{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Contents","Summary","Control","Scenarios","Valuation Model"],"not_rendered":{"charts":2,"images":1,"macros":1,"external_links":0,"defined_names":2,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":9,"n_cols":13,"rows_kept":9,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"Contents"]
[null,null,null,null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":""}]
[null,null,"Model",null,null,null," Inputs ",null,"1234567890"]
[null,null,null,"True Value",null,null," Section Titles ",null,"TITLE ROW",null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":""}]
[null,null,null,"Alternative terminal Value Models",null,null," Sum Column ",null,"1000000000"]
[null,null,null,null,null,null," True or 1 ",null,{"$f":"1=1","v":true},null," Last Save By",null,{"$f":"IFERROR(last_save_by(),\"\")","v":""}]
[null,null,"Assumptions",null,null,null," False or 0 ",null,{"$f":"1=2","v":false}]
[null,null,null,null,null,null," Other Sheet Links ",null,"|||||||||||||||||||"]

{"sheet":"Summary","index":1,"n_rows":12,"n_cols":10,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,null,null,"Theoretical Value","Growth Rate","Value Incremental","Value Sudden","Value Incremental"]
[null,null,"Value of Corporation",null,null,{"$f":"'Valuation Model'!E16","v":130.48458395384233},{"$f":"'Valuation Model'!E32","v":155.16299367527625},{"$f":"'Valuation Model'!E41","v":152.63647884027449},{"$f":"'Valuation Model'!E49","v":124.7955178048162},{"$f":"'Valuation Model'!E67","v":130.3794111629893}]
[]
[null,null,"Price to Book",null,null,{"$f":"'Valuation Model'!E24","v":1.3048458395384233}]
[null,null,"Price to Earnings",null,null,{"$f":"'Valuation Model'!E23","v":10.873715329486862}]
[]
[null,null,"Explicit Period",null,null,{"$f":"Scenarios!D5","v":15}]
[null,null,"Post Terminal Period",null,null,{"$f":"Scenarios!D6","v":5}]
[]
[null,null,"Cost of Capital",null,null,{"$f":"Scenarios!D3","v":8.4000000000000005E-2}]

{"sheet":"Control","index":2,"n_rows":27,"n_cols":10,"rows_kept":27,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,null,"Scenario Code Number",null,11]
[]
[null,null,null,"Description","Return",null,"Growth",null,"Cost of Capital"]
[null,null,null,"Constant Return, Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F6)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H6)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Higher Return, Constant Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F7)","v":"High Constant Return Case"},2,{"$f":"INDEX(Scenarios!$C$31:$C$39,H7)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Constant Return, Higher Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F8)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H8)","v":"High Flat Growth Case"},2,6.8000000000000005E-2]
