKUP(BZ5,Forecast!8:8,Forecast!255:255)*BZ6","v":633.48871019342914},{"$f":"LOOKUP(CA5,Forecast!8:8,Forecast!255:255)*CA6","v":639.1713253116468},{"$f":"LOOKUP(CB5,Forecast!8:8,Forecast!255:255)*CB6","v":644.91082683985587},{"$f":"LOOKUP(CC5,Forecast!8:8,Forecast!255:255)*CC6","v":650.2238901956589},{"$f":"LOOKUP(CD5,Forecast!8:8,Forecast!255:255)*CD6","v":656.07421222573612},{"$f":"LOOKUP(CE5,Forecast!8:8,Forecast!255:255)*CE6","v":661.81922765140189},{"$f":"LOOKUP(CF5,Forecast!8:8,Forecast!255:255)*CF6","v":667.78623750252882},{"$f":"LOOKUP(CG5,Forecast!8:8,Forecast!255:255)*CG6","v":673.64639297290705},{"$f":"LOOKUP(CH5,Forecast!8:8,Forecast!255:255)*CH6","v":679.73280873091426},{"$f":"LOOKUP(CI5,Forecast!8:8,Forecast!255:255)*CI6","v":685.88083900429774},{"$f":"LOOKUP(CJ5,Forecast!8:8,Forecast!255:255)*CJ6","v":691.91964466485661},{"$f":"LOOKUP(CK5,Forecast!8:8,Forecast!255:255)*CK6","v":698.19132049777545},{"$f":"LOOKUP(CL5,Forecast!8:8,Forecast!255:255)*CL6","v":704.35217308439314},{"$f":"LOOKUP(CM5,Forecast!8:8,Forecast!255:255)*CM6","v":710.75040561310016},{"$f":"LOOKUP(CN5,Forecast!8:8,Forecast!255:255)*CN6","v":717.21395043452503},{"$f":"LOOKUP(CO5,Forecast!8:8,Forecast!255:255)*CO6","v":723.20563197974116},{"$f":"LOOKUP(CP5,Forecast!8:8,Forecast!255:255)*CP6","v":729.79652673722012},{"$f":"LOOKUP(CQ5,Forecast!8:8,Forecast!255:255)*CQ6","v":736.27254474826623},{"$f":"LOOKUP(CR5,Forecast!8:8,Forecast!255:255)*CR6","v":742.99756746611092},{"$f":"LOOKUP(CS5,Forecast!8:8,Forecast!255:255)*CS6","v":749.60604303132277},{"$f":"LOOKUP(CT5,Forecast!8:8,Forecast!255:255)*CT6","v":756.46839965652907},{"$f":"LOOKUP(CU5,Forecast!8:8,Forecast!255:255)*CU6","v":763.40164266328793},{"$f":"LOOKUP(CV5,Forecast!8:8,Forecast!255:255)*CV6","v":770.21578263526317},{"$f":"LOOKUP(CW5,Forecast!8:8,Forecast!255:255)*CW6","v":777.29136464989278},{"$f":"LOOKUP(CX5,Forecast!8:8,Forecast!255:255)*CX6","v":784.24612092436291},{"$f":"LOOKUP(CY5,Forecast!8:8,Forecast!255:255)*CY6","v":773.47366679634433},{"$f":"LOOKUP(CZ5,Forecast!8:8,Forecast!255:255)*CZ6","v":762.83052104734816},{"$f":"LOOKUP(DA5,Forecast!8:8,Forecast!255:255)*DA6","v":753.05976816592738},{"$f":"LOOKUP(DB5,Forecast!8:8,Forecast!255:255)*DB6","v":742.66312778636348},{"$f":"LOOKUP(DC5,Forecast!8:8,Forecast!255:255)*DC6","v":732.75506028311793},{"$f":"LOOKUP(DD5,Forecast!8:8,Forecast!255:255)*DD6","v":722.60571368609089},{"$f":"LOOKUP(DE5,Forecast!8:8,Forecast!255:255)*DE6","v":712.93321933457628},{"$f":"LOOKUP(DF5,Forecast!8:8,Forecast!255:255)*DF6","v":703.02723408385646},{"$f":"LOOKUP(DG5,Forecast!8:8,Forecast!255:255)*DG6","v":693.24360825144686},{"$f":"LOOKUP(DH5,Forecast!8:8,Forecast!255:255)*DH6","v":683.91951905365568},{"$f":"LOOKUP(DI5,Forecast!8:8,Forecast!255:255)*DI6","v":674.37320426979568},{"$f":"LOOKUP(DJ5,Forecast!8:8,Forecast!255:255)*DJ6","v":665.27520082111005},{"$f":"LOOKUP(DK5,Forecast!8:8,Forecast!255:255)*DK6","v":666.10113181115594},{"$f":"LOOKUP(DL5,Forecast!8:8,Forecast!255:255)*DL6","v":666.92808818409685},{"$f":"LOOKUP(DM5,Forecast!8:8,Forecast!255:255)*DM6","v":667.75607121339999},{"$f":"LOOKUP(DN5,Forecast!8:8,Forecast!255:255)*DN6","v":668.58508217334747},{"$f":"LOOKUP(DO5,Forecast!8:8,Forecast!255:255)*DO6","v":669.41512234031688},{"$f":"LOOKUP(DP5,Forecast!8:8,Forecast!255:255)*DP6","v":670.24619299173355},{"$f":"LOOKUP(DQ5,Forecast!8:8,Forecast!255:255)*DQ6","v":671.07829540746752},{"$f":"LOOKUP(DR5,Forecast!8:8,Forecast!255:255)*DR6","v":671.91143086808734},{"$f":"LOOKUP(DS5,Forecast!8:8,Forecast!255:255)*DS6","v":672.74560065602418},{"$f":"LOOKUP(DT5,Forecast!8:8,Forecast!255:255)*DT6","v":673.58080605533905},{"$f":"LOOKUP(DU5,Forecast!8:8,Forecast!255:255)*DU6","v":674.41704835230485},{"$f":"LOOKUP(DV5,Forecast!8:8,Forecast!255:255)*DV6","v":675.25432883342728},{"$f":"LOOKUP(DW5,Forecast!8:8,Forecast!255:255)*DW6","v":676.09264878823888},{"$f":"LOOKUP(DX5,Forecast!8:8,Forecast!255:255)*DX6","v":676.93200950685423},{"$f":"LOOKUP(DY5,Forecast!8:8,Forecast!255:255)*DY6","v":677.77241228159983},{"$f":"LOOKUP(DZ5,Forecast!8:8,Forecast!255:255)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!8:8,Forecast!255:255)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!8:8,Forecast!255:255)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!8:8,Forecast!255:255)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!8:8,Forecast!255:255)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!8:8,Forecast!255:255)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!8:8,Forecast!255:255)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!8:8,Forecast!255:255)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!8:8,Forecast!255:255)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!8:8,Forecast!255:255)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!8:8,Forecast!255:255)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!8:8,Forecast!255:255)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!8:8,Forecast!255:255)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!8:8,Forecast!255:255)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!8:8,Forecast!255:255)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!8:8,Forecast!255:255)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!8:8,Forecast!255:255)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!8:8,Forecast!255:255)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!8:8,Forecast!255:255)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!8:8,Forecast!255:255)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!8:8,Forecast!255:255)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!8:8,Forecast!255:255)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!8:8,Forecast!255:255)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!8:8,Forecast!255:255)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!8:8,Forecast!255:255)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!8:8,Forecast!255:255)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!8:8,Forecast!255:255)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!8:8,Forecast!255:255)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!8:8,Forecast!255:255)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!8:8,Forecast!255:255)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!8:8,Forecast!255:255)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!8:8,Forecast!255:255)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!8:8,Forecast!255:255)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!8:8,Forecast!255:255)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!8:8,Forecast!255:255)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!8:8,Forecast!255:255)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!8:8,Forecast!255:255)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!8:8,Forecast!255:255)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!8:8,Forecast!255:255)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!8:8,Forecast!255:255)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!8:8,Forecast!255:255)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!8:8,Forecast!255:255)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!8:8,Forecast!255:255)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!8:8,Forecast!255:255)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!8:8,Forecast!255:255)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!8:8,Forecast!255:255)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!8:8,Forecast!255:255)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!8:8,Forecast!255:255)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!8:8,Forecast!255:255)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!8:8,Forecast!255:255)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!8:8,Forecast!255:255)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!8:8,Forecast!255:255)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!8:8,Forecast!255:255)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!8:8,Forecast!255:255)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!8:8,Forecast!255:255)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!8:8,Forecast!255:255)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!8:8,Forecast!255:255)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!8:8,Forecast!255:255)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!8:8,Forecast!255:255)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!8:8,Forecast!255:255)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!8:8,Forecast!255:255)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!8:8,Forecast!255:255)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!8:8,Forecast!255:255)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!8:8,Forecast!255:255)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!8:8,Forecast!255:255)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!8:8,Forecast!255:255)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!8:8,Forecast!255:255)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!8:8,Forecast!255:255)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!8:8,Forecast!255:255)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!8:8,Forecast!255:255)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!8:8,Forecast!255:255)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!8:8,Forecast!255:255)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!8:8,Forecast!255:255)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!8:8,Forecast!255:255)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!8:8,Forecast!255:255)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!8:8,Forecast!255:255)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!8:8,Forecast!255:255)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!8:8,Forecast!255:255)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!8:8,Forecast!255:255)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!8:8,Forecast!255:255)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!8:8,Forecast!255:255)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!8:8,Forecast!255:255)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!8:8,Forecast!255:255)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!8:8,Forecast!255:255)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!8:8,Forecast!255:255)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!8:8,Forecast!255:255)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!8:8,Forecast!255:255)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!8:8,Forecast!255:255)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!8:8,Forecast!255:255)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!8:8,Forecast!255:255)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!8:8,Forecast!255:255)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!8:8,Forecast!255:255)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!8:8,Forecast!255:255)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!8:8,Forecast!255:255)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!8:8,Forecast!255:255)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!8:8,Forecast!255:255)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!8:8,Forecast!255:255)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!8:8,Forecast!255:255)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!8:8,Forecast!255:255)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!8:8,Forecast!255:255)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!8:8,Forecast!255:255)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!8:8,Forecast!255:255)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!8:8,Forecast!255:255)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!8:8,Forecast!255:255)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!8:8,Forecast!255:255)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!8:8,Forecast!255:255)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!8:8,Forecast!255:255)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!8:8,Forecast!255:255)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!8:8,Forecast!255:255)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!8:8,Forecast!255:255)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!8:8,Forecast!255:255)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!8:8,Forecast!255:255)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!8:8,Forecast!255:255)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!8:8,Forecast!255:255)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!8:8,Forecast!255:255)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!8:8,Forecast!255:255)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!8:8,Forecast!255:255)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!8:8,Forecast!255:255)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!8:8,Forecast!255:255)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!8:8,Forecast!255:255)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!8:8,Forecast!255:255)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!8:8,Forecast!255:255)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!8:8,Forecast!255:255)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!8:8,Forecast!255:255)*IS6","v":0}]
[null,null,null,"Less: Increase in Other Assets",null,null,null,-5807.5184211607557,{"$f":"LOOKUP(I5,Forecast!8:8,Forecast!264:264)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!8:8,Forecast!264:264)*J6","v":-240800},{"$f":"LOOKUP(K5,Forecast!8:8,Forecast!264:264)*K6","v":-20640},{"$f":"LOOKUP(L5,Forecast!8:8,Forecast!264:264)*L6","v":0},{"$f":"LOOKUP(M5,Forecast!8:8,Forecast!264:264)*M6","v":0},{"$f":"LOOKUP(N5,Forecast!8:8,Forecast!264:264)*N6","v":66048.000000000029},{"$f":"LOOKUP(O5,Forecast!8:8,Forecast!264:264)*O6","v":23488.988055644935},{"$f":"LOOKUP(P5,Forecast!8:8,Forecast!264:264)*P6","v":21661.301018596394},{"$f":"LOOKUP(Q5,Forecast!8:8,Forecast!264:264)*Q6","v":19273.63725292412},{"$f":"LOOKUP(R5,Forecast!8:8,Forecast!264:264)*R6","v":16874.745622568531},{"$f":"LOOKUP(S5,Forecast!8:8,Forecast!264:264)*S6","v":14392.499967079872},{"$f":"LOOKUP(T5,Forecast!8:8,Forecast!264:264)*T6","v":12086.450541699625},{"$f":"LOOKUP(U5,Forecast!8:8,Forecast!264:264)*U6","v":10255.424898340571},{"$f":"LOOKUP(V5,Forecast!8:8,Forecast!264:264)*V6","v":9268.1700223780936},{"$f":"LOOKUP(W5,Forecast!8:8,Forecast!264:264)*W6","v":8371.5852793179802},{"$f":"LOOKUP(X5,Forecast!8:8,Forecast!264:264)*X6","v":7495.4208705236088},{"$f":"LOOKUP(Y5,Forecast!8:8,Forecast!264:264)*Y6","v":6715.4156773363356},{"$f":"LOOKUP(Z5,Forecast!8:8,Forecast!264:264)*Z6","v":492.9832100928179},{"$f":"LOOKUP(AA5,Forecast!8:8,Forecast!264:264)*AA6","v":472.66762986732647},{"$f":"LOOKUP(AB5,Forecast!8:8,Forecast!264:264)*AB6","v":453.78985012252815},{"$f":"LOOKUP(AC5,Forecast!8:8,Forecast!264:264)*AC6","v":435.01635887933662},{"$f":"LOOKUP(AD5,Forecast!8:8,Forecast!264:264)*AD6","v":417.57557522738352},{"$f":"LOOKUP(AE5,Forecast!8:8,Forecast!264:264)*AE6","v":400.23855783743784},{"$f":"LOOKUP(AF5,Forecast!8:8,Forecast!264:264)*AF6","v":383.59315692051314},{"$f":"LOOKUP(AG5,Forecast!8:8,Forecast!264:264)*AG6","v":369.17664559243713},{"$f":"LOOKUP(AH5,Forecast!8:8,Forecast!264:264)*AH6","v":353.77660037792521},{"$f":"LOOKUP(AI5,Forecast!8:8,Forecast!264:264)*AI6","v":339.47686917305691},{"$f":"LOOKUP(AJ5,Forecast!8:8,Forecast!264:264)*AJ6","v":325.27512267895509},{"$f":"LOOKUP(AK5,Forecast!8:8,Forecast!264:264)*AK6","v":312.09034096758114},{"$f":"LOOKUP(AL5,Forecast!8:8,Forecast!264:264)*AL6","v":299.00001472979784},{"$f":"LOOKUP(AM5,Forecast!8:8,Forecast!264:264)*AM6","v":286.4431105752592},{"$f":"LOOKUP(AN5,Forecast!8:8,Forecast!264:264)*AN6","v":274.78810134792002},{"$f":"LOOKUP(AO5,Forecast!8:8,Forecast!264:264)*AO6","v":263.22149321431061},{"$f":"LOOKUP(AP5,Forecast!8:8,Forecast!264:264)*AP6","v":252.48713954677805},{"$f":"LOOKUP(AQ5,Forecast!8:8,Forecast!264:264)*AQ6","v":255.5979039928643},{"$f":"LOOKUP(AR5,Forecast!8:8,Forecast!264:264)*AR6","v":258.74930170644075},{"$f":"LOOKUP(AS5,Forecast!8:8,Forecast!264:264)*AS6","v":261.65272723359521},{"$f":"LOOKUP(AT5,Forecast!8:8,Forecast!264:264)*AT6","v":264.88334783894243},{"$f":"LOOKUP(AU5,Forecast!8:8,Forecast!264:264)*AU6","v":268.05761854437878},{"$f":"LOOKUP(AV5,Forecast!8:8,Forecast!264:264)*AV6","v":271.37226830457803},{"$f":"LOOKUP(AW5,Forecast!8:8,Forecast!264:264)*AW6","v":274.62937570991926},{"$f":"LOOKUP(AX5,Forecast!8:8,Forecast!264:264)*AX6","v":278.03047215763945},{"$f":"LOOKUP(AY5,Forecast!8:8,Forecast!264:264)*AY6","v":281.47640129050706},{"$f":"LOOKUP(AZ5,Forecast!8:8,Forecast!264:264)*AZ6","v":284.86294831609121},{"$f":"LOOKUP(BA5,Forecast!8:8,Forecast!264:264)*BA6","v":288.39912122063106},{"$f":"LOOKUP(BB5,Forecast!8:8,Forecast!264:264)*BB6","v":291.87466331175528},{"$f":"LOOKUP(BC5,Forecast!8:8,Forecast!264:264)*BC6","v":295.50370405666763},{"$f":"LOOKUP(BD5,Forecast!8:8,Forecast!264:264)*BD6","v":299.18091580562759},{"$f":"LOOKUP(BE5,Forecast!8:8,Forecast!264:264)*BE6","v":302.68417454120936},{"$f":"LOOKUP(BF5,Forecast!8:8,Forecast!264:264)*BF6","v":306.45688575220993},{"$f":"LOOKUP(BG5,Forecast!8:8,Forecast!264:264)*BG6","v":310.1657538554864},{"$f":"LOOKUP(BH5,Forecast!8:8,Forecast!264:264)*BH6","v":314.03826375643257},{"$f":"LOOKUP(BI5,Forecast!8:8,Forecast!264:264)*BI6","v":317.84560127422446},{"$f":"LOOKUP(BJ5,Forecast!8:8,Forecast!264:264)*BJ6","v":321.82085681997705},{"$f":"LOOKUP(BK5,Forecast!8:8,Forecast!264:264)*BK6","v":325.84942036663415},{"$f":"LOOKUP(BL5,Forecast!8:8,Forecast!264:264)*BL6","v":329.81076342758024},{"$f":"LOOKUP(BM5,Forecast!8:8,Forecast!264:264)*BM6","v":333.94670739758294},{"$f":"LOOKUP(BN5,Forecast!8:8,Forecast!264:264)*BN6","v":338.01404249388725},{"$f":"LOOKUP(BO5,Forecast!8:8,Forecast!264:264)*BO6","v":342.26057442469755},{"$f":"LOOKUP(BP5,Forecast!8:8,Forecast!264:264)*BP6","v":346.56449408893241},{"$f":"LOOKUP(BQ5,Forecast!8:8,Forecast!264:264)*BQ6","v":350.53980156144826},{"$f":"LOOKUP(BR5,Forecast!8:8,Forecast!264:264)*BR6","v":354.95583374006674},{"$f":"LOOKUP(BS5,Forecast!8:8,Forecast!264:264)*BS6","v":359.29971366905374},{"$f":"LOOKUP(BT5,Forecast!8:8,Forecast!264:264)*BT6","v":363.83476895646891},{"$f":"LOOKUP(BU5,Forecast!8:8,Forecast!264:264)*BU6","v":368.2962004635483},{"$f":"LOOKUP(BV5,Forecast!8:8,Forecast!264:264)*BV6","v":372.953893541242},{"$f":"LOOKUP(BW5,Forecast!8:8,Forecast!264:264)*BW6","v":377.67524500057334},{"$f":"LOOKUP(BX5,Forecast!8:8,Forecast!264:264)*BX6","v":382.32070937805111},{"$f":"LOOKUP(BY5,Forecast!8:8,Forecast!264:264)*BY6","v":387.17039170046337},{"$f":"LOOKUP(BZ5,Forecast!8:8,Forecast!264:264)*BZ6","v":391.9426552276127},{"$f":"LOOKUP(CA5,Forecast!8:8,Forecast!264:264)*CA6","v":395.4585178187117},{"$f":"LOOKUP(CB5,Forecast!8:8,Forecast!264:264)*CB6","v":399.00957631820347},{"$f":"LOOKUP(CC5,Forecast!8:8,Forecast!264:264)*CC6","v":402.29679537285119},{"$f":"LOOKUP(CD5,Forecast!8:8,Forecast!264:264)*CD6","v":405.91641907487065},{"$f":"LOOKUP(CE5,Forecast!8:8,Forecast!264:264)*CE6","v":409.47088905057171},{"$f":"LOOKUP(CF5,Forecast!8:8,Forecast!264:264)*CF6","v":413.16270809510024},{"$f":"LOOKUP(CG5,Forecast!8:8,Forecast!264:264)*CG6","v":416.78841579612345},{"$f":"LOOKUP(CH5,Forecast!8:8,Forecast!264:264)*CH6","v":420.55411187669961},{"$f":"LOOKUP(CI5,Forecast!8:8,Forecast!264:264)*CI6","v":424.35792916815262},{"$f":"LOOKUP(CJ5,Forecast!8:8,Forecast!264:264)*CJ6","v":428.09416864154628},{"$f":"LOOKUP(CK5,Forecast!8:8,Forecast!264:264)*CK6","v":431.97448606335092},{"$f":"LOOKUP(CL5,Forecast!8:8,Forecast!264:264)*CL6","v":435.78623658459401},{"$f":"LOOKUP(CM5,Forecast!8:8,Forecast!264:264)*CM6","v":439.74485527141951},{"$f":"LOOKUP(CN5,Forecast!8:8,Forecast!264:264)*CN6","v":443.74388300266583},{"$f":"LOOKUP(CO5,Forecast!8:8,Forecast!264:264)*CO6","v":447.45096654858207},{"$f":"LOOKUP(CP5,Forecast!8:8,Forecast!264:264)*CP6","v":451.52878632670036},{"$f":"LOOKUP(CQ5,Forecast!8:8,Forecast!264:264)*CQ6","v":455.53553128306521},{"$f":"LOOKUP(CR5,Forecast!8:8,Forecast!264:264)*CR6","v":459.69633670564508},{"$f":"LOOKUP(CS5,Forecast!8:8,Forecast!264:264)*CS6","v":463.78503381792689},{"$f":"LOOKUP(CT5,Forecast!8:8,Forecast!264:264)*CT6","v":468.030808420619},{"$f":"LOOKUP(CU5,Forecast!8:8,Forecast!264:264)*CU6","v":472.32044078450417},{"$f":"LOOKUP(CV5,Forecast!8:8,Forecast!264:264)*CV6","v":476.53638350090478},{"$f":"LOOKUP(CW5,Forecast!8:8,Forecast!264:264)*CW6","v":480.91408172581578},{"$f":"LOOKUP(CX5,Forecast!8:8,Forecast!264:264)*CX6","v":485.21702445682604},{"$f":"LOOKUP(CY5,Forecast!8:8,Forecast!264:264)*CY6","v":478.55205283797113},{"$f":"LOOKUP(CZ5,Forecast!8:8,Forecast!264:264)*CZ6","v":471.96708496456267},{"$f":"LOOKUP(DA5,Forecast!8:8,Forecast!264:264)*DA6","v":465.92187095165718},{"$f":"LOOKUP(DB5,Forecast!8:8,Forecast!264:264)*DB6","v":459.48941719147842},{"$f":"LOOKUP(DC5,Forecast!8:8,Forecast!264:264)*DC6","v":453.35924593062373},{"$f":"LOOKUP(DD5,Forecast!8:8,Forecast!264:264)*DD6","v":447.07979407912353},{"$f":"LOOKUP(DE5,Forecast!8:8,Forecast!264:264)*DE6","v":441.09537311346503},{"$f":"LOOKUP(DF5,Forecast!8:8,Forecast!264:264)*DF6","v":434.9664901526412},{"$f":"LOOKUP(DG5,Forecast!8:8,Forecast!264:264)*DG6","v":428.9133115800214},{"$f":"LOOKUP(DH5,Forecast!8:8,Forecast!264:264)*DH6","v":423.14445063751191},{"$f":"LOOKUP(DI5,Forecast!8:8,Forecast!264:264)*DI6","v":417.23809760576114},{"$f":"LOOKUP(DJ5,Forecast!8:8,Forecast!264:264)*DJ6","v":411.60911705484614},{"$f":"LOOKUP(DK5,Forecast!8:8,Forecast!264:264)*DK6","v":412.12012471765047},{"$f":"LOOKUP(DL5,Forecast!8:8,Forecast!264:264)*DL6","v":412.63176679017488},{"$f":"LOOKUP(DM5,Forecast!8:8,Forecast!264:264)*DM6","v":413.14404406008543},{"$f":"LOOKUP(DN5,Forecast!8:8,Forecast!264:264)*DN6","v":413.65695731586311},{"$f":"LOOKUP(DO5,Forecast!8:8,Forecast!264:264)*DO6","v":414.17050734721124},{"$f":"LOOKUP(DP5,Forecast!8:8,Forecast!264:264)*DP6","v":414.68469494458986},{"$f":"LOOKUP(DQ5,Forecast!8:8,Forecast!264:264)*DQ6","v":415.19952089962317},{"$f":"LOOKUP(DR5,Forecast!8:8,Forecast!264:264)*DR6","v":415.71498600463383},{"$f":"LOOKUP(DS5,Forecast!8:8,Forecast!264:264)*DS6","v":416.23109105334152},{"$f":"LOOKUP(DT5,Forecast!8:8,Forecast!264:264)*DT6","v":416.74783684010617},{"$f":"LOOKUP(DU5,Forecast!8:8,Forecast!264:264)*DU6","v":417.26522416033549},{"$f":"LOOKUP(DV5,Forecast!8:8,Forecast!264:264)*DV6","v":417.78325381065952},{"$f":"LOOKUP(DW5,Forecast!8:8,Forecast!264:264)*DW6","v":418.30192658840679},{"$f":"LOOKUP(DX5,Forecast!8:8,Forecast!264:264)*DX6","v":418.82124329201179},{"$f":"LOOKUP(DY5,Forecast!8:8,Forecast!264:264)*DY6","v":419.34120472095674},{"$f":"LOOKUP(DZ5,Forecast!8:8,Forecast!264:264)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!8:8,Forecast!264:264)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!8:8,Forecast!264:264)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!8:8,Forecast!264:264)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!8:8,Forecast!264:264)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!8:8,Forecast!264:264)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!8:8,Forecast!264:264)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!8:8,Forecast!264:264)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!8:8,Forecast!264:264)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!8:8,Forecast!264:264)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!8:8,Forecast!264:264)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!8:8,Forecast!264:264)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!8:8,Forecast!264:264)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!8:8,Forecast!264:264)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!8:8,Forecast!264:264)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!8:8,Forecast!264:264)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!8:8,Forecast!264:264)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!8:8,Forecast!264:264)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!8:8,Forecast!264:264)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!8:8,Forecast!264:264)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!8:8,Forecast!264:264)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!8:8,Forecast!264:264)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!8:8,Forecast!264:264)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!8:8,Forecast!264:264)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!8:8,Forecast!264:264)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!8:8,Forecast!264:264)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!8:8,Forecast!264:264)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!8:8,Forecast!264:264)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!8:8,Forecast!264:264)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!8:8,Forecast!264:264)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!8:8,Forecast!264:264)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!8:8,Forecast!264:264)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!8:8,Forecast!264:264)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!8:8,Forecast!264:264)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!8:8,Forecast!264:264)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!8:8,Forecast!264:264)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!8:8,Forecast!264:264)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!8:8,Forecast!264:264)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!8:8,Forecast!264:264)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!8:8,Forecast!264:264)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!8:8,Forecast!264:264)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!8:8,Forecast!264:264)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!8:8,Forecast!264:264)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!8:8,Forecast!264:264)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!8:8,Forecast!264:264)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!8:8,Forecast!264:264)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!8:8,Forecast!264:264)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!8:8,Forecast!264:264)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!8:8,Forecast!264:264)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!8:8,Forecast!264:264)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!8:8,Forecast!264:264)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!8:8,Forecast!264:264)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!8:8,Forecast!264:264)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!8:8,Forecast!264:264)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!8:8,Forecast!264:264)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!8:8,Forecast!264:264)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!8:8,Forecast!264:264)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!8:8,Forecast!264:264)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!8:8,Forecast!264:264)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!8:8,Forecast!264:264)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!8:8,Forecast!264:264)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!8:8,Forecast!264:264)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!8:8,Forecast!264:264)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!8:8,Forecast!264:264)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!8:8,Forecast!264:264)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!8:8,Forecast!264:264)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!8:8,Forecast!264:264)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!8:8,Forecast!264:264)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!8:8,Forecast!264:264)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!8:8,Forecast!264:264)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!8:8,Forecast!264:264)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!8:8,Forecast!264:264)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!8:8,Forecast!264:264)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!8:8,Forecast!264:264)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!8:8,Forecast!264:264)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!8:8,Forecast!264:264)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!8:8,Forecast!264:264)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!8:8,Forecast!264:264)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!8:8,Forecast!264:264)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!8:8,Forecast!264:264)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!8:8,Forecast!264:264)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!8:8,Forecast!264:264)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!8:8,Forecast!264:264)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!8:8,Forecast!264:264)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!8:8,Forecast!264:264)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!8:8,Forecast!264:264)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!8:8,Forecast!264:264)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!8:8,Forecast!264:264)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!8:8,Forecast!264:264)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!8:8,Forecast!264:264)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!8:8,Forecast!264:264)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!8:8,Forecast!264:264)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!8:8,Forecast!264:264)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!8:8,Forecast!264:264)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!8:8,Forecast!264:264)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!8:8,Forecast!264:264)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!8:8,Forecast!264:264)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!8:8,Forecast!264:264)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!8:8,Forecast!264:264)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!8:8,Forecast!264:264)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!8:8,Forecast!264:264)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!8:8,Forecast!264:264)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!8:8,Forecast!264:264)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!8:8,Forecast!264:264)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!8:8,Forecast!264:264)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!8:8,Forecast!264:264)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!8:8,Forecast!264:264)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!8:8,Forecast!264:264)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!8:8,Forecast!264:264)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!8:8,Forecast!264:264)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!8:8,Forecast!264:264)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!8:8,Forecast!264:264)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!8:8,Forecast!264:264)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!8:8,Forecast!264:264)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!8:8,Forecast!264:264)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!8:8,Forecast!264:264)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!8:8,Forecast!264:264)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!8:8,Forecast!264:264)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!8:8,Forecast!264:264)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!8:8,Forecast!264:264)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!8:8,Forecast!264:264)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!8:8,Forecast!264:264)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!8:8,Forecast!264:264)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!8:8,Forecast!264:264)*IS6","v":0}]
[null,null,null,"Add: Increase in Accounts Payable",null,null,null,-75012.435017275624,{"$f":"LOOKUP(I5,Forecast!8:8,Forecast!277:277)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!8:8,Forecast!277:277)*J6","v":-1871186.7317073171},{"$f":"LOOKUP(K5,Forecast!8:8,Forecast!277:277)*K6","v":-157762.65365853661},{"$f":"LOOKUP(L5,Forecast!8:8,Forecast!277:277)*L6","v":0},{"$f":"LOOKUP(M5,Forecast!8:8,Forecast!277:277)*M6","v":0},{"$f":"LOOKUP(N5,Forecast!8:8,Forecast!277:277)*N6","v":504840.49170731718},{"$f":"LOOKUP(O5,Forecast!8:8,Forecast!277:277)*O6","v":179539.00617307262},{"$f":"LOOKUP(P5,Forecast!8:8,Forecast!277:277)*P6","v":165569.00825533574},{"$f":"LOOKUP(Q5,Forecast!8:8,Forecast!277:277)*Q6","v":147318.80613727402},{"$f":"LOOKUP(R5,Forecast!8:8,Forecast!277:277)*R6","v":128982.78339288686},{"$f":"LOOKUP(S5,Forecast!8:8,Forecast!277:277)*S6","v":110009.64087145939},{"$f":"LOOKUP(T5,Forecast!8:8,Forecast!277:277)*T6","v":92383.261180774774},{"$f":"LOOKUP(U5,Forecast!8:8,Forecast!277:277)*U6","v":78387.744494090788},{"$f":"LOOKUP(V5,Forecast!8:8,Forecast!277:277)*V6","v":70841.622930661775},{"$f":"LOOKUP(W5,Forecast!8:8,Forecast!277:277)*W6","v":63988.542102420237},{"$f":"LOOKUP(X5,Forecast!8:8,Forecast!277:277)*X6","v":57291.54490413703},{"$f":"LOOKUP(Y5,Forecast!8:8,Forecast!277:277)*Y6","v":51329.544461080804},{"$f":"LOOKUP(Z5,Forecast!8:8,Forecast!277:277)*Z6","v":3768.1366004529409},{"$f":"LOOKUP(AA5,Forecast!8:8,Forecast!277:277)*AA6","v":3612.8536621304229},{"$f":"LOOKUP(AB5,Forecast!8:8,Forecast!277:277)*AB6","v":3468.5606084605679},{"$f":"LOOKUP(AC5,Forecast!8:8,Forecast!277:277)*AC6","v":3325.0646880660206},{"$f":"LOOKUP(AD5,Forecast!8:8,Forecast!277:277)*AD6","v":3191.7553706811741},{"$f":"LOOKUP(AE5,Forecast!8:8,Forecast!277:277)*AE6","v":3059.2391948113218},{"$f":"LOOKUP(AF5,Forecast!8:8,Forecast!277:277)*AF6","v":2932.009416716639},{"$f":"LOOKUP(AG5,Forecast!8:8,Forecast!277:277)*AG6","v":2821.816244061105},{"$f":"LOOKUP(AH5,Forecast!8:8,Forecast!277:277)*AH6","v":2704.1053913724609},{"$f":"LOOKUP(AI5,Forecast!8:8,Forecast!277:277)*AI6","v":2594.8048321912065},{"$f":"LOOKUP(AJ5,Forecast!8:8,Forecast!277:277)*AJ6","v":2486.2532230108045},{"$f":"LOOKUP(AK5,Forecast!8:8,Forecast!277:277)*AK6","v":2385.4748242362402},{"$f":"LOOKUP(AL5,Forecast!8:8,Forecast!277:277)*AL6","v":2285.4183995989151},{"$f":"LOOKUP(AM5,Forecast!8:8,Forecast!277:277)*AM6","v":2189.4392076819204},{"$f":"LOOKUP(AN5,Forecast!8:8,Forecast!277:277)*AN6","v":2100.3536851955578},{"$f":"LOOKUP(AO5,Forecast!8:8,Forecast!277:277)*AO6","v":2011.9438599543646},{"$f":"LOOKUP(AP5,Forecast!8:8,Forecast!277:277)*AP6","v":1929.8954045325518},{"$f":"LOOKUP(AQ5,Forecast!8:8,Forecast!277:277)*AQ6","v":1953.6726552066393},{"$f":"LOOKUP(AR5,Forecast!8:8,Forecast!277:277)*AR6","v":1977.7604878633283},{"$f":"LOOKUP(AS5,Forecast!8:8,Forecast!277:277)*AS6","v":1999.9529353380203},{"$f":"LOOKUP(AT5,Forecast!8:8,Forecast!277:277)*AT6","v":2024.6463112896308},{"$f":"LOOKUP(AU5,Forecast!8:8,Forecast!277:277)*AU6","v":2048.9089745613746},{"$f":"LOOKUP(AV5,Forecast!8:8,Forecast!277:277)*AV6","v":2074.2446306720376},{"$f":"LOOKUP(AW5,Forecast!8:8,Forecast!277:277)*AW6","v":2099.1404595244676},{"$f":"LOOKUP(AX5,Forecast!8:8,Forecast!277:277)*AX6","v":2125.1368742985651},{"$f":"LOOKUP(AY5,Forecast!8:8,Forecast!277:277)*AY6","v":2151.4759694696404},{"$f":"LOOKUP(AZ5,Forecast!8:8,Forecast!277:277)*AZ6","v":2177.3611751617864},{"$f":"LOOKUP(BA5,Forecast!8:8,Forecast!277:277)*BA6","v":2204.3900521583855},{"$f":"LOOKUP(BB5,Forecast!8:8,Forecast!277:277)*BB6","v":2230.9554951437749},{"$f":"LOOKUP(BC5,Forecast!8:8,Forecast!277:277)*BC6","v":2258.6942111384124},{"$f":"LOOKUP(BD5,Forecast!8:8,Forecast!277:277)*BD6","v":2286.8011241029017},{"$f":"LOOKUP(BE5,Forecast!8:8,Forecast!277:277)*BE6","v":2313.5784203521907},{"$f":"LOOKUP(BF5,Forecast!8:8,Forecast!277:277)*BF6","v":2342.4152872189879},{"$f":"LOOKUP(BG5,Forecast!8:8,Forecast!277:277)*BG6","v":2370.7641667751595},{"$f":"LOOKUP(BH5,Forecast!8:8,Forecast!277:277)*BH6","v":2400.3638488631696},{"$f":"LOOKUP(BI5,Forecast!8:8,Forecast!277:277)*BI6","v":2429.4653832712211},{"$f":"LOOKUP(BJ5,Forecast!8:8,Forecast!277:277)*BJ6","v":2459.8504057452083},{"$f":"LOOKUP(BK5,Forecast!8:8,Forecast!277:277)*BK6","v":2490.6428900258616},{"$f":"LOOKUP(BL5,Forecast!8:8,Forecast!277:277)*BL6","v":2520.9215718740597},{"$f":"LOOKUP(BM5,Forecast!8:8,Forecast!277:277)*BM6","v":2552.5348226544447},{"$f":"LOOKUP(BN5,Forecast!8:8,Forecast!277:277)*BN6","v":2583.6236588023603},{"$f":"LOOKUP(BO5,Forecast!8:8,Forecast!277:277)*BO6","v":2616.0821930197999},{"$f":"LOOKUP(BP5,Forecast!8:8,Forecast!277:277)*BP6","v":2648.979372640606},{"$f":"LOOKUP(BQ5,Forecast!8:8,Forecast!277:277)*BQ6","v":2679.3647920191288},{"$f":"LOOKUP(BR5,Forecast!8:8,Forecast!277:277)*BR6","v":2713.1189080621116},{"$f":"LOOKUP(BS5,Forecast!8:8,Forecast!277:277)*BS6","v":2746.3215255415998},{"$f":"LOOKUP(BT5,Forecast!8:8,Forecast!277:277)*BT6","v":2780.9853994096629},{"$f":"LOOKUP(BU5,Forecast!8:8,Forecast!277:277)*BU6","v":2815.0865270104259},{"$f":"LOOKUP(BV5,Forecast!8:8,Forecast!277:277)*BV6","v":2850.6877876617946},{"$f":"LOOKUP(BW5,Forecast!8:8,Forecast!277:277)*BW6","v":2886.7756236642599},{"$f":"LOOKUP(BX5,Forecast!8:8,Forecast!277:277)*BX6","v":2922.283413764555},{"$f":"LOOKUP(BY5,Forecast!8:8,Forecast!277:277)*BY6","v":2959.3521517771296},{"$f":"LOOKUP(BZ5,Forecast!8:8,Forecast!277:277)*BZ6","v":2995.8291361765005},{"$f":"LOOKUP(CA5,Forecast!8:8,Forecast!277:277)*CA6","v":3022.7027704915963},{"$f":"LOOKUP(CB5,Forecast!8:8,Forecast!277:277)*CB6","v":3049.8454261203296},{"$f":"LOOKUP(CC5,Forecast!8:8,Forecast!277:277)*CC6","v":3074.9714145520702},{"$f":"LOOKUP(CD5,Forecast!8:8,Forecast!277:277)*CD6","v":3102.6381510086358},{"$f":"LOOKUP(CE5,Forecast!8:8,Forecast!277:277)*CE6","v":3129.8068823902868},{"$f":"LOOKUP(CF5,Forecast!8:8,Forecast!277:277)*CF6","v":3158.0254467939958},{"$f":"LOOKUP(CG5,Forecast!8:8,Forecast!277:277)*CG6","v":3185.7386865383014},{"$f":"LOOKUP(CH5,Forecast!8:8,Forecast!277:277)*CH6","v":3214.5219329777174},{"$f":"LOOKUP(CI5,Forecast!8:8,Forecast!277:277)*CI6","v":3243.596560397651},{"$f":"LOOKUP(CJ5,Forecast!8:8,Forecast!277:277)*CJ6","v":3272.154654101003},{"$f":"LOOKUP(CK5,Forecast!8:8,Forecast!277:277)*CK6","v":3301.8140132818371},{"$f":"LOOKUP(CL5,Forecast!8:8,Forecast!277:277)*CL6","v":3330.949278655462},{"$f":"LOOKUP(CM5,Forecast!8:8,Forecast!277:277)*CM6","v":3361.2071366431192},{"$f":"LOOKUP(CN5,Forecast!8:8,Forecast!277:277)*CN6","v":3391.7738627539948},{"$f":"LOOKUP(CO5,Forecast!8:8,Forecast!277:277)*CO6","v":3420.1091019758023},{"$f":"LOOKUP(CP5,Forecast!8:8,Forecast!277:277)*CP6","v":3451.2780782030895},{"$f":"LOOKUP(CQ5,Forecast!8:8,Forecast!277:277)*CQ6","v":3481.9037912297063},{"$f":"LOOKUP(CR5,Forecast!8:8,Forecast!277:277)*CR6","v":3513.7070715008304},{"$f":"LOOKUP(CS5,Forecast!8:8,Forecast!277:277)*CS6","v":3544.9591890620068},{"$f":"LOOKUP(CT5,Forecast!8:8,Forecast!277:277)*CT6","v":3577.4119346113876},{"$f":"LOOKUP(CU5,Forecast!8:8,Forecast!277:277)*CU6","v":3610.1999086886644},{"$f":"LOOKUP(CV5,Forecast!8:8,Forecast!277:277)*CV6","v":3642.4246330400929},{"$f":"LOOKUP(CW5,Forecast!8:8,Forecast!277:277)*CW6","v":3675.8857419970445},{"$f":"LOOKUP(CX5,Forecast!8:8,Forecast!277:277)*CX6","v":3708.7754543898627},{"$f":"LOOKUP(CY5,Forecast!8:8,Forecast!277:277)*CY6","v":3657.8314810786396},{"$f":"LOOKUP(CZ5,Forecast!8:8,Forecast!277:277)*CZ6","v":3607.4990195492283},{"$f":"LOOKUP(DA5,Forecast!8:8,Forecast!277:277)*DA6","v":3561.2921879300848},{"$f":"LOOKUP(DB5,Forecast!8:8,Forecast!277:277)*DB6","v":3512.1254740385339},{"$f":"LOOKUP(DC5,Forecast!8:8,Forecast!277:277)*DC6","v":3465.2692683450878},{"$f":"LOOKUP(DD5,Forecast!8:8,Forecast!277:277)*DD6","v":3417.2720305733383},{"$f":"LOOKUP(DE5,Forecast!8:8,Forecast!277:277)*DE6","v":3371.5298730079085},{"$f":"LOOKUP(DF5,Forecast!8:8,Forecast!277:277)*DF6","v":3324.6835144869983},{"$f":"LOOKUP(DG5,Forecast!8:8,Forecast!277:277)*DG6","v":3278.4158054427244},{"$f":"LOOKUP(DH5,Forecast!8:8,Forecast!277:277)*DH6","v":3234.3212894122116},{"$f":"LOOKUP(DI5,Forecast!8:8,Forecast!277:277)*DI6","v":3189.1758471764624},{"$f":"LOOKUP(DJ5,Forecast!8:8,Forecast!277:277)*DJ6","v":3146.1505124326795},{"$f":"LOOKUP(DK5,Forecast!8:8,Forecast!277:277)*DK6","v":3150.0564196486957},{"$f":"LOOKUP(DL5,Forecast!8:8,Forecast!277:277)*DL6","v":3153.9671759996563},{"$f":"LOOKUP(DM5,Forecast!8:8,Forecast!277:277)*DM6","v":3157.8827875060961},{"$f":"LOOKUP(DN5,Forecast!8:8,Forecast!277:277)*DN6","v":3161.8032601973973},{"$f":"LOOKUP(DO5,Forecast!8:8,Forecast!277:277)*DO6","v":3165.7286001066677},{"$f":"LOOKUP(DP5,Forecast!8:8,Forecast!277:277)*DP6","v":3169.6588132772595},{"$f":"LOOKUP(DQ5,Forecast!8:8,Forecast!277:277)*DQ6","v":3173.593905759044},{"$f":"LOOKUP(DR5,Forecast!8:8,Forecast!277:277)*DR6","v":3177.5338836107403},{"$f":"LOOKUP(DS5,Forecast!8:8,Forecast!277:277)*DS6","v":3181.4787528952584},{"$f":"LOOKUP(DT5,Forecast!8:8,Forecast!277:277)*DT6","v":3185.4285196871497},{"$f":"LOOKUP(DU5,Forecast!8:8,Forecast!277:277)*DU6","v":3189.383190066088},{"$f":"LOOKUP(DV5,Forecast!8:8,Forecast!277:277)*DV6","v":3193.3427701196633},{"$f":"LOOKUP(DW5,Forecast!8:8,Forecast!277:277)*DW6","v":3197.3072659424506},{"$f":"LOOKUP(DX5,Forecast!8:8,Forecast!277:277)*DX6","v":3201.276683639735},{"$f":"LOOKUP(DY5,Forecast!8:8,Forecast!277:277)*DY6","v":3205.2510293191299},{"$f":"LOOKUP(DZ5,Forecast!8:8,Forecast!277:277)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!8:8,Forecast!277:277)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!8:8,Forecast!277:277)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!8:8,Forecast!277:277)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!8:8,Forecast!277:277)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!8:8,Forecast!277:277)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!8:8,Forecast!277:277)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!8:8,Forecast!277:277)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!8:8,Forecast!277:277)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!8:8,Forecast!277:277)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!8:8,Forecast!277:277)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!8:8,Forecast!277:277)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!8:8,Forecast!277:277)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!8:8,Forecast!277:277)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!8:8,Forecast!277:277)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!8:8,Forecast!277:277)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!8:8,Forecast!277:277)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!8:8,Forecast!277:277)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!8:8,Forecast!277:277)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!8:8,Forecast!277:277)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!8:8,Forecast!277:277)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!8:8,Forecast!277:277)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!8:8,Forecast!277:277)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!8:8,Forecast!277:277)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!8:8,Forecast!277:277)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!8:8,Forecast!277:277)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!8:8,Forecast!277:277)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!8:8,Forecast!277:277)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!8:8,Forecast!277:277)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!8:8,Forecast!277:277)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!8:8,Forecast!277:277)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!8:8,Forecast!277:277)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!8:8,Forecast!277:277)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!8:8,Forecast!277:277)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!8:8,Forecast!277:277)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!8:8,Forecast!277:277)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!8:8,Forecast!277:277)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!8:8,Forecast!277:277)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!8:8,Forecast!277:277)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!8:8,Forecast!277:277)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!8:8,Forecast!277:277)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!8:8,Forecast!277:277)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!8:8,Forecast!277:277)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!8:8,Forecast!277:277)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!8:8,Forecast!277:277)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!8:8,Forecast!277:277)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!8:8,Forecast!277:277)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!8:8,Forecast!277:277)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!8:8,Forecast!277:277)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!8:8,Forecast!277:277)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!8:8,Forecast!277:277)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!8:8,Forecast!277:277)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!8:8,Forecast!277:277)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!8:8,Forecast!277:277)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!8:8,Forecast!277:277)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!8:8,Forecast!277:277)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!8:8,Forecast!277:277)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!8:8,Forecast!277:277)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!8:8,Forecast!277:277)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!8:8,Forecast!277:277)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!8:8,Forecast!277:277)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!8:8,Forecast!277:277)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!8:8,Forecast!277:277)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!8:8,Forecast!277:277)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!8:8,Forecast!277:277)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!8:8,Forecast!277:277)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!8:8,Forecast!277:277)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!8:8,Forecast!277:277)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!8:8,Forecast!277:277)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!8:8,Forecast!277:277)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!8:8,Forecast!277:277)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!8:8,Forecast!277:277)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!8:8,Forecast!277:277)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!8:8,Forecast!277:277)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!8:8,Forecast!277:277)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!8:8,Forecast!277:277)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!8:8,Forecast!277:277)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!8:8,Forecast!277:277)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!8:8,Forecast!277:277)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!8:8,Forecast!277:277)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!8:8,Forecast!277:277)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!8:8,Forecast!277:277)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!8:8,Forecast!277:277)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!8:8,Forecast!277:277)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!8:8,Forecast!277:277)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!8:8,Forecast!277:277)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!8:8,Forecast!277:277)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!8:8,Forecast!277:277)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!8:8,Forecast!277:277)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!8:8,Forecast!277:277)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!8:8,Forecast!277:277)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!8:8,Forecast!277:277)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!8:8,Forecast!277:277)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!8:8,Forecast!277:277)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!8:8,Forecast!277:277)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!8:8,Forecast!277:277)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!8:8,Forecast!277:277)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!8:8,Forecast!277:277)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!8:8,Forecast!277:277)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!8:8,Forecast!277:277)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!8:8,Forecast!277:277)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!8:8,Forecast!277:277)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!8:8,Forecast!277:277)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!8:8,Forecast!277:277)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!8:8,Forecast!277:277)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!8:8,Forecast!277:277)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!8:8,Forecast!277:277)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!8:8,Forecast!277:277)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!8:8,Forecast!277:277)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!8:8,Forecast!277:277)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!8:8,Forecast!277:277)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!8:8,Forecast!277:277)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!8:8,Forecast!277:277)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!8:8,Forecast!277:277)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!8:8,Forecast!277:277)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!8:8,Forecast!277:277)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!8:8,Forecast!277:277)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!8:8,Forecast!277:277)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!8:8,Forecast!277:277)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!8:8,Forecast!277:277)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!8:8,Forecast!277:277)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!8:8,Forecast!277:277)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!8:8,Forecast!277:277)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!8:8,Forecast!277:277)*IS6","v":0}]
[null,null,null,"Add: Increase in Other Payables",null,null,null,-37495.634922668803,{"$f":"LOOKUP(I5,Forecast!8:8,Forecast!284:284)*Valuation!I6","v":0},{"$f":"LOOKUP(J5,Forecast!8:8,Forecast!284:284)*Valuation!J6","v":-1554700},{"$f":"LOOKUP(K5,Forecast!8:8,Forecast!284:284)*Valuation!K6","v":-133260},{"$f":"LOOKUP(L5,Forecast!8:8,Forecast!284:284)*Valuation!L6","v":0},{"$f":"LOOKUP(M5,Forecast!8:8,Forecast!284:284)*Valuation!M6","v":0},{"$f":"LOOKUP(N5,Forecast!8:8,Forecast!284:284)*Valuation!N6","v":426432.00000000023},{"$f":"LOOKUP(O5,Forecast!8:8,Forecast!284:284)*Valuation!O6","v":151654.19323135866},{"$f":"LOOKUP(P5,Forecast!8:8,Forecast!284:284)*Valuation!P6","v":139853.92314622854},{"$f":"LOOKUP(Q5,Forecast!8:8,Forecast!284:284)*Valuation!Q6","v":124438.22191495495},{"$f":"LOOKUP(R5,Forecast!8:8,Forecast!284:284)*Valuation!R6","v":108950.02915036236},{"$f":"LOOKUP(S5,Forecast!8:8,Forecast!284:284)*Valuation!S6","v":92923.669845594093},{"$f":"LOOKUP(T5,Forecast!8:8,Forecast!284:284)*Valuation!T6","v":78034.90306138061},{"$f":"LOOKUP(U5,Forecast!8:8,Forecast!284:284)*Valuation!U6","v":66213.077613995178},{"$f":"LOOKUP(V5,Forecast!8:8,Forecast!284:284)*Valuation!V6","v":59838.969824714353},{"$f":"LOOKUP(W5,Forecast!8:8,Forecast!284:284)*Valuation!W6","v":54050.26425978262},{"$f":"LOOKUP(X5,Forecast!8:8,Forecast!284:284)*Valuation!X6","v":48393.40044602612},{"$f":"LOOKUP(Y5,Forecast!8:8,Forecast!284:284)*Valuation!Y6","v":43357.378544662613},{"$f":"LOOKUP(Z5,Forecast!8:8,Forecast!284:284)*Valuation!Z6","v":3182.8945046982262},{"$f":"LOOKUP(AA5,Forecast!8:8,Forecast!284:284)*Valuation!AA6","v":3051.7290870214347},{"$f":"LOOKUP(AB5,Forecast!8:8,Forecast!284:284)*Valuation!AB6","v":2929.846677680267},{"$f":"LOOKUP(AC5,Forecast!8:8,Forecast!284:284)*Valuation!AC6","v":2808.6375961368904},{"$f":"LOOKUP(AD5,Forecast!8:8,Forecast!284:284)*Valuation!AD6","v":2696.0330016862135},{"$f":"LOOKUP(AE5,Forecast!8:8,Forecast!284:284)*Valuation!AE6","v":2584.0983632470015},{"$f":"LOOKUP(AF5,Forecast!8:8,Forecast!284:284)*Valuation!AF6","v":2476.6290741872508},{"$f":"LOOKUP(AG5,Forecast!8:8,Forecast!284:284)*Valuation!AG6","v":2383.550377502339},{"$f":"LOOKUP(AH5,Forecast!8:8,Forecast!284:284)*Valuation!AH6","v":2284.121597207617},{"$f":"LOOKUP(AI5,Forecast!8:8,Forecast!284:284)*Valuation!AI6","v":2191.7968791665044},{"$f":"LOOKUP(AJ5,Forecast!8:8,Forecast!284:284)*Valuation!AJ6","v":2100.1047891569324},{"$f":"LOOKUP(AK5,Forecast!8:8,Forecast!284:284)*Valuation!AK6","v":2014.9786258400418},{"$f":"LOOKUP(AL5,Forecast!8:8,Forecast!284:284)*Valuation!AL6","v":1930.4623044040054},{"$f":"LOOKUP(AM5,Forecast!8:8,Forecast!284:284)*Valuation!AM6","v":1849.3899668243248},{"$f":"LOOKUP(AN5,Forecast!8:8,Forecast!284:284)*Valuation!AN6","v":1774.1406194583979},{"$f":"LOOKUP(AO5,Forecast!8:8,Forecast!284:284)*Valuation!AO6","v":1699.4620245031547},{"$f":"LOOKUP(AP5,Forecast!8:8,Forecast!284:284)*Valuation!AP6","v":1630.1567934111226},{"$f":"LOOKUP(AQ5,Forecast!8:8,Forecast!284:284)*Valuation!AQ6","v":1650.2411185116507},{"$f":"LOOKUP(AR5,Forecast!8:8,Forecast!284:284)*Valuation!AR6","v":1670.5877880523913},{"$f":"LOOKUP(AS5,Forecast!8:8,Forecast!284:284)*Valuation!AS6","v":1689.3334511218127},{"$f":"LOOKUP(AT5,Forecast!8:8,Forecast!284:284)*Valuation!AT6","v":1710.1916149714962},{"$f":"LOOKUP(AU5,Forecast!8:8,Forecast!284:284)*Valuation!AU6","v":1730.6859615903813},{"$f":"LOOKUP(AV5,Forecast!8:8,Forecast!284:284)*Valuation!AV6","v":1752.0866508851759},{"$f":"LOOKUP(AW5,Forecast!8:8,Forecast!284:284)*Valuation!AW6","v":1773.1158239876386},{"$f":"LOOKUP(AX5,Forecast!8:8,Forecast!284:284)*Valuation!AX6","v":1795.0746472736355},{"$f":"LOOKUP(AY5,Forecast!8:8,Forecast!284:284)*Valuation!AY6","v":1817.3229280991945},{"$f":"LOOKUP(AZ5,Forecast!8:8,Forecast!284:284)*Valuation!AZ6","v":1839.1878145644441},{"$f":"LOOKUP(BA5,Forecast!8:8,Forecast!284:284)*Valuation!BA6","v":1862.0187448572833},{"$f":"LOOKUP(BB5,Forecast!8:8,Forecast!284:284)*Valuation!BB6","v":1884.4582186494954},{"$f":"LOOKUP(BC5,Forecast!8:8,Forecast!284:284)*Valuation!BC6","v":1907.8887404359411},{"$f":"LOOKUP(BD5,Forecast!8:8,Forecast!284:284)*Valuation!BD6","v":1931.6302732678596},{"$f":"LOOKUP(BE5,Forecast!8:8,Forecast!284:284)*Valuation!BE6","v":1954.2486966745928},{"$f":"LOOKUP(BF5,Forecast!8:8,Forecast!284:284)*Valuation!BF6","v":1978.6068117900286},{"$f":"LOOKUP(BG5,Forecast!8:8,Forecast!284:284)*Valuation!BG6","v":2002.5527305610012},{"$f":"LOOKUP(BH5,Forecast!8:8,Forecast!284:284)*Valuation!BH6","v":2027.5551854737569},{"$f":"LOOKUP(BI5,Forecast!8:8,Forecast!284:284)*Valuation!BI6","v":2052.1368617154658},{"$f":"LOOKUP(BJ5,Forecast!8:8,Forecast!284:284)*Valuation!BJ6","v":2077.8026831310708},{"$f":"LOOKUP(BK5,Forecast!8:8,Forecast!284:284)*Valuation!BK6","v":2103.8126820765901},{"$f":"LOOKUP(BL5,Forecast!8:8,Forecast!284:284)*Valuation!BL6","v":2129.3886789903045},{"$f":"LOOKUP(BM5,Forecast!8:8,Forecast!284:284)*Valuation!BM6","v":2156.0919684013352},{"$f":"LOOKUP(BN5,Forecast!8:8,Forecast!284:284)*Valuation!BN6","v":2182.3522917991504},{"$f":"LOOKUP(BO5,Forecast!8:8,Forecast!284:284)*Valuation!BO6","v":2209.769580805907},{"$f":"LOOKUP(BP5,Forecast!8:8,Forecast!284:284)*Valuation!BP6","v":2237.5573877079878},{"$f":"LOOKUP(BQ5,Forecast!8:8,Forecast!284:284)*Valuation!BQ6","v":2263.2235443836544},{"$f":"LOOKUP(BR5,Forecast!8:8,Forecast!284:284)*Valuation!BR6","v":2291.7351940018125},{"$f":"LOOKUP(BS5,Forecast!8:8,Forecast!284:284)*Valuation!BS6","v":2319.7810001713224},{"$f":"LOOKUP(BT5,Forecast!8:8,Forecast!284:284)*Valuation!BT6","v":2349.061110035982},{"$f":"LOOKUP(BU5,Forecast!8:8,Forecast!284:284)*Valuation!BU6","v":2377.8658756674267},{"$f":"LOOKUP(BV5,Forecast!8:8,Forecast!284:284)*Valuation!BV6","v":2407.9377835902851},{"$f":"LOOKUP(BW5,Forecast!8:8,Forecast!284:284)*Valuation!BW6","v":2438.4206951928791},{"$f":"LOOKUP(BX5,Forecast!8:8,Forecast!284:284)*Valuation!BX6","v":2468.4136497925501},{"$f":"LOOKUP(BY5,Forecast!8:8,Forecast!284:284)*Valuation!BY6","v":2499.7251161821187},{"$f":"LOOKUP(BZ5,Forecast!8:8,Forecast!284:284)*Valuation!BZ6","v":2530.5367362224497},{"$f":"LOOKUP(CA5,Forecast!8:8,Forecast!284:284)*Valuation!CA6","v":2553.2365351028275},{"$f":"LOOKUP(CB5,Forecast!8:8,Forecast!284:284)*Valuation!CB6","v":2576.1635726823006},{"$f":"LOOKUP(CC5,Forecast!8:8,Forecast!284:284)*Valuation!CC6","v":2597.3871584972367},{"$f":"LOOKUP(CD5,Forecast!8:8,Forecast!284:284)*Valuation!CD6","v":2620.7568801320158},{"$f":"LOOKUP(CE5,Forecast!8:8,Forecast!284:284)*Valuation!CE6","v":2643.705943550216},{"$f":"LOOKUP(CF5,Forecast!8:8,Forecast!284:284)*Valuation!CF6","v":2667.5417868581135},{"$f":"LOOKUP(CG5,Forecast!8:8,Forecast!284:284)*Valuation!CG6","v":2690.9507891954854},{"$f":"LOOKUP(CH5,Forecast!8:8,Forecast!284:284)*Valuation!CH6","v":2715.2636118549854},{"$f":"LOOKUP(CI5,Forecast!8:8,Forecast!284:284)*Valuation!CI6","v":2739.8225601234008},{"$f":"LOOKUP(CJ5,Forecast!8:8,Forecast!284:284)*Valuation!CJ6","v":2763.9451992816757},{"$f":"LOOKUP(CK5,Forecast!8:8,Forecast!284:284)*Valuation!CK6","v":2788.9980626360048},{"$f":"LOOKUP(CL5,Forecast!8:8,Forecast!284:284)*Valuation!CL6","v":2813.6082309719641},{"$f":"LOOKUP(CM5,Forecast!8:8,Forecast!284:284)*Valuation!CM6","v":2839.1666382492986},{"$f":"LOOKUP(CN5,Forecast!8:8,Forecast!284:284)*Valuation!CN6","v":2864.9859422934242},{"$f":"LOOKUP(CO5,Forecast!8:8,Forecast!284:284)*Valuation!CO6","v":2888.9203392572235},{"$f":"LOOKUP(CP5,Forecast!8:8,Forecast!284:284)*Valuation!CP6","v":2915.2483559052926},{"$f":"LOOKUP(CQ5,Forecast!8:8,Forecast!284:284)*Valuation!CQ6","v":2941.1174854063429},{"$f":"LOOKUP(CR5,Forecast!8:8,Forecast!284:284)*Valuation!CR6","v":2967.9812901837286},{"$f":"LOOKUP(CS5,Forecast!8:8,Forecast!284:284)*Valuation!CS6","v":2994.3795352026355},{"$f":"LOOKUP(CT5,Forecast!8:8,Forecast!284:284)*Valuation!CT6","v":3021.7919345991686},{"$f":"LOOKUP(CU5,Forecast!8:8,Forecast!284:284)*Valuation!CU6","v":3049.4874970417004},{"$f":"LOOKUP(CV5,Forecast!8:8,Forecast!284:284)*Valuation!CV6","v":3076.7072899872437},{"$f":"LOOKUP(CW5,Forecast!8:8,Forecast!284:284)*Valuation!CW6","v":3104.9714404447004},{"$f":"LOOKUP(CX5,Forecast!8:8,Forecast!284:284)*Valuation!CX6","v":3132.7529398798943},{"$f":"LOOKUP(CY5,Forecast!8:8,Forecast!284:284)*Valuation!CY6","v":3089.7212481196038},{"$f":"LOOKUP(CZ5,Forecast!8:8,Forecast!284:284)*Valuation!CZ6","v":3047.2060921695083},{"$f":"LOOKUP(DA5,Forecast!8:8,Forecast!284:284)*Valuation!DA6","v":3008.1758005334996},{"$f":"LOOKUP(DB5,Forecast!8:8,Forecast!284:284)*Valuation!DB6","v":2966.6453359951265},{"$f":"LOOKUP(DC5,Forecast!8:8,Forecast!284:284)*Valuation!DC6","v":2927.066526778508},{"$f":"LOOKUP(DD5,Forecast!8:8,Forecast!284:284)*Valuation!DD6","v":2886.5239030518569},{"$f":"LOOKUP(DE5,Forecast!8:8,Forecast!284:284)*Valuation!DE6","v":2847.8861153633334},{"$f":"LOOKUP(DF5,Forecast!8:8,Forecast!284:284)*Valuation!DF6","v":2808.3156239213422},{"$f":"LOOKUP(DG5,Forecast!8:8,Forecast!284:284)*Valuation!DG6","v":2769.2339099398814},{"$f":"LOOKUP(DH5,Forecast!8:8,Forecast!284:284)*Valuation!DH6","v":2731.9878629823215},{"$f":"LOOKUP(DI5,Forecast!8:8,Forecast!284:284)*Valuation!DI6","v":2693.8541127396747},{"$f":"LOOKUP(DJ5,Forecast!8:8,Forecast!284:284)*Valuation!DJ6","v":2657.5111888917163},{"$f":"LOOKUP(DK5,Forecast!8:8,Forecast!284:284)*Valuation!DK6","v":2660.8104563890956},{"$f":"LOOKUP(DL5,Forecast!8:8,Forecast!284:284)*Valuation!DL6","v":2664.1138198869303},{"$f":"LOOKUP(DM5,Forecast!8:8,Forecast!284:284)*Valuation!DM6","v":2667.4212844688445},{"$f":"LOOKUP(DN5,Forecast!8:8,Forecast!284:284)*Valuation!DN6","v":2670.7328552287072},{"$f":"LOOKUP(DO5,Forecast!8:8,Forecast!284:284)*Valuation!DO6","v":2674.0485372622497},{"$f":"LOOKUP(DP5,Forecast!8:8,Forecast!284:284)*Valuation!DP6","v":2677.3683356740512},{"$f":"LOOKUP(DQ5,Forecast!8:8,Forecast!284:284)*Valuation!DQ6","v":2680.6922555752099},{"$f":"LOOKUP(DR5,Forecast!8:8,Forecast!284:284)*Valuation!DR6","v":2684.0203020828776},{"$f":"LOOKUP(DS5,Forecast!8:8,Forecast!284:284)*Valuation!DS6","v":2687.3524803179316},{"$f":"LOOKUP(DT5,Forecast!8:8,Forecast!284:284)*Valuation!DT6","v":2690.688795412425},{"$f":"LOOKUP(DU5,Forecast!8:8,Forecast!284:284)*Valuation!DU6","v":2694.0292525002733},{"$f":"LOOKUP(DV5,Forecast!8:8,Forecast!284:284)*Valuation!DV6","v":2697.3738567251712},{"$f":"LOOKUP(DW5,Forecast!8:8,Forecast!284:284)*Valuation!DW6","v":2700.7226132350042},{"$f":"LOOKUP(DX5,Forecast!8:8,Forecast!284:284)*Valuation!DX6","v":2704.0755271846429},{"$f":"LOOKUP(DY5,Forecast!8:8,Forecast!284:284)*Valuation!DY6","v":2707.4326037364081},{"$f":"LOOKUP(DZ5,Forecast!8:8,Forecast!284:284)*Valuation!DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!8:8,Forecast!284:284)*Valuation!EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!8:8,Forecast!284:284)*Valuation!EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!8:8,Forecast!284:284)*Valuation!EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!8:8,Forecast!284:284)*Valuation!ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!8:8,Forecast!284:284)*Valuation!EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!8:8,Forecast!284:284)*Valuation!EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!8:8,Forecast!284:284)*Valuation!EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!8:8,Forecast!284:284)*Valuation!EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!8:8,Forecast!284:284)*Valuation!EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!8:8,Forecast!284:284)*Valuation!EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!8:8,Forecast!284:284)*Valuation!EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!8:8,Forecast!284:284)*Valuation!EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!8:8,Forecast!284:284)*Valuation!EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!8:8,Forecast!284:284)*Valuation!EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!8:8,Forecast!284:284)*Valuation!EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!8:8,Forecast!284:284)*Valuation!EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!8:8,Forecast!284:284)*Valuation!EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!8:8,Forecast!284:284)*Valuation!ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!8:8,Forecast!284:284)*Valuation!ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!8:8,Forecast!284:284)*Valuation!ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!8:8,Forecast!284:284)*Valuation!EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!8:8,Forecast!284:284)*Valuation!EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!8:8,Forecast!284:284)*Valuation!EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!8:8,Forecast!284:284)*Valuation!EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!8:8,Forecast!284:284)*Valuation!EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!8:8,Forecast!284:284)*Valuation!EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!8:8,Forecast!284:284)*Valuation!FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!8:8,Forecast!284:284)*Valuation!FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!8:8,Forecast!284:284)*Valuation!FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!8:8,Forecast!284:284)*Valuation!FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!8:8,Forecast!284:284)*Valuation!FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!8:8,Forecast!284:284)*Valuation!FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!8:8,Forecast!284:284)*Valuation!FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!8:8,Forecast!284:284)*Valuation!FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!8:8,Forecast!284:284)*Valuation!FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!8:8,Forecast!284:284)*Valuation!FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!8:8,Forecast!284:284)*Valuation!FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!8:8,Forecast!284:284)*Valuation!FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!8:8,Forecast!284:284)*Valuation!FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!8:8,Forecast!284:284)*Valuation!FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!8:8,Forecast!284:284)*Valuation!FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!8:8,Forecast!284:284)*Valuation!FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!8:8,Forecast!284:284)*Valuation!FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!8:8,Forecast!284:284)*Valuation!FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!8:8,Forecast!284:284)*Valuation!FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!8:8,Forecast!284:284)*Valuation!FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!8:8,Forecast!284:284)*Valuation!FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!8:8,Forecast!284:284)*Valuation!FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!8:8,Forecast!284:284)*Valuation!FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!8:8,Forecast!284:284)*Valuation!FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!8:8,Forecast!284:284)*Valuation!FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!8:8,Forecast!284:284)*Valuation!FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!8:8,Forecast!284:284)*Valuation!GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!8:8,Forecast!284:284)*Valuation!GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!8:8,Forecast!284:284)*Valuation!GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!8:8,Forecast!284:284)*Valuation!GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!8:8,Forecast!284:284)*Valuation!GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!8:8,Forecast!284:284)*Valuation!GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!8:8,Forecast!284:284)*Valuation!GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!8:8,Forecast!284:284)*Valuation!GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!8:8,Forecast!284:284)*Valuation!GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!8:8,Forecast!284:284)*Valuation!GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!8:8,Forecast!284:284)*Valuation!GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!8:8,Forecast!284:284)*Valuation!GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!8:8,Forecast!284:284)*Valuation!GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!8:8,Forecast!284:284)*Valuation!GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!8:8,Forecast!284:284)*Valuation!GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!8:8,Forecast!284:284)*Valuation!GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!8:8,Forecast!284:284)*Valuation!GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!8:8,Forecast!284:284)*Valuation!GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!8:8,Forecast!284:284)*Valuation!GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!8:8,Forecast!284:284)*Valuation!GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!8:8,Forecast!284:284)*Valuation!GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!8:8,Forecast!284:284)*Valuation!GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!8:8,Forecast!284:284)*Valuation!GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!8:8,Forecast!284:284)*Valuation!GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!8:8,Forecast!284:284)*Valuation!GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!8:8,Forecast!284:284)*Valuation!GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!8:8,Forecast!284:284)*Valuation!HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!8:8,Forecast!284:284)*Valuation!HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!8:8,Forecast!284:284)*Valuation!HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!8:8,Forecast!284:284)*Valuation!HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!8:8,Forecast!284:284)*Valuation!HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!8:8,Forecast!284:284)*Valuation!HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!8:8,Forecast!284:284)*Valuation!HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!8:8,Forecast!284:284)*Valuation!HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!8:8,Forecast!284:284)*Valuation!HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!8:8,Forecast!284:284)*Valuation!HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!8:8,Forecast!284:284)*Valuation!HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!8:8,Forecast!284:284)*Valuation!HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!8:8,Forecast!284:284)*Valuation!HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!8:8,Forecast!284:284)*Valuation!HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!8:8,Forecast!284:284)*Valuation!HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!8:8,Forecast!284:284)*Valuation!HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!8:8,Forecast!284:284)*Valuation!HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!8:8,Forecast!284:284)*Valuation!HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!8:8,Forecast!284:284)*Valuation!HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!8:8,Forecast!284:284)*Valuation!HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!8:8,Forecast!284:284)*Valuation!HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!8:8,Forecast!284:284)*Valuation!HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!8:8,Forecast!284:284)*Valuation!HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!8:8,Forecast!284:284)*Valuation!HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!8:8,Forecast!284:284)*Valuation!HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!8:8,Forecast!284:284)*Valuation!HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!8:8,Forecast!284:284)*Valuation!IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!8:8,Forecast!284:284)*Valuation!IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!8:8,Forecast!284:284)*Valuation!IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!8:8,Forecast!284:284)*Valuation!ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!8:8,Forecast!284:284)*Valuation!IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!8:8,Forecast!284:284)*Valuation!IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!8:8,Forecast!284:284)*Valuation!IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!8:8,Forecast!284:284)*Valuation!IH6","v":0},{"$f":"LOOKUP(II5,Forecast!8:8,Forecast!284:284)*Valuation!II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!8:8,Forecast!284:284)*Valuation!IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!8:8,Forecast!284:284)*Valuation!IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!8:8,Forecast!284:284)*Valuation!IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!8:8,Forecast!284:284)*Valuation!IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!8:8,Forecast!284:284)*Valuation!IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!8:8,Forecast!284:284)*Valuation!IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!8:8,Forecast!284:284)*Valuation!IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!8:8,Forecast!284:284)*Valuation!IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!8:8,Forecast!284:284)*Valuation!IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!8:8,Forecast!284:284)*Valuation!IS6","v":0}]
[null,null,null,"Less: Working Capital Changes",null,null,null,{"$f":"SUM(I26:IS26)","v":10703.424955991562},{"$f":"LOOKUP(I5,Forecast!8:8,Forecast!287:287)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!8:8,Forecast!287:287)*J6","v":3670616.0650406498},{"$f":"LOOKUP(K5,Forecast!8:8,Forecast!287:287)*K6","v":27087.613658537157},{"$f":"LOOKUP(L5,Forecast!8:8,Forecast!287:287)*L6","v":-209935.04000000004},{"$f":"LOOKUP(M5,Forecast!8:8,Forecast!287:287)*M6","v":-209935.04000000004},{"$f":"LOOKUP(N5,Forecast!8:8,Forecast!287:287)*N6","v":-1136355.5637073172},{"$f":"LOOKUP(O5,Forecast!8:8,Forecast!287:287)*O6","v":-707350.7412082348},{"$f":"LOOKUP(P5,Forecast!8:8,Forecast!287:287)*P6","v":-741442.95498581277},{"$f":"LOOKUP(Q5,Forecast!8:8,Forecast!287:287)*Q6","v":-763033.19481747737},{"$f":"LOOKUP(R5,Forecast!8:8,Forecast!287:287)*R6","v":-778394.55330826249},{"$f":"LOOKUP(S5,Forecast!8:8,Forecast!287:287)*S6","v":537405.29770060885},{"$f":"LOOKUP(T5,Forecast!8:8,Forecast!287:287)*T6","v":41454.91428833222},{"$f":"LOOKUP(U5,Forecast!8:8,Forecast!287:287)*U6","v":35174.740399122471},{"$f":"LOOKUP(V5,Forecast!8:8,Forecast!287:287)*V6","v":31788.587771224091},{"$f":"LOOKUP(W5,Forecast!8:8,Forecast!287:287)*W6","v":28713.421613256913},{"$f":"LOOKUP(X5,Forecast!8:8,Forecast!287:287)*X6","v":25708.294479880948},{"$f":"LOOKUP(Y5,Forecast!8:8,Forecast!287:287)*Y6","v":23032.980638446752},{"$f":"LOOKUP(Z5,Forecast!8:8,Forecast!287:287)*Z6","v":1690.866698165657},{"$f":"LOOKUP(AA5,Forecast!8:8,Forecast!287:287)*AA6","v":1621.1869659672957},{"$f":"LOOKUP(AB5,Forecast!8:8,Forecast!287:287)*AB6","v":1556.4386977676768},{"$f":"LOOKUP(AC5,Forecast!8:8,Forecast!287:287)*AC6","v":1492.0481252251193},{"$f":"LOOKUP(AD5,Forecast!8:8,Forecast!287:287)*AD6","v":1432.2285620768089},{"$f":"LOOKUP(AE5,Forecast!8:8,Forecast!287:287)*AE6","v":1372.7649033756461},{"$f":"LOOKUP(AF5,Forecast!8:8,Forecast!287:287)*AF6","v":1315.6733969880734},{"$f":"LOOKUP(AG5,Forecast!8:8,Forecast!287:287)*AG6","v":1266.2266847889405},{"$f":"LOOKUP(AH5,Forecast!8:8,Forecast!287:287)*AH6","v":1213.40658246167},{"$f":"LOOKUP(AI5,Forecast!8:8,Forecast!287:287)*AI6","v":1164.3604105182458},{"$f":"LOOKUP(AJ5,Forecast!8:8,Forecast!287:287)*AJ6","v":1115.6503130709752},{"$f":"LOOKUP(AK5,Forecast!8:8,Forecast!287:287)*AK6","v":1070.4282692754641},{"$f":"LOOKUP(AL5,Forecast!8:8,Forecast!287:287)*AL6","v":1025.5301951612346},{"$f":"LOOKUP(AM5,Forecast!8:8,Forecast!287:287)*AM6","v":982.46168768894859},{"$f":"LOOKUP(AN5,Forecast!8:8,Forecast!287:287)*AN6","v":942.48655960080214},{"$f":"LOOKUP(AO5,Forecast!8:8,Forecast!287:287)*AO6","v":902.81463548005559},{"$f":"LOOKUP(AP5,Forecast!8:8,Forecast!287:287)*AP6","v":865.99723324063234},{"$f":"LOOKUP(AQ5,Forecast!8:8,Forecast!287:287)*AQ6","v":876.66674064006656},{"$f":"LOOKUP(AR5,Forecast!8:8,Forecast!287:287)*AR6","v":887.47561473120004},{"$f":"LOOKUP(AS5,Forecast!8:8,Forecast!287:287)*AS6","v":897.43397727445699},{"$f":"LOOKUP(AT5,Forecast!8:8,Forecast!287:287)*AT6","v":908.51457532402128},{"$f":"LOOKUP(AU5,Forecast!8:8,Forecast!287:287)*AU6","v":919.40190072846599},{"$f":"LOOKUP(AV5,Forecast!8:8,Forecast!287:287)*AV6","v":930.77070757606998},{"$f":"LOOKUP(AW5,Forecast!8:8,Forecast!287:287)*AW6","v":941.94215181958862},{"$f":"LOOKUP(AX5,Forecast!8:8,Forecast!287:287)*AX6","v":953.60745928366669},{"$f":"LOOKUP(AY5,Forecast!8:8,Forecast!287:287)*AY6","v":965.42653688252904},{"$f":"LOOKUP(AZ5,Forecast!8:8,Forecast!287:287)*AZ6","v":977.04194177035242},{"$f":"LOOKUP(BA5,Forecast!8:8,Forecast!287:287)*BA6","v":989.17054347577505},{"$f":"LOOKUP(BB5,Forecast!8:8,Forecast!287:287)*BB6","v":1001.0911895744503},{"$f":"LOOKUP(BC5,Forecast!8:8,Forecast!287:287)*BC6","v":1013.5383155953605},{"$f":"LOOKUP(BD5,Forecast!8:8,Forecast!287:287)*BD6","v":1026.1506617388222},{"$f":"LOOKUP(BE5,Forecast!8:8,Forecast!287:287)*BE6","v":1038.1663722321391},{"$f":"LOOKUP(BF5,Forecast!8:8,Forecast!287:287)*BF6","v":1051.1062688005622},{"$f":"LOOKUP(BG5,Forecast!8:8,Forecast!287:287)*BG6","v":1063.827192019904},{"$f":"LOOKUP(BH5,Forecast!8:8,Forecast!287:287)*BH6","v":1077.1093847907614},{"$f":"LOOKUP(BI5,Forecast!8:8,Forecast!287:287)*BI6","v":1090.1680449754931},{"$f":"LOOKUP(BJ5,Forecast!8:8,Forecast!287:287)*BJ6","v":1103.8026416141074},{"$f":"LOOKUP(BK5,Forecast!8:8,Forecast!287:287)*BK6","v":1117.6200775892939},{"$f":"LOOKUP(BL5,Forecast!8:8,Forecast!287:287)*BL6","v":1131.2069562599063},{"$f":"LOOKUP(BM5,Forecast!8:8,Forecast!287:287)*BM6","v":1145.3926927731372},{"$f":"LOOKUP(BN5,Forecast!8:8,Forecast!287:287)*BN6","v":1159.343109996058},{"$f":"LOOKUP(BO5,Forecast!8:8,Forecast!287:287)*BO6","v":1173.9081484766211},{"$f":"LOOKUP(BP5,Forecast!8:8,Forecast!287:287)*BP6","v":1188.6700192310382},{"$f":"LOOKUP(BQ5,Forecast!8:8,Forecast!287:287)*BQ6","v":1202.3047939704265},{"$f":"LOOKUP(BR5,Forecast!8:8,Forecast!287:287)*BR6","v":1217.451195705682},{"$f":"LOOKUP(BS5,Forecast!8:8,Forecast!287:287)*BS6","v":1232.3501248443499},{"$f":"LOOKUP(BT5,Forecast!8:8,Forecast!287:287)*BT6","v":1247.9047599760816},{"$f":"LOOKUP(BU5,Forecast!8:8,Forecast!287:287)*BU6","v":1263.2068753563799},{"$f":"LOOKUP(BV5,Forecast!8:8,Forecast!287:287)*BV6","v":1279.1821417638566},{"$f":"LOOKUP(BW5,Forecast!8:8,Forecast!287:287)*BW6","v":1295.3757479342166},{"$f":"LOOKUP(BX5,Forecast!8:8,Forecast!287:287)*BX6","v":1311.3090715294238},{"$f":"LOOKUP(BY5,Forecast!8:8,Forecast!287:287)*BY6","v":1327.9428354534321},{"$f":"LOOKUP(BZ5,Forecast!8:8,Forecast!287:287)*BZ6","v":1344.3110632300377},{"$f":"LOOKUP(CA5,Forecast!8:8,Forecast!287:287)*CA6","v":1356.3700032706838},{"$f":"LOOKUP(CB5,Forecast!8:8,Forecast!287:287)*CB6","v":1368.5496605823282},{"$f":"LOOKUP(CC5,Forecast!8:8,Forecast!287:287)*CC6","v":1379.8243837691844},{"$f":"LOOKUP(CD5,Forecast!8:8,Forecast!287:287)*CD6","v":1392.2392105874605},{"$f":"LOOKUP(CE5,Forecast!8:8,Forecast!287:287)*CE6","v":1404.4305688079912},{"$f":"LOOKUP(CF5,Forecast!8:8,Forecast!287:287)*CF6","v":1417.0930160281714},{"$f":"LOOKUP(CG5,Forecast!8:8,Forecast!287:287)*CG6","v":1429.5287101510912},{"$f":"LOOKUP(CH5,Forecast!8:8,Forecast!287:287)*CH6","v":1442.4445457593538},{"$f":"LOOKUP(CI5,Forecast!8:8,Forecast!287:287)*CI6","v":1455.4911320370156},{"$f":"LOOKUP(CJ5,Forecast!8:8,Forecast!287:287)*CJ6","v":1468.3059354058933},{"$f":"LOOKUP(CK5,Forecast!8:8,Forecast!287:287)*CK6","v":1481.6149069338571},{"$f":"LOOKUP(CL5,Forecast!8:8,Forecast!287:287)*CL6","v":1494.6887031316292},{"$f":"LOOKUP(CM5,Forecast!8:8,Forecast!287:287)*CM6","v":1508.2662375627551},{"$f":"LOOKUP(CN5,Forecast!8:8,Forecast!287:287)*CN6","v":1521.9823696282692},{"$f":"LOOKUP(CO5,Forecast!8:8,Forecast!287:287)*CO6","v":1534.6971720529255},{"$f":"LOOKUP(CP5,Forecast!8:8,Forecast!287:287)*CP6","v":1548.6835503347684},{"$f":"LOOKUP(CQ5,Forecast!8:8,Forecast!287:287)*CQ6","v":1562.4261514544487},{"$f":"LOOKUP(CR5,Forecast!8:8,Forecast!287:287)*CR6","v":1576.6971594395582},{"$f":"LOOKUP(CS5,Forecast!8:8,Forecast!287:287)*CS6","v":1590.7208455272485},{"$f":"LOOKUP(CT5,Forecast!8:8,Forecast!287:287)*CT6","v":1605.2832864746451},{"$f":"LOOKUP(CU5,Forecast!8:8,Forecast!287:287)*CU6","v":1619.9961536910851},{"$f":"LOOKUP(CV5,Forecast!8:8,Forecast!287:287)*CV6","v":1634.4562752442434},{"$f":"LOOKUP(CW5,Forecast!8:8,Forecast!287:287)*CW6","v":1649.47119662771},{"$f":"LOOKUP(CX5,Forecast!8:8,Forecast!287:287)*CX6","v":1664.2297166325152},{"$f":"LOOKUP(CY5,Forecast!8:8,Forecast!287:287)*CY6","v":1641.3697523907758},{"$f":"LOOKUP(CZ5,Forecast!8:8,Forecast!287:287)*CZ6","v":1618.7841903297231},{"$f":"LOOKUP(DA5,Forecast!8:8,Forecast!287:287)*DA6","v":1598.0499120675959},{"$f":"LOOKUP(DB5,Forecast!8:8,Forecast!287:287)*DB6","v":1575.987453085836},{"$f":"LOOKUP(DC5,Forecast!8:8,Forecast!287:287)*DC6","v":1554.9617827855982},{"$f":"LOOKUP(DD5,Forecast!8:8,Forecast!287:287)*DD6","v":1533.4240999589674},{"$f":"LOOKUP(DE5,Forecast!8:8,Forecast!287:287)*DE6","v":1512.8983337418176},{"$f":"LOOKUP(DF5,Forecast!8:8,Forecast!287:287)*DF6","v":1491.8770821392536},{"$f":"LOOKUP(DG5,Forecast!8:8,Forecast!287:287)*DG6","v":1471.1154864970595},{"$f":"LOOKUP(DH5,Forecast!8:8,Forecast!287:287)*DH6","v":1451.3290624264628},{"$f":"LOOKUP(DI5,Forecast!8:8,Forecast!287:287)*DI6","v":1431.0710588200018},{"$f":"LOOKUP(DJ5,Forecast!8:8,Forecast!287:287)*DJ6","v":1411.7644058475271},{"$f":"LOOKUP(DK5,Forecast!8:8,Forecast!287:287)*DK6","v":1413.5170940151438},{"$f":"LOOKUP(DL5,Forecast!8:8,Forecast!287:287)*DL6","v":1415.2719581238925},{"$f":"LOOKUP(DM5,Forecast!8:8,Forecast!287:287)*DM6","v":1417.029000878334},{"$f":"LOOKUP(DN5,Forecast!8:8,Forecast!287:287)*DN6","v":1418.7882249751128},{"$f":"LOOKUP(DO5,Forecast!8:8,Forecast!287:287)*DO6","v":1420.5496331276372},{"$f":"LOOKUP(DP5,Forecast!8:8,Forecast!287:287)*DP6","v":1422.3132280488499},{"$f":"LOOKUP(DQ5,Forecast!8:8,Forecast!287:287)*DQ6","v":1424.0790124516934},{"$f":"LOOKUP(DR5,Forecast!8:8,Forecast!287:287)*DR6","v":1425.8469890500419},{"$f":"LOOKUP(DS5,Forecast!8:8,Forecast!287:287)*DS6","v":1427.6171605740674},{"$f":"LOOKUP(DT5,Forecast!8:8,Forecast!287:287)*DT6","v":1429.3895297413692},{"$f":"LOOKUP(DU5,Forecast!8:8,Forecast!287:287)*DU6","v":1431.164099286776},{"$f":"LOOKUP(DV5,Forecast!8:8,Forecast!287:287)*DV6","v":1432.9408719330095},{"$f":"LOOKUP(DW5,Forecast!8:8,Forecast!287:287)*DW6","v":1434.7198504279368},{"$f":"LOOKUP(DX5,Forecast!8:8,Forecast!287:287)*DX6","v":1436.5010374961421},{"$f":"LOOKUP(DY5,Forecast!8:8,Forecast!287:287)*DY6","v":1438.284435890615},{"$f":"LOOKUP(DZ5,Forecast!8:8,Forecast!287:287)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!8:8,Forecast!287:287)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!8:8,Forecast!287:287)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!8:8,Forecast!287:287)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!8:8,Forecast!287:287)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!8:8,Forecast!287:287)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!8:8,Forecast!287:287)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!8:8,Forecast!287:287)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!8:8,Forecast!287:287)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!8:8,Forecast!287:287)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!8:8,Forecast!287:287)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!8:8,Forecast!287:287)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!8:8,Forecast!287:287)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!8:8,Forecast!287:287)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!8:8,Forecast!287:287)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!8:8,Forecast!287:287)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!8:8,Forecast!287:287)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!8:8,Forecast!287:287)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!8:8,Forecast!287:287)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!8:8,Forecast!287:287)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!8:8,Forecast!287:287)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!8:8,Forecast!287:287)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!8:8,Forecast!287:287)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!8:8,Forecast!287:287)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!8:8,Forecast!287:287)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!8:8,Forecast!287:287)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!8:8,Forecast!287:287)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!8:8,Forecast!287:287)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!8:8,Forecast!287:287)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!8:8,Forecast!287:287)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!8:8,Forecast!287:287)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!8:8,Forecast!287:287)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!8:8,Forecast!287:287)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!8:8,Forecast!287:287)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!8:8,Forecast!287:287)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!8:8,Forecast!287:287)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!8:8,Forecast!287:287)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!8:8,Forecast!287:287)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!8:8,Forecast!287:287)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!8:8,Forecast!287:287)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!8:8,Forecast!287:287)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!8:8,Forecast!287:287)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!8:8,Forecast!287:287)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!8:8,Forecast!287:287)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!8:8,Forecast!287:287)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!8:8,Forecast!287:287)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!8:8,Forecast!287:287)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!8:8,Forecast!287:287)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!8:8,Forecast!287:287)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!8:8,Forecast!287:287)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!8:8,Forecast!287:287)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!8:8,Forecast!287:287)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!8:8,Forecast!287:287)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!8:8,Forecast!287:287)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!8:8,Forecast!287:287)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!8:8,Forecast!287:287)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!8:8,Forecast!287:287)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!8:8,Forecast!287:287)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!8:8,Forecast!287:287)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!8:8,Forecast!287:287)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!8:8,Forecast!287:287)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!8:8,Forecast!287:287)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!8:8,Forecast!287:287)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!8:8,Forecast!287:287)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!8:8,Forecast!287:287)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!8:8,Forecast!287:287)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!8:8,Forecast!287:287)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!8:8,Forecast!287:287)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!8:8,Forecast!287:287)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!8:8,Forecast!287:287)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!8:8,Forecast!287:287)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!8:8,Forecast!287:287)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!8:8,Forecast!287:287)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!8:8,Forecast!287:287)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!8:8,Forecast!287:287)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!8:8,Forecast!287:287)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!8:8,Forecast!287:287)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!8:8,Forecast!287:287)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!8:8,Forecast!287:287)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!8:8,Forecast!287:287)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!8:8,Forecast!287:287)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!8:8,Forecast!287:287)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!8:8,Forecast!287:287)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!8:8,Forecast!287:287)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!8:8,Forecast!287:287)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!8:8,Forecast!287:287)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!8:8,Forecast!287:287)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!8:8,Forecast!287:287)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!8:8,Forecast!287:287)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!8:8,Forecast!287:287)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!8:8,Forecast!287:287)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!8:8,Forecast!287:287)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!8:8,Forecast!287:287)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!8:8,Forecast!287:287)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!8:8,Forecast!287:287)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!8:8,Forecast!287:287)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!8:8,Forecast!287:287)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!8:8,Forecast!287:287)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!8:8,Forecast!287:287)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!8:8,Forecast!287:287)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!8:8,Forecast!287:287)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!8:8,Forecast!287:287)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!8:8,Forecast!287:287)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!8:8,Forecast!287:287)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!8:8,Forecast!287:287)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!8:8,Forecast!287:287)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!8:8,Forecast!287:287)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!8:8,Forecast!287:287)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!8:8,Forecast!287:287)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!8:8,Forecast!287:287)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!8:8,Forecast!287:287)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!8:8,Forecast!287:287)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!8:8,Forecast!287:287)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!8:8,Forecast!287:287)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!8:8,Forecast!287:287)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!8:8,Forecast!287:287)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!8:8,Forecast!287:287)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!8:8,Forecast!287:287)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!8:8,Forecast!287:287)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!8:8,Forecast!287:287)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!8:8,Forecast!287:287)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!8:8,Forecast!287:287)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!8:8,Forecast!287:287)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!8:8,Forecast!287:287)*IS6","v":0}]