[null,null,null,"Higher Return, Lower Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F9)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H9)","v":"Low Flat Growth Case"},3,6.8000000000000005E-2]
[null,null,null,"Lower Return, Higher Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F10)","v":"Low Constant Return Case"},3,{"$f":"INDEX(Scenarios!$C$31:$C$39,H10)","v":"High Flat Growth Case"},2,6.8000000000000005E-2]
[null,null,null,"Low Terminal Return",{"$f":"INDEX(Scenarios!C$14:C$23,F11)","v":"Lower Terminal Return"},4,{"$f":"INDEX(Scenarios!$C$31:$C$39,H11)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Low Terminal Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F12)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H12)","v":"Lower Terminal Growth Case"},4,6.8000000000000005E-2]
[null,null,null,"Low Terminal Growth and Return",{"$f":"INDEX(Scenarios!C$14:C$23,F13)","v":"Lower Terminal Return"},4,{"$f":"INDEX(Scenarios!$C$31:$C$39,H13)","v":"Lower Terminal Growth Case"},4,6.8000000000000005E-2]
[null,null,null,"Low Post-terminal Return",{"$f":"INDEX(Scenarios!C$14:C$23,F14)","v":"Lower Post Terminal Return"},5,{"$f":"INDEX(Scenarios!$C$31:$C$39,H14)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Low Post-terminal Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F15)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H15)","v":"Lower Post Terminal Growth"},5,6.8000000000000005E-2]
[null,null,null,"Low Post-terminal Growth and Return",{"$f":"INDEX(Scenarios!C$14:C$23,F16)","v":"Lower Post Terminal Return"},5,{"$f":"INDEX(Scenarios!$C$31:$C$39,H16)","v":"Lower Post Terminal Growth"},5,6.8000000000000005E-2]
[null,null,null,"Extremene Low Post-terminal Return",{"$f":"INDEX(Scenarios!C$14:C$23,F17)","v":"Lower Post Terminal Return Extreme"},6,{"$f":"INDEX(Scenarios!$C$31:$C$39,H17)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Extreme Low Post Terminal Growth",{"$f":"INDEX(Scenarios!C$14:C$23,F18)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H18)","v":"Lower Post Terminal Growth"},5,6.8000000000000005E-2]
[null,null,null,"Increasing Return Case",{"$f":"INDEX(Scenarios!C$14:C$23,F19)","v":"Increasing Return Case"},7,{"$f":"INDEX(Scenarios!$C$31:$C$39,H19)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Extremene Increasing Return Case",{"$f":"INDEX(Scenarios!C$14:C$23,F20)","v":"Extreme Increasing Case"},9,{"$f":"INDEX(Scenarios!$C$31:$C$39,H20)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Decreasing Return Case",{"$f":"INDEX(Scenarios!C$14:C$23,F21)","v":"Decreasing Return Case"},8,{"$f":"INDEX(Scenarios!$C$31:$C$39,H21)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[null,null,null,"Decreasing Growth Case",{"$f":"INDEX(Scenarios!C$14:C$23,F22)","v":"Flat Constant Return Case"},1,{"$f":"INDEX(Scenarios!$C$31:$C$39,H22)","v":"Decreasing Growth Case"},7,6.8000000000000005E-2]