[null,null,null,"Less: Capital Expenditures",null,null,null,6446912.5495784963,{"$f":"LOOKUP(I5,Forecast!8:8,Forecast!241:241)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!8:8,Forecast!241:241)*J6","v":6393.75},{"$f":"LOOKUP(K5,Forecast!8:8,Forecast!241:241)*K6","v":6368.8410156249993},{"$f":"LOOKUP(L5,Forecast!8:8,Forecast!241:241)*L6","v":6344.0290725016284},{"$f":"LOOKUP(M5,Forecast!8:8,Forecast!241:241)*M6","v":6319.3137925733399},{"$f":"LOOKUP(N5,Forecast!8:8,Forecast!241:241)*N6","v":6294.694799256441},{"$f":"LOOKUP(O5,Forecast!8:8,Forecast!241:241)*O6","v":6270.1717174343366},{"$f":"LOOKUP(P5,Forecast!8:8,Forecast!241:241)*P6","v":6245.7441734518334},{"$f":"LOOKUP(Q5,Forecast!8:8,Forecast!241:241)*Q6","v":6221.4117951094267},{"$f":"LOOKUP(R5,Forecast!8:8,Forecast!241:241)*R6","v":6197.1742116576479},{"$f":"LOOKUP(S5,Forecast!8:8,Forecast!241:241)*S6","v":6173.0310537913983},{"$f":"LOOKUP(T5,Forecast!8:8,Forecast!241:241)*T6","v":6148.9819536443347},{"$f":"LOOKUP(U5,Forecast!8:8,Forecast!241:241)*U6","v":6125.0265447832635},{"$f":"LOOKUP(V5,Forecast!8:8,Forecast!241:241)*V6","v":6101.1644622025451},{"$f":"LOOKUP(W5,Forecast!8:8,Forecast!241:241)*W6","v":6077.3953423185476},{"$f":"LOOKUP(X5,Forecast!8:8,Forecast!241:241)*X6","v":6053.7188229640979},{"$f":"LOOKUP(Y5,Forecast!8:8,Forecast!241:241)*Y6","v":6030.1345433829656},{"$f":"LOOKUP(Z5,Forecast!8:8,Forecast!241:241)*Z6","v":6006.64214422437},{"$f":"LOOKUP(AA5,Forecast!8:8,Forecast!241:241)*AA6","v":5983.2412675374953},{"$f":"LOOKUP(AB5,Forecast!8:8,Forecast!241:241)*AB6","v":5959.9315567660478},{"$f":"LOOKUP(AC5,Forecast!8:8,Forecast!241:241)*AC6","v":5936.712656742814},{"$f":"LOOKUP(AD5,Forecast!8:8,Forecast!241:241)*AD6","v":5913.5842136842539},{"$f":"LOOKUP(AE5,Forecast!8:8,Forecast!241:241)*AE6","v":5890.5458751851074},{"$f":"LOOKUP(AF5,Forecast!8:8,Forecast!241:241)*AF6","v":5867.5972902130334},{"$f":"LOOKUP(AG5,Forecast!8:8,Forecast!241:241)*AG6","v":5844.7381091032439},{"$f":"LOOKUP(AH5,Forecast!8:8,Forecast!241:241)*AH6","v":5821.9679835531961},{"$f":"LOOKUP(AI5,Forecast!8:8,Forecast!241:241)*AI6","v":5799.2865666172693},{"$f":"LOOKUP(AJ5,Forecast!8:8,Forecast!241:241)*AJ6","v":5776.6935127014895},{"$f":"LOOKUP(AK5,Forecast!8:8,Forecast!241:241)*AK6","v":5754.1884775582575},{"$f":"LOOKUP(AL5,Forecast!8:8,Forecast!241:241)*AL6","v":5731.7711182811026},{"$f":"LOOKUP(AM5,Forecast!8:8,Forecast!241:241)*AM6","v":5709.441093299466},{"$f":"LOOKUP(AN5,Forecast!8:8,Forecast!241:241)*AN6","v":5687.1980623734871},{"$f":"LOOKUP(AO5,Forecast!8:8,Forecast!241:241)*AO6","v":5665.0416865888246},{"$f":"LOOKUP(AP5,Forecast!8:8,Forecast!241:241)*AP6","v":5642.9716283514881},{"$f":"LOOKUP(AQ5,Forecast!8:8,Forecast!241:241)*AQ6","v":5620.9875513827019},{"$f":"LOOKUP(AR5,Forecast!8:8,Forecast!241:241)*AR6","v":110512.84910635836},{"$f":"LOOKUP(AS5,Forecast!8:8,Forecast!241:241)*AS6","v":110915.36984201716},{"$f":"LOOKUP(AT5,Forecast!8:8,Forecast!241:241)*AT6","v":111318.25955501698},{"$f":"LOOKUP(AU5,Forecast!8:8,Forecast!241:241)*AU6","v":111721.51858358705},{"$f":"LOOKUP(AV5,Forecast!8:8,Forecast!241:241)*AV6","v":112125.14726626663},{"$f":"LOOKUP(AW5,Forecast!8:8,Forecast!241:241)*AW6","v":112529.14594190536},{"$f":"LOOKUP(AX5,Forecast!8:8,Forecast!241:241)*AX6","v":112933.51494966343},{"$f":"LOOKUP(AY5,Forecast!8:8,Forecast!241:241)*AY6","v":113338.25462901191},{"$f":"LOOKUP(AZ5,Forecast!8:8,Forecast!241:241)*AZ6","v":113743.36531973314},{"$f":"LOOKUP(BA5,Forecast!8:8,Forecast!241:241)*BA6","v":114148.84736192087},{"$f":"LOOKUP(BB5,Forecast!8:8,Forecast!241:241)*BB6","v":114554.70109598059},{"$f":"LOOKUP(BC5,Forecast!8:8,Forecast!241:241)*BC6","v":114960.92686262989},{"$f":"LOOKUP(BD5,Forecast!8:8,Forecast!241:241)*BD6","v":115367.52500289859},{"$f":"LOOKUP(BE5,Forecast!8:8,Forecast!241:241)*BE6","v":115774.49585812923},{"$f":"LOOKUP(BF5,Forecast!8:8,Forecast!241:241)*BF6","v":116181.83976997714},{"$f":"LOOKUP(BG5,Forecast!8:8,Forecast!241:241)*BG6","v":116589.55708041092},{"$f":"LOOKUP(BH5,Forecast!8:8,Forecast!241:241)*BH6","v":116997.6481317126},{"$f":"LOOKUP(BI5,Forecast!8:8,Forecast!241:241)*BI6","v":117406.11326647797},{"$f":"LOOKUP(BJ5,Forecast!8:8,Forecast!241:241)*BJ6","v":117814.95282761689},{"$f":"LOOKUP(BK5,Forecast!8:8,Forecast!241:241)*BK6","v":118224.16715835352},{"$f":"LOOKUP(BL5,Forecast!8:8,Forecast!241:241)*BL6","v":118633.75660222664},{"$f":"LOOKUP(BM5,Forecast!8:8,Forecast!241:241)*BM6","v":119043.72150308997},{"$f":"LOOKUP(BN5,Forecast!8:8,Forecast!241:241)*BN6","v":119454.06220511245},{"$f":"LOOKUP(BO5,Forecast!8:8,Forecast!241:241)*BO6","v":119864.77905277844},{"$f":"LOOKUP(BP5,Forecast!8:8,Forecast!241:241)*BP6","v":54555.736250239948},{"$f":"LOOKUP(BQ5,Forecast!8:8,Forecast!241:241)*BQ6","v":54605.745675136008},{"$f":"LOOKUP(BR5,Forecast!8:8,Forecast!241:241)*BR6","v":54655.800942004877},{"$f":"LOOKUP(BS5,Forecast!8:8,Forecast!241:241)*BS6","v":54705.902092868389},{"$f":"LOOKUP(BT5,Forecast!8:8,Forecast!241:241)*BT6","v":54756.049169786857},{"$f":"LOOKUP(BU5,Forecast!8:8,Forecast!241:241)*BU6","v":54806.242214859165},{"$f":"LOOKUP(BV5,Forecast!8:8,Forecast!241:241)*BV6","v":54856.481270222772},{"$f":"LOOKUP(BW5,Forecast!8:8,Forecast!241:241)*BW6","v":54906.766378053799},{"$f":"LOOKUP(BX5,Forecast!8:8,Forecast!241:241)*BX6","v":54957.097580567024},{"$f":"LOOKUP(BY5,Forecast!8:8,Forecast!241:241)*BY6","v":55007.474920015869},{"$f":"LOOKUP(BZ5,Forecast!8:8,Forecast!241:241)*BZ6","v":55057.898438692559},{"$f":"LOOKUP(CA5,Forecast!8:8,Forecast!241:241)*CA6","v":55108.368178928016},{"$f":"LOOKUP(CB5,Forecast!8:8,Forecast!241:241)*CB6","v":55158.884183092028},{"$f":"LOOKUP(CC5,Forecast!8:8,Forecast!241:241)*CC6","v":55209.446493593205},{"$f":"LOOKUP(CD5,Forecast!8:8,Forecast!241:241)*CD6","v":55260.055152879002},{"$f":"LOOKUP(CE5,Forecast!8:8,Forecast!241:241)*CE6","v":55310.710203435803},{"$f":"LOOKUP(CF5,Forecast!8:8,Forecast!241:241)*CF6","v":55361.411687788954},{"$f":"LOOKUP(CG5,Forecast!8:8,Forecast!241:241)*CG6","v":55412.159648502769},{"$f":"LOOKUP(CH5,Forecast!8:8,Forecast!241:241)*CH6","v":55462.954128180558},{"$f":"LOOKUP(CI5,Forecast!8:8,Forecast!241:241)*CI6","v":55513.795169464713},{"$f":"LOOKUP(CJ5,Forecast!8:8,Forecast!241:241)*CJ6","v":55564.682815036736},{"$f":"LOOKUP(CK5,Forecast!8:8,Forecast!241:241)*CK6","v":55615.617107617189},{"$f":"LOOKUP(CL5,Forecast!8:8,Forecast!241:241)*CL6","v":55666.598089965824},{"$f":"LOOKUP(CM5,Forecast!8:8,Forecast!241:241)*CM6","v":55717.625804881623},{"$f":"LOOKUP(CN5,Forecast!8:8,Forecast!241:241)*CN6","v":55768.700295202783},{"$f":"LOOKUP(CO5,Forecast!8:8,Forecast!241:241)*CO6","v":55819.821603806711},{"$f":"LOOKUP(CP5,Forecast!8:8,Forecast!241:241)*CP6","v":55870.989773610199},{"$f":"LOOKUP(CQ5,Forecast!8:8,Forecast!241:241)*CQ6","v":55922.204847569345},{"$f":"LOOKUP(CR5,Forecast!8:8,Forecast!241:241)*CR6","v":55973.466868679614},{"$f":"LOOKUP(CS5,Forecast!8:8,Forecast!241:241)*CS6","v":56024.775879975896},{"$f":"LOOKUP(CT5,Forecast!8:8,Forecast!241:241)*CT6","v":56076.131924532536},{"$f":"LOOKUP(CU5,Forecast!8:8,Forecast!241:241)*CU6","v":56127.535045463359},{"$f":"LOOKUP(CV5,Forecast!8:8,Forecast!241:241)*CV6","v":56178.985285921699},{"$f":"LOOKUP(CW5,Forecast!8:8,Forecast!241:241)*CW6","v":56230.48268910047},{"$f":"LOOKUP(CX5,Forecast!8:8,Forecast!241:241)*CX6","v":56282.02729823214},{"$f":"LOOKUP(CY5,Forecast!8:8,Forecast!241:241)*CY6","v":56333.619156588858},{"$f":"LOOKUP(CZ5,Forecast!8:8,Forecast!241:241)*CZ6","v":56385.258307482392},{"$f":"LOOKUP(DA5,Forecast!8:8,Forecast!241:241)*DA6","v":56436.944794264266},{"$f":"LOOKUP(DB5,Forecast!8:8,Forecast!241:241)*DB6","v":56488.67866032567},{"$f":"LOOKUP(DC5,Forecast!8:8,Forecast!241:241)*DC6","v":56540.459949097632},{"$f":"LOOKUP(DD5,Forecast!8:8,Forecast!241:241)*DD6","v":56592.288704050974},{"$f":"LOOKUP(DE5,Forecast!8:8,Forecast!241:241)*DE6","v":56644.16496869635},{"$f":"LOOKUP(DF5,Forecast!8:8,Forecast!241:241)*DF6","v":56696.088786584325},{"$f":"LOOKUP(DG5,Forecast!8:8,Forecast!241:241)*DG6","v":56748.060201305358},{"$f":"LOOKUP(DH5,Forecast!8:8,Forecast!241:241)*DH6","v":56800.079256489895},{"$f":"LOOKUP(DI5,Forecast!8:8,Forecast!241:241)*DI6","v":56852.145995808343},{"$f":"LOOKUP(DJ5,Forecast!8:8,Forecast!241:241)*DJ6","v":56904.260462971171},{"$f":"LOOKUP(DK5,Forecast!8:8,Forecast!241:241)*DK6","v":56956.422701728887},{"$f":"LOOKUP(DL5,Forecast!8:8,Forecast!241:241)*DL6","v":57008.632755872153},{"$f":"LOOKUP(DM5,Forecast!8:8,Forecast!241:241)*DM6","v":57060.890669231696},{"$f":"LOOKUP(DN5,Forecast!8:8,Forecast!241:241)*DN6","v":57113.196485678498},{"$f":"LOOKUP(DO5,Forecast!8:8,Forecast!241:241)*DO6","v":57165.550249123698},{"$f":"LOOKUP(DP5,Forecast!8:8,Forecast!241:241)*DP6","v":57217.952003518723},{"$f":"LOOKUP(DQ5,Forecast!8:8,Forecast!241:241)*DQ6","v":57270.401792855286},{"$f":"LOOKUP(DR5,Forecast!8:8,Forecast!241:241)*DR6","v":57322.899661165393},{"$f":"LOOKUP(DS5,Forecast!8:8,Forecast!241:241)*DS6","v":57375.445652521463},{"$f":"LOOKUP(DT5,Forecast!8:8,Forecast!241:241)*DT6","v":57428.039811036266},{"$f":"LOOKUP(DU5,Forecast!8:8,Forecast!241:241)*DU6","v":57480.682180863056},{"$f":"LOOKUP(DV5,Forecast!8:8,Forecast!241:241)*DV6","v":57533.372806195519},{"$f":"LOOKUP(DW5,Forecast!8:8,Forecast!241:241)*DW6","v":57586.111731267862},{"$f":"LOOKUP(DX5,Forecast!8:8,Forecast!241:241)*DX6","v":57638.899000354861},{"$f":"LOOKUP(DY5,Forecast!8:8,Forecast!241:241)*DY6","v":57691.734657771842},{"$f":"LOOKUP(DZ5,Forecast!8:8,Forecast!241:241)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!8:8,Forecast!241:241)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!8:8,Forecast!241:241)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!8:8,Forecast!241:241)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!8:8,Forecast!241:241)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!8:8,Forecast!241:241)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!8:8,Forecast!241:241)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!8:8,Forecast!241:241)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!8:8,Forecast!241:241)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!8:8,Forecast!241:241)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!8:8,Forecast!241:241)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!8:8,Forecast!241:241)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!8:8,Forecast!241:241)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!8:8,Forecast!241:241)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!8:8,Forecast!241:241)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!8:8,Forecast!241:241)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!8:8,Forecast!241:241)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!8:8,Forecast!241:241)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!8:8,Forecast!241:241)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!8:8,Forecast!241:241)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!8:8,Forecast!241:241)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!8:8,Forecast!241:241)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!8:8,Forecast!241:241)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!8:8,Forecast!241:241)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!8:8,Forecast!241:241)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!8:8,Forecast!241:241)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!8:8,Forecast!241:241)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!8:8,Forecast!241:241)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!8:8,Forecast!241:241)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!8:8,Forecast!241:241)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!8:8,Forecast!241:241)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!8:8,Forecast!241:241)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!8:8,Forecast!241:241)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!8:8,Forecast!241:241)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!8:8,Forecast!241:241)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!8:8,Forecast!241:241)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!8:8,Forecast!241:241)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!8:8,Forecast!241:241)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!8:8,Forecast!241:241)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!8:8,Forecast!241:241)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!8:8,Forecast!241:241)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!8:8,Forecast!241:241)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!8:8,Forecast!241:241)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!8:8,Forecast!241:241)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!8:8,Forecast!241:241)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!8:8,Forecast!241:241)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!8:8,Forecast!241:241)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!8:8,Forecast!241:241)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!8:8,Forecast!241:241)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!8:8,Forecast!241:241)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!8:8,Forecast!241:241)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!8:8,Forecast!241:241)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!8:8,Forecast!241:241)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!8:8,Forecast!241:241)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!8:8,Forecast!241:241)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!8:8,Forecast!241:241)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!8:8,Forecast!241:241)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!8:8,Forecast!241:241)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!8:8,Forecast!241:241)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!8:8,Forecast!241:241)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!8:8,Forecast!241:241)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!8:8,Forecast!241:241)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!8:8,Forecast!241:241)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!8:8,Forecast!241:241)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!8:8,Forecast!241:241)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!8:8,Forecast!241:241)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!8:8,Forecast!241:241)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!8:8,Forecast!241:241)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!8:8,Forecast!241:241)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!8:8,Forecast!241:241)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!8:8,Forecast!241:241)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!8:8,Forecast!241:241)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!8:8,Forecast!241:241)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!8:8,Forecast!241:241)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!8:8,Forecast!241:241)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!8:8,Forecast!241:241)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!8:8,Forecast!241:241)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!8:8,Forecast!241:241)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!8:8,Forecast!241:241)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!8:8,Forecast!241:241)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!8:8,Forecast!241:241)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!8:8,Forecast!241:241)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!8:8,Forecast!241:241)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!8:8,Forecast!241:241)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!8:8,Forecast!241:241)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!8:8,Forecast!241:241)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!8:8,Forecast!241:241)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!8:8,Forecast!241:241)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!8:8,Forecast!241:241)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!8:8,Forecast!241:241)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!8:8,Forecast!241:241)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!8:8,Forecast!241:241)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!8:8,Forecast!241:241)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!8:8,Forecast!241:241)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!8:8,Forecast!241:241)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!8:8,Forecast!241:241)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!8:8,Forecast!241:241)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!8:8,Forecast!241:241)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!8:8,Forecast!241:241)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!8:8,Forecast!241:241)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!8:8,Forecast!241:241)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!8:8,Forecast!241:241)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!8:8,Forecast!241:241)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!8:8,Forecast!241:241)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!8:8,Forecast!241:241)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!8:8,Forecast!241:241)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!8:8,Forecast!241:241)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!8:8,Forecast!241:241)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!8:8,Forecast!241:241)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!8:8,Forecast!241:241)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!8:8,Forecast!241:241)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!8:8,Forecast!241:241)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!8:8,Forecast!241:241)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!8:8,Forecast!241:241)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!8:8,Forecast!241:241)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!8:8,Forecast!241:241)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!8:8,Forecast!241:241)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!8:8,Forecast!241:241)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!8:8,Forecast!241:241)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!8:8,Forecast!241:241)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!8:8,Forecast!241:241)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!8:8,Forecast!241:241)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!8:8,Forecast!241:241)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!8:8,Forecast!241:241)*IS6","v":0}]
[null,null,null,"Less: Other Operating Cash Flow Items",null,null,null,0]
[null,null,null,"Less: Taxes on EBIT",null,null,null,2046917.3421086534,{"$f":"LOOKUP(I5,Forecast!8:8,Forecast!310:310)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!8:8,Forecast!310:310)*J6","v":-42111.971747488053},{"$f":"LOOKUP(K5,Forecast!8:8,Forecast!310:310)*K6","v":-48646.802450485207},{"$f":"LOOKUP(L5,Forecast!8:8,Forecast!310:310)*L6","v":-48663.401095091198},{"$f":"LOOKUP(M5,Forecast!8:8,Forecast!310:310)*M6","v":-48680.190320732749},{"$f":"LOOKUP(N5,Forecast!8:8,Forecast!310:310)*N6","v":-27838.215444950474},{"$f":"LOOKUP(O5,Forecast!8:8,Forecast!310:310)*O6","v":-20437.207690449537},{"$f":"LOOKUP(P5,Forecast!8:8,Forecast!310:310)*P6","v":-13613.600052343785},{"$f":"LOOKUP(Q5,Forecast!8:8,Forecast!310:310)*Q6","v":-7544.2410998130608},{"$f":"LOOKUP(R5,Forecast!8:8,Forecast!310:310)*R6","v":-2232.6762399843433},{"$f":"LOOKUP(S5,Forecast!8:8,Forecast!310:310)*S6","v":2294.770588949089},{"$f":"LOOKUP(T5,Forecast!8:8,Forecast!310:310)*T6","v":6093.7453302257099},{"$f":"LOOKUP(U5,Forecast!8:8,Forecast!310:310)*U6","v":9314.2681709646131},{"$f":"LOOKUP(V5,Forecast!8:8,Forecast!310:310)*V6","v":12222.81515337947},{"$f":"LOOKUP(W5,Forecast!8:8,Forecast!310:310)*W6","v":14848.021783252423},{"$f":"LOOKUP(X5,Forecast!8:8,Forecast!310:310)*X6","v":17196.33761869021},{"$f":"LOOKUP(Y5,Forecast!8:8,Forecast!310:310)*Y6","v":19298.131696221455},{"$f":"LOOKUP(Z5,Forecast!8:8,Forecast!310:310)*Z6","v":19434.60393604602},{"$f":"LOOKUP(AA5,Forecast!8:8,Forecast!310:310)*AA6","v":19564.476857565471},{"$f":"LOOKUP(AB5,Forecast!8:8,Forecast!310:310)*AB6","v":19688.205039947035},{"$f":"LOOKUP(AC5,Forecast!8:8,Forecast!310:310)*AC6","v":19805.82191704473},{"$f":"LOOKUP(AD5,Forecast!8:8,Forecast!310:310)*AD6","v":19917.748873863071},{"$f":"LOOKUP(AE5,Forecast!8:8,Forecast!310:310)*AE6","v":20024.019175097321},{"$f":"LOOKUP(AF5,Forecast!8:8,Forecast!310:310)*AF6","v":20124.851735300163},{"$f":"LOOKUP(AG5,Forecast!8:8,Forecast!310:310)*AG6","v":20220.95096095695},{"$f":"LOOKUP(AH5,Forecast!8:8,Forecast!310:310)*AH6","v":20312.006724702667},{"$f":"LOOKUP(AI5,Forecast!8:8,Forecast!310:310)*AI6","v":20398.367007676829},{"$f":"LOOKUP(AJ5,Forecast!8:8,Forecast!310:310)*AJ6","v":20480.06323824526},{"$f":"LOOKUP(AK5,Forecast!8:8,Forecast!310:310)*AK6","v":20557.417070473432},{"$f":"LOOKUP(AL5,Forecast!8:8,Forecast!310:310)*AL6","v":20630.458814025227},{"$f":"LOOKUP(AM5,Forecast!8:8,Forecast!310:310)*AM6","v":20699.357408791653},{"$f":"LOOKUP(AN5,Forecast!8:8,Forecast!310:310)*AN6","v":20764.398161904763},{"$f":"LOOKUP(AO5,Forecast!8:8,Forecast!310:310)*AO6","v":20825.609464849251},{"$f":"LOOKUP(AP5,Forecast!8:8,Forecast!310:310)*AP6","v":20883.254627196526},{"$f":"LOOKUP(AQ5,Forecast!8:8,Forecast!310:310)*AQ6","v":20941.706615027211},{"$f":"LOOKUP(AR5,Forecast!8:8,Forecast!310:310)*AR6","v":21000.978727981423},{"$f":"LOOKUP(AS5,Forecast!8:8,Forecast!310:310)*AS6","v":20952.220460841487},{"$f":"LOOKUP(AT5,Forecast!8:8,Forecast!310:310)*AT6","v":20904.36686650927},{"$f":"LOOKUP(AU5,Forecast!8:8,Forecast!310:310)*AU6","v":20857.400046877079},{"$f":"LOOKUP(AV5,Forecast!8:8,Forecast!310:310)*AV6","v":20811.364233717082},{"$f":"LOOKUP(AW5,Forecast!8:8,Forecast!310:310)*AW6","v":20766.241152146016},{"$f":"LOOKUP(AX5,Forecast!8:8,Forecast!310:310)*AX6","v":20722.076173843994},{"$f":"LOOKUP(AY5,Forecast!8:8,Forecast!310:310)*AY6","v":20678.883355328151},{"$f":"LOOKUP(AZ5,Forecast!8:8,Forecast!310:310)*AZ6","v":20636.643840422796},{"$f":"LOOKUP(BA5,Forecast!8:8,Forecast!310:310)*BA6","v":20595.404780734487},{"$f":"LOOKUP(BB5,Forecast!8:8,Forecast!310:310)*BB6","v":20555.146925546011},{"$f":"LOOKUP(BC5,Forecast!8:8,Forecast!310:310)*BC6","v":20515.918649363502},{"$f":"LOOKUP(BD5,Forecast!8:8,Forecast!310:310)*BD6","v":20477.735062542364},{"$f":"LOOKUP(BE5,Forecast!8:8,Forecast!310:310)*BE6","v":20440.541125233947},{"$f":"LOOKUP(BF5,Forecast!8:8,Forecast!310:310)*BF6","v":20404.421831636802},{"$f":"LOOKUP(BG5,Forecast!8:8,Forecast!310:310)*BG6","v":20369.356916088313},{"$f":"LOOKUP(BH5,Forecast!8:8,Forecast!310:310)*BH6","v":20335.397955997672},{"$f":"LOOKUP(BI5,Forecast!8:8,Forecast!310:310)*BI6","v":20302.52426571491},{"$f":"LOOKUP(BJ5,Forecast!8:8,Forecast!310:310)*BJ6","v":20270.788772964679},{"$f":"LOOKUP(BK5,Forecast!8:8,Forecast!310:310)*BK6","v":20240.208209806049},{"$f":"LOOKUP(BL5,Forecast!8:8,Forecast!310:310)*BL6","v":20210.761243493151},{"$f":"LOOKUP(BM5,Forecast!8:8,Forecast!310:310)*BM6","v":20182.502912031177},{"$f":"LOOKUP(BN5,Forecast!8:8,Forecast!310:310)*BN6","v":20155.411444017442},{"$f":"LOOKUP(BO5,Forecast!8:8,Forecast!310:310)*BO6","v":20129.543328736298},{"$f":"LOOKUP(BP5,Forecast!8:8,Forecast!310:310)*BP6","v":20104.916586229796},{"$f":"LOOKUP(BQ5,Forecast!8:8,Forecast!310:310)*BQ6","v":20149.56476035681},{"$f":"LOOKUP(BR5,Forecast!8:8,Forecast!310:310)*BR6","v":20195.551965376002},{"$f":"LOOKUP(BS5,Forecast!8:8,Forecast!310:310)*BS6","v":20242.855367628363},{"$f":"LOOKUP(BT5,Forecast!8:8,Forecast!310:310)*BT6","v":20291.535296244005},{"$f":"LOOKUP(BU5,Forecast!8:8,Forecast!310:310)*BU6","v":20341.56845275325},{"$f":"LOOKUP(BV5,Forecast!8:8,Forecast!310:310)*BV6","v":20393.016772509363},{"$f":"LOOKUP(BW5,Forecast!8:8,Forecast!310:310)*BW6","v":20445.900312739814},{"$f":"LOOKUP(BX5,Forecast!8:8,Forecast!310:310)*BX6","v":20500.195060070881},{"$f":"LOOKUP(BY5,Forecast!8:8,Forecast!310:310)*BY6","v":20555.965462479933},{"$f":"LOOKUP(BZ5,Forecast!8:8,Forecast!310:310)*BZ6","v":20613.187022775481},{"$f":"LOOKUP(CA5,Forecast!8:8,Forecast!310:310)*CA6","v":20671.462903392032},{"$f":"LOOKUP(CB5,Forecast!8:8,Forecast!310:310)*CB6","v":20730.80417247978},{"$f":"LOOKUP(CC5,Forecast!8:8,Forecast!310:310)*CC6","v":20791.127458276216},{"$f":"LOOKUP(CD5,Forecast!8:8,Forecast!310:310)*CD6","v":20852.537691852489},{"$f":"LOOKUP(CE5,Forecast!8:8,Forecast!310:310)*CE6","v":20915.014249311425},{"$f":"LOOKUP(CF5,Forecast!8:8,Forecast!310:310)*CF6","v":20978.600460151778},{"$f":"LOOKUP(CG5,Forecast!8:8,Forecast!310:310)*CG6","v":21043.275397966616},{"$f":"LOOKUP(CH5,Forecast!8:8,Forecast!310:310)*CH6","v":21109.0832257086},{"$f":"LOOKUP(CI5,Forecast!8:8,Forecast!310:310)*CI6","v":21176.035935102645},{"$f":"LOOKUP(CJ5,Forecast!8:8,Forecast!310:310)*CJ6","v":21244.112136486758},{"$f":"LOOKUP(CK5,Forecast!8:8,Forecast!310:310)*CK6","v":21313.357284240774},{"$f":"LOOKUP(CL5,Forecast!8:8,Forecast!310:310)*CL6","v":21383.749676255164},{"$f":"LOOKUP(CM5,Forecast!8:8,Forecast!310:310)*CM6","v":21455.335648021912},{"$f":"LOOKUP(CN5,Forecast!8:8,Forecast!310:310)*CN6","v":21528.1279135974},{"$f":"LOOKUP(CO5,Forecast!8:8,Forecast!310:310)*CO6","v":21602.034224837083},{"$f":"LOOKUP(CP5,Forecast!8:8,Forecast!310:310)*CP6","v":21677.17161802257},{"$f":"LOOKUP(CQ5,Forecast!8:8,Forecast!310:310)*CQ6","v":21753.517598803515},{"$f":"LOOKUP(CR5,Forecast!8:8,Forecast!310:310)*CR6","v":21831.12077390742},{"$f":"LOOKUP(CS5,Forecast!8:8,Forecast!310:310)*CS6","v":21909.958322511662},{"$f":"LOOKUP(CT5,Forecast!8:8,Forecast!310:310)*CT6","v":21990.079804084533},{"$f":"LOOKUP(CU5,Forecast!8:8,Forecast!310:310)*CU6","v":22071.499021556203},{"$f":"LOOKUP(CV5,Forecast!8:8,Forecast!310:310)*CV6","v":22154.192654572755},{"$f":"LOOKUP(CW5,Forecast!8:8,Forecast!310:310)*CW6","v":22238.211739869301},{"$f":"LOOKUP(CX5,Forecast!8:8,Forecast!310:310)*CX6","v":22323.532620400212},{"$f":"LOOKUP(CY5,Forecast!8:8,Forecast!310:310)*CY6","v":22406.691415285295},{"$f":"LOOKUP(CZ5,Forecast!8:8,Forecast!310:310)*CZ6","v":22487.713342698575},{"$f":"LOOKUP(DA5,Forecast!8:8,Forecast!310:310)*DA6","v":22566.768816791013},{"$f":"LOOKUP(DB5,Forecast!8:8,Forecast!310:310)*DB6","v":22643.735493115873},{"$f":"LOOKUP(DC5,Forecast!8:8,Forecast!310:310)*DC6","v":22718.708788706615},{"$f":"LOOKUP(DD5,Forecast!8:8,Forecast!310:310)*DD6","v":22791.641510124169},{"$f":"LOOKUP(DE5,Forecast!8:8,Forecast!310:310)*DE6","v":22862.626784151336},{"$f":"LOOKUP(DF5,Forecast!8:8,Forecast!310:310)*DF6","v":22931.618939052511},{"$f":"LOOKUP(DG5,Forecast!8:8,Forecast!310:310)*DG6","v":22998.641834914069},{"$f":"LOOKUP(DH5,Forecast!8:8,Forecast!310:310)*DH6","v":23063.785214988617},{"$f":"LOOKUP(DI5,Forecast!8:8,Forecast!310:310)*DI6","v":23127.005608618871},{"$f":"LOOKUP(DJ5,Forecast!8:8,Forecast!310:310)*DJ6","v":23188.39056559249},{"$f":"LOOKUP(DK5,Forecast!8:8,Forecast!310:310)*DK6","v":23249.879138090317},{"$f":"LOOKUP(DL5,Forecast!8:8,Forecast!310:310)*DL6","v":23311.471477762789},{"$f":"LOOKUP(DM5,Forecast!8:8,Forecast!310:310)*DM6","v":23373.167736468073},{"$f":"LOOKUP(DN5,Forecast!8:8,Forecast!310:310)*DN6","v":23434.968066271966},{"$f":"LOOKUP(DO5,Forecast!8:8,Forecast!310:310)*DO6","v":23496.872619448772},{"$f":"LOOKUP(DP5,Forecast!8:8,Forecast!310:310)*DP6","v":23558.881548480953},{"$f":"LOOKUP(DQ5,Forecast!8:8,Forecast!310:310)*DQ6","v":23620.995006059893},{"$f":"LOOKUP(DR5,Forecast!8:8,Forecast!310:310)*DR6","v":23683.213145085778},{"$f":"LOOKUP(DS5,Forecast!8:8,Forecast!310:310)*DS6","v":23745.536118668268},{"$f":"LOOKUP(DT5,Forecast!8:8,Forecast!310:310)*DT6","v":23807.964080126298},{"$f":"LOOKUP(DU5,Forecast!8:8,Forecast!310:310)*DU6","v":23870.497182988875},{"$f":"LOOKUP(DV5,Forecast!8:8,Forecast!310:310)*DV6","v":23933.135580994945},{"$f":"LOOKUP(DW5,Forecast!8:8,Forecast!310:310)*DW6","v":23995.879428093969},{"$f":"LOOKUP(DX5,Forecast!8:8,Forecast!310:310)*DX6","v":24058.728878445902},{"$f":"LOOKUP(DY5,Forecast!8:8,Forecast!310:310)*DY6","v":24121.684086421756},{"$f":"LOOKUP(DZ5,Forecast!8:8,Forecast!310:310)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!8:8,Forecast!310:310)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!8:8,Forecast!310:310)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!8:8,Forecast!310:310)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!8:8,Forecast!310:310)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!8:8,Forecast!310:310)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!8:8,Forecast!310:310)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!8:8,Forecast!310:310)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!8:8,Forecast!310:310)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!8:8,Forecast!310:310)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!8:8,Forecast!310:310)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!8:8,Forecast!310:310)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!8:8,Forecast!310:310)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!8:8,Forecast!310:310)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!8:8,Forecast!310:310)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!8:8,Forecast!310:310)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!8:8,Forecast!310:310)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!8:8,Forecast!310:310)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!8:8,Forecast!310:310)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!8:8,Forecast!310:310)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!8:8,Forecast!310:310)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!8:8,Forecast!310:310)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!8:8,Forecast!310:310)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!8:8,Forecast!310:310)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!8:8,Forecast!310:310)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!8:8,Forecast!310:310)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!8:8,Forecast!310:310)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!8:8,Forecast!310:310)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!8:8,Forecast!310:310)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!8:8,Forecast!310:310)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!8:8,Forecast!310:310)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!8:8,Forecast!310:310)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!8:8,Forecast!310:310)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!8:8,Forecast!310:310)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!8:8,Forecast!310:310)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!8:8,Forecast!310:310)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!8:8,Forecast!310:310)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!8:8,Forecast!310:310)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!8:8,Forecast!310:310)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!8:8,Forecast!310:310)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!8:8,Forecast!310:310)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!8:8,Forecast!310:310)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!8:8,Forecast!310:310)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!8:8,Forecast!310:310)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!8:8,Forecast!310:310)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!8:8,Forecast!310:310)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!8:8,Forecast!310:310)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!8:8,Forecast!310:310)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!8:8,Forecast!310:310)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!8:8,Forecast!310:310)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!8:8,Forecast!310:310)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!8:8,Forecast!310:310)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!8:8,Forecast!310:310)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!8:8,Forecast!310:310)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!8:8,Forecast!310:310)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!8:8,Forecast!310:310)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!8:8,Forecast!310:310)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!8:8,Forecast!310:310)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!8:8,Forecast!310:310)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!8:8,Forecast!310:310)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!8:8,Forecast!310:310)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!8:8,Forecast!310:310)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!8:8,Forecast!310:310)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!8:8,Forecast!310:310)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!8:8,Forecast!310:310)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!8:8,Forecast!310:310)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!8:8,Forecast!310:310)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!8:8,Forecast!310:310)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!8:8,Forecast!310:310)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!8:8,Forecast!310:310)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!8:8,Forecast!310:310)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!8:8,Forecast!310:310)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!8:8,Forecast!310:310)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!8:8,Forecast!310:310)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!8:8,Forecast!310:310)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!8:8,Forecast!310:310)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!8:8,Forecast!310:310)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!8:8,Forecast!310:310)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!8:8,Forecast!310:310)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!8:8,Forecast!310:310)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!8:8,Forecast!310:310)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!8:8,Forecast!310:310)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!8:8,Forecast!310:310)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!8:8,Forecast!310:310)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!8:8,Forecast!310:310)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!8:8,Forecast!310:310)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!8:8,Forecast!310:310)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!8:8,Forecast!310:310)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!8:8,Forecast!310:310)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!8:8,Forecast!310:310)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!8:8,Forecast!310:310)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!8:8,Forecast!310:310)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!8:8,Forecast!310:310)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!8:8,Forecast!310:310)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!8:8,Forecast!310:310)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!8:8,Forecast!310:310)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!8:8,Forecast!310:310)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!8:8,Forecast!310:310)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!8:8,Forecast!310:310)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!8:8,Forecast!310:310)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!8:8,Forecast!310:310)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!8:8,Forecast!310:310)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!8:8,Forecast!310:310)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!8:8,Forecast!310:310)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!8:8,Forecast!310:310)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!8:8,Forecast!310:310)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!8:8,Forecast!310:310)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!8:8,Forecast!310:310)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!8:8,Forecast!310:310)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!8:8,Forecast!310:310)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!8:8,Forecast!310:310)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!8:8,Forecast!310:310)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!8:8,Forecast!310:310)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!8:8,Forecast!310:310)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!8:8,Forecast!310:310)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!8:8,Forecast!310:310)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!8:8,Forecast!310:310)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!8:8,Forecast!310:310)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!8:8,Forecast!310:310)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!8:8,Forecast!310:310)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!8:8,Forecast!310:310)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!8:8,Forecast!310:310)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!8:8,Forecast!310:310)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!8:8,Forecast!310:310)*IS6","v":0}]
[null,null,null,null,"Free Cash Flow",null,null,{"$f":"SUM(J30:IS30)","v":5792230.0389295742},{"$f":"I20-I26-I27-I29","v":0},-3778438.572054923,-157405.17417196013,79420.098965642406,79222.614276222113,1076798.4346554377,672971.50991795096,730267.03195225412,772481.03691865562,805874.4874347013,-494574.99388115411,14234.384649737447,31395.355817522213,44595.648862431073,56516.250898121012,67420.169525565259,77151.512759302073,98827.338022287586,99208.673207157131,99564.5740308799,99899.726617427819,100211.35709333629,100503.7923561871,100775.76301688206,101024.40403771187,101259.67076676778,101475.60426763022,101675.74794582848,101858.04816373106,102025.77074340009,102177.98605035021,102314.40430296629,102437.91087580234,102546.85324931162,102611.55587388387,-2234.3500968336339,-2478.1841990527719,-2720.1073900436168,-2958.8654426507528,-3194.9818623601386,-3427.8403750721191,-3657.9770587932471,-3885.0037934423672,-4108.6276947221922,-4329.4043958479706,-4546.6786526683863,-4761.019481291758,-4972.0139902848096,-5179.0886573207899,-5383.4736187175113,-5584.0950954402433,-5781.5569549576321,-5975.1452122900118,-6165.47834208317,-6352.1060685388074,-6534.6880258724268,-6713.8654162907151,-6888.878594149759,-7060.3843227253819,58492.232911876825,58622.992657898183,58756.813602024835,58895.37672902421,59037.985223064854,{"$f":"BU20-BU26-BU27-BU29","v":59185.467605060832},59337.110061437343,59493.436006823293,59654.841913212018,59820.587509897028,59991.554967986114,60170.430557169748,60352.822126551662,60539.470128028042,60728.688457810233,60921.770132227379,61118.16880518473,61318.51072806149,61522.240068786938,61729.747231543559,61941.321574501038,62156.392626709669,62375.615487437986,62598.409737275841,62825.184001058326,63056.76264276143,63291.273099453749,63530.153769857818,63772.798733354066,64019.905647621315,64270.857958368048,64526.091203120101,64785.928773943502,65049.737701123922,65318.248254258804,65616.973501846762,65908.106814849452,66190.654245512909,66467.376743595698,66736.235728529908,66998.618558184942,67253.319857911833,67501.690791692992,67743.057829871526,67977.012437154175,68204.852655914307,68425.455033031598,68625.34454798534,68825.578877431515,69026.158530826477,69227.084018338079,69428.355850823864,69629.974539847317,69831.940597679742,70034.25453729913,70236.916872377027,70439.928117306568,70643.288787175639,70846.999397795589,71051.060465665971,71255.472508022882,71460.236042789329,0,0,0,0,0,0,0,{"$f":"EG20-EG26-EG27-EG29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GS20-GS26-GS27-GS29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Depreciation",null,null,null,null,{"$f":"LOOKUP(I5,Forecast!8:8,Forecast!219:219)*I6","v":0},{"$f":"LOOKUP(J5,Forecast!8:8,Forecast!219:219)*J6","v":42625},{"$f":"LOOKUP(K5,Forecast!8:8,Forecast!219:219)*K6","v":42458.940104166664},{"$f":"LOOKUP(L5,Forecast!8:8,Forecast!219:219)*L6","v":42293.527150010857},{"$f":"LOOKUP(M5,Forecast!8:8,Forecast!219:219)*M6","v":42128.758617155603},{"$f":"LOOKUP(N5,Forecast!8:8,Forecast!219:219)*N6","v":41964.631995042939},{"$f":"LOOKUP(O5,Forecast!8:8,Forecast!219:219)*O6","v":41801.144782895579},{"$f":"LOOKUP(P5,Forecast!8:8,Forecast!219:219)*P6","v":41638.29448967889},{"$f":"LOOKUP(Q5,Forecast!8:8,Forecast!219:219)*Q6","v":41476.078634062847},{"$f":"LOOKUP(R5,Forecast!8:8,Forecast!219:219)*R6","v":41314.494744384319},{"$f":"LOOKUP(S5,Forecast!8:8,Forecast!219:219)*S6","v":41153.540358609323},{"$f":"LOOKUP(T5,Forecast!8:8,Forecast!219:219)*T6","v":40993.213024295568},{"$f":"LOOKUP(U5,Forecast!8:8,Forecast!219:219)*U6","v":40833.510298555091},{"$f":"LOOKUP(V5,Forecast!8:8,Forecast!219:219)*V6","v":40674.42974801697},{"$f":"LOOKUP(W5,Forecast!8:8,Forecast!219:219)*W6","v":40515.968948790316},{"$f":"LOOKUP(X5,Forecast!8:8,Forecast!219:219)*X6","v":40358.125486427321},{"$f":"LOOKUP(Y5,Forecast!8:8,Forecast!219:219)*Y6","v":40200.896955886441},{"$f":"LOOKUP(Z5,Forecast!8:8,Forecast!219:219)*Z6","v":40044.280961495802},{"$f":"LOOKUP(AA5,Forecast!8:8,Forecast!219:219)*AA6","v":39888.275116916637},{"$f":"LOOKUP(AB5,Forecast!8:8,Forecast!219:219)*AB6","v":39732.877045106987},{"$f":"LOOKUP(AC5,Forecast!8:8,Forecast!219:219)*AC6","v":39578.084378285428},{"$f":"LOOKUP(AD5,Forecast!8:8,Forecast!219:219)*AD6","v":39423.894757895025},{"$f":"LOOKUP(AE5,Forecast!8:8,Forecast!219:219)*AE6","v":39270.305834567385},{"$f":"LOOKUP(AF5,Forecast!8:8,Forecast!219:219)*AF6","v":39117.315268086888},{"$f":"LOOKUP(AG5,Forecast!8:8,Forecast!219:219)*AG6","v":38964.920727354962},{"$f":"LOOKUP(AH5,Forecast!8:8,Forecast!219:219)*AH6","v":38813.119890354639},{"$f":"LOOKUP(AI5,Forecast!8:8,Forecast!219:219)*AI6","v":38661.910444115128},{"$f":"LOOKUP(AJ5,Forecast!8:8,Forecast!219:219)*AJ6","v":38511.290084676599},{"$f":"LOOKUP(AK5,Forecast!8:8,Forecast!219:219)*AK6","v":38361.256517055052},{"$f":"LOOKUP(AL5,Forecast!8:8,Forecast!219:219)*AL6","v":38211.807455207352},{"$f":"LOOKUP(AM5,Forecast!8:8,Forecast!219:219)*AM6","v":38062.940621996444},{"$f":"LOOKUP(AN5,Forecast!8:8,Forecast!219:219)*AN6","v":37914.653749156583},{"$f":"LOOKUP(AO5,Forecast!8:8,Forecast!219:219)*AO6","v":37766.94457725883},{"$f":"LOOKUP(AP5,Forecast!8:8,Forecast!219:219)*AP6","v":37619.810855676587},{"$f":"LOOKUP(AQ5,Forecast!8:8,Forecast!219:219)*AQ6","v":37473.25034255135},{"$f":"LOOKUP(AR5,Forecast!8:8,Forecast!219:219)*AR6","v":37327.260804758487},{"$f":"LOOKUP(AS5,Forecast!8:8,Forecast!219:219)*AS6","v":37662.694751140822},{"$f":"LOOKUP(AT5,Forecast!8:8,Forecast!219:219)*AT6","v":37998.436178640673},{"$f":"LOOKUP(AU5,Forecast!8:8,Forecast!219:219)*AU6","v":38334.485369115733},{"$f":"LOOKUP(AV5,Forecast!8:8,Forecast!219:219)*AV6","v":38670.84260468206},{"$f":"LOOKUP(AW5,Forecast!8:8,Forecast!219:219)*AW6","v":39007.508167714324},{"$f":"LOOKUP(AX5,Forecast!8:8,Forecast!219:219)*AX6","v":39344.482340846043},{"$f":"LOOKUP(AY5,Forecast!8:8,Forecast!219:219)*AY6","v":39681.765406969782},{"$f":"LOOKUP(AZ5,Forecast!8:8,Forecast!219:219)*AZ6","v":40019.357649237478},{"$f":"LOOKUP(BA5,Forecast!8:8,Forecast!219:219)*BA6","v":40357.25935106058},{"$f":"LOOKUP(BB5,Forecast!8:8,Forecast!219:219)*BB6","v":40695.470796110356},{"$f":"LOOKUP(BC5,Forecast!8:8,Forecast!219:219)*BC6","v":41033.992268318092},{"$f":"LOOKUP(BD5,Forecast!8:8,Forecast!219:219)*BD6","v":41372.824051875352},{"$f":"LOOKUP(BE5,Forecast!8:8,Forecast!219:219)*BE6","v":41711.966431234207},{"$f":"LOOKUP(BF5,Forecast!8:8,Forecast!219:219)*BF6","v":42051.419691107476},{"$f":"LOOKUP(BG5,Forecast!8:8,Forecast!219:219)*BG6","v":42391.184116468961},{"$f":"LOOKUP(BH5,Forecast!8:8,Forecast!219:219)*BH6","v":42731.259992553692},{"$f":"LOOKUP(BI5,Forecast!8:8,Forecast!219:219)*BI6","v":43071.647604858175},{"$f":"LOOKUP(BJ5,Forecast!8:8,Forecast!219:219)*BJ6","v":43412.347239140596},{"$f":"LOOKUP(BK5,Forecast!8:8,Forecast!219:219)*BK6","v":43753.359181421118},{"$f":"LOOKUP(BL5,Forecast!8:8,Forecast!219:219)*BL6","v":44094.683717982058},{"$f":"LOOKUP(BM5,Forecast!8:8,Forecast!219:219)*BM6","v":44436.321135368169},{"$f":"LOOKUP(BN5,Forecast!8:8,Forecast!219:219)*BN6","v":44778.271720386896},{"$f":"LOOKUP(BO5,Forecast!8:8,Forecast!219:219)*BO6","v":45120.535760108556},{"$f":"LOOKUP(BP5,Forecast!8:8,Forecast!219:219)*BP6","v":45463.113541866624},{"$f":"LOOKUP(BQ5,Forecast!8:8,Forecast!219:219)*BQ6","v":45504.788062613341},{"$f":"LOOKUP(BR5,Forecast!8:8,Forecast!219:219)*BR6","v":45546.500785004064},{"$f":"LOOKUP(BS5,Forecast!8:8,Forecast!219:219)*BS6","v":45588.251744056994},{"$f":"LOOKUP(BT5,Forecast!8:8,Forecast!219:219)*BT6","v":45630.040974822383},{"$f":"LOOKUP(BU5,Forecast!8:8,Forecast!219:219)*BU6","v":45671.868512382636},{"$f":"LOOKUP(BV5,Forecast!8:8,Forecast!219:219)*BV6","v":45713.734391852311},{"$f":"LOOKUP(BW5,Forecast!8:8,Forecast!219:219)*BW6","v":45755.638648378168},{"$f":"LOOKUP(BX5,Forecast!8:8,Forecast!219:219)*BX6","v":45797.581317139186},{"$f":"LOOKUP(BY5,Forecast!8:8,Forecast!219:219)*BY6","v":45839.56243334656},{"$f":"LOOKUP(BZ5,Forecast!8:8,Forecast!219:219)*BZ6","v":45881.582032243801},{"$f":"LOOKUP(CA5,Forecast!8:8,Forecast!219:219)*CA6","v":45923.640149106679},{"$f":"LOOKUP(CB5,Forecast!8:8,Forecast!219:219)*CB6","v":45965.736819243357},{"$f":"LOOKUP(CC5,Forecast!8:8,Forecast!219:219)*CC6","v":46007.87207799434},{"$f":"LOOKUP(CD5,Forecast!8:8,Forecast!219:219)*CD6","v":46050.045960732503},{"$f":"LOOKUP(CE5,Forecast!8:8,Forecast!219:219)*CE6","v":46092.258502863173},{"$f":"LOOKUP(CF5,Forecast!8:8,Forecast!219:219)*CF6","v":46134.509739824127},{"$f":"LOOKUP(CG5,Forecast!8:8,Forecast!219:219)*CG6","v":46176.799707085644},{"$f":"LOOKUP(CH5,Forecast!8:8,Forecast!219:219)*CH6","v":46219.128440150467},{"$f":"LOOKUP(CI5,Forecast!8:8,Forecast!219:219)*CI6","v":46261.495974553931},{"$f":"LOOKUP(CJ5,Forecast!8:8,Forecast!219:219)*CJ6","v":46303.902345863949},{"$f":"LOOKUP(CK5,Forecast!8:8,Forecast!219:219)*CK6","v":46346.34758968099},{"$f":"LOOKUP(CL5,Forecast!8:8,Forecast!219:219)*CL6","v":46388.831741638191},{"$f":"LOOKUP(CM5,Forecast!8:8,Forecast!219:219)*CM6","v":46431.354837401355},{"$f":"LOOKUP(CN5,Forecast!8:8,Forecast!219:219)*CN6","v":46473.916912668989},{"$f":"LOOKUP(CO5,Forecast!8:8,Forecast!219:219)*CO6","v":46516.518003172263},{"$f":"LOOKUP(CP5,Forecast!8:8,Forecast!219:219)*CP6","v":46559.158144675166},{"$f":"LOOKUP(CQ5,Forecast!8:8,Forecast!219:219)*CQ6","v":46601.837372974456},{"$f":"LOOKUP(CR5,Forecast!8:8,Forecast!219:219)*CR6","v":46644.555723899677},{"$f":"LOOKUP(CS5,Forecast!8:8,Forecast!219:219)*CS6","v":46687.313233313245},{"$f":"LOOKUP(CT5,Forecast!8:8,Forecast!219:219)*CT6","v":46730.10993711045},{"$f":"LOOKUP(CU5,Forecast!8:8,Forecast!219:219)*CU6","v":46772.945871219468},{"$f":"LOOKUP(CV5,Forecast!8:8,Forecast!219:219)*CV6","v":46815.821071601415},{"$f":"LOOKUP(CW5,Forecast!8:8,Forecast!219:219)*CW6","v":46858.735574250393},{"$f":"LOOKUP(CX5,Forecast!8:8,Forecast!219:219)*CX6","v":46901.689415193454},{"$f":"LOOKUP(CY5,Forecast!8:8,Forecast!219:219)*CY6","v":46944.682630490715},{"$f":"LOOKUP(CZ5,Forecast!8:8,Forecast!219:219)*CZ6","v":46987.715256235329},{"$f":"LOOKUP(DA5,Forecast!8:8,Forecast!219:219)*DA6","v":47030.787328553553},{"$f":"LOOKUP(DB5,Forecast!8:8,Forecast!219:219)*DB6","v":47073.898883604728},{"$f":"LOOKUP(DC5,Forecast!8:8,Forecast!219:219)*DC6","v":47117.049957581359},{"$f":"LOOKUP(DD5,Forecast!8:8,Forecast!219:219)*DD6","v":47160.240586709144},{"$f":"LOOKUP(DE5,Forecast!8:8,Forecast!219:219)*DE6","v":47203.470807246958},{"$f":"LOOKUP(DF5,Forecast!8:8,Forecast!219:219)*DF6","v":47246.740655486938},{"$f":"LOOKUP(DG5,Forecast!8:8,Forecast!219:219)*DG6","v":47290.050167754467},{"$f":"LOOKUP(DH5,Forecast!8:8,Forecast!219:219)*DH6","v":47333.399380408249},{"$f":"LOOKUP(DI5,Forecast!8:8,Forecast!219:219)*DI6","v":47376.788329840288},{"$f":"LOOKUP(DJ5,Forecast!8:8,Forecast!219:219)*DJ6","v":47420.217052475979},{"$f":"LOOKUP(DK5,Forecast!8:8,Forecast!219:219)*DK6","v":47463.685584774074},{"$f":"LOOKUP(DL5,Forecast!8:8,Forecast!219:219)*DL6","v":47507.193963226797},{"$f":"LOOKUP(DM5,Forecast!8:8,Forecast!219:219)*DM6","v":47550.742224359747},{"$f":"LOOKUP(DN5,Forecast!8:8,Forecast!219:219)*DN6","v":47594.330404732085},{"$f":"LOOKUP(DO5,Forecast!8:8,Forecast!219:219)*DO6","v":47637.958540936415},{"$f":"LOOKUP(DP5,Forecast!8:8,Forecast!219:219)*DP6","v":47681.62666959894},{"$f":"LOOKUP(DQ5,Forecast!8:8,Forecast!219:219)*DQ6","v":47725.334827379404},{"$f":"LOOKUP(DR5,Forecast!8:8,Forecast!219:219)*DR6","v":47769.08305097116},{"$f":"LOOKUP(DS5,Forecast!8:8,Forecast!219:219)*DS6","v":47812.871377101219},{"$f":"LOOKUP(DT5,Forecast!8:8,Forecast!219:219)*DT6","v":47856.699842530223},{"$f":"LOOKUP(DU5,Forecast!8:8,Forecast!219:219)*DU6","v":47900.56848405255},{"$f":"LOOKUP(DV5,Forecast!8:8,Forecast!219:219)*DV6","v":47944.477338496268},{"$f":"LOOKUP(DW5,Forecast!8:8,Forecast!219:219)*DW6","v":47988.426442723219},{"$f":"LOOKUP(DX5,Forecast!8:8,Forecast!219:219)*DX6","v":48032.415833629049},{"$f":"LOOKUP(DY5,Forecast!8:8,Forecast!219:219)*DY6","v":48076.445548143201},{"$f":"LOOKUP(DZ5,Forecast!8:8,Forecast!219:219)*DZ6","v":0},{"$f":"LOOKUP(EA5,Forecast!8:8,Forecast!219:219)*EA6","v":0},{"$f":"LOOKUP(EB5,Forecast!8:8,Forecast!219:219)*EB6","v":0},{"$f":"LOOKUP(EC5,Forecast!8:8,Forecast!219:219)*EC6","v":0},{"$f":"LOOKUP(ED5,Forecast!8:8,Forecast!219:219)*ED6","v":0},{"$f":"LOOKUP(EE5,Forecast!8:8,Forecast!219:219)*EE6","v":0},{"$f":"LOOKUP(EF5,Forecast!8:8,Forecast!219:219)*EF6","v":0},{"$f":"LOOKUP(EG5,Forecast!8:8,Forecast!219:219)*EG6","v":0},{"$f":"LOOKUP(EH5,Forecast!8:8,Forecast!219:219)*EH6","v":0},{"$f":"LOOKUP(EI5,Forecast!8:8,Forecast!219:219)*EI6","v":0},{"$f":"LOOKUP(EJ5,Forecast!8:8,Forecast!219:219)*EJ6","v":0},{"$f":"LOOKUP(EK5,Forecast!8:8,Forecast!219:219)*EK6","v":0},{"$f":"LOOKUP(EL5,Forecast!8:8,Forecast!219:219)*EL6","v":0},{"$f":"LOOKUP(EM5,Forecast!8:8,Forecast!219:219)*EM6","v":0},{"$f":"LOOKUP(EN5,Forecast!8:8,Forecast!219:219)*EN6","v":0},{"$f":"LOOKUP(EO5,Forecast!8:8,Forecast!219:219)*EO6","v":0},{"$f":"LOOKUP(EP5,Forecast!8:8,Forecast!219:219)*EP6","v":0},{"$f":"LOOKUP(EQ5,Forecast!8:8,Forecast!219:219)*EQ6","v":0},{"$f":"LOOKUP(ER5,Forecast!8:8,Forecast!219:219)*ER6","v":0},{"$f":"LOOKUP(ES5,Forecast!8:8,Forecast!219:219)*ES6","v":0},{"$f":"LOOKUP(ET5,Forecast!8:8,Forecast!219:219)*ET6","v":0},{"$f":"LOOKUP(EU5,Forecast!8:8,Forecast!219:219)*EU6","v":0},{"$f":"LOOKUP(EV5,Forecast!8:8,Forecast!219:219)*EV6","v":0},{"$f":"LOOKUP(EW5,Forecast!8:8,Forecast!219:219)*EW6","v":0},{"$f":"LOOKUP(EX5,Forecast!8:8,Forecast!219:219)*EX6","v":0},{"$f":"LOOKUP(EY5,Forecast!8:8,Forecast!219:219)*EY6","v":0},{"$f":"LOOKUP(EZ5,Forecast!8:8,Forecast!219:219)*EZ6","v":0},{"$f":"LOOKUP(FA5,Forecast!8:8,Forecast!219:219)*FA6","v":0},{"$f":"LOOKUP(FB5,Forecast!8:8,Forecast!219:219)*FB6","v":0},{"$f":"LOOKUP(FC5,Forecast!8:8,Forecast!219:219)*FC6","v":0},{"$f":"LOOKUP(FD5,Forecast!8:8,Forecast!219:219)*FD6","v":0},{"$f":"LOOKUP(FE5,Forecast!8:8,Forecast!219:219)*FE6","v":0},{"$f":"LOOKUP(FF5,Forecast!8:8,Forecast!219:219)*FF6","v":0},{"$f":"LOOKUP(FG5,Forecast!8:8,Forecast!219:219)*FG6","v":0},{"$f":"LOOKUP(FH5,Forecast!8:8,Forecast!219:219)*FH6","v":0},{"$f":"LOOKUP(FI5,Forecast!8:8,Forecast!219:219)*FI6","v":0},{"$f":"LOOKUP(FJ5,Forecast!8:8,Forecast!219:219)*FJ6","v":0},{"$f":"LOOKUP(FK5,Forecast!8:8,Forecast!219:219)*FK6","v":0},{"$f":"LOOKUP(FL5,Forecast!8:8,Forecast!219:219)*FL6","v":0},{"$f":"LOOKUP(FM5,Forecast!8:8,Forecast!219:219)*FM6","v":0},{"$f":"LOOKUP(FN5,Forecast!8:8,Forecast!219:219)*FN6","v":0},{"$f":"LOOKUP(FO5,Forecast!8:8,Forecast!219:219)*FO6","v":0},{"$f":"LOOKUP(FP5,Forecast!8:8,Forecast!219:219)*FP6","v":0},{"$f":"LOOKUP(FQ5,Forecast!8:8,Forecast!219:219)*FQ6","v":0},{"$f":"LOOKUP(FR5,Forecast!8:8,Forecast!219:219)*FR6","v":0},{"$f":"LOOKUP(FS5,Forecast!8:8,Forecast!219:219)*FS6","v":0},{"$f":"LOOKUP(FT5,Forecast!8:8,Forecast!219:219)*FT6","v":0},{"$f":"LOOKUP(FU5,Forecast!8:8,Forecast!219:219)*FU6","v":0},{"$f":"LOOKUP(FV5,Forecast!8:8,Forecast!219:219)*FV6","v":0},{"$f":"LOOKUP(FW5,Forecast!8:8,Forecast!219:219)*FW6","v":0},{"$f":"LOOKUP(FX5,Forecast!8:8,Forecast!219:219)*FX6","v":0},{"$f":"LOOKUP(FY5,Forecast!8:8,Forecast!219:219)*FY6","v":0},{"$f":"LOOKUP(FZ5,Forecast!8:8,Forecast!219:219)*FZ6","v":0},{"$f":"LOOKUP(GA5,Forecast!8:8,Forecast!219:219)*GA6","v":0},{"$f":"LOOKUP(GB5,Forecast!8:8,Forecast!219:219)*GB6","v":0},{"$f":"LOOKUP(GC5,Forecast!8:8,Forecast!219:219)*GC6","v":0},{"$f":"LOOKUP(GD5,Forecast!8:8,Forecast!219:219)*GD6","v":0},{"$f":"LOOKUP(GE5,Forecast!8:8,Forecast!219:219)*GE6","v":0},{"$f":"LOOKUP(GF5,Forecast!8:8,Forecast!219:219)*GF6","v":0},{"$f":"LOOKUP(GG5,Forecast!8:8,Forecast!219:219)*GG6","v":0},{"$f":"LOOKUP(GH5,Forecast!8:8,Forecast!219:219)*GH6","v":0},{"$f":"LOOKUP(GI5,Forecast!8:8,Forecast!219:219)*GI6","v":0},{"$f":"LOOKUP(GJ5,Forecast!8:8,Forecast!219:219)*GJ6","v":0},{"$f":"LOOKUP(GK5,Forecast!8:8,Forecast!219:219)*GK6","v":0},{"$f":"LOOKUP(GL5,Forecast!8:8,Forecast!219:219)*GL6","v":0},{"$f":"LOOKUP(GM5,Forecast!8:8,Forecast!219:219)*GM6","v":0},{"$f":"LOOKUP(GN5,Forecast!8:8,Forecast!219:219)*GN6","v":0},{"$f":"LOOKUP(GO5,Forecast!8:8,Forecast!219:219)*GO6","v":0},{"$f":"LOOKUP(GP5,Forecast!8:8,Forecast!219:219)*GP6","v":0},{"$f":"LOOKUP(GQ5,Forecast!8:8,Forecast!219:219)*GQ6","v":0},{"$f":"LOOKUP(GR5,Forecast!8:8,Forecast!219:219)*GR6","v":0},{"$f":"LOOKUP(GS5,Forecast!8:8,Forecast!219:219)*GS6","v":0},{"$f":"LOOKUP(GT5,Forecast!8:8,Forecast!219:219)*GT6","v":0},{"$f":"LOOKUP(GU5,Forecast!8:8,Forecast!219:219)*GU6","v":0},{"$f":"LOOKUP(GV5,Forecast!8:8,Forecast!219:219)*GV6","v":0},{"$f":"LOOKUP(GW5,Forecast!8:8,Forecast!219:219)*GW6","v":0},{"$f":"LOOKUP(GX5,Forecast!8:8,Forecast!219:219)*GX6","v":0},{"$f":"LOOKUP(GY5,Forecast!8:8,Forecast!219:219)*GY6","v":0},{"$f":"LOOKUP(GZ5,Forecast!8:8,Forecast!219:219)*GZ6","v":0},{"$f":"LOOKUP(HA5,Forecast!8:8,Forecast!219:219)*HA6","v":0},{"$f":"LOOKUP(HB5,Forecast!8:8,Forecast!219:219)*HB6","v":0},{"$f":"LOOKUP(HC5,Forecast!8:8,Forecast!219:219)*HC6","v":0},{"$f":"LOOKUP(HD5,Forecast!8:8,Forecast!219:219)*HD6","v":0},{"$f":"LOOKUP(HE5,Forecast!8:8,Forecast!219:219)*HE6","v":0},{"$f":"LOOKUP(HF5,Forecast!8:8,Forecast!219:219)*HF6","v":0},{"$f":"LOOKUP(HG5,Forecast!8:8,Forecast!219:219)*HG6","v":0},{"$f":"LOOKUP(HH5,Forecast!8:8,Forecast!219:219)*HH6","v":0},{"$f":"LOOKUP(HI5,Forecast!8:8,Forecast!219:219)*HI6","v":0},{"$f":"LOOKUP(HJ5,Forecast!8:8,Forecast!219:219)*HJ6","v":0},{"$f":"LOOKUP(HK5,Forecast!8:8,Forecast!219:219)*HK6","v":0},{"$f":"LOOKUP(HL5,Forecast!8:8,Forecast!219:219)*HL6","v":0},{"$f":"LOOKUP(HM5,Forecast!8:8,Forecast!219:219)*HM6","v":0},{"$f":"LOOKUP(HN5,Forecast!8:8,Forecast!219:219)*HN6","v":0},{"$f":"LOOKUP(HO5,Forecast!8:8,Forecast!219:219)*HO6","v":0},{"$f":"LOOKUP(HP5,Forecast!8:8,Forecast!219:219)*HP6","v":0},{"$f":"LOOKUP(HQ5,Forecast!8:8,Forecast!219:219)*HQ6","v":0},{"$f":"LOOKUP(HR5,Forecast!8:8,Forecast!219:219)*HR6","v":0},{"$f":"LOOKUP(HS5,Forecast!8:8,Forecast!219:219)*HS6","v":0},{"$f":"LOOKUP(HT5,Forecast!8:8,Forecast!219:219)*HT6","v":0},{"$f":"LOOKUP(HU5,Forecast!8:8,Forecast!219:219)*HU6","v":0},{"$f":"LOOKUP(HV5,Forecast!8:8,Forecast!219:219)*HV6","v":0},{"$f":"LOOKUP(HW5,Forecast!8:8,Forecast!219:219)*HW6","v":0},{"$f":"LOOKUP(HX5,Forecast!8:8,Forecast!219:219)*HX6","v":0},{"$f":"LOOKUP(HY5,Forecast!8:8,Forecast!219:219)*HY6","v":0},{"$f":"LOOKUP(HZ5,Forecast!8:8,Forecast!219:219)*HZ6","v":0},{"$f":"LOOKUP(IA5,Forecast!8:8,Forecast!219:219)*IA6","v":0},{"$f":"LOOKUP(IB5,Forecast!8:8,Forecast!219:219)*IB6","v":0},{"$f":"LOOKUP(IC5,Forecast!8:8,Forecast!219:219)*IC6","v":0},{"$f":"LOOKUP(ID5,Forecast!8:8,Forecast!219:219)*ID6","v":0},{"$f":"LOOKUP(IE5,Forecast!8:8,Forecast!219:219)*IE6","v":0},{"$f":"LOOKUP(IF5,Forecast!8:8,Forecast!219:219)*IF6","v":0},{"$f":"LOOKUP(IG5,Forecast!8:8,Forecast!219:219)*IG6","v":0},{"$f":"LOOKUP(IH5,Forecast!8:8,Forecast!219:219)*IH6","v":0},{"$f":"LOOKUP(II5,Forecast!8:8,Forecast!219:219)*II6","v":0},{"$f":"LOOKUP(IJ5,Forecast!8:8,Forecast!219:219)*IJ6","v":0},{"$f":"LOOKUP(IK5,Forecast!8:8,Forecast!219:219)*IK6","v":0},{"$f":"LOOKUP(IL5,Forecast!8:8,Forecast!219:219)*IL6","v":0},{"$f":"LOOKUP(IM5,Forecast!8:8,Forecast!219:219)*IM6","v":0},{"$f":"LOOKUP(IN5,Forecast!8:8,Forecast!219:219)*IN6","v":0},{"$f":"LOOKUP(IO5,Forecast!8:8,Forecast!219:219)*IO6","v":0},{"$f":"LOOKUP(IP5,Forecast!8:8,Forecast!219:219)*IP6","v":0},{"$f":"LOOKUP(IQ5,Forecast!8:8,Forecast!219:219)*IQ6","v":0},{"$f":"LOOKUP(IR5,Forecast!8:8,Forecast!219:219)*IR6","v":0},{"$f":"LOOKUP(IS5,Forecast!8:8,Forecast!219:219)*IS6","v":0}]
[null,null,null,"Tax Rate",null,null,null,null,{"$f":"LOOKUP(I5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(J5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(K5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(L5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(M5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(N5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(O5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(P5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(Q5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(R5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(S5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(T5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(U5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(V5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(W5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(X5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(Y5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(Z5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AA5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AB5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AC5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AD5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AE5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AF5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AG5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AH5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AI5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AJ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AK5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AL5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AM5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AN5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AO5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AP5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AQ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AR5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AS5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AT5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AU5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AV5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AW5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AX5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AY5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(AZ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BA5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BB5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BC5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BD5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BE5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BF5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BG5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BH5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BI5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BJ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BK5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BL5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BM5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BN5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BO5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BP5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BQ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BR5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BS5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BT5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BU5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BV5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BW5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BX5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BY5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(BZ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CA5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CB5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CC5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CD5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CE5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CF5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CG5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CH5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CI5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CJ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CK5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CL5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CM5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CN5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CO5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CP5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CQ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CR5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CS5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CT5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CU5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CV5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CW5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CX5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CY5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(CZ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DA5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DB5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DC5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DD5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DE5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DF5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DG5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DH5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DI5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DJ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DK5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DL5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DM5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DN5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DO5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DP5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DQ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DR5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DS5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DT5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DU5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DV5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DW5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DX5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DY5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(DZ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EA5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EB5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EC5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(ED5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EE5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EF5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EG5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EH5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EI5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EJ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EK5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EL5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EM5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EN5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EO5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EP5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EQ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(ER5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(ES5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(ET5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EU5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EV5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EW5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EX5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EY5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(EZ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FA5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FB5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FC5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FD5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FE5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FF5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FG5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FH5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FI5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FJ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FK5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FL5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FM5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FN5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FO5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FP5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FQ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FR5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FS5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FT5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FU5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FV5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FW5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FX5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FY5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(FZ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GA5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GB5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GC5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GD5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GE5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GF5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GG5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GH5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GI5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GJ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GK5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GL5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GM5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GN5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GO5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GP5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GQ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GR5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GS5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GT5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GU5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GV5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GW5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GX5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GY5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(GZ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HA5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HB5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HC5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HD5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HE5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HF5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HG5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HH5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HI5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HJ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HK5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HL5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HM5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HN5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HO5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HP5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HQ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HR5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HS5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HT5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HU5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HV5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HW5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HX5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HY5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(HZ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IA5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IB5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IC5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(ID5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IE5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IF5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IG5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IH5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(II5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IJ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IK5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IL5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IM5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IN5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IO5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IP5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IQ5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IR5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413},{"$f":"LOOKUP(IS5,Forecast!8:8,Forecast!292:292)","v":0.22620689655172413}]
[null,null,null,"Net operating Income After Tax",null,null,null,null,{"$f":"I20-I32*(1-I33)","v":0},{"$f":"J20-J32*(1-J33)","v":-176523.65979624397},-205449.95698061079,-205560.75268612802,-205672.24512672945,-113572.5925240826,-80891.704812546508,-50763.204027912521,-23968.890808641598,-524.4390075425581,19453.779750223053,36211.760695553763,50412.702273786483,63234.623023530265,74804.112284850446,85149.681277602955,94405.582820453536,94973.462360173085,95512.306104309828,96024.123087698565,96509.060576829273,96968.980868230632,97404.030484752337,97815.17665952575,98205.532857324957,98573.727563017805,98921.298584651406,99248.384337427473,99556.40624853078,99845.497791734801,100116.4052898682,100370.38949611865,100607.57541052432,100829.12654494913,101054.37410207688,101283.37637090009,101143.70662536999,101008.10574995504,100876.49468568125,100749.0690331629,100625.74806791921,100506.73242990869,100392.08432321463,100281.72045379413,100175.84933035904,100074.38591482176,99977.544122122577,99885.390815374863,99797.682742519508,99714.795704509001,99636.640176749119,99563.444233650138,99495.11649408465,99431.891001963711,99373.841789931088,99320.874616399771,99273.232854442816,99230.820323407854,99193.886812202662,99162.512047595286,99369.316710635787,99582.049511473771,99800.609516550176,100025.26343269199,100255.90827155148,{"$f":"BV20-BV32*(1-BV33)","v":100492.81784065175},100736.08081556471,100985.59104756545,101241.63345183602,101504.09974083761,101771.23561014138,102043.0899970568,102319.29434538413,102600.31253523825,102886.05340191192,103176.70850151041,103472.18533202673,103772.67913405695,104078.24292783793,104388.78216345845,104704.49779058971,105025.29387808849,105351.37527080122,105682.79818223533,106019.1548161759,106360.96256671402,106708.12200045938,107060.8480028183,107419.03969716892,107782.91618074395,108152.53848072162,108527.80351220854,108908.93690306006,109295.83407997397,109673.18216306991,110041.0926432939,110400.31888405848,110750.32004156825,111091.51793711541,111423.70394936204,111747.28977503162,112062.07351984401,112368.16067105663,112665.94796773636,112955.24324600236,113236.43354821655,113518.09091208415,113800.2160162659,114082.80954034827,114365.87216484337,114649.40457119248,114933.40744176481,115217.88145986063,115502.82730971095,115788.24567648044,116074.13724626641,116360.50270610265,116647.34274395849,116934.65804874161,117222.44931029786,117510.71721941375,0,0,0,0,0,0,0,0,{"$f":"EH20-EH32*(1-EH33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GT20-GT32*(1-GT33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Invested Capital",null,null,null,null,{"$f":"LOOKUP(I5,Forecast!8:8,Forecast!318:318)","v":16510000},{"$f":"LOOKUP(J5,Forecast!8:8,Forecast!318:318)","v":20144384.815040648},{"$f":"LOOKUP(K5,Forecast!8:8,Forecast!318:318)","v":20135382.329610646},{"$f":"LOOKUP(L5,Forecast!8:8,Forecast!318:318)","v":19889497.791533135},{"$f":"LOOKUP(M5,Forecast!8:8,Forecast!318:318)","v":19643753.306708556},{"$f":"LOOKUP(N5,Forecast!8:8,Forecast!318:318)","v":18471727.805805452},{"$f":"LOOKUP(O5,Forecast!8:8,Forecast!318:318)","v":17728846.091531754},{"$f":"LOOKUP(P5,Forecast!8:8,Forecast!318:318)","v":16952010.586229719},{"$f":"LOOKUP(Q5,Forecast!8:8,Forecast!318:318)","v":16153722.724573286},{"$f":"LOOKUP(R5,Forecast!8:8,Forecast!318:318)","v":15340210.850732297},{"$f":"LOOKUP(S5,Forecast!8:8,Forecast!318:318)","v":15842635.639128089},{"$f":"LOOKUP(T5,Forecast!8:8,Forecast!318:318)","v":15849246.322345771},{"$f":"LOOKUP(U5,Forecast!8:8,Forecast!318:318)","v":15849712.578991121},{"$f":"LOOKUP(V5,Forecast!8:8,Forecast!318:318)","v":15846927.90147653},{"$f":"LOOKUP(W5,Forecast!8:8,Forecast!318:318)","v":15841202.749483315},{"$f":"LOOKUP(X5,Forecast!8:8,Forecast!318:318)","v":15832606.637299731},{"$f":"LOOKUP(Y5,Forecast!8:8,Forecast!318:318)","v":15821468.855525674},{"$f":"LOOKUP(Z5,Forecast!8:8,Forecast!318:318)","v":15789122.083406569},{"$f":"LOOKUP(AA5,Forecast!8:8,Forecast!318:318)","v":15756838.236523157},{"$f":"LOOKUP(AB5,Forecast!8:8,Forecast!318:318)","v":15724621.729732586},{"$f":"LOOKUP(AC5,Forecast!8:8,Forecast!318:318)","v":15692472.406136267},{"$f":"LOOKUP(AD5,Forecast!8:8,Forecast!318:318)","v":15660394.324154133},{"$f":"LOOKUP(AE5,Forecast!8:8,Forecast!318:318)","v":15628387.329098126},{"$f":"LOOKUP(AF5,Forecast!8:8,Forecast!318:318)","v":15596453.28451724},{"$f":"LOOKUP(AG5,Forecast!8:8,Forecast!318:318)","v":15564599.328583775},{"$f":"LOOKUP(AH5,Forecast!8:8,Forecast!318:318)","v":15532821.583259435},{"$f":"LOOKUP(AI5,Forecast!8:8,Forecast!318:318)","v":15501123.319792457},{"$f":"LOOKUP(AJ5,Forecast!8:8,Forecast!318:318)","v":15469504.373533553},{"$f":"LOOKUP(AK5,Forecast!8:8,Forecast!318:318)","v":15437967.733763332},{"$f":"LOOKUP(AL5,Forecast!8:8,Forecast!318:318)","v":15406513.227621567},{"$f":"LOOKUP(AM5,Forecast!8:8,Forecast!318:318)","v":15375142.189780559},{"$f":"LOOKUP(AN5,Forecast!8:8,Forecast!318:318)","v":15343857.220653376},{"$f":"LOOKUP(AO5,Forecast!8:8,Forecast!318:318)","v":15312658.132398186},{"$f":"LOOKUP(AP5,Forecast!8:8,Forecast!318:318)","v":15281547.290404102},{"$f":"LOOKUP(AQ5,Forecast!8:8,Forecast!318:318)","v":15250571.694353573},{"$f":"LOOKUP(AR5,Forecast!8:8,Forecast!318:318)","v":15324644.758269904},{"$f":"LOOKUP(AS5,Forecast!8:8,Forecast!318:318)","v":15398794.867338054},{"$f":"LOOKUP(AT5,Forecast!8:8,Forecast!318:318)","v":15473023.205289755},{"$f":"LOOKUP(AU5,Forecast!8:8,Forecast!318:318)","v":15547329.640404956},{"$f":"LOOKUP(AV5,Forecast!8:8,Forecast!318:318)","v":15621714.715774117},{"$f":"LOOKUP(AW5,Forecast!8:8,Forecast!318:318)","v":15696178.295700129},{"$f":"LOOKUP(AX5,Forecast!8:8,Forecast!318:318)","v":15770720.935768228},{"$f":"LOOKUP(AY5,Forecast!8:8,Forecast!318:318)","v":15845342.851527153},{"$f":"LOOKUP(AZ5,Forecast!8:8,Forecast!318:318)","v":15920043.90113942},{"$f":"LOOKUP(BA5,Forecast!8:8,Forecast!318:318)","v":15994824.659693755},{"$f":"LOOKUP(BB5,Forecast!8:8,Forecast!318:318)","v":16069684.981183199},{"$f":"LOOKUP(BC5,Forecast!8:8,Forecast!318:318)","v":16144625.454093106},{"$f":"LOOKUP(BD5,Forecast!8:8,Forecast!318:318)","v":16219646.305705868},{"$f":"LOOKUP(BE5,Forecast!8:8,Forecast!318:318)","v":16294747.001504995},{"$f":"LOOKUP(BF5,Forecast!8:8,Forecast!318:318)","v":16369928.527852666},{"$f":"LOOKUP(BG5,Forecast!8:8,Forecast!318:318)","v":16445190.728008626},{"$f":"LOOKUP(BH5,Forecast!8:8,Forecast!318:318)","v":16520534.225532576},{"$f":"LOOKUP(BI5,Forecast!8:8,Forecast!318:318)","v":16595958.859239172},{"$f":"LOOKUP(BJ5,Forecast!8:8,Forecast!318:318)","v":16671465.267469263},{"$f":"LOOKUP(BK5,Forecast!8:8,Forecast!318:318)","v":16747053.695523785},{"$f":"LOOKUP(BL5,Forecast!8:8,Forecast!318:318)","v":16822723.97536429},{"$f":"LOOKUP(BM5,Forecast!8:8,Forecast!318:318)","v":16898476.768424783},{"$f":"LOOKUP(BN5,Forecast!8:8,Forecast!318:318)","v":16974311.902019504},{"$f":"LOOKUP(BO5,Forecast!8:8,Forecast!318:318)","v":17050230.05346065},{"$f":"LOOKUP(BP5,Forecast!8:8,Forecast!318:318)","v":17060511.346188255},{"$f":"LOOKUP(BQ5,Forecast!8:8,Forecast!318:318)","v":17070814.608594749},{"$f":"LOOKUP(BR5,Forecast!8:8,Forecast!318:318)","v":17081141.359947458},{"$f":"LOOKUP(BS5,Forecast!8:8,Forecast!318:318)","v":17091491.360421114},{"$f":"LOOKUP(BT5,Forecast!8:8,Forecast!318:318)","v":17101865.273376055},{"$f":"LOOKUP(BU5,Forecast!8:8,Forecast!318:318)","v":17112262.853953883},{"$f":"LOOKUP(BV5,Forecast!8:8,Forecast!318:318)","v":17122684.78297402},{"$f":"LOOKUP(BW5,Forecast!8:8,Forecast!318:318)","v":17133131.28645163},{"$f":"LOOKUP(BX5,Forecast!8:8,Forecast!318:318)","v":17143602.111786585},{"$f":"LOOKUP(BY5,Forecast!8:8,Forecast!318:318)","v":17154097.967108708},{"$f":"LOOKUP(BZ5,Forecast!8:8,Forecast!318:318)","v":17164618.594578385},{"$f":"LOOKUP(CA5,Forecast!8:8,Forecast!318:318)","v":17175159.692611478},{"$f":"LOOKUP(CB5,Forecast!8:8,Forecast!318:318)","v":17185721.389635906},{"$f":"LOOKUP(CC5,Forecast!8:8,Forecast!318:318)","v":17196302.788435277},{"$f":"LOOKUP(CD5,Forecast!8:8,Forecast!318:318)","v":17206905.03683801},{"$f":"LOOKUP(CE5,Forecast!8:8,Forecast!318:318)","v":17217527.919107392},{"$f":"LOOKUP(CF5,Forecast!8:8,Forecast!318:318)","v":17228171.914071385},{"$f":"LOOKUP(CG5,Forecast!8:8,Forecast!318:318)","v":17238836.802722953},{"$f":"LOOKUP(CH5,Forecast!8:8,Forecast!318:318)","v":17249523.072956741},{"$f":"LOOKUP(CI5,Forecast!8:8,Forecast!318:318)","v":17260230.86328369},{"$f":"LOOKUP(CJ5,Forecast!8:8,Forecast!318:318)","v":17270959.949688271},{"$f":"LOOKUP(CK5,Forecast!8:8,Forecast!318:318)","v":17281710.83411314},{"$f":"LOOKUP(CL5,Forecast!8:8,Forecast!318:318)","v":17292483.289164595},{"$f":"LOOKUP(CM5,Forecast!8:8,Forecast!318:318)","v":17303277.826369643},{"$f":"LOOKUP(CN5,Forecast!8:8,Forecast!318:318)","v":17314094.592121802},{"$f":"LOOKUP(CO5,Forecast!8:8,Forecast!318:318)","v":17324932.592894487},{"$f":"LOOKUP(CP5,Forecast!8:8,Forecast!318:318)","v":17335793.10807376},{"$f":"LOOKUP(CQ5,Forecast!8:8,Forecast!318:318)","v":17346675.901699811},{"$f":"LOOKUP(CR5,Forecast!8:8,Forecast!318:318)","v":17357581.510004029},{"$f":"LOOKUP(CS5,Forecast!8:8,Forecast!318:318)","v":17368509.69349622},{"$f":"LOOKUP(CT5,Forecast!8:8,Forecast!318:318)","v":17379460.998770114},{"$f":"LOOKUP(CU5,Forecast!8:8,Forecast!318:318)","v":17390435.584098049},{"$f":"LOOKUP(CV5,Forecast!8:8,Forecast!318:318)","v":17401433.204587616},{"$f":"LOOKUP(CW5,Forecast!8:8,Forecast!318:318)","v":17412454.42289909},{"$f":"LOOKUP(CX5,Forecast!8:8,Forecast!318:318)","v":17423498.990498763},{"$f":"LOOKUP(CY5,Forecast!8:8,Forecast!318:318)","v":17434529.296777252},{"$f":"LOOKUP(CZ5,Forecast!8:8,Forecast!318:318)","v":17445545.624018833},{"$f":"LOOKUP(DA5,Forecast!8:8,Forecast!318:318)","v":17456549.83139661},{"$f":"LOOKUP(DB5,Forecast!8:8,Forecast!318:318)","v":17467540.598626412},{"$f":"LOOKUP(DC5,Forecast!8:8,Forecast!318:318)","v":17478518.970400717},{"$f":"LOOKUP(DD5,Forecast!8:8,Forecast!318:318)","v":17489484.44261802},{"$f":"LOOKUP(DE5,Forecast!8:8,Forecast!318:318)","v":17500438.035113208},{"$f":"LOOKUP(DF5,Forecast!8:8,Forecast!318:318)","v":17511379.260326445},{"$f":"LOOKUP(DG5,Forecast!8:8,Forecast!318:318)","v":17522308.385846496},{"$f":"LOOKUP(DH5,Forecast!8:8,Forecast!318:318)","v":17533226.394785002},{"$f":"LOOKUP(DI5,Forecast!8:8,Forecast!318:318)","v":17544132.82350979},{"$f":"LOOKUP(DJ5,Forecast!8:8,Forecast!318:318)","v":17555028.631326132},{"$f":"LOOKUP(DK5,Forecast!8:8,Forecast!318:318)","v":17565934.885537103},{"$f":"LOOKUP(DL5,Forecast!8:8,Forecast!318:318)","v":17576851.596287873},{"$f":"LOOKUP(DM5,Forecast!8:8,Forecast!318:318)","v":17587778.773733623},{"$f":"LOOKUP(DN5,Forecast!8:8,Forecast!318:318)","v":17598716.428039543},{"$f":"LOOKUP(DO5,Forecast!8:8,Forecast!318:318)","v":17609664.569380857},{"$f":"LOOKUP(DP5,Forecast!8:8,Forecast!318:318)","v":17620623.207942829},{"$f":"LOOKUP(DQ5,Forecast!8:8,Forecast!318:318)","v":17631592.353920754},{"$f":"LOOKUP(DR5,Forecast!8:8,Forecast!318:318)","v":17642572.017519996},{"$f":"LOOKUP(DS5,Forecast!8:8,Forecast!318:318)","v":17653562.208955992},{"$f":"LOOKUP(DT5,Forecast!8:8,Forecast!318:318)","v":17664562.938454241},{"$f":"LOOKUP(DU5,Forecast!8:8,Forecast!318:318)","v":17675574.216250338},{"$f":"LOOKUP(DV5,Forecast!8:8,Forecast!318:318)","v":17686596.052589968},{"$f":"LOOKUP(DW5,Forecast!8:8,Forecast!318:318)","v":17697628.457728941},{"$f":"LOOKUP(DX5,Forecast!8:8,Forecast!318:318)","v":17708671.441933163},{"$f":"LOOKUP(DY5,Forecast!8:8,Forecast!318:318)","v":17719725.015478682},{"$f":"LOOKUP(DZ5,Forecast!8:8,Forecast!318:318)","v":17730789.188651677},{"$f":"LOOKUP(EA5,Forecast!8:8,Forecast!318:318)","v":17741863.971748479},{"$f":"LOOKUP(EB5,Forecast!8:8,Forecast!318:318)","v":17752949.375075575},{"$f":"LOOKUP(EC5,Forecast!8:8,Forecast!318:318)","v":17764045.408949625},{"$f":"LOOKUP(ED5,Forecast!8:8,Forecast!318:318)","v":17775152.083697457},{"$f":"LOOKUP(EE5,Forecast!8:8,Forecast!318:318)","v":17786269.409656107},{"$f":"LOOKUP(EF5,Forecast!8:8,Forecast!318:318)","v":17797397.397172786},{"$f":"LOOKUP(EG5,Forecast!8:8,Forecast!318:318)","v":17808536.056604937},{"$f":"LOOKUP(EH5,Forecast!8:8,Forecast!318:318)","v":17819685.398320209},{"$f":"LOOKUP(EI5,Forecast!8:8,Forecast!318:318)","v":17830845.432696484},{"$f":"LOOKUP(EJ5,Forecast!8:8,Forecast!318:318)","v":17842016.170121886},{"$f":"LOOKUP(EK5,Forecast!8:8,Forecast!318:318)","v":17853197.620994791},{"$f":"LOOKUP(EL5,Forecast!8:8,Forecast!318:318)","v":17864389.795723833},{"$f":"LOOKUP(EM5,Forecast!8:8,Forecast!318:318)","v":17875592.704727918},{"$f":"LOOKUP(EN5,Forecast!8:8,Forecast!318:318)","v":17886806.358436231},{"$f":"LOOKUP(EO5,Forecast!8:8,Forecast!318:318)","v":17898030.767288253},{"$f":"LOOKUP(EP5,Forecast!8:8,Forecast!318:318)","v":17909265.941733766},{"$f":"LOOKUP(EQ5,Forecast!8:8,Forecast!318:318)","v":17920511.892232865},{"$f":"LOOKUP(ER5,Forecast!8:8,Forecast!318:318)","v":17931768.629255973},{"$f":"LOOKUP(ES5,Forecast!8:8,Forecast!318:318)","v":17943036.163283825},{"$f":"LOOKUP(ET5,Forecast!8:8,Forecast!318:318)","v":17954314.504807524},{"$f":"LOOKUP(EU5,Forecast!8:8,Forecast!318:318)","v":17965603.664328523},{"$f":"LOOKUP(EV5,Forecast!8:8,Forecast!318:318)","v":17976903.652358629},{"$f":"LOOKUP(EW5,Forecast!8:8,Forecast!318:318)","v":17988214.479420029},{"$f":"LOOKUP(EX5,Forecast!8:8,Forecast!318:318)","v":17999536.156045295},{"$f":"LOOKUP(EY5,Forecast!8:8,Forecast!318:318)","v":18010868.692777403},{"$f":"LOOKUP(EZ5,Forecast!8:8,Forecast!318:318)","v":18022212.100169722},{"$f":"LOOKUP(FA5,Forecast!8:8,Forecast!318:318)","v":18033566.38878604},{"$f":"LOOKUP(FB5,Forecast!8:8,Forecast!318:318)","v":18044931.569200587},{"$f":"LOOKUP(FC5,Forecast!8:8,Forecast!318:318)","v":18056307.65199801},{"$f":"LOOKUP(FD5,Forecast!8:8,Forecast!318:318)","v":18067694.647773415},{"$f":"LOOKUP(FE5,Forecast!8:8,Forecast!318:318)","v":18079092.567132369},{"$f":"LOOKUP(FF5,Forecast!8:8,Forecast!318:318)","v":18090501.420690902},{"$f":"LOOKUP(FG5,Forecast!8:8,Forecast!318:318)","v":18101921.219075523},{"$f":"LOOKUP(FH5,Forecast!8:8,Forecast!318:318)","v":18113351.972923234},{"$f":"LOOKUP(FI5,Forecast!8:8,Forecast!318:318)","v":18124793.692881547},{"$f":"LOOKUP(FJ5,Forecast!8:8,Forecast!318:318)","v":18136246.389608465},{"$f":"LOOKUP(FK5,Forecast!8:8,Forecast!318:318)","v":18147710.073772535},{"$f":"LOOKUP(FL5,Forecast!8:8,Forecast!318:318)","v":18159184.756052814},{"$f":"LOOKUP(FM5,Forecast!8:8,Forecast!318:318)","v":18170670.44713892},{"$f":"LOOKUP(FN5,Forecast!8:8,Forecast!318:318)","v":18182167.157731019},{"$f":"LOOKUP(FO5,Forecast!8:8,Forecast!318:318)","v":18193674.898539834},{"$f":"LOOKUP(FP5,Forecast!8:8,Forecast!318:318)","v":18205193.680286679},{"$f":"LOOKUP(FQ5,Forecast!8:8,Forecast!318:318)","v":18216723.513703436},{"$f":"LOOKUP(FR5,Forecast!8:8,Forecast!318:318)","v":18226231.931797095},{"$f":"LOOKUP(FS5,Forecast!8:8,Forecast!318:318)","v":18235749.748572782},{"$f":"LOOKUP(FT5,Forecast!8:8,Forecast!318:318)","v":18245276.972360872},{"$f":"LOOKUP(FU5,Forecast!8:8,Forecast!318:318)","v":18254813.6114995},{"$f":"LOOKUP(FV5,Forecast!8:8,Forecast!318:318)","v":18264359.674334552},{"$f":"LOOKUP(FW5,Forecast!8:8,Forecast!318:318)","v":18273915.169219695},{"$f":"LOOKUP(FX5,Forecast!8:8,Forecast!318:318)","v":18283480.104516365},{"$f":"LOOKUP(FY5,Forecast!8:8,Forecast!318:318)","v":18293054.48859378},{"$f":"LOOKUP(FZ5,Forecast!8:8,Forecast!318:318)","v":18302638.329828955},{"$f":"LOOKUP(GA5,Forecast!8:8,Forecast!318:318)","v":18312231.636606693},{"$f":"LOOKUP(GB5,Forecast!8:8,Forecast!318:318)","v":18321834.417319626},{"$f":"LOOKUP(GC5,Forecast!8:8,Forecast!318:318)","v":18331446.680368163},{"$f":"LOOKUP(GD5,Forecast!8:8,Forecast!318:318)","v":18341068.43416056},{"$f":"LOOKUP(GE5,Forecast!8:8,Forecast!318:318)","v":18350699.687112879},{"$f":"LOOKUP(GF5,Forecast!8:8,Forecast!318:318)","v":18360340.447649032},{"$f":"LOOKUP(GG5,Forecast!8:8,Forecast!318:318)","v":18369990.724200763},{"$f":"LOOKUP(GH5,Forecast!8:8,Forecast!318:318)","v":18379650.525207661},{"$f":"LOOKUP(GI5,Forecast!8:8,Forecast!318:318)","v":18389319.859117176},{"$f":"LOOKUP(GJ5,Forecast!8:8,Forecast!318:318)","v":18398998.734384619},{"$f":"LOOKUP(GK5,Forecast!8:8,Forecast!318:318)","v":18408687.159473166},{"$f":"LOOKUP(GL5,Forecast!8:8,Forecast!318:318)","v":18418385.142853867},{"$f":"LOOKUP(GM5,Forecast!8:8,Forecast!318:318)","v":18428092.693005666},{"$f":"LOOKUP(GN5,Forecast!8:8,Forecast!318:318)","v":18437809.818415388},{"$f":"LOOKUP(GO5,Forecast!8:8,Forecast!318:318)","v":18447536.527577762},{"$f":"LOOKUP(GP5,Forecast!8:8,Forecast!318:318)","v":18457272.828995414},{"$f":"LOOKUP(GQ5,Forecast!8:8,Forecast!318:318)","v":18467018.731178883},{"$f":"LOOKUP(GR5,Forecast!8:8,Forecast!318:318)","v":18476774.242646642},{"$f":"LOOKUP(GS5,Forecast!8:8,Forecast!318:318)","v":18486539.371925071},{"$f":"LOOKUP(GT5,Forecast!8:8,Forecast!318:318)","v":18496314.127548493},{"$f":"LOOKUP(GU5,Forecast!8:8,Forecast!318:318)","v":18506098.518059172},{"$f":"LOOKUP(GV5,Forecast!8:8,Forecast!318:318)","v":18515892.552007321},{"$f":"LOOKUP(GW5,Forecast!8:8,Forecast!318:318)","v":18525696.2379511},{"$f":"LOOKUP(GX5,Forecast!8:8,Forecast!318:318)","v":18535509.584456645},{"$f":"LOOKUP(GY5,Forecast!8:8,Forecast!318:318)","v":18545332.600098051},{"$f":"LOOKUP(GZ5,Forecast!8:8,Forecast!318:318)","v":18555165.293457393},{"$f":"LOOKUP(HA5,Forecast!8:8,Forecast!318:318)","v":18565007.673124731},{"$f":"LOOKUP(HB5,Forecast!8:8,Forecast!318:318)","v":18574859.747698124},{"$f":"LOOKUP(HC5,Forecast!8:8,Forecast!318:318)","v":18584721.525783613},{"$f":"LOOKUP(HD5,Forecast!8:8,Forecast!318:318)","v":18594593.015995264},{"$f":"LOOKUP(HE5,Forecast!8:8,Forecast!318:318)","v":18604474.226955138},{"$f":"LOOKUP(HF5,Forecast!8:8,Forecast!318:318)","v":18614365.167293336},{"$f":"LOOKUP(HG5,Forecast!8:8,Forecast!318:318)","v":18624265.845647968},{"$f":"LOOKUP(HH5,Forecast!8:8,Forecast!318:318)","v":18634176.270665202},{"$f":"LOOKUP(HI5,Forecast!8:8,Forecast!318:318)","v":18644096.450999223},{"$f":"LOOKUP(HJ5,Forecast!8:8,Forecast!318:318)","v":18654026.395312279},{"$f":"LOOKUP(HK5,Forecast!8:8,Forecast!318:318)","v":18663966.112274684},{"$f":"LOOKUP(HL5,Forecast!8:8,Forecast!318:318)","v":18673915.610564802},{"$f":"LOOKUP(HM5,Forecast!8:8,Forecast!318:318)","v":18683874.898869079},{"$f":"LOOKUP(HN5,Forecast!8:8,Forecast!318:318)","v":18693843.985882025},{"$f":"LOOKUP(HO5,Forecast!8:8,Forecast!318:318)","v":18703822.880306263},{"$f":"LOOKUP(HP5,Forecast!8:8,Forecast!318:318)","v":18713811.59085248},{"$f":"LOOKUP(HQ5,Forecast!8:8,Forecast!318:318)","v":18723810.126239493},{"$f":"LOOKUP(HR5,Forecast!8:8,Forecast!318:318)","v":18733818.495194212},{"$f":"LOOKUP(HS5,Forecast!8:8,Forecast!318:318)","v":18743836.706451658},{"$f":"LOOKUP(HT5,Forecast!8:8,Forecast!318:318)","v":18753864.768754993},{"$f":"LOOKUP(HU5,Forecast!8:8,Forecast!318:318)","v":18763902.690855488},{"$f":"LOOKUP(HV5,Forecast!8:8,Forecast!318:318)","v":18773950.48151258},{"$f":"LOOKUP(HW5,Forecast!8:8,Forecast!318:318)","v":18784008.149493825},{"$f":"LOOKUP(HX5,Forecast!8:8,Forecast!318:318)","v":18794075.703574948},{"$f":"LOOKUP(HY5,Forecast!8:8,Forecast!318:318)","v":18804153.152539834},{"$f":"LOOKUP(HZ5,Forecast!8:8,Forecast!318:318)","v":18814240.505180527},{"$f":"LOOKUP(IA5,Forecast!8:8,Forecast!318:318)","v":18824337.770297259},{"$f":"LOOKUP(IB5,Forecast!8:8,Forecast!318:318)","v":18834444.956698436},{"$f":"LOOKUP(IC5,Forecast!8:8,Forecast!318:318)","v":18844562.073200654},{"$f":"LOOKUP(ID5,Forecast!8:8,Forecast!318:318)","v":18854689.128628712},{"$f":"LOOKUP(IE5,Forecast!8:8,Forecast!318:318)","v":18864826.131815612},{"$f":"LOOKUP(IF5,Forecast!8:8,Forecast!318:318)","v":18874973.091602575},{"$f":"LOOKUP(IG5,Forecast!8:8,Forecast!318:318)","v":18885130.016839027},{"$f":"LOOKUP(IH5,Forecast!8:8,Forecast!318:318)","v":18895296.916382641},{"$f":"LOOKUP(II5,Forecast!8:8,Forecast!318:318)","v":18905473.799099311},{"$f":"LOOKUP(IJ5,Forecast!8:8,Forecast!318:318)","v":18915660.67386318},{"$f":"LOOKUP(IK5,Forecast!8:8,Forecast!318:318)","v":18925857.549556635},{"$f":"LOOKUP(IL5,Forecast!8:8,Forecast!318:318)","v":18936064.435070336},{"$f":"LOOKUP(IM5,Forecast!8:8,Forecast!318:318)","v":18946281.339303188},{"$f":"LOOKUP(IN5,Forecast!8:8,Forecast!318:318)","v":18956508.271162387},{"$f":"LOOKUP(IO5,Forecast!8:8,Forecast!318:318)","v":18966745.239563398},{"$f":"LOOKUP(IP5,Forecast!8:8,Forecast!318:318)","v":18966745.239563398},{"$f":"LOOKUP(IQ5,Forecast!8:8,Forecast!318:318)","v":18966745.239563398},{"$f":"LOOKUP(IR5,Forecast!8:8,Forecast!318:318)","v":18966745.239563398},{"$f":"LOOKUP(IS5,Forecast!8:8,Forecast!318:318)","v":18966745.239563398}]
[]
[null,null,null,"WACC",null,null,null,{"$f":"G10","v":7.4999999999999997E-2}]
[null,null,null,"Valuaition Period",null,null,null,{"$f":"Forecast!M8","v":"2020-02-29"}]
[]
[null,null,null,"PV of Explict Cash flow",null,null,{"$f":"G10","v":7.4999999999999997E-2},{"$f":"XNPV(H37,I30:IS30,I5:IS5)","v":3748266.5384071912}]
[null,null,null,"Shares",null,null,null,{"$f":"LOOKUP(H38,Forecast!8:8,Forecast!45:45)","v":311400}]
[null,null,null,"Explicit Value of Free Cash Flow per Share",null,null,null,{"$f":"H40/H41","v":12.036822538237608}]
[]
[null,"Terminal Value"]
[null,null,"Method 1: Terminal Value Method"]
[null,null,null,"Free Cash Flow in Terminal Period",null,null,null,null,{"$f":"I30*I7","v":0},{"$f":"J30*J7*12","v":0},{"$f":"K30*K7*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW30*BW7*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,857522.83251347195,0,0,0,0,0,0,0,0,0,{"$f":"EI30*EI7*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU30*GU7*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Free Cash Flow Multiplier",null,{"$f":"G10","v":7.4999999999999997E-2},{"$f":"G11","v":5.0000000000000001E-3},{"$f":"(1+G47)/(F47-G47)","v":14.357142857142858},null,{"$f":"$H$47","v":14.357142857142858},{"$f":"$H$47","v":14.357142857142858},14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,{"$f":"$H$47","v":14.357142857142858},14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,{"$f":"$H$47","v":14.357142857142858},14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,{"$f":"$H$47","v":14.357142857142858},14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858,14.357142857142858]
[null,null,null,"Value at Exit",null,null,null,null,0,{"$f":"J46*J47","v":0},{"$f":"K46*K47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW46*BW47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12311577.809657704,0,0,0,0,0,0,0,0,0,{"$f":"EI46*EI47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU46*GU47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PV of Terminal Value",null,null,{"$f":"F47","v":7.4999999999999997E-2},{"$f":"XNPV(G49,I48:IS48,I5:IS5)","v":5971136.1046824725}]
[]
[null,null,"Method 2: EV/EBITDA Ratio"]
[null,null,null,"EBITDA in Termial Period",null,null,null,null,null,{"$f":"J20*J7*12","v":0},{"$f":"K20*K7*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW20*BW7*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1856543.2706744825,0,0,0,0,0,0,0,0,0,{"$f":"EI20*EI7*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU20*GU7*12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Applied EV/EBITDA Ratio",null,null,null,{"$f":"G13","v":6.5},null,{"$f":"$H$53","v":6.5},{"$f":"$H$53","v":6.5},6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,{"$f":"$H$53","v":6.5},6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,{"$f":"$H$53","v":6.5},6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,{"$f":"$H$53","v":6.5},6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5,6.5]
[null,null,null,"Value at Exit",null,null,{"$f":"G10","v":7.4999999999999997E-2},{"$f":"XNPV(G54,I54:IS54,I5:IS5)","v":5852773.1141632078},0,{"$f":"J52*J53","v":0},{"$f":"K52*K53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW52*BW53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,12067531.259384137,0,0,0,0,0,0,0,0,0,{"$f":"EI52*EI53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU52*GU53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PV of Terminal Value"]
[]
[null,null,null,"Method 3: Value Driver - Incremental (1-g/ROIC)/(WACC-g)"]
[null,null,null,null,"NOPAT in Terminal Period",null,null,null,null,{"$f":"J34*12*J7","v":0},{"$f":"K34*12*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW34*12*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1410128.6066329652,0,0,0,0,0,0,0,0,0,{"$f":"EI34*12*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU34*12*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"NOPAT in Terminal Period x (1+g)",null,{"$f":"G11","v":5.0000000000000001E-3},null,null,{"$f":"J58*(1+$G$59)","v":0},{"$f":"K58*(1+$G$59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW58*(1+$G$59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1417179.2496661299,0,0,0,0,0,0,0,0,0,{"$f":"EI58*(1+$G$59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU58*(1+$G$59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Value at Exit",{"$f":"G15","v":0.91666666666666663},{"$f":"G14","v":6.9999999999999993E-2},{"$f":"F60/G60","v":13.095238095238097},0,{"$f":"J59*$H$60","v":0},{"$f":"K59*$H$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW59*$H$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,18558299.698008846,0,0,0,0,0,0,0,0,0,{"$f":"EI59*$H$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU59*$H$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"PV of Terminal Value",null,{"$f":"G10","v":7.4999999999999997E-2},{"$f":"XNPV(G61,I60:IS60,I5:IS5)","v":9000806.808155112}]
[]
[null,null,"Method 4: Value Driver - Direct IC x ROIC * (1-g/ROIC)/(WACC-g)"]
[null,null,null,"Investment Capital in Terminal Period",null,null,null,null,null,{"$f":"J35*J7","v":0},{"$f":"K35*K7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW35*BW7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17719725.015478682,0,0,0,0,0,0,0,0,0,{"$f":"EI35*EI7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU35*GU7","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC x Invested Capital in Terminal Period",null,null,{"$f":"G12","v":0.06},null,null,{"$f":"J64*$G$65","v":0},{"$f":"K64*$G$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW64*$G$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1063183.5009287209,0,0,0,0,0,0,0,0,0,{"$f":"EI64*$G$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU64*$G$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"NOPAT in Terminal Period x (1+g)",null,{"$f":"F60","v":0.91666666666666663},{"$f":"G60","v":6.9999999999999993E-2},{"$f":"F66/G66","v":13.095238095238097},null,{"$f":"$H$66","v":13.095238095238097},{"$f":"$H$66","v":13.095238095238097},13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,{"$f":"$H$66","v":13.095238095238097},13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,{"$f":"$H$66","v":13.095238095238097},13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,{"$f":"$H$66","v":13.095238095238097},13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097,13.095238095238097]
[null,null,null,"Value at Exit",null,null,null,null,0,{"$f":"J66*J65","v":0},{"$f":"K66*K65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW66*BW65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,13922641.083590394,0,0,0,0,0,0,0,0,0,{"$f":"EI66*EI65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU66*GU65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PV of Terminal Value",null,null,{"$f":"G61","v":7.4999999999999997E-2},{"$f":"XNPV(G68,I67:IS67,I5:IS5)","v":6752504.5231447443}]
[]
[]
[null,"Total Equity Value per Share"]
[null,null,"Terminal Growth Rate Method"]
[null,null,null,"Explicit Value",null,null,null,{"$f":"H40","v":3748266.5384071912}]
[null,null,null,"Terminal Value Growth Rate",null,null,null,{"$f":"H49","v":5971136.1046824725}]
[null,null,null,"Total Enterpise Value",null,null,null,{"$f":"SUM(H73:H74)","v":9719402.6430896632}]
[null,null,null,null,null,null,null,{"$f":"H38","v":"2020-02-29"}]
[null,null,null,"Long-term Debt",null,null,null,{"$f":"LOOKUP(H76,Forecast!8:8,Forecast!114:114)","v":6540000}]
[null,null,null,"Short-term Debt",null,null,null,{"$f":"LOOKUP(H76,Forecast!8:8,Forecast!109:109)","v":872000}]
[null,null,null,"Provision for Risk and Charges",null,null,null,{"$f":"LOOKUP(H76,Forecast!8:8,Forecast!115:115)","v":1100000}]
[null,null,null,"Less: Cash and Equivalents",null,null,null,{"$f":"-LOOKUP(H76,Forecast!8:8,Forecast!94:94)","v":-722000}]
[null,null,null,"Total Bridge - EV to Equity Value",null,null,null,{"$f":"SUM(H77:H80)","v":7790000}]
[]
[null,null,null,"Net Equity Value",null,null,null,{"$f":"H75-H81","v":1929402.6430896632}]
[null,null,null,"Number of Shares",null,null,null,{"$f":"H41","v":311400}]
[null,null,null,"Total Equity Value per Share",null,null,null,{"$f":"H83/H84","v":6.195898018913498}]
[]
[null,null,"Terminal EV/EBITDA Method"]
[null,null,null,"Explicit Value",null,null,null,{"$f":"H73","v":3748266.5384071912}]
[null,null,null,"Terminal Value: EV/EBITDA",null,null,null,{"$f":"H54","v":5852773.1141632078}]
[null,null,null,"Total Enterpise Value",null,null,null,{"$f":"SUM(H88:H89)","v":9601039.6525703985}]
[]
[null,null,null,"Total Bridge",null,null,null,{"$f":"H81","v":7790000}]
[null,null,null,"Net Equity Value",null,null,null,{"$f":"H90-H92","v":1811039.6525703985}]
[null,null,null,"Number of Shares",null,null,null,{"$f":"H84","v":311400}]
[null,null,null,"Total Equity Value per Share",null,null,null,{"$f":"H93/H94","v":5.8157984989415494}]
[]
[null,null,"Terminal Value from Value Driver Method 1"]
[null,null,null,"Explicit Value",null,null,null,{"$f":"H88","v":3748266.5384071912}]
[null,null,null,"Terminal Value: Incremental Value Driver",null,null,null,{"$f":"H61","v":9000806.808155112}]