[null,null,null,"Extreme Decreasing Return Case",{"$f":"INDEX(Scenarios!C$14:C$23,F23)","v":"Extreme Decreasing Case"},10,{"$f":"INDEX(Scenarios!$C$31:$C$39,H23)","v":"Flat Growth Case"},1,6.8000000000000005E-2]
[]
[null,null,null,{"$f":"INDEX(D6:D23,$F$3)","v":"Low Post-terminal Growth and Return"},{"$f":"INDEX(E6:E23,$F$3)","v":"Lower Post Terminal Return"},{"$f":"INDEX(F6:F23,$F$3)","v":5},{"$f":"INDEX(G6:G23,$F$3)","v":"Lower Post Terminal Growth"},{"$f":"INDEX(H6:H23,$F$3)","v":5},{"$f":"INDEX(I6:I23,$F$3)","v":6.8000000000000005E-2},"Index"]
[]
[null,null,null,"Low Post-terminal Growth and Return","Lower Post Terminal Return",5,"Lower Post Terminal Growth",5,6.8000000000000005E-2,"Applied"]

{"sheet":"Scenarios","index":3,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
[null,"General Assumptions"]
[null,null,"Cost of Equity Capital",{"$f":"F3/1000","v":8.4000000000000005E-2},null,84]
[null,null,"Starting Book Value of Equity",100]
[null,null,"Terminal Period",15]
[null,null,"Post Terminal Period",5]
[]
[null,null,"P/E Ratio",{"$f":"(1-D48/D47)/(D3-D48)","v":15.151515151515149}]
[]
[null,null,"Date",{"$f":"TODAY()","v":"2020-04-29"},{"$f":"EDATE($D$10,E45*12)","v":"2025-04-29"},{"$f":"EDATE($D$10,F45*12)","v":"2027-04-29"},{"$f":"EDATE($D$10,G45*12)","v":"2034-04-29"},{"$f":"EDATE($D$10,H45*12)","v":"2035-04-29"},{"$f":"EDATE($D$10,I45*12)","v":"2040-04-29"}]
[null,"Rate of Return Scenarios",null,{"$f":"Control!F27","v":5},null,null,"Pre","Initial ","Post"]
[null,null,null,"Short-term","Intermediate","Long-term","Terminal","Terminal","Terminal"]
[null,null,null,{"$f":"Scenarios!D45","v":1},{"$f":"Scenarios!E45","v":5},{"$f":"Scenarios!F45","v":7},{"$f":"Scenarios!G45","v":14},{"$f":"Scenarios!H45","v":15},{"$f":"Scenarios!I45","v":20}]
[null,null,"Flat Constant Return Case",0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"High Constant Return Case",0.12,0.12,0.12,0.12,0.12,0.12]
[null,null,"Low Constant Return Case",7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"Lower Terminal Return",0.12,0.12,0.12,0.12,0.09,0.09]
[null,null,"Lower Post Terminal Return",0.12,0.12,0.12,0.12,0.11,7.0000000000000007E-2]
[null,null,"Lower Post Terminal Return Extreme",0.13,0.13,0.13,0.13,0.13,0.06]
[null,null,"Increasing Return Case",0.05,7.0000000000000007E-2,0.09,0.09,0.1,0.12]
[null,null,"Decreasing Return Case",0.18,0.16,0.14000000000000001,0.14000000000000001,0.12,0.1]
[null,null,"Extreme Increasing Case",-0.05,0,7.0000000000000007E-2,7.0000000000000007E-2,0.12,0.15]
[null,null,"Extreme Decreasing Case",0.25,0.2,0.15,0.15,0.12,7.0000000000000007E-2]
[]
[null,null,{"$f":"INDEX(C14:C23,$D$11)","v":"Lower Post Terminal Return"},{"$f":"INDEX(D14:D23,$D$11)","v":0.12},{"$f":"INDEX(E14:E23,$D$11)","v":0.12},{"$f":"INDEX(F14:F23,$D$11)","v":0.12},{"$f":"INDEX(G14:G23,$D$11)","v":0.12},{"$f":"INDEX(H14:H23,$D$11)","v":0.11},{"$f":"INDEX(I14:I23,$D$11)","v":7.0000000000000007E-2}]