[null,null,null,"Total Enterpise Value",null,null,null,{"$f":"H98+H99","v":12749073.346562304}]
[]
[null,null,null,"Total Bridge",null,null,null,{"$f":"H92","v":7790000}]
[null,null,null,"Net Equity Value",null,null,null,{"$f":"H100-H102","v":4959073.3465623036}]
[null,null,null,"Number of Shares",null,null,null,{"$f":"H94","v":311400}]
[null,null,null,"Total Equity Value per Share",null,null,null,{"$f":"H103/H104","v":15.925091029422941}]
[]
[null,null,"Terminal Value from Value Driver Method 2"]
[null,null,null,"Explicit Value",null,null,null,{"$f":"H98","v":3748266.5384071912}]
[null,null,null,"Terminal Value: Incremental Value Driver",null,null,null,{"$f":"H68","v":6752504.5231447443}]
[null,null,null,"Total Enterpise Value",null,null,null,{"$f":"SUM(H108:H109)","v":10500771.061551936}]
[]
[null,null,null,"Total Bridge",null,null,null,{"$f":"H92","v":7790000}]
[null,null,null,"Net Equity Value",null,null,null,{"$f":"H110-H112","v":2710771.061551936}]
[null,null,null,"Number of Shares",null,null,null,{"$f":"H104","v":311400}]
[null,null,null,"Total Equity Value per Share",null,null,null,{"$f":"H113/H114","v":8.7051093819908019}]

{"sheet":"M Stock Price (2)","index":7,"n_rows":1472,"n_cols":13,"rows_kept":1472,"cut":false,"hidden":false,"merged":[]}
["Date","Open","High","Low","Close","Adj Close","Terminal Growth","EV/EBITDA","Driver 1","Driver 2",null,null,"Volume"]
["1992-02-03",9.125,9.125,7.8125,7.8125,4.6562390000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18720200]
["1992-02-10",7.875,8.1875,7.5,7.8125,4.6562390000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3616400]
["1992-02-17",7.875,8,7.75,7.9375,4.7307389999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,1874800]
["1992-02-24",7.9375,8,7.5625,7.75,4.6189910000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,1804000]
["1992-03-02",7.625,7.9375,7.625,7.8125,4.6562390000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,1093600]
["1992-03-09",7.75,7.8125,7.6875,7.6875,4.5817399999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,471600]
["1992-03-16",7.75,7.75,7.125,7.25,4.3209910000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,668200]
["1992-03-23",7.125,7.9375,6.75,7.3125,4.3582400000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,1308000]
["1992-03-30",7.375,7.5625,7.0625,7.3125,4.3582400000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2368600]
["1992-04-06",7.4375,7.4375,6.4375,6.75,4.0229920000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,1059200]
["1992-04-13",6.8125,7.3125,6.625,6.9375,4.134741,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,582000]
["1992-04-20",6.9375,6.9375,5.625,5.8125,3.464242,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,989000]
["1992-04-27",5.75,6.9375,5.6875,6.6875,3.9857420000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2256400]
["1992-05-04",6.75,6.9375,6.4375,6.5,3.8739919999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,716800]
["1992-05-11",6.4375,6.9375,6.0625,6.1875,3.6877399999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2264200]
["1992-05-18",6.25,6.3125,5.8125,6.3125,3.7622429999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29495600]
["1992-05-25",6.3125,6.4375,6,6.4375,3.8367420000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11658400]
["1992-06-01",6.375,6.4375,6.25,6.25,3.7249910000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11111000]
["1992-06-08",6.25,6.375,6,6.125,3.6504910000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7420200]
["1992-06-15",6.0625,6.1875,5.6875,6.125,3.6504910000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8747600]
["1992-06-22",6.0625,6.3125,5.9375,6.3125,3.7622429999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7038200]
["1992-06-29",6.1875,6.625,6.1875,6.4375,3.8367420000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4643600]
["1992-07-06",6.3125,6.4375,6.0625,6.3125,3.7622429999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7448800]
["1992-07-13",6.375,7,6.3125,6.625,3.9484910000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5317800]
["1992-07-20",6.5625,6.875,6.4375,6.75,4.0229920000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3257600]
["1992-07-27",6.6875,7.0625,6.625,6.9375,4.134741,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3334000]
["1992-08-03",7,7.25,6.75,7,4.1719910000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3467000]
["1992-08-10",7,7.25,6.875,7.25,4.3209910000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9518200]
["1992-08-17",7.25,7.25,6.8125,6.875,4.0974909999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5018200]
["1992-08-24",6.75,6.875,6.25,6.875,4.0974909999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2304800]
["1992-08-31",6.8125,7.25,6.5,7,4.1719910000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4109400]
["1992-09-07",6.875,7.0625,6.875,7,4.1719910000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2247200]
["1992-09-14",7.0625,7.25,7,7.125,4.2464880000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3609000]
["1992-09-21",7.1875,7.1875,6.6875,6.8125,4.0602410000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2101400]
["1992-09-28",6.875,7.125,6.6875,6.8125,4.0602410000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,1712000]
["1992-10-05",6.75,7.75,6.4375,7.5,4.4699879999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7478200]
["1992-10-12",7.4375,8.25,7.125,8,4.7679900000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9306000]
["1992-10-19",8,8.0625,7.4375,7.875,4.6934880000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5946000]
["1992-10-26",7.9375,8.625,7.8125,8.4375,5.0287379999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7119600]
["1992-11-02",8.375,8.8125,8.375,8.5625,5.1032380000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8463400]
["1992-11-09",8.4375,8.875,8.1875,8.5625,5.1032380000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14258400]
["1992-11-16",8.5625,8.6875,8.3125,8.6875,5.1777379999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11103400]
["1992-11-23",8.75,9.625,8.6875,9.4375,5.6247379999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7986800]
["1992-11-30",9.5,9.625,9.125,9.5625,5.6992380000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8181000]
["1992-12-07",9.625,9.625,8.6875,9.0625,5.4012370000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4410600]
["1992-12-14",8.875,9.3125,8.875,9.25,5.512988,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5909200]
["1992-12-21",9.3125,9.875,9.3125,9.75,5.8109849999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3582600]
["1992-12-28",9.6875,10.0625,9.375,9.875,5.8854879999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5106400]
["1993-01-04",10.0625,10.3125,9.5,10.3125,6.1462349999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14984400]
["1993-01-11",10.1875,10.75,10.125,10.6875,6.3697369999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6842600]
["1993-01-18",10.75,10.75,10.125,10.3125,6.1462349999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7228000]
["1993-01-25",10.25,10.3125,10.0625,10.1875,6.0717350000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3307600]
["1993-02-01",10.25,11.375,10.1875,10.5625,6.2952339999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7597800]
["1993-02-08",10.5,10.625,9.875,10.4375,6.2207359999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5579400]
["1993-02-15",10.375,10.375,9.5,9.9375,5.9227379999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7645800]
["1993-02-22",9.5625,9.875,8.875,9.4375,5.6247379999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8265000]
["1993-03-01",9.5625,10,9.375,10,5.9599859999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3661600]
["1993-03-08",10.0625,11,10,10.6875,6.3697369999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11697000]
["1993-03-15",10.6875,10.6875,10,10,5.9599859999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2584600]
["1993-03-22",10,10.3125,9.9375,10.25,6.1089830000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4162200]
["1993-03-29",10.375,10.8125,9.8125,10,5.9599859999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3981400]
["1993-04-05",10.125,10.125,9.625,10,5.9599859999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3228200]
["1993-04-12",10,10.1875,9.25,9.3125,5.5502380000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5928800]
["1993-04-19",9.3125,9.625,9.125,9.3125,5.5502380000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5913200]
["1993-04-26",9.1875,10.0625,8.6875,9.875,5.8854879999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4639200]
["1993-05-03",10,10.25,9.5,9.6875,5.7737369999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6029200]
["1993-05-10",9.75,11.3125,9.75,11,6.5559849999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10608400]
["1993-05-17",10.9375,12.5,10.875,12.25,7.3009820000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10686400]
["1993-05-24",12.0625,12.0625,11.375,11.5,6.8539810000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5512600]
["1993-05-31",11.5,12.25,11.4375,11.875,7.0774819999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3745400]
["1993-06-07",11.75,11.8125,11.125,11.4375,6.8167330000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2170800]
["1993-06-14",11.3125,11.625,11,11.125,6.630484,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2545000]
["1993-06-21",11.0625,11.5625,10.375,11.5,6.8539810000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4349200]
["1993-06-28",11.25,12.1875,11.25,12.0625,7.1892339999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4352200]
["1993-07-05",11.9375,12.1875,11.625,12.1875,7.2637330000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3234600]
["1993-07-12",12.1875,12.5,12,12.0625,7.1892339999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2521400]
["1993-07-19",11.875,11.9375,11.1875,11.3125,6.7422329999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5351800]
["1993-07-26",11.375,11.625,10.8125,11.5,6.8539810000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10936000]
["1993-08-02",11.375,11.5,10.9375,11.375,6.7794829999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4306600]
["1993-08-09",11.3125,11.75,10.625,10.875,6.481484,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10730200]
["1993-08-16",10.875,11.125,10.5,10.75,6.4069839999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6245400]
["1993-08-23",10.75,10.8125,9.875,10,5.9599859999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8289600]
["1993-08-30",10.125,10.6875,9.875,10.1875,6.0717350000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15324600]
["1993-09-06",10.1875,10.1875,9.1875,9.9375,5.9227379999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5658800]
["1993-09-13",10.125,10.375,9.375,9.625,5.7364860000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9096600]
["1993-09-20",9.625,10.125,9.375,10.0625,5.997236,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13196200]
["1993-09-27",10.0625,10.1875,9.1875,9.1875,5.4757369999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5666800]
["1993-10-04",9.375,9.875,9,9.3125,5.5502380000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18020000]
["1993-10-11",9.375,9.875,9.375,9.8125,5.848236,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9079600]
["1993-10-18",9.8125,10.375,9.6875,10.25,6.1089830000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9897400]
["1993-10-25",9.6875,9.9375,9.25,9.875,5.8854879999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8471600]
["1993-11-01",9.875,10.1875,9.625,9.75,5.8109849999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8464000]
["1993-11-08",9.875,11,9.875,10.625,6.332484,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5768200]
["1993-11-15",11,11.125,10.375,10.625,6.332484,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5192000]
["1993-11-22",10.5,10.9375,10.1875,10.9375,6.5187359999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2748600]
["1993-11-29",10.9375,11.0625,10.6875,10.6875,6.3697369999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4437800]
["1993-12-06",10.5,10.875,10.25,10.375,6.1834829999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3793200]
["1993-12-13",10.4375,10.5625,10.25,10.375,6.1834829999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2617400]
["1993-12-20",10.375,10.375,9.8125,10,5.9599859999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4166600]
["1993-12-27",10.125,10.5,10.0625,10.375,6.1834829999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3575800]
["1994-01-03",10.9375,11.5625,10.8125,11.0625,6.5932339999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17124600]
["1994-01-10",11.1875,11.375,10.875,11.0625,6.5932339999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4134000]
["1994-01-17",11.0625,11.125,10.6875,10.8125,6.4442339999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,2902200]
["1994-01-24",10.9375,10.9375,10.25,10.5,6.2579840000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4261400]
["1994-01-31",10.625,11.3125,10.5625,10.75,6.4069839999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6656800]
["1994-02-07",10.6875,11.0625,10.5625,10.875,6.481484,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3570600]
["1994-02-14",10.75,11.1875,10.6875,11,6.5559849999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4208400]
["1994-02-21",11.0625,12.3125,11.0625,12.1875,7.2637330000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13566000]
["1994-02-28",12.5,12.625,11.6875,12.3125,7.3382350000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13767000]
["1994-03-07",12.4375,12.5,12.125,12.25,7.3009820000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5803400]
["1994-03-14",12.125,12.25,11.625,11.9375,7.1147349999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4342800]
["1994-03-21",11.8125,12.1875,11.6875,11.75,7.0029820000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3253800]
["1994-03-28",11.8125,11.875,10.625,11,6.5559849999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5391800]
["1994-04-04",11,12.0625,10.5625,12.0625,7.1892339999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7006000]
["1994-04-11",11.9375,12.125,11.375,11.375,6.7794829999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4656200]
["1994-04-18",11.5,11.5,10.8125,11.3125,6.7422329999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3619000]
["1994-04-25",11.375,11.5,10.375,10.6875,6.3697369999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5116600]
["1994-05-02",10.8125,11,10.3125,10.5,6.2579840000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5493600]
["1994-05-09",10.5,11.3125,10.4375,10.625,6.332484,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7668000]
["1994-05-16",10.75,11,10.25,10.875,6.481484,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5917400]
["1994-05-23",10.9375,11.375,10.75,11,6.5559849999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6264000]
["1994-05-30",10.9375,11.125,10.75,11,6.5559849999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4007600]
["1994-06-06",11.125,11.1875,10.625,10.8125,6.4442339999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3188800]
["1994-06-13",10.75,11.25,10.625,10.6875,6.3697369999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3938200]
["1994-06-20",10.5625,10.6875,9.75,9.75,5.8109849999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7184000]
["1994-06-27",9.9375,10.3125,9.8125,10.125,6.0344829999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3595600]
["1994-07-04",10.1875,10.4375,9.875,10.125,6.0344829999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3787400]
["1994-07-11",10.1875,10.6875,9.5,9.8125,5.848236,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10828600]
["1994-07-18",9.875,10.3125,9.8125,10.3125,6.1462349999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7249800]
["1994-07-25",10.3125,10.3125,9.875,10.1875,6.0717350000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3074600]
["1994-08-01",10.0625,10.125,9.5,9.5,5.661988,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4390600]
["1994-08-08",9.625,10.1875,9.375,10.125,6.0344829999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7832400]
["1994-08-15",10,10.0625,9.625,9.875,5.8854879999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5423400]
["1994-08-22",10.25,10.4375,10,10.3125,6.1462349999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8587600]
["1994-08-29",10.3125,11.625,10.3125,11.375,6.7794829999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15831200]
["1994-09-05",11.25,11.6875,11.25,11.625,6.9284840000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7633200]
["1994-09-12",11.5625,11.75,11.25,11.5625,6.891235,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5495800]
["1994-09-19",11.625,11.8125,10.875,11.125,6.630484,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5617000]
["1994-09-26",11.125,11.5,11,11.5,6.8539810000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3072200]
["1994-10-03",11.375,11.4375,10.8125,10.9375,6.5187359999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5021200]
["1994-10-10",10.9375,11.375,10.875,11.1875,6.6677340000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4389000]
["1994-10-17",11.1875,11.25,10.3125,10.375,6.1834829999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5010200]
["1994-10-24",10.375,10.375,10,10.25,6.1089830000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8356000]
["1994-10-31",10.25,10.4375,9.875,10,5.9599859999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8087800]
["1994-11-07",10,10.75,9.9375,10.3125,6.1462349999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10247400]
["1994-11-14",10.375,10.375,9.875,10,5.9599859999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9411800]
["1994-11-21",10,10,9.5625,9.625,5.7364860000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4565600]
["1994-11-28",9.625,10.25,9.625,9.75,5.8109849999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16014800]
["1994-12-05",9.75,9.75,9,9.1875,5.4757369999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8007400]
["1994-12-12",9.1875,9.5625,9.0625,9.4375,5.6247379999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10872400]
["1994-12-19",9.5,9.875,9.3125,9.5,5.661988,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12226600]
["1994-12-26",9.5,9.75,9.1875,9.625,5.7364860000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5582400]
["1995-01-02",9.6875,9.8125,9.3125,9.4375,5.6247379999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7667400]
["1995-01-09",9.4375,9.4375,8.9375,9.0625,5.4012370000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6449200]
["1995-01-16",9.125,9.625,9,9.375,5.5874870000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7458800]
["1995-01-23",9.3125,9.5625,9.25,9.3125,5.5502380000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,3982800]
["1995-01-30",9.3125,9.875,9.25,9.8125,5.848236,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9428400]
["1995-02-06",9.875,10.8125,9.8125,10.8125,6.4442339999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15987800]
["1995-02-13",11,11.3125,10.6875,10.75,6.4069839999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16011800]
["1995-02-20",10.8125,11.0625,10.6875,10.78125,6.425611,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8343800]
["1995-02-27",10.625,11.375,10.625,11.1875,6.6677340000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10990800]
["1995-03-06",11,11.125,10.375,10.4375,6.2207359999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7705600]
["1995-03-13",10.5,11.125,10.375,11,6.5559849999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8228000]
["1995-03-20",10.875,11.3125,10.75,11.25,6.7049849999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9897200]
["1995-03-27",11.1875,11.5625,11,11.0625,6.5932339999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10264600]
["1995-04-03",11.125,11.1875,10.75,10.8125,6.4442339999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6406000]
["1995-04-10",10.8125,11.0625,10.5625,10.625,6.332484,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6419600]
["1995-04-17",10.625,10.6875,10.375,10.625,6.332484,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6231800]
["1995-04-24",10.625,10.625,10.25,10.5625,6.2952339999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6079400]
["1995-05-01",10.5,10.9375,10.4375,10.8125,6.4442339999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5619200]
["1995-05-08",10.75,11.1875,10.5,11.125,6.630484,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11379800]
["1995-05-15",11.25,11.25,10.625,10.8125,6.4442339999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9727600]
["1995-05-22",10.8125,11.125,10.6875,11,6.5559849999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5518800]
["1995-05-29",10.9375,12,10.9375,11.9375,7.1147349999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13456400]
["1995-06-05",11.8125,12.5625,11.75,12.125,7.2264819999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13844600]
["1995-06-12",12.25,13.3125,12.1875,13.125,7.8224830000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17394800]
["1995-06-19",13.0625,13.125,12.625,13,7.7479839999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8274600]
["1995-06-26",12.9375,13,12.5,12.875,7.6734840000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4477200]
["1995-07-03",12.875,13.4375,12.4375,13.375,7.9714840000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7556800]
["1995-07-10",13.375,14,13.375,13.875,8.2694829999999993,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11451200]
["1995-07-17",13.875,14.0625,13.5,13.9375,8.3067309999999992,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7156000]
["1995-07-24",13.9375,14.0625,13.75,13.9375,8.3067309999999992,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8510200]
["1995-07-31",14,14.625,14,14.3125,8.5302290000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10730600]
["1995-08-07",14.375,15.0625,14.3125,14.8125,8.8282299999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9910600]
["1995-08-14",14.875,14.875,13.6875,14.25,8.4929760000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24884000]
["1995-08-21",14.1875,14.375,13.4375,13.5625,8.0832320000000006,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11655600]
["1995-08-28",13.75,13.875,13.4375,13.6875,8.1577310000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6236000]
["1995-09-04",13.8125,14.25,13.5,14.125,8.4184809999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5335400]
["1995-09-11",14.125,14.8125,14.125,14.4375,8.6047309999999992,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7835800]
["1995-09-18",14.4375,14.4375,13.6875,13.8125,8.2322310000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8037600]
["1995-09-25",13.9375,14.375,13.8125,14.1875,8.4557269999999995,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7367400]
["1995-10-02",14.3125,14.5,13.875,14.1875,8.4557269999999995,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10509600]
["1995-10-09",14.0625,14.625,13.8125,13.8125,8.2322310000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7693200]
["1995-10-16",13.8125,14,13.0625,13.1875,7.8597330000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10682800]
["1995-10-23",13.25,13.25,12.25,12.6875,7.561731,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11518400]
["1995-10-30",12.625,13.6875,12.5625,13.6875,8.1577310000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17291800]
["1995-11-06",13.6875,14.5,13.4375,14.375,8.5674790000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34154000]
["1995-11-13",14.4375,14.625,14.25,14.4375,8.6047309999999992,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9842800]
["1995-11-20",14.5,14.875,14.25,14.3125,8.5302290000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9535200]
["1995-11-27",14.3125,14.5625,14.125,14.3125,8.5302290000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6996200]
["1995-12-04",14.1875,14.1875,13.8125,13.9375,8.3067309999999992,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6030200]
["1995-12-11",14.0625,14.125,13.625,13.75,8.1949819999999995,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10456200]
["1995-12-18",13.625,13.6875,13.0625,13.1875,7.8597330000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12949400]
["1995-12-25",13.25,13.75,13.1875,13.625,8.1204820000000009,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7488200]
["1996-01-01",13.75,14.375,13.75,13.875,8.2694829999999993,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7523200]
["1996-01-08",13.8125,14,13.5625,13.875,8.2694829999999993,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4926000]
["1996-01-15",13.75,13.8125,12.5,12.875,7.6734840000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11051200]
["1996-01-22",12.9375,13.5,12.6875,12.9375,7.7107340000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9718600]
["1996-01-29",12.9375,13.5625,12.875,13.25,7.8969810000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14287000]
["1996-02-05",13.1875,13.9375,13.0625,13.875,8.2694829999999993,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15423400]
["1996-02-12",13.8125,14.125,13.75,13.875,8.2694829999999993,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15772200]
["1996-02-19",13.6875,15.1875,13.625,15.125,9.0144769999999994,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12775400]
["1996-02-26",14.9375,15.8125,14.875,15.625,9.3124780000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17631200]
["1996-03-04",15.6875,17.0625,15.6875,16.0625,9.5732239999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23979000]
["1996-03-11",16,17,15.90625,16.4375,9.7967270000000006,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16022200]
["1996-03-18",16.3125,16.8125,16.125,16.5625,9.8712260000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7663600]
["1996-03-25",16.75,16.75,16.0625,16.125,9.6104769999999995,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6347000]
["1996-04-01",16.125,16.5625,15.5625,15.625,9.3124780000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5903600]
["1996-04-08",15.4375,17,15.125,16.875,10.057477,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11895400]
["1996-04-15",16.875,17.0625,15.875,15.9375,9.4987259999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8855000]
["1996-04-22",16,17.0625,15.875,16.75,9.982977,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6748600]
["1996-04-29",16.5,17.375,16.3125,16.8125,10.020227,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9951600]
["1996-05-06",16.875,17.25,16.4375,17.125,10.206474999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12304200]
["1996-05-13",17,17.75,16.8125,17.3125,10.318225,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15393400]
["1996-05-20",17.25,18.3125,17,18,10.727971999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8808800]
["1996-05-27",18,18.25,17.1875,17.3125,10.318225,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6353600]
["1996-06-03",17.3125,17.9375,17.0625,17.6875,10.541725,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8267600]
["1996-06-10",17.8125,17.9375,17.125,17.3125,10.318225,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6724800]
["1996-06-17",17.375,17.6875,16.75,16.8125,10.020227,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6515000]
["1996-06-24",16.9375,17.125,15.5,17.0625,10.169226999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12578200]
["1996-07-01",17.5,17.6875,17.1875,17.4375,10.392728,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9284600]
["1996-07-08",17.4375,17.4375,16.1875,16.5625,9.8712260000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16322400]
["1996-07-15",16.5625,16.5625,14.875,15.4375,9.2007290000000008,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13810000]
["1996-07-22",15.5,15.5,14.6875,15,8.9399770000000007,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7690800]
["1996-07-29",15,16,14.875,16,9.5359789999999993,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6687800]
["1996-08-05",16,16.4375,15.5625,16.3125,9.7222310000000007,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10047600]
["1996-08-12",16.5,17.4375,16.25,17.375,10.355475999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10706000]
["1996-08-19",17.3125,17.5,17.125,17.1875,10.243722999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6932600]
["1996-08-26",17.25,17.6875,16.875,17.3125,10.318225,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5778600]
["1996-09-02",17,17.125,16.3125,16.4375,9.7967270000000006,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7462000]
["1996-09-09",16.5,18.0625,16.3125,17.375,10.355475999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12727200]
["1996-09-16",17.5,17.5625,16.625,16.875,10.057477,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9283800]
["1996-09-23",16.9375,17.4375,16.4375,16.5,9.8339770000000009,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8572600]
["1996-09-30",16.5,17,16.3125,16.8125,10.020227,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10368600]
["1996-10-07",16.875,17.3125,16.375,16.5625,9.8712260000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11387600]
["1996-10-14",16.6875,17.5,16.125,17.375,10.355475999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12798600]
["1996-10-21",17.375,17.5,16.625,17.3125,10.318225,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5602400]
["1996-10-28",17.4375,17.5625,16.0625,16.25,9.6849790000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10021600]
["1996-11-04",16.25,17.5625,15.9375,17.5,10.429976,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16934000]
["1996-11-11",17.75,18.25,16.25,16.625,9.908474,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19313400]
["1996-11-18",16.75,16.875,16.3125,16.875,10.057477,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9493200]
["1996-11-25",16.9375,17.5,16.375,17.0625,10.169226999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6782800]
["1996-12-02",17.5,18.5,17.125,17.5,10.429976,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10925600]
["1996-12-09",17.6875,17.6875,16.375,16.375,9.7594770000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14952200]
["1996-12-16",16.375,17.3125,15.75,16.875,10.057477,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15439400]
["1996-12-23",16.5625,17.1875,16.5625,16.875,10.057477,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4582400]
["1996-12-30",16.9375,17.25,16.5,16.6875,9.9457249999999995,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6628400]
["1997-01-06",16.5625,16.625,15.5625,15.6875,9.349729,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15226400]
["1997-01-13",15.875,16.0625,15,15.25,9.0889799999999994,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20941800]
["1997-01-20",15.4375,16.0625,15.1875,15.5,9.2379820000000006,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21924800]
["1997-01-27",15.5,16.5,15.125,16.4375,9.7967270000000006,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21768200]
["1997-02-03",16.4375,17.0625,16.1875,16.9375,10.094728999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13421400]
["1997-02-10",16.875,17.5625,16.875,17.5,10.429976,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11209200]
["1997-02-17",17.5,17.625,17.0625,17.0625,10.169226999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12972000]
["1997-02-24",17.0625,17.6875,16.9375,17.375,10.355475999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7571200]
["1997-03-03",17.375,18.0625,17.25,17.75,10.578975,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16772200]
["1997-03-10",17.8125,18.8125,17.75,18.5,11.025975000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14604400]
["1997-03-17",18.25,19.125,18.25,18.5625,11.063219,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17338800]
["1997-03-24",18.5,18.5,17.1875,17.1875,10.243722999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11212600]
["1997-03-31",17.375,17.375,16.4375,16.75,9.982977,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11162400]
["1997-04-07",17.0625,17.5,16.4375,16.5,9.8339770000000009,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9063400]
["1997-04-14",16.625,17,16.375,16.875,10.057477,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7206200]
["1997-04-21",16.875,17,16.125,16.25,9.6849790000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11575600]
["1997-04-28",16.25,17.5,15.8125,17.25,10.280977999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10212200]
["1997-05-05",17.5,18.125,17.375,17.6875,10.541725,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9776800]
["1997-05-12",17.71875,19.5,17.71875,18.8125,11.212227,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13589000]
["1997-05-19",18.8125,19.5625,18.375,18.625,11.100474999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10204200]
["1997-05-26",18.3125,18.875,17.8125,18.5,11.025975000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7706800]
["1997-06-02",18.6875,18.75,18,18.1875,10.839725,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9126800]
["1997-06-09",18.25,18.8125,18.125,18.375,10.951473999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7866200]
["1997-06-16",18.375,19.3125,18.3125,18.6875,11.137726000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9517800]
["1997-06-23",18.6875,18.75,17.3125,17.71875,10.560347999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12767200]
["1997-06-30",17.8125,18.0625,17.375,17.75,10.578975,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29784800]
["1997-07-07",17.90625,18.6875,17.875,18.28125,10.895598,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14438000]
["1997-07-14",18.5,18.71875,18.125,18.5,11.025975000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8073200]
["1997-07-21",18.40625,20.5625,17.90625,20.34375,12.124848,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21453400]
["1997-07-28",20.5,22.0625,20.21875,21.90625,13.056093000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17285800]
["1997-08-04",21.5,22,21.1875,21.6875,12.925725,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14017800]
["1997-08-11",21.59375,22.25,20.84375,21.25,12.664968,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15063000]
["1997-08-18",20.9375,21.6875,20.75,21.25,12.664968,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8678200]
["1997-08-25",21.375,21.59375,20.625,21,12.515967,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6770000]
["1997-09-01",21.125,22.03125,21.125,21.59375,12.869845,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8323200]
["1997-09-08",21.71875,21.9375,21.1875,21.625,12.888468,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5544000]
["1997-09-15",21.625,22.625,21.53125,22.5625,13.447217,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9928600]
["1997-09-22",22.4375,22.6875,21.5,21.6875,12.925725,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7066800]
["1997-09-29",21.625,21.96875,20.75,21.09375,12.571852,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9919600]
["1997-10-06",21.40625,22.25,20.59375,22.09375,13.167846000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9345600]
["1997-10-13",22.3125,22.71875,21,21.65625,12.907093,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8007600]
["1997-10-20",21.53125,22.09375,20.78125,21.875,13.037473,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8875200]
["1997-10-27",21.65625,22.03125,19.65625,22.03125,13.130589000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10518000]
["1997-11-03",22.25,23.125,22.25,22.625,13.484465999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9957200]
["1997-11-10",22.71875,22.9375,21.875,22.875,13.633467,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8618000]
["1997-11-17",23.5,23.90625,23.3125,23.65625,14.09909,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8982600]
["1997-11-24",23.625,23.90625,22.46875,22.78125,13.577589,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6152000]
["1997-12-01",23.3125,24.15625,23.0625,23.9375,14.266723000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11064800]
["1997-12-08",24.03125,24.4375,22.53125,22.625,13.484465999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8978800]
["1997-12-15",22.875,23.25,20.75,20.96875,12.497350000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11690600]
["1997-12-22",20.96875,21.125,19.84375,20.125,11.994472,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7798200]
["1997-12-29",20.03125,21.90625,19.96875,21.15625,12.6091,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7060200]
["1998-01-05",21.1875,21.75,20.53125,20.90625,12.460101,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10555800]
["1998-01-12",20.65625,21.625,20.65625,21.53125,12.832595,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8055200]
["1998-01-19",21.75,22.21875,21.4375,21.8125,13.000213,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7535600]
["1998-01-26",21.8125,21.90625,20.09375,21.15625,12.6091,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15631800]
["1998-02-02",21.5,22.84375,21.375,22.84375,13.614844,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8122000]
["1998-02-09",22.84375,23.25,22.375,23.03125,13.726592999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7766000]
["1998-02-16",23.15625,23.6875,23.0625,23.46875,13.987344,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8273200]
["1998-02-23",23.6875,24.5,23.1875,23.4375,13.968717,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7706000]
["1998-03-02",23.375,25.5,23.03125,24.84375,14.806837,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15045200]
["1998-03-09",24.625,25.5,24.5,25.25,15.048970000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11761000]
["1998-03-16",25.25,26.3125,25.21875,25.65625,15.291086,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7200800]
["1998-03-23",25.625,26.5,25.1875,25.40625,15.142087999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9631600]
["1998-03-30",25.40625,26.4375,25.125,25.96875,15.47734,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8041200]
["1998-04-06",26.09375,26.125,25.03125,25.4375,15.160722,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8046600]
["1998-04-13",25.4375,25.9375,24.875,25.03125,14.91859,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6085000]
["1998-04-20",24.75,24.96875,23.84375,24.03125,14.322589000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8893800]
["1998-04-27",23.78125,25.25,23.1875,24.625,14.676470999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7745000]
["1998-05-04",25.125,25.875,24.90625,25.40625,15.142087999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9201200]
["1998-05-11",25.0625,27.1875,25.0625,26.6875,15.905711,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9866000]
["1998-05-18",26.625,26.8125,25.875,26.46875,15.775332000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6837600]
["1998-05-25",26.375,26.5625,25.21875,25.90625,15.440085,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4318000]
["1998-06-01",25.90625,26.90625,25.25,26.0625,15.533208,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4638400]
["1998-06-08",26.28125,27,25.65625,26.75,15.942966999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8820600]
["1998-06-15",26.34375,27.15625,25.5,26.625,15.868465,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7481600]
["1998-06-22",26.75,27.03125,25.8125,26.3125,15.682213000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7114200]
["1998-06-29",26.5,27.75,26.4375,26.8125,15.980212999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10307800]
["1998-07-06",26.875,28.09375,26.875,27.3125,16.278212,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8780200]
["1998-07-13",27.4375,27.9375,27.15625,27.25,16.240964999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6441400]
["1998-07-20",27.25,28.0625,25.5,26.125,15.570463999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12526400]
["1998-07-27",25.96875,27,25.71875,26.46875,15.775332000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8976400]
["1998-08-03",26.5625,26.65625,24.375,24.5,14.601964000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11775800]
["1998-08-10",24.125,25.78125,24.125,24.65625,14.695099000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10616200]
["1998-08-17",24.5625,25.625,23.9375,24.46875,14.583339,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7530600]
["1998-08-24",24.46875,26.65625,23,23.1875,13.819713999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13325200]
["1998-08-31",23.15625,23.5625,21.0625,21.53125,12.832595,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15151600]
["1998-09-07",22,23.15625,20.375,21.625,12.888468,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13023800]
["1998-09-14",21.9375,23.28125,21.90625,22.9375,13.670712999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9651600]
["1998-09-21",22.5,23.53125,20,20.25,12.068967000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20889800]
["1998-09-28",20.25,20.5625,16.75,17.3125,10.318225,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32514600]
["1998-10-05",16.96875,18.46875,16.40625,18.375,10.951473999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22951600]
["1998-10-12",19,20.53125,18.625,20.53125,12.236597,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18333800]
["1998-10-19",20.78125,21.40625,20.15625,20.75,12.366966,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14620600]
["1998-10-26",20.84375,20.84375,18.4375,19.21875,11.454347,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15449000]
["1998-11-02",19,20.34375,17.96875,19.9375,11.882724,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27388600]
["1998-11-09",19.90625,20.6875,19,20.1875,12.031722,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14680600]
["1998-11-16",20.8125,21.53125,20.0625,21.21875,12.646349000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9124000]
["1998-11-23",21.59375,21.71875,20.75,21.65625,12.907093,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7260200]
["1998-11-30",21.375,21.75,19.53125,19.875,11.845476,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14252400]
["1998-12-07",19.9375,20.125,19.375,20.0625,11.957223000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11744800]
["1998-12-14",20,20.9375,18.6875,18.90625,11.268103,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13779000]
["1998-12-21",19.09375,19.875,18.65625,19.6875,11.733727,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8613800]
["1998-12-28",19.6875,22.5625,19.6875,21.78125,12.981591,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10989000]
["1999-01-04",22.1875,23.1875,21.6875,22.0625,13.149219,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13168000]
["1999-01-11",21.5,22.3125,20.6875,21.28125,12.683598999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8359400]
["1999-01-18",21.40625,21.875,19.375,20.34375,12.124848,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10041800]
["1999-01-25",20.375,21,19.5,20.90625,12.460101,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15622000]
["1999-02-01",21.1875,22.4375,20.53125,21.875,13.037473,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14206000]
["1999-02-08",21.875,22.34375,18.84375,18.84375,11.230848,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19300000]
["1999-02-15",19.125,19.1875,18.21875,18.625,11.100474999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22683200]
["1999-02-22",18.75,19.71875,18.6875,19.0625,11.361222,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12279800]
["1999-03-01",19.1875,20.75,19.1875,19.96875,11.901351,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16239000]
["1999-03-08",19.8125,20.0625,19,19.15625,11.417097999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13364600]
["1999-03-15",19.15625,20.1875,19.15625,19.625,11.696471000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9187800]
["1999-03-22",19.53125,19.59375,18.5,18.78125,11.193599000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10993200]
["1999-03-29",19.125,20.25,18.8125,19.71875,11.752347,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12497800]
["1999-04-05",19.71875,20.96875,19.40625,20.875,12.441471,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11932000]
["1999-04-12",20.75,21.75,20.21875,20.78125,12.385593,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9522600]
["1999-04-19",21,21.6875,20.40625,20.9375,12.478726999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8637400]
["1999-04-26",21.875,23.5625,21.65625,23.34375,13.912845000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10823400]
["1999-05-03",23.25,25.25,22.96875,23.8125,14.192216999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11983000]
["1999-05-10",24.03125,27.625,24,27.53125,16.408588000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18464800]
["1999-05-17",27.25,27.3125,25.40625,27.15625,16.185082999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13142800]
["1999-05-24",27.5,28.15625,25.125,27.25,16.240964999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13026200]
["1999-05-31",27.25,27.46875,26.40625,26.5,15.793962000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7443600]
["1999-06-07",26.5,26.625,25.0625,25.78125,15.365593000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7562000]
["1999-06-14",25.75,26.53125,25.03125,26.15625,15.589092000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8262600]
["1999-06-21",26.75,27.5625,25.8125,26.125,15.570463999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11709800]
["1999-06-28",26.125,27.5,26.125,27.5,16.389963000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8013400]
["1999-07-05",27.5,28.53125,27.46875,27.71875,16.520341999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11432400]
["1999-07-12",27.71875,28.3125,26.96875,28.1875,16.799710999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7553400]
["1999-07-19",28.1875,28.28125,24.96875,25.03125,14.91859,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8328400]
["1999-07-26",24.78125,26.90625,24.78125,25.65625,15.291086,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10070800]
["1999-08-02",25.65625,26.4375,24.25,24.4375,14.564714,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7746800]
["1999-08-09",24.5625,25.84375,22.9375,25.03125,14.91859,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9741000]
["1999-08-16",25.03125,25.71875,24.65625,24.96875,14.881338,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5533600]
["1999-08-23",25,25.21875,23,24,14.303967,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11343200]
["1999-08-30",24,24.0625,22.125,23.03125,13.726592999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11984800]
["1999-09-06",22.9375,23.625,22.5,23.25,13.856968,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5740600]
["1999-09-13",23.25,24.5625,22.5,23.78125,14.173590000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8525600]
["1999-09-20",23.71875,23.71875,21.75,21.9375,13.074719,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8788400]
["1999-09-27",22,22.4375,21.28125,22.40625,13.354093000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11991400]
["1999-10-04",22.5,23.28125,21.4375,23,13.707962999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12484000]
["1999-10-11",22.96875,23.15625,20.75,20.9375,12.478726999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6867400]
["1999-10-18",20.90625,22,20.5625,21.46875,12.795348000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10382400]
["1999-10-25",21.46875,21.84375,19.21875,21.34375,12.720845000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15712800]
["1999-11-01",21.59375,22.84375,21.0625,22.40625,13.354093000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11836600]
["1999-11-08",22.1875,22.21875,20.65625,21.34375,12.720845000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10410800]
["1999-11-15",21.34375,21.96875,20.46875,21.4375,12.776716,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11140200]
["1999-11-22",21.125,21.4375,20.53125,21.28125,12.683598999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9073800]
["1999-11-29",21.34375,23.71875,21.34375,22.75,13.558967000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17596800]
["1999-12-06",22.25,23.0625,21.546875,23.03125,13.726592999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10844800]
["1999-12-13",23.03125,24.0625,22.5,23.875,14.229469,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12110400]
["1999-12-20",24.25,24.875,23.75,24.59375,14.657845,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9015200]
["1999-12-27",24.5,25.375,24.234375,25.28125,15.067591999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,5841600]
["2000-01-03",25.125,25.53125,23.875,25.40625,15.142087999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9517200]
["2000-01-10",25.4375,26.9375,23,23.9375,14.266723000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20995400]
["2000-01-17",23.40625,24.65625,21.65625,21.9375,13.074719,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11874200]
["2000-01-24",22.0625,22.5625,20.53125,20.8125,12.404222000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10687000]
["2000-01-31",20.75,21.65625,19.6875,19.96875,11.901351,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10573000]
["2000-02-07",19.96875,19.96875,18.40625,18.46875,11.007349,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16112800]
["2000-02-14",18.5,19.15625,16.84375,16.90625,10.076102000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10432600]
["2000-02-21",17,17.625,15.8125,16.28125,9.7036029999999993,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11648000]
["2000-02-28",16.8125,19.21875,16.6875,18.0625,10.765224,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13889600]
["2000-03-06",17.96875,18.125,16.4375,17.65625,10.523099,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9876600]
["2000-03-13",17.25,21.375,16.84375,20.03125,11.938594,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12793800]
["2000-03-20",20,21.4375,19.25,20,11.919972,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11094000]
["2000-03-27",20.03125,22.375,19.53125,21.125,12.590468,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10459600]
["2000-04-03",20.8125,21.9375,19.40625,19.8125,11.808222000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13507800]
["2000-04-10",20,21.15625,18.75,18.84375,11.230848,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9530800]
["2000-04-17",18,18.8125,17.75,18.5,11.025975000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9171400]
["2000-04-24",18.375,19.375,16.90625,17,10.131974,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12597000]
["2000-05-01",17.125,18.09375,16.71875,18.0625,10.765224,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16977200]
["2000-05-08",17.6875,18.9375,17.5,18.9375,11.286724,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10724000]
["2000-05-15",18.9375,20.4375,18.84375,19.40625,11.566098999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11508000]
["2000-05-22",19.46875,19.6875,17.9375,18.21875,10.858345999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10754800]
["2000-05-29",18.3125,19.96875,18.09375,19.71875,11.752347,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,6299800]
["2000-06-05",19.9375,19.96875,17.59375,17.71875,10.560347999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9834800]
["2000-06-12",17.65625,18.09375,17.40625,17.4375,10.392728,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9051000]
["2000-06-19",17.4375,18.03125,17.09375,18,10.727971999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9633600]
["2000-06-26",17.96875,18.1875,16.867187999999999,16.875,10.057477,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14909400]
["2000-07-03",16.90625,17.8125,14.0625,14.46875,8.6233540000000009,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27482400]
["2000-07-10",14.46875,15.375,13.9375,14.21875,8.4743560000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18553600]
["2000-07-17",14.75,14.75,10.5,12.15625,7.2451080000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,42912800]
["2000-07-24",12.1875,12.59375,11.5,12.25,7.3009820000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21948400]
["2000-07-31",12.5625,12.625,11.90625,12.28125,7.319604,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18402200]
["2000-08-07",12.28125,13,12.0625,12.875,7.6734840000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20563200]
["2000-08-14",12.875,13.6875,12.4375,13.53125,8.0646050000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15718600]
["2000-08-21",13.5,13.875,12.78125,13.8125,8.2322310000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13179800]
["2000-08-28",13.8125,14.96875,13.5,14.78125,8.8096029999999992,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16105600]
["2000-09-04",14.375,15.0625,13.6875,14,8.3439820000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15852000]
["2000-09-11",13.96875,14.40625,13.5,14.09375,8.3998559999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16236600]
["2000-09-18",14.03125,14.15625,13.21875,13.65625,8.139106,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15127800]
["2000-09-25",13.71875,13.71875,12.84375,13.0625,7.7852319999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11694800]
["2000-10-02",13.125,14.21875,12.84375,13.71875,8.1763539999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14916400]
["2000-10-09",13.59375,14.8125,12.78125,14.625,8.7164789999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21629400]
["2000-10-16",14.25,15.09375,13.4375,14.5625,8.6792269999999991,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20408200]
["2000-10-23",14.5625,14.5625,13.9375,14.25,8.4929760000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11894200]
["2000-10-30",14.3125,17,14.3125,16.46875,9.8153509999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15448600]
["2000-11-06",16.25,17.65625,15.28125,15.53125,9.2566009999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12603400]
["2000-11-13",15.375,17.40625,15.34375,16.8125,10.020227,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9945600]
["2000-11-20",16.75,16.78125,15.125,15.28125,9.1076029999999992,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8631800]
["2000-11-27",15.5625,15.875,14.875,15.59375,9.2938510000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13893000]
["2000-12-04",16.0625,17.46875,15.9375,17.125,10.206474999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12641800]
["2000-12-11",17.25,17.46875,15.34375,15.34375,9.1448540000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13650600]
["2000-12-18",15.625,15.71875,14.15625,15.5625,9.2752250000000007,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19075600]
["2000-12-25",15.0625,18.25,14.5625,17.5,10.429976,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13949000]
["2001-01-01",17.5,21,16.75,19,11.323976,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27944000]
["2001-01-08",19.21875,20.34375,18.5,19.8125,11.808222000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14501600]
["2001-01-15",19.9375,20.5,18.5,19,11.323976,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11934200]
["2001-01-22",19.75,21.5,19.65625,20.9375,12.478726999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20481200]
["2001-01-29",20.934999000000001,23.030000999999999,20.9,22.375,13.335467,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22035200]
["2001-02-05",22.379999000000002,23.215,20.375,20.575001,12.262672999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18942800]
["2001-02-12",21.024999999999999,22.995000999999998,20.91,22.875,13.633467,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16232800]
["2001-02-19",22.924999,23.549999,20.65,22.075001,13.156667000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15251600]
["2001-02-26",22.200001,24.5,22.049999,23.75,14.154964,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23708200]
["2001-03-05",23.75,24.950001,23.190000999999999,23.924999,14.259266,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23763600]
["2001-03-12",23.549999,23.975000000000001,22.200001,22.200001,13.231168,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15126200]
["2001-03-19",22.25,23.424999,20.174999,21.565000999999999,12.852706,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21601800]
["2001-03-26",21.065000999999999,21.07,20.195,20.774999999999999,12.381869999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26613000]
["2001-04-02",20.299999,21.15,19.555,20.58,12.265651999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22890400]
["2001-04-09",20.495000999999998,21.375,19.215,20.704999999999998,12.34015,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20006800]
["2001-04-16",20.399999999999999,22.75,20.100000000000001,21.665001,12.912312999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14144200]
["2001-04-23",21.665001,22.42,20.25,21.950001,13.082174,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12514600]
["2001-04-30",21.950001,22.049999,21.035,21.645,12.90039,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13487800]
["2001-05-07",21.645,22.1,20.629999000000002,21.639999,12.897411,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10456600]
["2001-05-14",21.6,23.75,21.575001,23.605,14.068549000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14423600]
["2001-05-21",23.85,24.225000000000001,22.9,23,13.707962999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8301800]
["2001-05-28",22.549999,22.719999000000001,21.975000000000001,22.065000999999999,13.150714000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10577200]
["2001-06-04",22.125,22.875,20.825001,21.184999000000001,12.626229,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20524600]
["2001-06-11",21.285,21.360001,20.290001,20.399999999999999,12.158371000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9229800]
["2001-06-18",20.795000000000002,22.9,20.674999,22.415001,13.359309,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13697000]
["2001-06-25",22.299999,22.305,20.329999999999998,21.25,12.664968,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14359800]
["2001-07-02",21,21.25,18.299999,19.120000999999998,11.395495,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27109400]
["2001-07-09",19.200001,19.610001,18.649999999999999,19.360001,11.53853,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14125000]
["2001-07-16",19.360001,19.48,18.594999000000001,19.100000000000001,11.383573999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13058600]
["2001-07-23",19.149999999999999,19.355,17.889999,17.915001,10.677313,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13164400]
["2001-07-30",18.040001,19.575001,18.040001,19.16,11.419333999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14029400]
["2001-08-06",19.125,20.045000000000002,18.450001,18.860001,11.240534,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12166000]
["2001-08-13",18.875,19.450001,18.399999999999999,18.760000000000002,11.18093,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10640800]
["2001-08-20",19.120000999999998,19.18,18.174999,18.950001,11.294173000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11020600]
["2001-08-27",18.850000000000001,19.375,18.049999,18.155000999999999,10.820353000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9670800]
["2001-09-03",18.375,18.799999,16.100000000000001,16.25,9.6849790000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19042200]
["2001-09-10",16.024999999999999,16.325001,15.75,15.885,9.4674370000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,4636400]
["2001-09-17",15.135,15.135,13.025,13.45,8.0161859999999994,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23212800]
["2001-09-24",13.25,14.225,13.1,14.1,8.4035840000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25961400]
["2001-10-01",14.045,15.6,13.77,15.515000000000001,9.2469180000000009,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15560800]
["2001-10-08",15.125,15.895,14.475,15,8.9399770000000007,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20832600]
["2001-10-15",14.95,15.9,14.7,15.7,9.3571749999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15148200]
["2001-10-22",15.7,16.524999999999999,15.55,16.34,9.7386130000000009,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14998800]
["2001-10-29",16.254999000000002,16.620000999999998,15.505000000000001,16.459999,9.810136,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15995600]
["2001-11-05",16.5,17.524999999999999,16.5,16.864999999999998,10.051518,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13213600]
["2001-11-12",16.905000999999999,18.924999,16.5,18.225000000000001,10.862078,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23459000]
["2001-11-19",18.204999999999998,19.325001,18.024999999999999,19.105,11.386551000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7209600]
["2001-11-26",19.105,19.594999000000001,18.389999,18.5,11.025975000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14831400]
["2001-12-03",18.200001,19.065000999999999,17.975000000000001,18.540001,11.049814,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13012000]
["2001-12-10",18.774999999999999,18.915001,17.989999999999998,18.684999000000001,11.136236999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12731400]
["2001-12-17",18.684999000000001,19.48,18.024999999999999,18.885000000000002,11.255428999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16324600]
["2001-12-24",18.889999,20.325001,18.875,20.254999000000002,12.071946000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9415400]
["2001-12-31",20.18,21.004999000000002,19.924999,20.524999999999999,12.232872,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14061800]
["2002-01-07",21.524999999999999,21.524999999999999,20.625,20.950001,12.486167999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16982400]
["2002-01-14",20.9,21.15,19.924999,20.254999000000002,12.071946000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16405200]
["2002-01-21",20.325001,21.024999999999999,20.110001,20.200001,12.039171,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8567200]
["2002-01-28",20.75,20.92,19.924999,20.49,12.212009,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9938200]
["2002-02-04",20.399999999999999,20.5,18.84,19.329999999999998,11.520655,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13268000]
["2002-02-11",19.375,20.325001,19.375,19.625,11.696471000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11729600]
["2002-02-18",19.625,19.875,18.629999000000002,19.18,11.431252000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8631200]
["2002-02-25",19.274999999999999,22.129999000000002,19.27,21.655000999999999,12.906352999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18179200]
["2002-03-04",21.700001,22.125,20.85,21.735001,12.954036,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14277600]
["2002-03-11",21.735001,21.995000999999998,21.385000000000002,21.85,13.022567,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11298000]
["2002-03-18",21.725000000000001,21.799999,20.75,20.9,12.456365999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10442400]
["2002-03-25",20.825001,20.855,20.235001,20.424999,12.173266999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11042000]
["2002-04-01",18.875,20,18.415001,19.774999999999999,11.785874,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31099400]
["2002-04-08",19.454999999999998,21.024999999999999,19.454999999999998,20.450001,12.18817,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12788400]
["2002-04-15",20.465,21.030000999999999,20.040001,20.950001,12.486167999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13095800]
["2002-04-22",20.975000000000001,21.174999,19.954999999999998,19.954999999999998,11.893153999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7905000]
["2002-04-29",19.954999999999998,20.625,19.25,19.715,11.750107,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11280000]
["2002-05-06",19.725000000000001,21.024999999999999,19.195,20.434999000000001,12.179235,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14796600]
["2002-05-13",20.6,22.049999,20.415001,21.700001,12.933171,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10957000]
["2002-05-20",21.41,21.85,20.32,21.114999999999998,12.584512999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7297200]
["2002-05-27",21.114999999999998,21.129999000000002,20.02,20.704999999999998,12.34015,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,7721400]
["2002-06-03",20.825001,20.995000999999998,19.799999,20.57,12.259693,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12567800]
["2002-06-10",20.695,21.299999,19.559999000000001,20.100000000000001,11.979571999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11894400]
["2002-06-17",20.100000000000001,21.26,19.795000000000002,19.799999,11.800770999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12151200]
["2002-06-24",19.815000999999999,20.655000999999999,19.024999999999999,19.850000000000001,11.830572,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11602000]
["2002-07-01",19.5,20.5,17.850000000000001,20.5,12.217965,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12425800]
["2002-07-08",20.399999999999999,20.405000999999999,18.129999000000002,18.395,10.963393,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21952600]
["2002-07-15",18.075001,18.25,16.489999999999998,16.5,9.8339770000000009,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17482600]
["2002-07-22",16.504999000000002,18.799999,15.695,18.649999999999999,11.115371,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20282800]
["2002-07-29",18.850000000000001,19.299999,16.405000999999999,16.725000000000001,9.9680789999999995,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24058600]
["2002-08-05",16.725000000000001,17.389999,16.225000000000001,17.325001,10.325678,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17104800]
["2002-08-12",16.850000000000001,18.709999,16.25,18.565000999999999,11.06471,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19219600]
["2002-08-19",18.25,18.850000000000001,17.700001,18.040001,10.751814,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14321800]
["2002-08-26",17.940000999999999,18.34,17.399999999999999,17.950001,10.698174,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10092400]
["2002-09-02",17.950001,18.290001,17,18.254999000000002,10.879956,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9928800]
["2002-09-09",18.254999000000002,18.719999000000001,17.899999999999999,18.065000999999999,10.766717,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11493000]
["2002-09-16",18.065000999999999,19.065000999999999,17.329999999999998,17.395,10.367394000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11002400]
["2002-09-23",17,17.174999,15.585000000000001,15.585000000000001,9.2886349999999993,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21441000]
["2002-09-30",15.05,15.475,13.56,14.01,8.3499370000000006,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24112200]
["2002-10-07",14.01,14.775,11.795,14.335000000000001,8.5436399999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30967400]
["2002-10-14",14.335000000000001,15.85,14.234999999999999,15.66,9.3333379999999995,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18877200]
["2002-10-21",15.66,16.524999999999999,15.2,16.420000000000002,9.7862980000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13697600]
["2002-10-28",16.420000000000002,16.450001,15,15.73,9.375057,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14901800]
["2002-11-04",15.734999999999999,15.824999999999999,14.645,14.994999999999999,8.9369960000000006,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19385400]
["2002-11-11",14.994999999999999,16.475000000000001,14.54,16.43,9.7922560000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17025800]
["2002-11-18",16.285,16.774999999999999,15.175000000000001,16.18,9.6432559999999992,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14627800]
["2002-11-25",16.184999000000001,16.450001,15.55,16.34,9.7386130000000009,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9940000]
["2002-12-02",16.75,17.375,14.9,15.244999999999999,9.0859950000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18626800]
["2002-12-09",15.25,15.25,14.2,14.365,8.5615190000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14613000]
["2002-12-16",14.37,14.77,13.925000000000001,14.46,8.6181420000000006,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19558200]
["2002-12-23",14.465,14.465,13.695,13.76,8.2009419999999995,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8176600]
["2002-12-30",13.765000000000001,14.98,13.525,14.494999999999999,8.6390010000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11145800]
["2003-01-06",14.375,15.574999999999999,14.265000000000001,15.51,9.2439409999999995,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15057800]
["2003-01-13",15.51,15.625,13.595000000000001,13.914999999999999,8.2933199999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25511000]
["2003-01-20",13.99,14.045,12.775,12.82,7.6407040000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16939200]
["2003-01-27",12.824999999999999,13.61,12.75,13.01,7.7539400000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16031400]
["2003-02-03",13.015000000000001,13.44,11.865,11.955,7.1251610000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16326400]
["2003-02-10",11.945,12.68,11.755000000000001,12.63,7.5274609999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14159000]
["2003-02-17",12.63,13.105,12.55,12.79,7.6228230000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13856800]
["2003-02-24",12.625,12.925000000000001,12.175000000000001,12.75,7.5989820000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16510600]
["2003-03-03",12.85,12.99,11.98,12.645,7.536403,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16366000]
["2003-03-10",12.61,13.55,12.154999999999999,13.215,7.8761219999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17243600]
["2003-03-17",13.19,14.885,13.12,14.885,8.8714399999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19988200]
["2003-03-24",14.885,14.885,13.9,14.26,8.4989430000000006,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16203800]
["2003-03-31",13.404999999999999,14.414999999999999,13.404999999999999,14.195,8.4602029999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19596000]
["2003-04-07",14.375,14.824999999999999,13.574999999999999,14.5,8.6419809999999995,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24154200]
["2003-04-14",14.5,15.15,14.324999999999999,14.97,8.9221000000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13467800]
["2003-04-21",14.97,15.42,14.55,14.615,8.710521,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15772600]
["2003-04-28",14.65,15.455,14.605,15.265000000000001,9.0979220000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16311000]
["2003-05-05",15.255000000000001,16.105,15.065,16,9.5359789999999993,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18924400]
["2003-05-12",16,16.700001,15.244999999999999,15.494999999999999,9.2349990000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21821200]
["2003-05-19",15.494999999999999,15.74,14.965,15.47,9.2200980000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18055200]
["2003-05-26",15.41,16.299999,15.375,16.25,9.6849790000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17196000]
["2003-06-02",16.434999000000001,18.52,16.350000000000001,18.25,10.876973,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24342200]
["2003-06-09",18.024999999999999,18.75,17.629999000000002,18.165001,10.826319,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19748200]
["2003-06-16",18.200001,19,17.700001,17.879999000000002,10.730328999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17957400]
["2003-06-23",17.850000000000001,18.450001,17.584999,18.184999000000001,10.913373999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13431200]
["2003-06-30",18.309999000000001,18.719999000000001,18.004999000000002,18.195,10.919376,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12246400]
["2003-07-07",18.375,19.334999,18.165001,18.84,11.306456000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16979800]
["2003-07-14",19.149999999999999,19.485001,18.695,18.850000000000001,11.312462,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17118400]
["2003-07-21",18.834999,19.905000999999999,18.575001,19.655000999999999,11.795567999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14280400]
["2003-07-28",19.780000999999999,20.450001,19.555,20.049999,12.032615,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19043800]
["2003-08-04",20.059999000000001,20.735001,19.25,20.735001,12.443702999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22665600]
["2003-08-11",20.690000999999999,21.684999000000001,20.350000000000001,21.200001,12.722771,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20522600]
["2003-08-18",21.049999,21.674999,21.049999,21.155000999999999,12.695765,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19607000]
["2003-08-25",21.075001,21.975000000000001,20.950001,21.85,13.112855,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17173000]
["2003-09-01",21.924999,22.690000999999999,21.65,21.965,13.181869000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22525200]
["2003-09-08",21.875,21.965,20.774999999999999,21.395,12.839793,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20097000]
["2003-09-15",21.344999000000001,22.334999,21.184999000000001,22.285,13.453561000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15461000]
["2003-09-22",22.049999,22.075001,20.9,20.905000999999999,12.620443,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19727400]
["2003-09-29",20.91,22.07,20.5,21.68,13.088314,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18052000]
["2003-10-06",21.625,22.969999000000001,21.475000000000001,22.790001,13.758424,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17595800]
["2003-10-13",22.9,23.905000999999999,22.895,23.204999999999998,14.008962,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17256200]
["2003-10-20",23.204999999999998,23.325001,22.405000999999999,22.959999,13.861052000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15814800]
["2003-10-27",23,23.965,22.954999999999998,23.774999999999999,14.353075,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16418600]
["2003-11-03",23.76,24.57,23.235001,24.309999000000001,14.67605,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14625800]
["2003-11-10",24.309999000000001,25.299999,24.110001,24.43,14.748502,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20282800]
["2003-11-17",24.25,24.915001,23.709999,24.475000000000001,14.775674,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15826200]
["2003-11-24",24.469999000000001,25.07,24.264999,24.545000000000002,14.817928,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11838200]
["2003-12-01",24.540001,25,23.48,23.555,14.220259,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25310600]
["2003-12-08",23.555,23.790001,22.575001,22.704999999999998,13.707108,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23258400]
["2003-12-15",22.875,23.200001,21.27,22.950001,13.929107,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33784200]
["2003-12-22",22.85,23.475000000000001,22.674999,23.07,14.001941,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10450000]
["2003-12-29",23.035,23.825001,23.024999999999999,23.065000999999999,13.998906,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,9405800]
["2004-01-05",23.225000000000001,24.235001,22.575001,23.475000000000001,14.247752,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19217400]
["2004-01-12",23.49,24.655000999999999,23.215,24.635000000000002,14.951791999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18342400]
["2004-01-19",24.504999000000002,24.875,23.945,24.530000999999999,14.888066,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12490000]
["2004-01-26",24.565000999999999,24.66,23.040001,23.74,14.408583,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15340600]
["2004-02-02",23.950001,25.065000999999999,23.475000000000001,25.040001,15.197597,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22389400]
["2004-02-09",24.915001,25.02,24.27,24.674999,14.976068,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13214200]
["2004-02-16",24.924999,25.59,24.745000999999998,25.125,15.249186999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10635000]
["2004-02-23",25.075001,26.375,25.075001,26.184999000000001,15.892533999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20562200]
["2004-03-01",26.15,27.325001,26.139999,26.774999999999999,16.250633000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16778200]
["2004-03-08",26.834999,26.969999000000001,25.145,25.969999000000001,15.762043,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13544400]
["2004-03-15",25.92,25.92,24.74,24.875,15.171099999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15342000]
["2004-03-22",24.825001,25.375,24.25,25.25,15.39981,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13228800]
["2004-03-29",25.434999000000001,27.065000999999999,25.355,26.975000000000001,16.451885000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21416800]
["2004-04-05",26.975000000000001,27.530000999999999,25.92,26.165001,15.957867999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17771800]
["2004-04-12",26.415001,26.965,25.9,26.65,16.25366,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14665000]
["2004-04-19",26.299999,26.700001,25.495000999999998,25.584999,15.604127,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18592400]
["2004-04-26",25.629999000000002,25.695,24.055,24.5,14.942392,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16817800]
["2004-05-03",24.524999999999999,24.954999999999998,23.285,23.299999,14.210520000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16363200]
["2004-05-10",23.305,23.915001,22.885000000000002,23.17,14.131235999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22488600]
["2004-05-17",23,23.645,22.370000999999998,23.524999999999999,14.347754,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21328200]
["2004-05-24",23.575001,24.16,22.790001,23.855,14.549016,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19202400]
["2004-05-31",23.875,24.924999,23.434999000000001,24.375,14.866154,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13717000]
["2004-06-07",24.549999,25.535,24.334999,25,15.247339,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13011600]
["2004-06-14",25.004999000000002,25.344999000000001,24.445,25.094999000000001,15.305279000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10088000]
["2004-06-21",25.200001,25.504999000000002,24.4,24.59,15.078708000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13917200]
["2004-06-28",24.594999000000001,25.125,23.530000999999999,23.790001,14.588139999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20688600]
["2004-07-05",23.75,24.125,22.870000999999998,23.364999999999998,14.327527,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21029400]
["2004-07-12",23.41,23.844999000000001,22.174999,22.375,13.720463000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19968600]
["2004-07-19",22.375,23.635000000000002,22.035,23.25,14.257019,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27429400]
["2004-07-26",23.299999,24.475000000000001,23.139999,23.959999,14.692387,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16986600]
["2004-08-02",23.799999,24.495000999999998,22.305,22.424999,13.751118999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15459800]
["2004-08-09",22.360001,23.084999,21.785,22.290001,13.668338,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21603400]
["2004-08-16",22.225000000000001,23,22.01,22.299999,13.674469,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24427200]
["2004-08-23",22.315000999999999,22.674999,22.129999000000002,22.5,13.797105,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16610600]
["2004-08-30",22.375,22.704999999999998,21.4,22.639999,13.882958,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24141800]
["2004-09-06",22.725000000000001,23.16,21.754999000000002,22.485001,13.787915999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19747800]
["2004-09-13",22.639999,23.4,22.559999000000001,23.049999,14.134373999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20850000]
["2004-09-20",23.049999,23.5,22.754999000000002,23.274999999999999,14.358549999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15537600]
["2004-09-27",23.024999999999999,23.204999999999998,22.225000000000001,22.915001,14.136468000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16327400]
["2004-10-04",23.25,24.6,23.25,23.665001,14.599138999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19165800]
["2004-10-11",23.665001,23.785,22.195,22.405000999999999,13.82184,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20692000]
["2004-10-18",22.43,23.65,22.305,23.43,14.454176,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15533400]
["2004-10-25",23.299999,25.549999,23.135000000000002,25.225000000000001,15.561522,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24510200]
["2004-11-01",25.225000000000001,27.1,24.665001,26.860001,16.570169,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27504600]
["2004-11-08",26.450001,27.450001,26.204999999999998,27.364999999999998,16.881712,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19522000]
["2004-11-15",27.5,29.08,27.325001,27.405000999999999,16.906386999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28911000]
["2004-11-22",27.5,28.805,27.299999,28.665001,17.683693000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10911800]
["2004-11-29",28.25,28.41,26.9,27.545000000000002,16.992754000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26261600]
["2004-12-06",27.35,28.59,27.35,27.889999,17.205590999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12871400]
["2004-12-13",27.889999,28.049999,27.174999,27.174999,16.764500000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20599800]
["2004-12-20",27.225000000000001,28.42,27.094999000000001,27.620000999999998,17.121898999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16837200]
["2004-12-27",27.745000999999998,29.01,27.65,28.895,17.912281,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13462800]
["2005-01-03",28.93,29.344999000000001,28.1,28.280000999999999,17.531033999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22066800]
["2005-01-10",28.15,29.25,28.15,29.184999000000001,18.092051999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10458600]
["2005-01-17",29.190000999999999,29.700001,27.465,27.575001,17.094002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24433800]
["2005-01-24",27.725000000000001,27.99,27.1,27.610001,17.115694000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14560000]
["2005-01-31",27.809999000000001,29.424999,27.695,29.309999000000001,18.169542,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12374000]
["2005-02-07",29.309999000000001,29.954999999999998,28.485001,28.75,17.822399000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13962800]
["2005-02-14",28.799999,29.135000000000002,27.905000999999999,28.360001,17.580625999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13606800]
["2005-02-21",27.85,28.65,27.450001,28.395,17.602329000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20759000]
["2005-02-28",29.004999000000002,31.549999,27.809999000000001,30.475000000000001,18.891741,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,78912800]
["2005-03-07",30.504999000000002,31.424999,30.014999,31.075001,19.263687000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29037000]
["2005-03-14",31.325001,32.270000000000003,31.120000999999998,31.514999,19.621002000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28625200]
["2005-03-21",31.35,31.440000999999999,30.129999000000002,30.535,19.010860000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20861400]
["2005-03-28",30.535,31.975000000000001,30.52,31.405000999999999,19.552520999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26831400]
["2005-04-04",31.450001,32.479999999999997,31.4,32.125,20.000782000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31074000]
["2005-04-11",32.174999,32.540000999999997,30.445,30.77,19.157171000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27319200]
["2005-04-18",30.85,31.51,30.360001,30.674999,19.098019000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20816400]
["2005-04-25",30.774999999999999,31.334999,28.299999,28.75,17.899539999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22576200]
["2005-05-02",28.940000999999999,31.99,28.844999000000001,31.59,19.667694000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25637600]
["2005-05-09",31.65,32.455002,31.024999999999999,31.625,19.689488999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31306200]
["2005-05-16",31.6,34.525002000000001,31.6,34.43,21.435862,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34998000]
["2005-05-23",34.25,34.75,33.544998,33.860000999999997,21.080981999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22711200]
["2005-05-30",33.900002000000001,34.915000999999997,33.5,33.950001,21.137022000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20076200]
["2005-06-06",33.875,35.590000000000003,33.5,35.485000999999997,22.092694999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18732400]
["2005-06-13",35.599997999999999,37.755001,35.490001999999997,36.575001,22.771322000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26192600]
["2005-06-20",36.384998000000003,36.974997999999999,35.534999999999997,36.075001,22.545794000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13410800]
["2005-06-27",35.825001,37.654998999999997,35.805,36.68,22.923909999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16283400]
["2005-07-04",36.450001,38.340000000000003,36.424999,37.729999999999997,23.580127999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20517800]
["2005-07-11",37.974997999999999,38.220001000000003,36.415000999999997,36.895000000000003,23.058271000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19351200]
["2005-07-18",36.93,38.525002000000001,36.900002000000001,37.875,23.670746000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20185000]
["2005-07-25",37.924999,38.625,37.494999,37.935001,23.708248000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17067200]
["2005-08-01",37.790000999999997,39.025002000000001,36.389999000000003,36.689999,22.930161999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22683400]
["2005-08-08",36.875,37.869999,36.205002,37.459999000000003,23.411390000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24394000]
["2005-08-15",37.424999,37.875,36.095001000000003,36.174999,22.60829,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20959400]
["2005-08-22",36.139999000000003,36.389999000000003,35.235000999999997,35.25,22.030201000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21853600]
["2005-08-29",35.049999,35.700001,32.799999,33.110000999999997,20.692761999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38840200]
["2005-09-05",33.200001,34.365001999999997,33.200001,34.25,21.557772,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29252000]
["2005-09-12",34.25,34.665000999999997,32.465000000000003,33.18,20.884295999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36059600]
["2005-09-19",33.505001,34.244999,31.334999,33.095001000000003,20.830786,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37277400]
["2005-09-26",33.5,34.25,32.729999999999997,33.435001,21.044792000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27209800]
["2005-10-03",33.224997999999999,33.445,30.745000999999998,32.5,20.456282000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34249400]
["2005-10-10",32.404998999999997,32.534999999999997,30.774999999999999,32.025002000000001,20.157305000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24374800]
["2005-10-17",31.975000000000001,31.985001,30.35,30.504999000000002,19.200575000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22441200]
["2005-10-24",30.524999999999999,31.045000000000002,28.780000999999999,29.754999000000002,18.728515999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27247200]
["2005-10-31",29.9,32.375,29.9,32.07,20.185635000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31706000]
["2005-11-07",32.215000000000003,34.985000999999997,31.834999,34.409999999999997,21.658481999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32492400]
["2005-11-14",34.224997999999999,34.794998,32.799999,34.764999000000003,21.881924000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20221600]
["2005-11-21",34.654998999999997,34.665000999999997,32.865001999999997,33.534999999999997,21.107737,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20005600]
["2005-11-28",33.174999,33.875,31.995000999999998,33.325001,20.975556999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28816200]
["2005-12-05",33.200001,34.299999,32.525002000000001,34.049999,21.431885000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24765800]
["2005-12-12",34.195,34.424999,31.975000000000001,32.485000999999997,20.446842,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25548600]
["2005-12-19",32.540000999999997,33.544998,31.754999000000002,33.125,21.004225000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21374200]
["2005-12-26",33.150002000000001,33.490001999999997,32.485000999999997,33.165000999999997,21.029593999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11415400]
["2006-01-02",33.275002000000001,35,32.404998999999997,34.979999999999997,22.180461999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27529600]
["2006-01-09",34.875,37.479999999999997,34.875,37.365001999999997,23.692768000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30933000]
["2006-01-16",36.935001,37.220001000000003,34.974997999999999,35.049999,22.224854000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23672800]
["2006-01-23",35.150002000000001,35.810001,33.400002000000001,33.875,21.479800999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,52558800]
["2006-01-30",33.849997999999999,35.369999,32.375,34.514999000000003,21.885618000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31538200]
["2006-02-06",34.375,34.634998000000003,33.384998000000003,34.485000999999997,21.866596000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18108200]
["2006-02-13",34.255001,36.215000000000003,34.060001,35.814999,22.709927,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24202200]
["2006-02-20",35.770000000000003,36.294998,35,35.224997999999999,22.335819000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15508400]
["2006-02-27",35.25,35.965000000000003,35.040000999999997,35.25,22.351669000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20403800]
["2006-03-06",35.264999000000003,36.119999,34.784999999999997,35.939999,22.789192,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17384000]
["2006-03-13",35.849997999999999,36.360000999999997,35.689999,36.115001999999997,22.900151999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15384400]
["2006-03-20",36.235000999999997,36.990001999999997,35.590000000000003,35.825001,22.875397,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19038800]
["2006-03-27",35.575001,37.195,35.575001,36.5,23.306405999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21640400]
["2006-04-03",36.494999,39.009998000000003,35.939999,38.305,24.458956000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33570200]
["2006-04-10",38.25,38.325001,36.865001999999997,37,23.625668000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16317000]
["2006-04-17",36.93,38.665000999999997,36.365001999999997,38.134998000000003,24.350404999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23465000]
["2006-04-24",37.875,39.209999000000003,37.705002,38.924999,24.854838999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17806200]
["2006-05-01",39.189999,39.669998,38.5,39.095001000000003,24.963395999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20428800]
["2006-05-08",39,39.695,37.215000000000003,37.424999,23.897043,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34213400]
["2006-05-15",37.240001999999997,37.744999,35.93,36.544998,23.335135000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25677800]
["2006-05-22",36.25,36.619999,35.375,36.084999000000003,23.041414,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19970000]
["2006-05-29",35.794998,36.924999,35.139999000000003,36.505001,23.309595000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20401800]
["2006-06-05",36.424999,36.639999000000003,34.479999999999997,35.32,22.552935000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25246800]
["2006-06-12",35.700001,35.779998999999997,33.459999000000003,35.099997999999999,22.412462000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25331700]
["2006-06-19",35.470001000000003,36.389999000000003,34.689999,36.159999999999997,23.175497,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14136000]
["2006-06-26",36.040000999999997,36.799999,35.830002,36.599997999999999,23.457508000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16400100]
["2006-07-03",36.560001,36.959999000000003,35.009998000000003,36.459999000000003,23.367773,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13540100]
["2006-07-10",36.419998,36.759998000000003,33.32,33.75,21.630898999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21946900]
["2006-07-17",33.759998000000003,35.150002000000001,32.57,33.25,21.310434000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30272700]
["2006-07-24",33.259998000000003,35.68,33.259998000000003,35.150002000000001,22.528175000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19247100]
["2006-07-31",35,35.950001,33.889999000000003,35.080002,22.483318000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18670800]
["2006-08-07",35.029998999999997,36,33.520000000000003,35.939999,23.034493999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26462900]
["2006-08-14",36.759998000000003,38.720001000000003,36.049999,37.330002,23.925377000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20155300]
["2006-08-21",36.650002000000001,37.68,36.279998999999997,37.099997999999999,23.777958000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14224500]
["2006-08-28",37.240001999999997,38.889999000000003,37.169998,38.790000999999997,24.861115000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21954600]
["2006-09-04",38.900002000000001,39.740001999999997,38.790000999999997,39.580002,25.367439000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12127500]