[]
[]
[null,"Growth Rate Scenarios",null,{"$f":"Control!H27","v":5},null,null,"Pre","Initial ","Post"]
[null,null,null,"Short-term","Intermediate","Long-term","Terminal","Terminal","Terminal"]
[null,null,null,1,5,7,9,10,{"$f":"I13","v":20}]
[null,null,"Flat Growth Case",0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"High Flat Growth Case",5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2,5.5E-2]
[null,null,"Low Flat Growth Case",0.01,0.01,0.01,0.01,0.01,0.01]
[null,null,"Lower Terminal Growth Case",0.04,0.04,0.04,0.04,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"Lower Post Terminal Growth",0.04,0.04,0.04,0.04,2.5000000000000001E-2,0.01]
[null,null,"Increasing Growth Case",0,0.04,0.08,0.08,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"Decreasing Growth Case",0.08,0.05,0.03,0.03,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"Extreme Increasing Growth Case",-0.04,0.05,0.15,0.15,2.5000000000000001E-2,2.5000000000000001E-2]
[null,null,"Extreme Decreasing Growth Case",0.15,0.1,0.05,0.05,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,null,{"$f":"INDEX(C31:C39,$D$28)","v":"Lower Post Terminal Growth"},{"$f":"INDEX(D31:D39,$D$28)","v":0.04},{"$f":"INDEX(E31:E39,$D$28)","v":0.04},{"$f":"INDEX(F31:F39,$D$28)","v":0.04},{"$f":"INDEX(G31:G39,$D$28)","v":0.04},{"$f":"INDEX(H31:H39,$D$28)","v":2.5000000000000001E-2},{"$f":"INDEX(I31:I39,$D$28)","v":0.01}]
[]
[null,null,null,null,null,null,"Pre",null,"Post"]
[null,null,null,"Short-term","Intermediate","Long-term","Terminal","Terminal","Terminal"]
[null,null,null,1,5,7,{"$f":"H45-1","v":14},{"$f":"D5","v":15},{"$f":"H45+D6","v":20}]
[]
[null,null,"Rate of Return",{"$f":"Scenarios!D25","v":0.12},{"$f":"Scenarios!E25","v":0.12},{"$f":"Scenarios!F25","v":0.12},{"$f":"Scenarios!G25","v":0.12},{"$f":"Scenarios!H25","v":0.11},{"$f":"Scenarios!I25","v":7.0000000000000007E-2}]
[null,null,"Growth Rate",{"$f":"Scenarios!D41","v":0.04},{"$f":"Scenarios!E41","v":0.04},{"$f":"Scenarios!F41","v":0.04},{"$f":"Scenarios!G41","v":0.04},{"$f":"Scenarios!H41","v":2.5000000000000001E-2},{"$f":"Scenarios!I41","v":0.01}]

{"sheet":"Valuation Model","index":4,"n_rows":83,"n_cols":523,"rows_kept":83,"cut":false,"hidden":false,"merged":[]}
[null,"Time Line",null,null,null,"Driver 1 ","Driver2","Driver 3",null,"Cost of Capital",null,{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2}]
[]
[null,null,null,null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,424,425,426,427,428,429,430,431,432,433,434,435,436,437,438,439,440,441,442,443,444,445,446,447,448,449,450,451,452,453,454,455,456,457,458,459,460,461,462,463,464,465,466,467,468,469,470,471,472,473,474,475,476,477,478,479,480,481,482,483,484,485,486,487,488,489,490,491,492,493,494,495,496,497,498,499,500,501,502,503,504,505,506,507,508,509,510,511,512,513]