["2006-09-11",39.509998000000003,42.490001999999997,39.340000000000003,41.990001999999997,26.912040999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36607700]
["2006-09-18",41.650002000000001,42.900002000000001,40.439999,41,26.359504999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21922100]
["2006-09-25",41,44.139999000000003,40.709999000000003,43.209999000000003,27.780346000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30068000]
["2006-10-02",43,43.950001,42.610000999999997,43.349997999999999,27.870349999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26922700]
["2006-10-09",43.200001,45.009998000000003,43.18,44.900002000000001,28.866879999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27936800]
["2006-10-16",44.75,44.990001999999997,43.990001999999997,44.32,28.493986,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22074400]
["2006-10-23",44,44.990001999999997,43.619999,43.880001,28.211099999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25200900]
["2006-10-30",43.5,44.860000999999997,39.790000999999997,39.939999,25.678017000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33740500]
["2006-11-06",40.380001,40.869999,39.119999,40.659999999999997,26.140913000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,48786000]
["2006-11-13",40.490001999999997,42.73,40.299999,42.57,27.368880999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,44414700]
["2006-11-20",42.52,43.509998000000003,42.099997999999999,43.110000999999997,27.716059000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14924600]
["2006-11-27",43.349997999999999,43.700001,40.220001000000003,40.599997999999999,26.102336999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,58541400]
["2006-12-04",40.950001,41.599997999999999,40.240001999999997,40.380001,25.960894,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22600900]
["2006-12-11",40,40,37.709999000000003,38.830002,24.964382000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,50543700]
["2006-12-18",38.950001,39.360000999999997,37.709999000000003,38.090000000000003,24.571059999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30180000]
["2006-12-25",37.959999000000003,38.68,37.389999000000003,38.130001,24.596872000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16907400]
["2007-01-01",38.200001,38.720001000000003,36.720001000000003,36.889999000000003,23.796970000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30979900]
["2007-01-08",37.07,39.700001,36.119999,39.240001999999997,25.312908,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33541200]
["2007-01-15",39.099997999999999,40.520000000000003,38.610000999999997,40.220001000000003,25.945086,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20620100]
["2007-01-22",40.400002000000001,41.09,39.110000999999997,40.270000000000003,25.977336999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26522200]
["2007-01-29",40.400002000000001,42.200001,39.790000999999997,41.880001,27.015915,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22489400]
["2007-02-05",41.549999,43.630001,40.880001,43.040000999999997,27.764208,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26816500]
["2007-02-12",43,44.82,42.75,44.099997999999999,28.447989,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27540200]
["2007-02-19",44.349997999999999,44.700001,43.32,44.290000999999997,28.570554999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23376200]
["2007-02-26",44.939999,45,42.779998999999997,44.25,28.544756,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,58895600]
["2007-03-05",44,45,43.66,44.490001999999997,28.699573999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41278600]
["2007-03-12",44.5,45.450001,42.52,44.360000999999997,28.615696,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41943400]
["2007-03-19",44.57,46.700001,44.560001,46.509998000000003,30.087748000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30607700]
["2007-03-26",46.279998999999997,46.639999000000003,44.73,45.049999,29.143263000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29050600]
["2007-04-02",45.299999,46.189999,44.650002000000001,46,29.757815999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18988300]
["2007-04-09",46.240001999999997,46.52,43.830002,45.099997999999999,29.175599999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33083100]
["2007-04-16",45.349997999999999,45.82,44.02,45.060001,29.149733000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37291900]
["2007-04-23",44.959999000000003,45.419998,44,44.759998000000003,28.955648,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21131200]
["2007-04-30",45.299999,45.610000999999997,43,43.66,28.244066,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30762700]
["2007-05-07",43.59,44.169998,41.189999,41.48,26.833798999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,43723700]
["2007-05-14",41.450001,41.810001,38.900002000000001,39.700001,25.682293000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,64119100]
["2007-05-21",39.590000000000003,40.220001000000003,38.07,38.400002000000001,24.841318000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,51418500]
["2007-05-28",38.229999999999997,40.860000999999997,38.229999999999997,40.580002,26.251574999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26035900]
["2007-06-04",40.099997999999999,40.590000000000003,38.380001,39.150002000000001,25.326499999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25711100]
["2007-06-11",38.950001,39.82,38.57,38.950001,25.197106999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21814100]
["2007-06-18",38.900002000000001,43.110000999999997,38.07,41.43,26.891314000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38835600]
["2007-06-25",41.25,41.560001,38.520000000000003,39.779998999999997,25.820347000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31011900]
["2007-07-02",40.049999,43.029998999999997,38.860000999999997,41.990001999999997,27.254808000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23464900]
["2007-07-09",41.849997999999999,41.889999000000003,38.810001,39.75,25.800865000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38193100]
["2007-07-16",39.650002000000001,45.5,39.610000999999997,41.919998,27.209364000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,66940900]
["2007-07-23",42.279998999999997,42.299999,36.560001,36.900002000000001,23.950996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38179800]
["2007-07-30",37.25,37.400002000000001,33.610000999999997,33.700001,21.873943000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32743400]
["2007-08-06",34,36.709999000000003,32.279998999999997,33.630001,21.828507999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38989300]
["2007-08-13",34,34.639999000000003,29.129999000000002,30.91,20.063009000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,40303300]
["2007-08-20",30.99,31.84,30.34,31.780000999999999,20.62771,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28570500]
["2007-08-27",31.43,32.279998999999997,29.790001,31.719999000000001,20.588766,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25946600]
["2007-09-03",31.360001,32.549999,29.27,29.76,19.316568,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21408400]
["2007-09-10",29.85,30.65,28.51,30.18,19.589188,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34269400]
["2007-09-17",30.049999,34.139999000000003,29.18,33.119999,21.592312,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37077100]
["2007-09-24",33.409999999999997,33.979999999999997,31.200001,32.32,21.070748999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24576300]
["2007-10-01",32.32,35.759998000000003,32.090000000000003,35.099997999999999,22.883154000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27708000]
["2007-10-08",35.049999,35.479999999999997,32.810001,33.049999,21.546669000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24179200]
["2007-10-15",33.029998999999997,33.229999999999997,29.959999,30.24,19.714718000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25676100]
["2007-10-22",29.84,33.200001,29.84,33,21.514074000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25914300]
["2007-10-29",33.07,33.759998000000003,30.790001,31.110001,20.281901999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28036500]
["2007-11-05",30.799999,32.57,28.27,28.49,18.573817999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33409400]
["2007-11-12",28.74,31.6,27.5,28.32,18.462983999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,40346700]
["2007-11-19",28.33,30.18,27.18,30.030000999999999,19.577808000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24957600]
["2007-11-26",30.290001,30.620000999999998,27.82,29.65,19.330069000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37422300]
["2007-12-03",29.690000999999999,31.549999,29.290001,30.51,19.890747000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33368000]
["2007-12-10",30.719999000000001,31.290001,27.620000999999998,27.77,18.104431000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25689900]
["2007-12-17",27.860001,28.190000999999999,25.58,26.540001,17.380203000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27031500]
["2007-12-24",26.559999000000001,27.33,24.700001,25.48,16.686045,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21197700]
["2007-12-31",25.26,26.1,21.799999,22.4,14.66905,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,35310900]
["2008-01-07",22.43,23.4,20.940000999999999,21.309999000000001,13.95524,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,56052500]
["2008-01-14",21.43,23.620000999999998,21.16,23.049999,15.094709,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,52118000]
["2008-01-21",22.469999000000001,25.959999,21.969999000000001,24.950001,16.338964000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,57878700]
["2008-01-28",24.940000999999999,28.33,24.290001,28,18.336307999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,51113400]
["2008-02-04",28.469999000000001,28.469999000000001,23.34,24.200001,15.847810000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,67111600]
["2008-02-11",24.01,26.530000999999999,23.4,25.379999000000002,16.620552,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,50444400]
["2008-02-18",25.51,25.700001,24.08,24.620000999999998,16.122854,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23266700]
["2008-02-25",24.620000999999998,26.77,24.09,24.68,16.162141999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38759200]
["2008-03-03",24.73,26.200001,23.07,23.41,15.330461,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29153600]
["2008-03-10",23.209999,24.540001,21.469999000000001,22.530000999999999,14.754182,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31474200]
["2008-03-17",22,25.07,21.01,24.85,16.361698000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29879800]
["2008-03-24",25.219999000000001,26.559999000000001,21.91,21.969999000000001,14.465457000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34531700]
["2008-03-31",21.99,25.51,21.52,23.92,15.749366,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31843400]
["2008-04-07",24.18,24.42,22.889999,23.120000999999998,15.222633999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25198200]
["2008-04-14",23.129999000000002,24.09,22.110001,23.719999000000001,15.617680999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20764500]
["2008-04-21",23.389999,25.799999,22.98,25.57,16.835754000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28214300]
["2008-04-28",25.41,27.08,24.389999,26.299999,17.316402,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26113900]
["2008-05-05",26.299999,26.299999,23.040001,23.209999,15.281890000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25267700]
["2008-05-12",23.27,26.1,23,25.219999000000001,16.605312000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,40996000]
["2008-05-19",25.040001,25.49,22.389999,22.49,14.807831,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25832100]
["2008-05-26",22.52,24.26,22.280000999999999,23.67,15.584762,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22169100]
["2008-06-02",23.67,23.67,22.059999000000001,22.25,14.649808999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36238900]
["2008-06-09",22.469999000000001,22.549999,20.809999000000001,22.16,14.590547000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34708600]
["2008-06-16",22.15,22.75,20.76,20.91,13.851145000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30756600]
["2008-06-23",20.889999,21.32,18.940000999999999,19.530000999999999,12.937003000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41069000]
["2008-06-30",19.27,20.18,18.379999000000002,18.5,12.254719,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31701900]
["2008-07-07",18.739999999999998,19.190000999999999,14.33,15.58,10.320459,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,67898800]
["2008-07-14",16.530000999999999,19.149999999999999,15.03,18.09,11.983124,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,61297300]
["2008-07-21",18.200001,19.809999000000001,17.07,18.07,11.969874000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32133800]
["2008-07-28",18.010000000000002,19.510000000000002,17.510000000000002,18.170000000000002,12.036118999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32197800]
["2008-08-04",18.030000999999999,20.91,17.59,20.73,13.731908000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38188000]
["2008-08-11",20.85,22.459999,19.360001,21.49,14.235343,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,64065300]
["2008-08-18",21.68,22.33,18.709999,20.129999000000002,13.334451,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41906100]
["2008-08-25",19.870000999999998,20.85,19.049999,20.82,13.79152,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23167900]
["2008-09-01",20.969999000000001,22.32,19.82,21.08,13.963747,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32749200]
["2008-09-08",22.08,22.959999,20.329999999999998,20.809999000000001,13.784895000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,53822000]
["2008-09-15",19.920000000000002,22.74,17.989999999999998,19.959999,13.3024,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,59720800]
["2008-09-22",19.690000999999999,19.82,17.57,19.399999999999999,12.929188,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,39772900]
["2008-09-29",19.149999999999999,19.149999999999999,15.01,15.19,10.123419999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,52921600]
["2008-10-06",14.71,15.56,9.23,9.92,6.6112140000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,90473100]
["2008-10-13",11.1,11.97,7.65,9.84,6.5578969999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,91633100]
["2008-10-20",9.91,10.79,8.61,8.99,5.9914120000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,59136600]
["2008-10-27",8.76,12.58,8.7200000000000006,12.29,8.1907049999999995,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,69411700]
["2008-11-03",12.1,12.47,10.130000000000001,10.96,7.304322,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,49125500]
["2008-11-10",11.06,11.17,6.92,7.52,5.0117250000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,70804400]
["2008-11-17",7.42,7.71,5.07,5.73,3.818775,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,108133600]
["2008-11-24",5.94,7.5,5.6,7.42,4.9450820000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,54260900]
["2008-12-01",7.2,8.82,6.3,8.61,5.7381580000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,84155000]
["2008-12-08",8.94,9.59,7.7,8.5,5.6648509999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,66247000]
["2008-12-15",8.52,10.75,7.98,10.62,7.1854310000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,86481400]
["2008-12-22",10.57,10.57,8.4,8.6,5.8187090000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26706100]
["2008-12-29",8.59,11.11,8.5,10.98,7.4290060000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34923500]
["2009-01-05",10.8,11.93,10.119999999999999,10.3,6.9689180000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,67766100]
["2009-01-12",10.06,10.53,8.94,9.76,6.603561,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,53105900]
["2009-01-19",9.76,10.02,8.5399999999999991,9.65,6.529134,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41018700]
["2009-01-26",9.65,10.25,8.6999999999999993,8.9499999999999993,6.0555159999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,50610200]
["2009-02-02",8.6999999999999993,9.91,7.5,9.6999999999999993,6.562964,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,114584500]
["2009-02-09",9.6999999999999993,9.85,8.1,8.6300000000000008,5.8390060000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,58030500]
["2009-02-16",8.06,8.44,7.35,7.86,5.3180300000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,54341000]
["2009-02-23",8,8.43,7.3,7.87,5.3247960000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,73046300]
["2009-03-02",7.57,7.96,6.27,6.94,4.6955650000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,78002500]
["2009-03-09",6.82,8.5399999999999991,6.67,8.33,5.6360289999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,75502900]
["2009-03-16",8.4700000000000006,9.26,7.7,8,5.449776,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,62029200]
["2009-03-23",8.4700000000000006,9.8800000000000008,7.92,9.7100000000000009,6.6146649999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,67860400]
["2009-03-30",9.43,10.5,8.35,10.36,7.0574589999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,66964000]
["2009-04-06",10.28,11.88,9.51,11.88,8.0929179999999992,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,58504500]
["2009-04-13",11.75,13.23,11.22,13.1,8.9240100000000009,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,79167200]
["2009-04-20",12.51,13.56,11.35,13.23,9.0125689999999992,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,68397700]
["2009-04-27",12.97,14.09,12.06,13.51,9.2033100000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,59778800]
["2009-05-04",13.68,15.29,12.53,12.83,8.7400789999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,86037800]
["2009-05-11",12.46,13,11.18,11.33,7.7182459999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,73073000]
["2009-05-18",12.08,12.94,10.95,11.19,7.6228720000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,59873800]
["2009-05-25",11,12.24,10.95,11.68,7.9566749999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41245500]
["2009-06-01",11.9,14.05,11.9,12.81,8.7264560000000007,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,70661000]
["2009-06-08",12.5,13.08,11.71,12.53,8.5357140000000005,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,47391200]
["2009-06-15",12.27,12.27,10.47,11.39,7.7899589999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,73742200]
["2009-06-22",11.09,11.97,10.81,11.67,7.9814579999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,59461200]
["2009-06-29",11.74,12.2,11,11,7.5232270000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31293400]
["2009-07-06",10.86,11.31,10.51,10.61,7.2564919999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,48874900]
["2009-07-13",10.69,12.02,10.27,11.91,8.1455990000000007,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,51341100]
["2009-07-20",11.99,13.73,11.99,13.57,9.2809270000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,57940500]
["2009-07-27",13.68,14.12,12.98,13.91,9.5134570000000007,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38081700]
["2009-08-03",14.15,16.120000999999998,13.58,15.99,10.936032000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,63386900]
["2009-08-10",15.98,16.639999,14.94,15.31,10.470962,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,89761200]
["2009-08-17",14.81,15.59,14.01,15.35,10.498317,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,62474100]
["2009-08-24",15.41,16.290001,15.2,15.91,10.881321,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46627200]
["2009-08-31",15.74,16.100000000000001,14.61,15.21,10.402568,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,54890800]
["2009-09-07",15.24,16.32,15.19,16.07,10.990746,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,39965300]
["2009-09-14",15.92,18.260000000000002,15.79,18.030000999999999,12.369362000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,62962400]
["2009-09-21",17.829999999999998,19.16,17.450001,17.790001,12.204705000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,60847900]
["2009-09-28",17.93,18.549999,16.889999,17.399999999999999,11.937155000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,56362400]
["2009-10-05",17.59,19.610001,17.5,19.149999999999999,13.137727,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,55341700]
["2009-10-12",19.32,20.84,19.299999,19.82,13.597377,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,55358200]
["2009-10-19",19.920000000000002,20.5,18.82,18.870000999999998,12.945634999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,58598900]
["2009-10-26",18.920000000000002,19.280000999999999,17.440000999999999,17.57,12.053779,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,54542900]
["2009-11-02",17.690000999999999,19.23,16.850000000000001,19.18,13.158310999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,80845900]
["2009-11-09",19.66,19.77,17.450001,18.010000000000002,12.355638000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,109627500]
["2009-11-16",18.239999999999998,18.5,16.66,17.110001,11.738196,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,55632900]
["2009-11-23",17.389999,17.600000000000001,16.649999999999999,16.969999000000001,11.642150000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,40330500]
["2009-11-30",17.100000000000001,17.100000000000001,15.48,15.98,10.962971,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,98079700]
["2009-12-07",16.079999999999998,17.110001,15.99,17.02,11.676454,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,64536200]
["2009-12-14",17.239999999999998,17.5,16.649999999999999,16.959999,11.671604,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,57958500]
["2009-12-21",16.950001,17.879999000000002,16.670000000000002,17.57,12.091398999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29580000]
["2009-12-28",17.629999000000002,18.07,16.760000000000002,16.760000000000002,11.533969000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26037000]
["2010-01-04",16.899999999999999,17.66,16.790001,16.920000000000002,11.644078,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,65152300]
["2010-01-11",17.110001,17.110001,16.170000000000002,16.549999,11.38945,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,48778500]
["2010-01-18",16.52,16.75,15.44,15.57,10.715028999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,44560600]
["2010-01-25",15.77,16.32,15.39,15.93,10.962775000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,55782900]
["2010-02-01",15.61,17.059999000000001,15.34,16.420000000000002,11.299988000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,82475700]
["2010-02-08",16.469999000000001,17.389999,16.239999999999998,17.32,11.919349,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,47343200]
["2010-02-15",17.290001,18.629999000000002,17.290001,18.540001,12.758936,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36451800]
["2010-02-22",18.610001,19.549999,18.280000999999999,19.149999999999999,13.178727,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,74129400]
["2010-03-01",19.209999,20.6,19.18,20.450001,14.073368,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,74528800]
["2010-03-08",20.84,21.799999,20.459999,21.75,14.968009,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,54105000]
["2010-03-15",21.59,21.82,20.809999000000001,20.889999,14.410511,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41693200]
["2010-03-22",20.68,22.16,20.65,21.719999000000001,14.98307,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46938000]
["2010-03-29",21.870000999999998,22.4,21.43,22.34,15.410769,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32848300]
["2010-04-05",22.4,23.530000999999999,22.08,23.51,16.217866999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,48599900]
["2010-04-12",23.5,24.129999000000002,22.879999000000002,22.98,15.852254,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,44033800]
["2010-04-19",22.9,24.85,22.24,24.83,17.128435,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46337200]
["2010-04-26",24.93,25.25,23.129999000000002,23.200001,16.004014999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,58890800]
["2010-05-03",23.379999000000002,23.92,21,21.940000999999999,15.134836999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,71120600]
["2010-05-10",22.93,24.84,22.17,22.540001,15.548735000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,67257700]
["2010-05-17",22.700001,22.85,19.899999999999999,21.049999,14.52089,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,86220400]
["2010-05-24",21.030000999999999,22.620000999999998,20.120000999999998,22.209999,15.321087,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,58848200]
["2010-05-31",22.33,23.059999000000001,20.860001,21.030000999999999,14.507089000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46403100]
["2010-06-07",21.1,21.58,20.030000999999999,21.24,14.651949,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,47169200]
["2010-06-14",21.5,22.309999000000001,21.27,21.459999,14.8385,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,39850900]
["2010-06-21",21.780000999999999,21.799999,18.670000000000002,19.02,13.151358999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,63170900]
["2010-06-28",19,19.219999000000001,17.579999999999998,17.850000000000001,12.342366999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,61069200]
["2010-07-05",18.290001,18.59,17.200001,18.530000999999999,12.812555,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,51076000]
["2010-07-12",18.450001,18.59,17.110001,17.16,11.865270000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,40528000]
["2010-07-19",17.389999,19.48,16.93,19.379999000000002,13.400283,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,56069000]
["2010-07-26",19.48,20.350000000000001,18.25,18.649999999999999,12.895527,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,44504200]
["2010-08-02",19.079999999999998,19.950001,18.700001,19.440000999999999,13.441769000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,47569900]
["2010-08-09",19.620000999999998,20.58,19.219999000000001,20.129999000000002,13.91887,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,66804100]
["2010-08-16",19.889999,21.190000999999999,19.75,20.969999000000001,14.499687,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,40618000]
["2010-08-23",20.93,21.07,19.049999,19.600000000000001,13.552403999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,49374100]
["2010-08-30",19.540001,21.32,19,20.870000999999998,14.430543999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37023700]
["2010-09-06",20.76,21,20.219999000000001,20.799999,14.382141000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24654500]
["2010-09-13",21.059999000000001,22.120000999999998,20.940000999999999,21.75,15.039021,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33909900]
["2010-09-20",21.780000999999999,23,21.450001,22.75,15.768371999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,47035400]
["2010-09-27",22.860001,23.4,22.360001,23.15,16.04562,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34384400]
["2010-10-04",22.709999,24.5,22.01,24.360001,16.884291000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,50501900]
["2010-10-11",24.41,25.26,23.790001,24.18,16.759529000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,43865800]
["2010-10-18",24.24,24.6,21.9,22.18,15.373297000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,57351200]
["2010-10-25",22.34,23.93,22.190000999999999,23.67,16.406040000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46943100]
["2010-11-01",23.870000999999998,26.030000999999999,23.559999000000001,25.57,17.72296,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,42107300]
["2010-11-08",25.389999,25.75,24.42,25.059999000000001,17.369472999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,44509500]
["2010-11-15",25.139999,25.24,23.9,25.08,17.383333,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38623000]
["2010-11-22",25.059999000000001,26.32,24.99,26,18.020996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33949200]
["2010-11-29",26.049999,26.200001,24.52,25.059999000000001,17.369472999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,52548900]
["2010-12-06",25.040001,25.83,24.91,25.49,17.667508999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31472200]
["2010-12-13",25.469999000000001,26.17,24.870000999999998,25.889999,17.944756999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38640100]
["2010-12-20",26.120000999999998,26.16,25.07,25.16,17.473057000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27266700]
["2010-12-27",25.17,25.530000999999999,24.58,25.299999,17.570284000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19576700]
["2011-01-03",25.5,25.809999000000001,23.15,23.309999000000001,16.188271,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,48728900]
["2011-01-10",23.17,23.91,22.780000999999999,23.08,16.028542999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,44655200]
["2011-01-17",23.1,24.09,22.860001,23.139999,16.070208000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30447700]
["2011-01-24",23.15,23.969999000000001,22.93,22.99,15.966037,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28560500]
["2011-01-31",23.18,23.27,21.690000999999999,22.82,15.847979,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,59565400]
["2011-02-07",22.85,25.030000999999999,22.75,24.620000999999998,17.098037999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46250300]
["2011-02-14",24.549999,24.709999,23.49,23.75,16.493841,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41983600]
["2011-02-21",23.74,24.09,22.51,23.6,16.389671,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,44295400]
["2011-02-28",23.610001,24.08,22.940000999999999,23.360001,16.222995999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,45881300]
["2011-03-07",23.35,24.299999,23.059999000000001,23.74,16.486896999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38963200]
["2011-03-14",23.530000999999999,23.879999000000002,22.6,22.99,15.999935000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,39848800]
["2011-03-21",23.219999000000001,23.67,22.5,23.43,16.306149999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34375400]
["2011-03-28",23.469999000000001,24.82,23.049999,24.35,16.946438000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36890500]
["2011-04-04",24.450001,25.99,23.709999,24.83,17.280487000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,50259900]
["2011-04-11",24.799999,25.43,24.17,24.4,16.98123,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,43274500]
["2011-04-18",23.959999,24.68,23.620000999999998,24.16,16.814198999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30676500]
["2011-04-25",24.15,24.99,23.77,23.91,16.640215000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41078400]
["2011-05-02",24.360001,26.879999000000002,23.98,26.08,18.150431000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,62760300]
["2011-05-09",25.99,28.879999000000002,25.68,28.459999,19.806792999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,73312500]
["2011-05-16",28.370000999999998,30,27.860001,28.629999000000002,19.925101999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,53521100]
["2011-05-23",28.1,29.02,27.799999,28.91,20.119973999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,44400500]
["2011-05-30",28.799999,29.18,27.469999000000001,27.540001,19.166512999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41848300]
["2011-06-06",27.43,28.469999000000001,26.85,27.23,18.950776999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,47509100]
["2011-06-13",27.26,28.139999,26.48,27.27,18.978611000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38584900]
["2011-06-20",27.190000999999999,28.84,27.02,28.02,19.572455999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36070100]
["2011-06-27",28.07,29.959999,27.860001,29.879999000000002,20.871696,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32582500]
["2011-07-04",29.92,30.58,28.6,30.42,21.248889999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,42352200]
["2011-07-11",29.860001,30.450001,29.32,29.98,20.941547,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28860800]
["2011-07-18",29.91,30.620000999999998,29.389999,30.5,21.304777000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29463200]
["2011-07-25",30.18,30.309999000000001,28.32,28.870000999999998,20.166193,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26421900]
["2011-08-01",29.110001,29.440000999999999,25.42,26.540001,18.538647000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,70237800]
["2011-08-08",25.799999,26.370000999999998,23.33,25.549999,17.847117999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,64463000]
["2011-08-15",25.709999,25.85,22.66,23.18,16.191628000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,51466800]
["2011-08-22",23.75,25.780000999999999,23.139999,24.9,17.393082,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,42645300]
["2011-08-29",25.299999,27.049999,24.9,25.360001,17.714399,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,48732600]
["2011-09-05",24.33,26.459999,24.200001,25.17,17.581682000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33950600]
["2011-09-12",24.82,28.209999,24.75,27.74,19.376868999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46345200]
["2011-09-19",27.23,27.959999,24.51,25.620000999999998,17.965944,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,40268600]
["2011-09-26",26.040001,28.07,25.709999,26.32,18.45682,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,47341200]
["2011-10-03",26.110001,27.4,24.379999000000002,26.950001,18.898603000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,61108900]
["2011-10-10",27.450001,29.299999,27.08,29.26,20.518484000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,44879100]
["2011-10-17",29.07,30.370000999999998,28.620000999999998,29.84,20.925208999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36603600]
["2011-10-24",29.91,32.349997999999999,29.799999,31.459999,22.061228,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,49395500]
["2011-10-31",30.959999,31.58,28.690000999999999,31.360001,21.991105999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,48032400]
["2011-11-07",31.43,32.669998,30.200001,31.139999,21.836828000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,52705700]
["2011-11-14",30.879999000000002,31.450001,30.049999,30.360001,21.289860000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34798300]
["2011-11-21",30.02,31.190000999999999,29.43,29.450001,20.651726,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29525600]
["2011-11-28",30.780000999999999,33.009998000000003,30.379999000000002,32.540000999999997,22.818573000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,42185800]
["2011-12-05",32.810001,33.259998000000003,32.200001,32.790000999999997,22.993887000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25620500]
["2011-12-12",32.479999999999997,32.700001,30.49,31.030000999999999,21.759691,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,39576900]
["2011-12-19",31.26,32.349997999999999,30.42,32.200001,22.650015,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17708000]
["2011-12-26",32.090000000000003,33,31.889999,32.18,22.635947999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15055600]
["2012-01-02",32.869999,34.799999,32.290000999999997,34.560001,24.310078000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,42517100]
["2012-01-09",34.290000999999997,35.209999000000003,34.150002000000001,34.419998,24.211599,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29133100]
["2012-01-16",34.700001,35.919998,34.340000000000003,35.380001,24.886883000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21555100]
["2012-01-23",35.43,35.779998999999997,32.840000000000003,33.82,23.789546999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,40448500]
["2012-01-30",33.580002,36.369999,33.18,36.119999,25.407412000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38911600]
["2012-02-06",35.919998,36.279998999999997,35.380001,35.68,25.097905999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23275700]
["2012-02-13",35.919998,36.310001,34.669998,36.25,25.498850000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24142800]
["2012-02-20",37.619999,38.220001000000003,36.389999000000003,37.060001,26.068622999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33928700]
["2012-02-27",36.709999000000003,38.889999000000003,36.57,38.310001,26.947901000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36200300]
["2012-03-05",38.18,39.830002,37.119999,39.669998,27.904530000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29900400]
["2012-03-12",39.799999,39.959999000000003,39.049999,39.729999999999997,27.946745,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23475400]
["2012-03-19",39.57,40.68,39.080002,39.840000000000003,28.166435,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27742300]
["2012-03-26",40,40.740001999999997,39.630001,39.729999999999997,28.088678000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22047300]
["2012-04-02",39.669998,41.27,39.57,40.869999,28.894646000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23191400]
["2012-04-09",40,40.490001999999997,38.5,39.979999999999997,28.265421,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22148400]
["2012-04-16",40.169998,40.650002000000001,39.090000000000003,39.099997999999999,27.643267000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26721200]
["2012-04-23",38.810001,41.5,38.259998000000003,41.18,29.113803999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22965000]
["2012-04-30",41.02,42.169998,40.299999,41.110000999999997,29.064314,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31687800]
["2012-05-07",40.799999,41.189999,37.020000000000003,37.979999999999997,26.851445999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46186700]
["2012-05-14",37.5,37.869999,35.009998000000003,35.240001999999997,24.914293000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,35723100]
["2012-05-21",35.360000999999997,38.200001,35.189999,37.759998000000003,26.695913000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28224500]
["2012-05-28",38.130001,39.049999,36.669998,36.849997999999999,26.052547000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27766400]
["2012-06-04",36.959999000000003,37.970001000000003,35.880001,37.209999000000003,26.307053,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26278500]
["2012-06-11",37.639999000000003,37.75,34.830002,36.060001,25.494026000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33631800]
["2012-06-18",35.939999,37.32,33.759998000000003,33.779998999999997,24.012163000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,35730000]
["2012-06-25",33.340000000000003,34.650002000000001,32.700001,34.349997999999999,24.417341,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37103400]
["2012-07-02",34.450001,34.919998,33.110000999999997,34.029998999999997,24.189878,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24927200]
["2012-07-09",34.020000000000003,35.029998999999997,32.310001,33.639999000000003,23.912648999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31586000]
["2012-07-16",33.520000000000003,35.900002000000001,32.979999999999997,35.599997999999999,25.305895,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34303000]
["2012-07-23",34.880001,36.729999999999997,34.060001,36.540000999999997,25.974081000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30208000]
["2012-07-30",36.490001999999997,37.770000000000003,34.889999000000003,37.259998000000003,26.485893000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34901600]
["2012-08-06",37.409999999999997,38.540000999999997,36.729999999999997,38,27.011913,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33031300]
["2012-08-13",37.770000000000003,39.020000000000003,37.419998,38.950001,27.687211999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22160500]
["2012-08-20",38.799999,39.880001,38.57,39.75,28.255887999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20959800]
["2012-08-27",39.75,40.799999,39.259998000000003,40.310001,28.653948,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22293800]
["2012-09-03",40.229999999999997,40.700001,39.689999,40.459999000000003,28.760584000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18674900]
["2012-09-10",40.270000000000003,40.479999999999997,38.709999000000003,39.240001999999997,27.893353000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27420600]
["2012-09-17",39.189999,39.279998999999997,37.93,38.389999000000003,27.428830999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26698400]
["2012-09-24",38.189999,38.529998999999997,36.939999,37.619999,26.878681,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27625400]
["2012-10-01",37.709999000000003,40.529998999999997,37.709999000000003,39.610000999999997,28.300497,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28067600]
["2012-10-08",39.369999,40,38.990001999999997,39.409999999999997,28.157602000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18459400]
["2012-10-15",39.540000999999997,41.240001999999997,39.369999,39.990001999999997,28.572001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20227000]
["2012-10-22",39.840000000000003,39.990001999999997,38.07,38.479999999999997,27.493138999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19670000]
["2012-10-29",38.93,41,37.759998000000003,40.610000999999997,29.014966999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17497100]
["2012-11-05",40.540000999999997,41.98,38.57,38.93,27.81465,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29372500]
["2012-11-12",39,40.310001,38.299999,40.18,28.707754000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26325200]
["2012-11-19",40.409999999999997,41.759998000000003,40.310001,41.73,29.815189,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16345100]
["2012-11-26",41,41.09,38.020000000000003,38.700001,27.650320000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,45454300]
["2012-12-03",38.93,39.479999999999997,37.93,39.409999999999997,28.157602000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29916000]
["2012-12-10",39.32,39.720001000000003,38.029998999999997,38.07,27.200196999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23680200]
["2012-12-17",38.270000000000003,39.540000999999997,37.150002000000001,37.509998000000003,26.938734,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26065600]
["2012-12-24",37.409999999999997,38.040000999999997,36.299999,37.360000999999997,26.831011,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18608700]
["2012-12-31",37.200001,39.549999,37.169998,37.939999,27.247553,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37351200]
["2013-01-07",37.93,38.07,36.349997999999999,36.889999000000003,26.493466999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27109200]
["2013-01-14",36.869999,38.880001,36.75,38.419998,27.592269999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21628500]
["2013-01-21",38.360000999999997,39.380001,37.799999,38.740001999999997,27.822088000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19375600]
["2013-01-28",39.130001,40,38.68,39.509998000000003,28.375081999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23252500]
["2013-02-04",39.240001999999997,41.150002000000001,38.630001,39.919998,28.669530999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29564800]
["2013-02-11",39.630001,40.490001999999997,38.729999999999997,39.119999,28.094992000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21376100]
["2013-02-18",39.349997999999999,40.470001000000003,38.880001,39.080002,28.066271,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17587000]
["2013-02-25",39.169998,41.57,38.520000000000003,40.68,29.215343000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34929300]
["2013-03-04",40.709999000000003,42.18,40.709999000000003,41.669998,29.926331999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25365500]
["2013-03-11",41.43,42.470001000000003,41.310001,41.779998999999997,30.005345999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24461500]
["2013-03-18",41.27,42.889999000000003,40.889999000000003,42.66,30.784033000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25324400]
["2013-03-25",42.400002000000001,42.740001999999997,41.330002,41.84,30.192305000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17448800]
["2013-04-01",41.779998999999997,43.880001,41.509998000000003,43.389999000000003,31.310804000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23032900]
["2013-04-08",43.349997999999999,45.389999000000003,43.330002,44.43,32.061290999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24967200]
["2013-04-15",44.099997999999999,44.41,42.849997999999999,43.540000999999997,31.419048,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16494500]
["2013-04-22",43.59,45.18,43.110000999999997,44.630001,32.205607999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14732700]
["2013-04-29",44.779998999999997,46.450001,44.27,46.23,33.360191,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15596500]
["2013-05-06",46.009998000000003,47.23,45.779998999999997,47.23,34.081798999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14882200]
["2013-05-13",47.02,48.93,46.540000999999997,48.669998,35.120930000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27031700]
["2013-05-20",48.380001,49.93,48.259998000000003,49.209999000000003,35.510596999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18673700]
["2013-05-27",49.720001000000003,50,48.34,48.34,34.882786000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12295800]
["2013-06-03",48.59,49.009998000000003,47.279998999999997,48.610000999999997,35.077632999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18440700]
["2013-06-10",48.799999,49.259998000000003,47.919998,48.48,34.983814000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15092100]
["2013-06-17",48.91,49.48,46.130001,46.860000999999997,33.989798999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18191700]
["2013-06-24",46.369999,48.68,45.720001000000003,48,34.816699999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17792600]
["2013-07-01",48.25,49.240001999999997,47.790000999999997,49.18,35.672604,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11271300]
["2013-07-08",49.360000999999997,50.77,48.959999000000003,49.43,35.853935,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18587700]
["2013-07-15",49.709999000000003,50.5,48.23,49.029998999999997,35.563797000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20218800]
["2013-07-22",49.049999,49.540000999999997,47.48,48.169998,34.940005999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16384700]
["2013-07-29",48.080002,49.540000999999997,47.900002000000001,49.459999000000003,35.875698,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17108400]
["2013-08-05",49.279998999999997,49.720001000000003,47.32,48.52,35.193877999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22744000]