[null,null,"Holding Period",null,null,{"$f":"Scenarios!D5","v":15},null,null,null,{"$f":"J25<=Scenarios!$D$5","v":true},{"$f":"K25<=Scenarios!$D$5","v":true},{"$f":"L25<=Scenarios!$D$5","v":true},{"$f":"M25<=Scenarios!$D$5","v":true},{"$f":"N25<=Scenarios!$D$5","v":true},{"$f":"O25<=Scenarios!$D$5","v":true},{"$f":"P25<=Scenarios!$D$5","v":true},{"$f":"Q25<=Scenarios!$D$5","v":true},{"$f":"R25<=Scenarios!$D$5","v":true},{"$f":"S25<=Scenarios!$D$5","v":true},{"$f":"T25<=Scenarios!$D$5","v":true},{"$f":"U25<=Scenarios!$D$5","v":true},{"$f":"V25<=Scenarios!$D$5","v":true},{"$f":"W25<=Scenarios!$D$5","v":true},{"$f":"X25<=Scenarios!$D$5","v":true},{"$f":"Y25<=Scenarios!$D$5","v":true},{"$f":"Z25<=Scenarios!$D$5","v":false},{"$f":"AA25<=Scenarios!$D$5","v":false},{"$f":"AB25<=Scenarios!$D$5","v":false},{"$f":"AC25<=Scenarios!$D$5","v":false},{"$f":"AD25<=Scenarios!$D$5","v":false},{"$f":"AE25<=Scenarios!$D$5","v":false},{"$f":"AF25<=Scenarios!$D$5","v":false},{"$f":"AG25<=Scenarios!$D$5","v":false},{"$f":"AH25<=Scenarios!$D$5","v":false},{"$f":"AI25<=Scenarios!$D$5","v":false},{"$f":"AJ25<=Scenarios!$D$5","v":false},{"$f":"AK25<=Scenarios!$D$5","v":false},{"$f":"AL25<=Scenarios!$D$5","v":false},{"$f":"AM25<=Scenarios!$D$5","v":false},{"$f":"AN25<=Scenarios!$D$5","v":false},{"$f":"AO25<=Scenarios!$D$5","v":false},{"$f":"AP25<=Scenarios!$D$5","v":false},{"$f":"AQ25<=Scenarios!$D$5","v":false},{"$f":"AR25<=Scenarios!$D$5","v":false},{"$f":"AS25<=Scenarios!$D$5","v":false},{"$f":"AT25<=Scenarios!$D$5","v":false},{"$f":"AU25<=Scenarios!$D$5","v":false},{"$f":"AV25<=Scenarios!$D$5","v":false},{"$f":"AW25<=Scenarios!$D$5","v":false},{"$f":"AX25<=Scenarios!$D$5","v":false},{"$f":"AY25<=Scenarios!$D$5","v":false},{"$f":"AZ25<=Scenarios!$D$5","v":false},{"$f":"BA25<=Scenarios!$D$5","v":false},{"$f":"BB25<=Scenarios!$D$5","v":false},{"$f":"BC25<=Scenarios!$D$5","v":false},{"$f":"BD25<=Scenarios!$D$5","v":false},{"$f":"BE25<=Scenarios!$D$5","v":false},{"$f":"BF25<=Scenarios!$D$5","v":false},{"$f":"BG25<=Scenarios!$D$5","v":false},{"$f":"BH25<=Scenarios!$D$5","v":false},{"$f":"BI25<=Scenarios!$D$5","v":false},{"$f":"BJ25<=Scenarios!$D$5","v":false},{"$f":"BK25<=Scenarios!$D$5","v":false},{"$f":"BL25<=Scenarios!$D$5","v":false},{"$f":"BM25<=Scenarios!$D$5","v":false},{"$f":"BN25<=Scenarios!$D$5","v":false},{"$f":"BO25<=Scenarios!$D$5","v":false},{"$f":"BP25<=Scenarios!$D$5","v":false},{"$f":"BQ25<=Scenarios!$D$5","v":false},{"$f":"BR25<=Scenarios!$D$5","v":false},{"$f":"BS25<=Scenarios!$D$5","v":false},{"$f":"BT25<=Scenarios!$D$5","v":false},{"$f":"BU25<=Scenarios!$D$5","v":false},{"$f":"BV25<=Scenarios!$D$5","v":false},{"$f":"BW25<=Scenarios!$D$5","v":false},{"$f":"BX25<=Scenarios!$D$5","v":false},{"$f":"BY25<=Scenarios!$D$5","v":false},{"$f":"BZ25<=Scenarios!$D$5","v":false},{"$f":"CA25<=Scenarios!$D$5","v":false},{"$f":"CB25<=Scenarios!$D$5","v":false},{"$f":"CC25<=Scenarios!$D$5","v":false},{"$f":"CD25<=Scenarios!$D$5","v":false},{"$f":"CE25<=Scenarios!$D$5","v":false},{"$f":"CF25<=Scenarios!$D$5","v":false},{"$f":"CG25<=Scenarios!$D$5","v":false},{"$f":"CH25<=Scenarios!$D$5","v":false},{"$f":"CI25<=Scenarios!$D$5","v":false},{"$f":"CJ25<=Scenarios!$D$5","v":false},{"$f":"CK25<=Scenarios!$D$5","v":false},{"$f":"CL25<=Scenarios!$D$5","v":false},{"$f":"CM25<=Scenarios!$D$5","v":false},{"$f":"CN25<=Scenarios!$D$5","v":false},{"$f":"CO25<=Scenarios!$D$5","v":false},{"$f":"CP25<=Scenarios!$D$5","v":false},{"$f":"CQ25<=Scenarios!$D$5","v":false},{"$f":"CR25<=Scenarios!$D$5","v":false},{"$f":"CS25<=Scenarios!$D$5","v":false},{"$f":"CT25<=Scenarios!$D$5","v":false},{"$f":"CU25<=Scenarios!$D$5","v":false},{"$f":"CV25<=Scenarios!$D$5","v":false},{"$f":"CW25<=Scenarios!$D$5","v":false},{"$f":"CX25<=Scenarios!$D$5","v":false},{"$f":"CY25<=Scenarios!$D$5","v":false},{"$f":"CZ25<=Scenarios!$D$5","v":false},{"$f":"DA25<=Scenarios!$D$5","v":false},{"$f":"DB25<=Scenarios!$D$5","v":false},{"$f":"DC25<=Scenarios!$D$5","v":false},{"$f":"DD25<=Scenarios!$D$5","v":false},{"$f":"DE25<=Scenarios!$D$5","v":false},{"$f":"DF25<=Scenarios!$D$5","v":false},{"$f":"DG25<=Scenarios!$D$5","v":false},{"$f":"DH25<=Scenarios!$D$5","v":false},{"$f":"DI25<=Scenarios!$D$5","v":false},{"$f":"DJ25<=Scenarios!$D$5","v":false},{"$f":"DK25<=Scenarios!$D$5","v":false},{"$f":"DL25<=Scenarios!$D$5","v":false},{"$f":"DM25<=Scenarios!$D$5","v":false},{"$f":"DN25<=Scenarios!$D$5","v":false},{"$f":"DO25<=Scenarios!$D$5","v":false},{"$f":"DP25<=Scenarios!$D$5","v":false},{"$f":"DQ25<=Scenarios!$D$5","v":false},{"$f":"DR25<=Scenarios!$D$5","v":false},{"$f":"DS25<=Scenarios!$D$5","v":false},{"$f":"DT25<=Scenarios!$D$5","v":false},{"$f":"DU25<=Scenarios!$D$5","v":false},{"$f":"DV25<=Scenarios!$D$5","v":false},{"$f":"DW25<=Scenarios!$D$5","v":false},{"$f":"DX25<=Scenarios!$D$5","v":false},{"$f":"DY25<=Scenarios!$D$5","v":false},{"$f":"DZ25<=Scenarios!$D$5","v":false},{"$f":"EA25<=Scenarios!$D$5","v":false},{"$f":"EB25<=Scenarios!$D$5","v":false},{"$f":"EC25<=Scenarios!$D$5","v":false},{"$f":"ED25<=Scenarios!$D$5","v":false},{"$f":"EE25<=Scenarios!$D$5","v":false},{"$f":"EF25<=Scenarios!$D$5","v":false},{"$f":"EG25<=Scenarios!$D$5","v":false},{"$f":"EH25<=Scenarios!$D$5","v":false},{"$f":"EI25<=Scenarios!$D$5","v":false},{"$f":"EJ25<=Scenarios!$D$5","v":false},{"$f":"EK25<=Scenarios!$D$5","v":false},{"$f":"EL25<=Scenarios!$D$5","v":false},{"$f":"EM25<=Scenarios!$D$5","v":false},{"$f":"EN25<=Scenarios!$D$5","v":false},{"$f":"EO25<=Scenarios!$D$5","v":false},{"$f":"EP25<=Scenarios!