["2013-08-12",48.25,48.650002000000001,44.98,44.990001999999997,32.633392000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46075000]
["2013-08-19",45.07,45.75,44.439999,44.790000999999997,32.488331000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26300800]
["2013-08-26",44.759998000000003,45.189999,43.349997999999999,44.43,32.227207,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26747000]
["2013-09-02",44.759998000000003,46.18,44.09,45.080002,32.698681000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23914000]
["2013-09-09",45.18,45.689999,43.48,44.700001,32.423045999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28471700]
["2013-09-16",45.07,45.98,44.5,44.619999,32.547539,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19526300]
["2013-09-23",44.619999,44.77,42.68,43.52,31.745166999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29582700]
["2013-09-30",43.080002,44.48,42.919998,44.07,32.146355,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24309500]
["2013-10-07",43.619999,43.639999000000003,42.18,42.639999000000003,31.103259999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23509700]
["2013-10-14",42.450001,44.650002000000001,42.23,44.389999000000003,32.379764999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29360900]
["2013-10-21",44.470001000000003,45.240001999999997,43.889999000000003,44.889999000000003,32.744495000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17536300]
["2013-10-28",44.400002000000001,46.73,44.169998,45.959999000000003,33.524985999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20809700]
["2013-11-04",46.259998000000003,46.93,45.59,46.18,33.685462999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21874500]
["2013-11-11",46.18,51.139999000000003,46.119999,51.09,37.267006000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,50575300]
["2013-11-18",51,51.369999,50.139999000000003,51.259998000000003,37.391013999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22168900]
["2013-11-25",51.540000999999997,54.07,51.400002000000001,53.259998000000003,38.849884000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20565400]
["2013-12-02",52.990001999999997,53.459999000000003,51.139999000000003,51.830002,37.806797000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25165700]
["2013-12-09",51.900002000000001,53.029998999999997,51.299999,51.41,37.500430999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19820200]
["2013-12-16",51.560001,52.720001000000003,51,52.27,38.312725,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18302900]
["2013-12-23",52.43,53.240001999999997,52.310001,52.700001,38.627898999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,8314400]
["2013-12-30",52.779998999999997,54,52.779998999999997,53.540000999999997,39.243603,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11062900]
["2014-01-06",53.77,56.25,51.360000999999997,55.84,40.929454999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36100300]
["2014-01-13",56.110000999999997,56.650002000000001,55.220001000000003,56.23,41.215313000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21284300]
["2014-01-20",56.209999000000003,56.470001000000003,54.080002,54.419998,39.888629999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14093400]
["2014-01-27",54.349997999999999,55.139999000000003,53.119999,53.200001,38.994391999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17607000]
["2014-02-03",53.119999,53.709999000000003,50.049999,53.09,38.913769000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24280800]
["2014-02-10",52.91,53.849997999999999,52.34,53.400002000000001,39.140991,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11515900]
["2014-02-17",53.669998,53.990001999999997,52.900002000000001,53.709999000000003,39.368209999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11972900]
["2014-02-24",53.869999,58.66,53.029998999999997,57.860000999999997,42.410060999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32754800]
["2014-03-03",57.189999,58.48,56.700001,58.049999,42.549332,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18821600]
["2014-03-10",57.700001,59.950001,57.549999,58.580002,42.937809000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20928400]
["2014-03-17",58.919998,59.560001,58.189999,58.970001000000003,43.407795,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19150100]
["2014-03-24",59.049999,59.25,57.82,58.919998,43.370978999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15292500]
["2014-03-31",59.130001,61.259998000000003,58.84,59.740001999999997,43.974589999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18170800]
["2014-04-07",59.709999000000003,59.75,56.779998999999997,56.900002000000001,41.884059999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16405800]
["2014-04-14",57.450001,58.740001999999997,56.470001000000003,56.830002,41.832538999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14651700]
["2014-04-21",56.939999,58.490001999999997,56.720001000000003,57.57,42.377246999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12788100]
["2014-04-28",57.939999,58.48,56.689999,57.189999,42.097526999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18768500]
["2014-05-05",56.939999,57.099997999999999,54.82,56.349997999999999,41.479205999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19139700]
["2014-05-12",56.75,58.880001,56.040000999999997,58.07,42.7453,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34312700]
["2014-05-19",57.880001,58.279998999999997,56.290000999999997,58.049999,42.730578999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13715100]
["2014-05-26",58.209999000000003,59.93,57.73,59.889999000000003,44.084991000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12765400]
["2014-06-02",60.09,60.34,58.470001000000003,59.650002000000001,43.908332999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14018300]
["2014-06-09",59.599997999999999,60.119999,57.029998999999997,57.400002000000001,42.252113000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11690200]
["2014-06-16",57.490001999999997,58.540000999999997,57.049999,58.16,43.039974000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12416000]
["2014-06-23",58.040000999999997,59.240001999999997,57.349997999999999,58.669998,43.417377000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13182400]
["2014-06-30",58.77,60.25,57.82,59.880001,44.312823999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,10840000]
["2014-07-07",59.599997999999999,59.889999000000003,57.939999,58.110000999999997,43.002983,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15341100]
["2014-07-14",58.5,58.669998,56.369999,57.110000999999997,42.262951000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18419500]
["2014-07-21",57.009998000000003,58.299999,56.580002,57.459999000000003,42.521954000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11700000]
["2014-07-28",57.459999000000003,58.720001000000003,56.950001,57.889999000000003,42.840164000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12862400]
["2014-08-04",58.16,60.27,57.330002,60.209999000000003,44.557037000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19431100]
["2014-08-11",60.509998000000003,61,55.810001,57.450001,42.514557000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41298300]
["2014-08-18",57.919998,62.09,57.540000999999997,61.77,45.711483000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21764400]
["2014-08-25",62,63.099997999999999,61.529998999999997,62.290000999999997,46.096294,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19321700]
["2014-09-01",62.369999,62.970001000000003,61.150002000000001,61.830002,45.755875000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20610000]
["2014-09-08",61.860000999999997,61.939999,58.990001999999997,59.59,44.098216999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22109700]
["2014-09-15",59.52,61.049999,58.93,60.099997999999999,44.708832000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22047100]
["2014-09-22",59.720001000000003,60.099997999999999,58.5,59.669998,44.388953999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17358200]
["2014-09-29",59.040000999999997,59.919998,57.25,59.599997999999999,44.336883999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19989900]
["2014-10-06",59.73,59.799999,55.91,56.68,42.164676999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28537500]
["2014-10-13",56.580002,57.380001,54.84,56.209999000000003,41.815041000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31552900]
["2014-10-20",56.200001,59.09,56.119999,58.98,43.875664,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22908900]
["2014-10-27",58.889999000000003,59,56.849997999999999,57.82,43.012729999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25088400]
["2014-11-03",57.959999000000003,60.259998000000003,55.639999000000003,59.880001,44.545180999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32675300]
["2014-11-10",59.849997999999999,62.43,58.23,62.049999,46.159461999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,45859000]
["2014-11-17",61.68,63.950001,60.959999000000003,63.330002,47.111663999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24740900]
["2014-11-24",63.540000999999997,65.739998,63.25,64.910004000000001,48.287036999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17114100]
["2014-12-01",64.339995999999999,64.379997000000003,61.91,62.349997999999999,46.382632999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20767500]
["2014-12-08",62.150002000000001,63.150002000000001,60.220001000000003,62.360000999999997,46.390072000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21883200]
["2014-12-15",62.630001,64.099997999999999,61.98,62.59,46.802483000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25385500]
["2014-12-22",62.860000999999997,64.949996999999996,62.41,64.050003000000004,47.894215000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11988000]
["2014-12-29",64.190002000000007,66.959998999999996,64,65.690002000000007,49.120541000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15129400]
["2015-01-05",64.730002999999996,68.300003000000004,64.059997999999993,65.919998000000007,49.292526000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29781500]
["2015-01-12",65.980002999999996,67.230002999999996,62.23,63.139999000000003,47.213749,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23180700]
["2015-01-19",63.599997999999999,66.519997000000004,62.349997999999999,65.830001999999993,49.225231000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14069300]
["2015-01-26",65.639999000000003,66.400002000000001,63.82,63.880001,47.767090000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12780400]
["2015-02-02",64,66.089995999999999,62.459999000000003,63.73,47.654919,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24019000]
["2015-02-09",63.560001,65.160004000000001,63.16,64.319999999999993,48.096103999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13726100]
["2015-02-16",63.490001999999997,63.990001999999997,62.509998000000003,63.700001,47.6325,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14465400]
["2015-02-23",64.059997999999993,64.449996999999996,61.099997999999999,63.720001000000003,47.647457000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32829900]
["2015-03-02",63.400002000000001,64.639999000000003,62.650002000000001,62.98,47.094109000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15745900]
["2015-03-09",62.849997999999999,63.52,61.849997999999999,63.360000999999997,47.378253999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16819200]
["2015-03-16",63.630001,66.139999000000003,63.5,65.980002999999996,49.582169,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19164700]
["2015-03-23",65.819999999999993,66.139999000000003,63.23,63.650002000000001,47.831245000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16875400]
["2015-03-30",64.069999999999993,68.480002999999996,63.950001,67.849997999999999,50.987426999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23820700]
["2015-04-06",67.339995999999999,69.980002999999996,67,69.160004000000001,51.971862999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28695600]
["2015-04-13",69.239998,69.879997000000003,66.419998000000007,66.449996999999996,49.935364,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18987300]
["2015-04-20",66.889999000000003,67.870002999999997,66.349997999999999,66.989998,50.341163999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,12456100]
["2015-04-27",66.830001999999993,67.199996999999996,63.959999000000003,65.069999999999993,48.898330999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19205200]
["2015-05-04",65.110000999999997,66.849997999999999,63.540000999999997,65.940002000000007,49.552112999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19014500]
["2015-05-11",65.839995999999999,66.550003000000004,62.799999,66.529999000000004,49.995483,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,51409000]
["2015-05-18",66.25,69.220000999999996,65.980002999999996,68.110000999999997,51.182819000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31777100]
["2015-05-25",68.029999000000004,68.790001000000004,66.339995999999999,66.949996999999996,50.311100000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17477500]
["2015-06-01",67.029999000000004,69.989998,66.5,69.25,52.039493999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28629500]
["2015-06-08",69.339995999999999,69.910004000000001,68.459998999999996,69.610000999999997,52.310017000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22732700]
["2015-06-15",69.290001000000004,70.989998,68.739998,69.849997999999999,52.766070999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20365100]
["2015-06-22",70.440002000000007,71.099997999999999,69.160004000000001,69.849997999999999,52.766070999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16450800]
["2015-06-29",67.790001000000004,68.5,66.989998,67.440002000000007,50.945521999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20650300]
["2015-07-06",67.059997999999993,68.050003000000004,65.529999000000004,66.480002999999996,50.220306000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19778500]
["2015-07-13",66.959998999999996,73.610000999999997,66.080001999999993,72.309997999999993,54.624405000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,42206500]
["2015-07-20",72.589995999999999,72.809997999999993,69.889999000000003,69.940002000000007,52.834071999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13464100]
["2015-07-27",69.75,70.319999999999993,68.430000000000007,69.059997999999993,52.169291999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21511500]
["2015-08-03",69.110000999999997,70.120002999999997,66.660004000000001,66.900002000000001,50.537590000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17860300]
["2015-08-10",67.230002999999996,67.940002000000007,62.299999,63.360000999999997,47.863399999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,39204600]
["2015-08-17",62.91,63.43,59.110000999999997,59.189999,44.713298999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26706300]
["2015-08-24",56.009998000000003,59.639999000000003,55.16,59,44.569771000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29282700]
["2015-08-31",58.880001,60.130001,57.5,58.400002000000001,44.116508000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17752800]
["2015-09-07",59.369999,59.91,57.119999,58.189999,43.957881999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,16543600]
["2015-09-14",58.16,58.209999000000003,53.990001999999997,54.060001,41.091335000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30757900]
["2015-09-21",54.290000999999997,54.799999,51.689999,52.509998000000003,39.913173999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26265400]
["2015-09-28",52.150002000000001,52.279998999999997,49.720001000000003,51.84,39.403908000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24033700]
["2015-10-05",51.59,52.200001,50.73,51,38.765419000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22815500]
["2015-10-12",50.970001000000003,51.169998,49.450001,50.470001000000003,38.362563999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27002500]
["2015-10-19",50.32,51.34,47.68,47.970001000000003,36.462291999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21799900]
["2015-10-26",47.689999,51.630001,47.099997999999999,50.98,38.750214,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24304300]
["2015-11-02",51.02,52.48,48.740001999999997,48.900002000000001,37.169193,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,35408700]
["2015-11-09",48.52,48.59,39.009998000000003,39.099997999999999,29.72015,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,91901900]
["2015-11-16",38.880001,39.689999,37.75,38.599997999999999,29.340098999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,47962100]
["2015-11-23",39.139999000000003,40.689999,38.830002,39.990001999999997,30.396644999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36889000]
["2015-11-30",40.159999999999997,40.189999,37.970001000000003,39.32,29.887377000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46471200]
["2015-12-07",39.060001,39.139999000000003,36.68,36.759998000000003,27.941504999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30071800]
["2015-12-14",36.909999999999997,37.169998,34.310001,34.869999,26.759218000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,58753800]
["2015-12-21",35.020000000000003,36.209999000000003,34.049999,35.479999999999997,27.227326999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30742700]
["2015-12-28",35.459999000000003,36.049999,34.950001,34.979999999999997,26.843631999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21970500]
["2016-01-04",34.450001,38.450001,34.330002,35.889999000000003,27.541964,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,66576100]
["2016-01-11",37,39.57,36.82,37.880001,29.069089999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,52326100]
["2016-01-18",37.990001999999997,41.799999,37.470001000000003,41.349997999999999,31.731966,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41102800]
["2016-01-25",41.25,41.459999000000003,39.240001999999997,40.409999999999997,31.010605000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29257700]
["2016-02-01",40.220001000000003,41.93,39.479999999999997,40.259998000000003,30.895493999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26067500]
["2016-02-08",40,40.43,37.709999000000003,39.25,30.120424,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24613500]
["2016-02-15",39.560001,41.32,38.830002,40.229999999999997,30.872472999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,22123700]
["2016-02-22",40.490001999999997,44,40.349997999999999,43.43,33.328156,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38633100]
["2016-02-29",43.470001000000003,45.130001,42.889999000000003,44.580002,34.210662999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17415100]
["2016-03-07",44.23,45.049999,43.740001999999997,44.349997999999999,34.034157,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15247400]
["2016-03-14",44.189999,45.5,42.41,44.869999,34.715954000000004,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19483800]
["2016-03-21",44.650002000000001,44.93,42.880001,43.48,33.640518,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,11753000]
["2016-03-28",43.509998000000003,44.84,42.91,42.959999000000003,33.238194,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,14219200]
["2016-04-04",43.099997999999999,43.130001,39.310001,39.68,30.700457,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19321600]
["2016-04-11",39.75,40.720001000000003,39.060001,40.639999000000003,31.443214000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24571100]
["2016-04-18",40.729999999999997,42.040000999999997,40.409999999999997,40.959999000000003,31.690794,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19268000]
["2016-04-25",40.779998999999997,41.07,39.310001,39.590000000000003,30.630825000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,13531000]
["2016-05-02",39.779998999999997,40.150002000000001,37,37.650002000000001,29.129843000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19198000]
["2016-05-09",37.060001,38.049999,30.360001,31.219999000000001,24.154942999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,82839800]
["2016-05-16",31.469999000000001,31.549999,29.940000999999999,31.290001,24.209105000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,50088300]
["2016-05-23",31.309999000000001,32.840000000000003,31.08,32.720001000000003,25.315498000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36879400]
["2016-05-30",32.630001,34.610000999999997,32.540000999999997,34.330002,26.561157000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36570300]
["2016-06-06",34.520000000000003,34.650002000000001,32.630001,33.240001999999997,25.717821000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29663600]
["2016-06-13",32.529998999999997,33.419998,30.950001,33.229999999999997,25.710080999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38475100]
["2016-06-20",33.599997999999999,34.409999999999997,31.99,32.080002,25.105450000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37678100]
["2016-06-27",31.870000999999998,34.029998999999997,30.82,33.599997999999999,26.294975000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32741400]
["2016-07-04",33.330002,34.689999,32.540000999999997,34.360000999999997,26.889749999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23500500]
["2016-07-11",34.509998000000003,35.830002,34.43,34.68,27.140179,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32327900]
["2016-07-18",34.590000000000003,35.709999000000003,34.540000999999997,35.279998999999997,27.609722000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18949600]
["2016-07-25",35.409999999999997,37.419998,34.779998999999997,35.830002,28.040157000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31714400]
["2016-08-01",35.919998,35.979999999999997,31.02,34.110000999999997,26.694099000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38897500]
["2016-08-08",34.709999000000003,40.389999000000003,33.470001000000003,39.82,31.162680000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,84011900]
["2016-08-15",39.979999999999997,40.98,39.830002,40.299999,31.538322000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34504500]
["2016-08-22",40.299999,40.340000000000003,38.43,38.560001,30.176613,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30026700]
["2016-08-29",38.639999000000003,39.009998000000003,36.029998999999997,36.639999000000003,28.674047000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,39489300]
["2016-09-05",36.509998000000003,37.369999,35.470001000000003,35.479999999999997,27.766241000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27410700]
["2016-09-12",35.270000000000003,35.880001,34.310001,35.540000999999997,27.813203999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,39278900]
["2016-09-19",35.560001,36.860000999999997,34.849997999999999,36.619999,28.965111,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28707600]
["2016-09-26",36.400002000000001,37.220001000000003,35.700001,37.049999,29.305225,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23985300]
["2016-10-03",36.970001000000003,38.369999,36.080002,38.040000999999997,30.088280000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28870600]
["2016-10-10",38.220001000000003,38.479999999999997,35.189999,35.57,28.134599999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24474600]
["2016-10-17",35.529998999999997,36.520000000000003,34.799999,36.509998000000003,28.878102999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,21695700]
["2016-10-24",36.689999,37.040000999999997,35.130001,35.560001,28.126685999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20404000]
["2016-10-31",36.020000000000003,37.470001000000003,35.799999,36.849997999999999,29.147026,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29406200]
["2016-11-07",37.229999999999997,42,36.75,41.360000999999997,32.714283000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,49766500]
["2016-11-14",41.099997999999999,43.939999,40.450001,43.029998999999997,34.035190999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38289000]
["2016-11-21",43.139999000000003,45.41,42.849997999999999,44.139999000000003,34.913158000000003,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19035400]
["2016-11-28",43.75,44,41.580002,42.48,33.600158999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28717100]
["2016-12-05",42.619999,43.790000999999997,41.330002,42.439999,33.568516000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,26390400]
["2016-12-12",42.240001999999997,42.299999,37.32,37.470001000000003,29.637432,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37220600]
["2016-12-19",37.360000999999997,38.159999999999997,36.049999,36.479999999999997,29.126127,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28094900]
["2016-12-26",36.669998,37.229999999999997,35.610000999999997,35.810001,28.591196,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,15102500]
["2017-01-02",36.130001,36.400002000000001,30.51,30.82,24.607106999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,60020200]
["2017-01-09",30.879999000000002,30.99,29.66,29.879999000000002,23.856601999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41108400]
["2017-01-16",29.91,30.6,28.549999,29.700001,23.712885,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36490100]
["2017-01-23",29.48,30.4,28.700001,29.110001,23.241821000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30103300]
["2017-01-30",29.07,34.369999,28.74,32.689999,26.10014,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,83936700]
["2017-02-06",32.639999000000003,32.880001,30.809999000000001,31.99,25.541250000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,47324000]
["2017-02-13",33.07,33.229999999999997,31.719999000000001,32.299999,25.788758999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,45933100]
["2017-02-20",33.090000000000003,33.560001,32.110000999999997,33.169998,26.483378999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,42611500]
["2017-02-27",33.150002000000001,33.729999999999997,31.18,31.77,25.365601000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,40322700]
["2017-03-06",31.32,32.159999999999997,30.209999,31.73,25.333663999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33314200]
["2017-03-13",31.32,31.75,29.75,30.540001,24.383552999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37614800]
["2017-03-20",30.59,30.59,27.82,28.17,22.762121,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,35658100]
["2017-03-27",27.82,29.9,27.719999000000001,29.639999,23.949916999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27306400]
["2017-04-03",29.6,30.08,28.540001,29.1,23.513582,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29632500]
["2017-04-10",29.280000999999999,29.809999000000001,28.82,29.17,23.570145,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,17781000]
["2017-04-17",29.17,30.18,28.459999,29.48,23.820630999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,20758900]
["2017-04-24",29.790001,29.84,29.01,29.219999000000001,23.610548000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18981700]
["2017-05-01",29.23,29.719999000000001,28.66,28.969999000000001,23.408541,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,19582000]
["2017-05-08",29.15,29.83,23.57,23.610001,19.077514999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,90183600]
["2017-05-15",23.690000999999999,23.9,22.43,23.01,18.592699,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,65846200]
["2017-05-22",23.030000999999999,23.719999000000001,22.92,23.440000999999999,18.940151,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29002500]
["2017-05-29",23.440000999999999,24.559999000000001,23.110001,23.809999000000001,19.23912,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30891200]
["2017-06-05",23.719999000000001,24.42,21.51,22.700001,18.342213000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,81183400]
["2017-06-12",22.77,23.33,21.92,22.93,18.528057,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,45911300]
["2017-06-19",23.049999,23.049999,21.51,22.27,18.299482000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37085200]
["2017-06-26",22.290001,23.530000999999999,22.18,23.24,19.096541999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41394800]
["2017-07-03",23.33,24.65,22.6,22.68,18.636382999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29343900]
["2017-07-10",22.68,22.700001,20.85,22.360001,18.373436000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,61851600]
["2017-07-17",22.360001,23.42,22.32,23.360001,19.195145,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32177000]
["2017-07-24",23.219999000000001,24.370000999999998,22.629999000000002,23.93,19.663520999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31403800]
["2017-07-31",24.370000999999998,24.450001,23.1,23.299999,19.145841999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31770900]
["2017-08-07",23.27,24.24,20.16,20.620000999999998,16.943659,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,74633300]
["2017-08-14",20.77,20.9,19.350000000000001,19.489999999999998,16.015127,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,56381300]
["2017-08-21",19.48,21.27,19.32,21.110001,17.346295999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,56834000]
["2017-08-28",21.200001,21.459999,20.67,21.41,17.59281,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32327900]
["2017-09-04",21.35,22.440000999999999,20.790001,21.32,17.518856,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34839700]
["2017-09-11",21.049999,22.870000999999998,21.049999,22.58,18.554210999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,54511600]
["2017-09-18",22.58,22.73,20.91,21.530000999999999,17.991271999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,47099200]
["2017-09-25",21.370000999999998,22.42,21.360001,21.82,18.233604,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33243700]
["2017-10-02",21.719999000000001,21.719999000000001,20.370000999999998,20.809999000000001,17.389610000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,64867600]
["2017-10-09",20.98,20.99,20.049999,20.200001,16.879874999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46485800]
["2017-10-16",20.02,21.23,19.459999,21.17,17.690441,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,55631400]
["2017-10-23",21.27,21.790001,19.600000000000001,19.690000999999999,16.453700999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,62362500]
["2017-10-30",19.239999999999998,19.620000999999998,18.329999999999998,18.360001,15.342304,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,77938300]
["2017-11-06",18.32,20.399999999999999,17.41,19.98,16.696033,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,144432400]
["2017-11-13",19.989999999999998,20.940000999999999,18.799999,20.350000000000001,17.005219,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,72769400]
["2017-11-20",20.34,21.65,20.110001,21.07,17.606877999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,44581600]
["2017-11-27",21.139999,24.9,20.6,24.190000999999999,20.214068999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,104459700]
["2017-12-04",24.65,26.26,24.610001,25.799999,21.559441,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,82136400]
["2017-12-11",26.1,26.370000999999998,24.440000999999999,24.59,20.548323,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,57196200]
["2017-12-18",24.790001,26.17,24.790001,25.67,21.768957,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,47903900]
["2017-12-25",25.76,27.07,25.18,25.190000999999999,21.361903999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38106600]
["2018-01-01",25.809999000000001,26.639999,23.440000999999999,24.48,20.759799999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,83580500]
["2018-01-08",24.6,27.43,23.68,26.889999,22.803553000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,67370300]
["2018-01-15",27.059999000000001,27.190000999999999,25.65,27.01,22.905318999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32777400]
["2018-01-22",27.040001,27.639999,26.459999,27.4,23.236052000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,39196700]
["2018-01-29",27.219999000000001,27.639999,24.709999,24.889999,21.107493999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,35972800]
["2018-02-05",24.549999,25.030000999999999,22.469999000000001,24.15,20.479948,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,56381800]
["2018-02-12",24.42,26.549999,23.860001,26.26,22.269299,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38287400]
["2018-02-19",26.030000999999999,27.09,25.530000999999999,26.74,22.676352000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34290800]
["2018-02-26",27.040001,31.040001,26.51,30.41,25.788623999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,116291800]
["2018-03-05",30.219999000000001,30.67,28.379999000000002,28.879999000000002,24.491136999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,48531100]
["2018-03-12",28.879999000000002,30.290001,28.559999000000001,28.9,24.508096999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,47535500]
["2018-03-19",28.940000999999999,29.59,27.18,27.209999,23.370785000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37338400]
["2018-03-26",27.620000999999998,29.91,27.24,29.74,25.543811999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36992400]
["2018-04-02",29.75,30.98,28.639999,29.799999,25.595343,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46360600]
["2018-04-09",30,30.129999000000002,27.940000999999999,28.26,24.272635000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37851400]
["2018-04-16",28.68,30.27,28.459999,29.959999,25.732769000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38106600]
["2018-04-23",29.9,32.450001,29.620000999999998,32.189999,27.648125,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36726000]
["2018-04-30",32.290000999999997,32.389999000000003,30.129999000000002,31.24,26.832169,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,35475200]
["2018-05-07",31.18,31.24,28.309999000000001,29.639999,25.457920000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,53387700]
["2018-05-14",30.02,34.869999,28.940000999999999,33.959999000000003,29.168389999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,116720200]
["2018-05-21",34.270000000000003,35.110000999999997,32.909999999999997,34.130001,29.314405000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,51581200]
["2018-05-28",33.939999,36,33.830002,35.560001,30.542635000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31538900]
["2018-06-04",35.659999999999997,41.330002,35.650002000000001,39.880001,34.253098000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,73647900]
["2018-06-11",39.970001000000003,40.720001000000003,37.259998000000003,38.270000000000003,32.870266000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,48182400]
["2018-06-18",38.020000000000003,39.770000000000003,37.200001,37.43,32.468220000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29707800]
["2018-06-25",37.5,38.950001,36.700001,37.43,32.468220000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29874100]
["2018-07-02",36.950001,37.520000000000003,36.009998000000003,36.889999000000003,31.999804999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,18935700]
["2018-07-09",37.189999,37.470001000000003,35.310001,36.389999000000003,31.566084,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31930500]
["2018-07-16",36.57,39.220001000000003,35.93,38.650002000000001,33.526496999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36608300]
["2018-07-23",38.590000000000003,40.939999,38.439999,39.479999999999997,34.246471,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29895400]
["2018-07-30",39.490001999999997,40.549999,37.82,38.950001,33.786724,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30136300]
["2018-08-06",38.909999999999997,40.790000999999997,38.299999,39.970001000000003,34.671512999999997,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,25351800]
["2018-08-13",40.25,41.990001999999997,34.700001,36.029998999999997,31.253809,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,97973300]
["2018-08-20",36.090000000000003,39,36.090000000000003,36.509998000000003,31.670176000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46603800]
["2018-08-27",36.549999,36.939999,35.110000999999997,36.549999,31.704878000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,31715000]
["2018-09-03",35.860000999999997,36.790000999999997,35.049999,35.509998000000003,30.802738000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30991000]
["2018-09-10",35.669998,37.229999999999997,35.020000000000003,36.270000000000003,31.46199,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,27548500]
["2018-09-17",36.200001,36.220001000000003,34.599997999999999,35.689999,31.283401000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28981800]
["2018-09-24",35.700001,36.029998999999997,34.049999,34.729999999999997,30.441932999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28191500]
["2018-10-01",34.560001,35.259998000000003,32.349997999999999,32.830002,28.776523999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37532400]
["2018-10-08",32.790000999999997,33.950001,31.889999,33.380001,29.258614000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32107300]
["2018-10-15",33.330002,33.810001,31.639999,32.340000000000003,28.347021000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38767100]
["2018-10-22",32.669998,33.659999999999997,31.4,32.369999,28.373315999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36178800]
["2018-10-29",32.82,36.229999999999997,32.729999999999997,35.540000999999997,31.151924000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,43916500]
["2018-11-05",35.580002,37.93,35.279998999999997,37.779998999999997,33.115352999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36498100]
["2018-11-12",37.919998,38.349997999999999,30.639999,33.299999,29.188492,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,83058900]
["2018-11-19",33.279998999999997,33.759998000000003,31.43,32.009998000000003,28.057766000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,35033700]
["2018-11-26",32.150002000000001,34.610000999999997,31.709999,34.220001000000003,29.994902,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,43209200]
["2018-12-03",34.689999,35.060001,31.25,31.690000999999999,27.777277000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,29651100]
["2018-12-10",32.189999,32.830002,30.35,30.610001,26.830622000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33166800]
["2018-12-17",30.35,31.52,28.129999000000002,28.200001,25.011220999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,42190000]
["2018-12-24",27.940000999999999,30.6,27.74,30.02,26.625422,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,24659900]
["2018-12-31",30.040001,30.959999,28.9,29.379999000000002,26.057793,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,30395000]
["2019-01-07",29.24,31.99,25.27,25.42,22.545577999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,86808100]
["2019-01-14",25.209999,25.99,24.049999,25.790001,22.873736999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,64505100]
["2019-01-21",25.620000999999998,25.690000999999999,24.16,25.51,22.625401,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,40659600]
["2019-01-28",25.379999000000002,26.48,25.16,25.73,22.820519999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,35258200]
["2019-02-04",25.74,26.219999000000001,25.059999000000001,25.139999,22.297236999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32561600]
["2019-02-11",25.15,25.469999000000001,24.49,24.879999000000002,22.066637,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46934900]
["2019-02-18",24.93,25.450001,23.950001,24.059999000000001,21.339361,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37160400]
["2019-02-25",24.26,25.6,24.200001,24.49,21.720738999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,81255500]
["2019-03-04",24.6,24.870000999999998,22.73,23.09,20.479046,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,45797200]
["2019-03-11",23.1,24.450001,23.09,23.709999,21.028938,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,42798100]
["2019-03-18",23.75,24.26,23.26,23.309999000000001,21.004272,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,34839800]
["2019-03-25",23.35,24.690000999999999,23.190000999999999,24.030000999999999,21.653054999999998,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,39460200]
["2019-04-01",24.17,26.33,24.059999000000001,25.49,22.968637000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46018400]
["2019-04-08",25.48,25.98,24.25,24.280000999999999,21.878325,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37635300]
["2019-04-15",24.32,25.389999,24.07,25.08,22.599194000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,23519500]
["2019-04-22",25.08,25.76,23.58,24.26,21.860306000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,45838200]
["2019-04-29",24.389999,24.5,23.219999000000001,23.24,20.941196000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,32212100]
["2019-05-06",22.98,23.26,22.110001,22.459999,20.238351999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37324200]
["2019-05-13",22.17,22.68,21.08,21.77,19.616603999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,85603700]
["2019-05-20",21.57,21.879999000000002,20.809999000000001,21.01,18.931778000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,54920000]
["2019-05-27",21,21.379999000000002,20.049999,20.57,18.535301,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,35298300]
["2019-06-03",20.540001,21.74,20.02,20.43,18.409151000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,54842100]
["2019-06-10",20.610001,22.01,20.6,21.559999000000001,19.427378000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,52191300]
["2019-06-17",21.5,22.450001,21.32,22.299999,20.454153000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41307800]
["2019-06-24",22.15,22.190000999999999,21.18,21.459999,19.683681,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,40949900]
["2019-07-01",21.790001,22.370000999999998,20.870000999999998,21.700001,19.903818000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,28597300]
["2019-07-08",21.690000999999999,22.209999,21.030000999999999,21.91,20.096433999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,37200200]
["2019-07-15",21.950001,22.389999,21.09,22.1,20.270707999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36076700]
["2019-07-22",22.18,23.4,21.889999,22.870000999999998,20.976973000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,33611400]
["2019-07-29",22.950001,23,21.030000999999999,21.290001,19.527756,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,41036600]
["2019-08-05",20.950001,20.98,19.360001,19.43,17.821712000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,51011000]
["2019-08-12",19.41,20.25,15.8,15.98,14.65728,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,130367200]
["2019-08-19",16.129999000000002,16.299999,14.84,14.94,13.703364000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,84319200]
["2019-08-26",15,15.25,14.2,14.76,13.538265000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,65800000]
["2019-09-02",14.65,15.75,14.31,15.39,14.116116999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,51465800]
["2019-09-09",15.49,17.850000000000001,15.42,17.139999,15.721263,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,89361500]
["2019-09-16",17.049999,17.469999000000001,15.32,15.41,14.440429999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,71646700]
["2019-09-23",15.3,15.82,15.11,15.29,14.32798,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,52376900]
["2019-09-30",15.26,15.85,14.11,14.96,14.018744,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,62738000]
["2019-10-07",15.05,15.9,14.57,15.72,14.730926,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,57134700]
["2019-10-14",15.72,16.120000999999998,14.9,15.12,14.168676,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,58078000]
["2019-10-21",15.21,15.93,15.14,15.58,14.599733000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,46650900]
["2019-10-28",15.66,15.75,14.68,15.58,14.599733000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,52978900]
["2019-11-04",15.75,16.709999,15.6,15.88,14.880858,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,77019300]
["2019-11-11",15.85,17.010000000000002,15.52,16.850000000000001,15.789827000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,88180700]
["2019-11-18",16.850000000000001,16.899999999999999,14.3,15.43,14.459171,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,162202200]
["2019-11-25",15.55,15.85,15.13,15.32,14.356092,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,80802500]
["2019-12-02",15.41,15.69,14.82,15.15,14.196789000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,94691500]
["2019-12-09",14.87,15.96,14.76,15.18,14.224900999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,109800500]
["2019-12-16",15.31,16.790001,15.25,16.200001,15.554732,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,102226700]
["2019-12-23",16.299999,16.670000000000002,16.09,16.510000000000002,15.852384000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,40809600]
["2019-12-30",16.549999,17.27,16.209999,16.530000999999999,15.871587999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,64211800]
["2020-01-06",16.52,18.57,16.510000000000002,17.809999000000001,17.100603,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,105680100]
["2020-01-13",17.780000999999999,18.049999,17.280000999999999,17.57,16.870163000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,48481000]
["2020-01-20",17.579999999999998,17.59,16.670000000000002,16.780000999999999,16.111629000000001,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,36259200]
["2020-01-27",16.41,17.18,15.78,15.95,15.314689,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,51268300]
["2020-02-03",15.99,17.670000000000002,15.89,16.399999999999999,15.746765,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,77175000]
["2020-02-10",16.399999999999999,17.09,16.129999000000002,16.670000000000002,16.00601,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38688000]
["2020-02-17",16.610001,16.66,15.86,16.23,15.583536,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,38536100]
["2020-02-24",15.68,15.91,12.41,13.23,12.703030999999999,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,106678800]
["2020-03-02",13.3,13.47,11.01,11.49,11.032337,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,108288400]
["2020-03-09",10.6,11.33,7.21,8.0299999999999994,7.7101540000000002,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,122741200]
["2020-03-16",6.76,7.22,5.56,6.02,6.02,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,115875300]
["2020-03-23",5.94,7.12,4.7300000000000004,5.53,5.53,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,208539100]
["2020-03-30",5.43,5.64,4.38,4.8099999999999996,4.8099999999999996,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,246332100]
["2020-04-06",5.14,7.18,5.12,6.66,6.66,{"$f":"Summary!$F$21","v":6.195898018913498},{"$f":"Summary!$F$22","v":5.8157984989415494},{"$f":"Summary!$F$23","v":15.925091029422941},{"$f":"Summary!$F$24","v":8.7051093819908019},null,null,169824200]