$D$5","v":false},{"$f":"EQ25<=Scenarios!$D$5","v":false},{"$f":"ER25<=Scenarios!$D$5","v":false},{"$f":"ES25<=Scenarios!$D$5","v":false},{"$f":"ET25<=Scenarios!$D$5","v":false},{"$f":"EU25<=Scenarios!$D$5","v":false},{"$f":"EV25<=Scenarios!$D$5","v":false},{"$f":"EW25<=Scenarios!$D$5","v":false},{"$f":"EX25<=Scenarios!$D$5","v":false},{"$f":"EY25<=Scenarios!$D$5","v":false},{"$f":"EZ25<=Scenarios!$D$5","v":false},{"$f":"FA25<=Scenarios!$D$5","v":false},{"$f":"FB25<=Scenarios!$D$5","v":false},{"$f":"FC25<=Scenarios!$D$5","v":false},{"$f":"FD25<=Scenarios!$D$5","v":false},{"$f":"FE25<=Scenarios!$D$5","v":false},{"$f":"FF25<=Scenarios!$D$5","v":false},{"$f":"FG25<=Scenarios!$D$5","v":false},{"$f":"FH25<=Scenarios!$D$5","v":false},{"$f":"FI25<=Scenarios!$D$5","v":false},{"$f":"FJ25<=Scenarios!$D$5","v":false},{"$f":"FK25<=Scenarios!$D$5","v":false},{"$f":"FL25<=Scenarios!$D$5","v":false},{"$f":"FM25<=Scenarios!$D$5","v":false},{"$f":"FN25<=Scenarios!$D$5","v":false},{"$f":"FO25<=Scenarios!$D$5","v":false},{"$f":"FP25<=Scenarios!$D$5","v":false},{"$f":"FQ25<=Scenarios!$D$5","v":false},{"$f":"FR25<=Scenarios!$D$5","v":false},{"$f":"FS25<=Scenarios!$D$5","v":false},{"$f":"FT25<=Scenarios!$D$5","v":false},{"$f":"FU25<=Scenarios!$D$5","v":false},{"$f":"FV25<=Scenarios!$D$5","v":false},{"$f":"FW25<=Scenarios!$D$5","v":false},{"$f":"FX25<=Scenarios!$D$5","v":false},{"$f":"FY25<=Scenarios!$D$5","v":false},{"$f":"FZ25<=Scenarios!$D$5","v":false},{"$f":"GA25<=Scenarios!$D$5","v":false},{"$f":"GB25<=Scenarios!$D$5","v":false},{"$f":"GC25<=Scenarios!$D$5","v":false},{"$f":"GD25<=Scenarios!$D$5","v":false},{"$f":"GE25<=Scenarios!$D$5","v":false},{"$f":"GF25<=Scenarios!$D$5","v":false},{"$f":"GG25<=Scenarios!$D$5","v":false},{"$f":"GH25<=Scenarios!$D$5","v":false},{"$f":"GI25<=Scenarios!$D$5","v":false},{"$f":"GJ25<=Scenarios!$D$5","v":false},{"$f":"GK25<=Scenarios!$D$5","v":false},{"$f":"GL25<=Scenarios!$D$5","v":false},{"$f":"GM25<=Scenarios!$D$5","v":false},{"$f":"GN25<=Scenarios!$D$5","v":false},{"$f":"GO25<=Scenarios!$D$5","v":false},{"$f":"GP25<=Scenarios!$D$5","v":false},{"$f":"GQ25<=Scenarios!$D$5","v":false},{"$f":"GR25<=Scenarios!$D$5","v":false},{"$f":"GS25<=Scenarios!$D$5","v":false},{"$f":"GT25<=Scenarios!$D$5","v":false},{"$f":"GU25<=Scenarios!$D$5","v":false},{"$f":"GV25<=Scenarios!$D$5","v":false},{"$f":"GW25<=Scenarios!$D$5","v":false},{"$f":"GX25<=Scenarios!$D$5","v":false},{"$f":"GY25<=Scenarios!$D$5","v":false},{"$f":"GZ25<=Scenarios!$D$5","v":false},{"$f":"HA25<=Scenarios!$D$5","v":false},{"$f":"HB25<=Scenarios!$D$5","v":false},{"$f":"HC25<=Scenarios!$D$5","v":false},{"$f":"HD25<=Scenarios!$D$5","v":false},{"$f":"HE25<=Scenarios!$D$5","v":false},{"$f":"HF25<=Scenarios!$D$5","v":false},{"$f":"HG25<=Scenarios!$D$5","v":false},{"$f":"HH25<=Scenarios!$D$5","v":false},{"$f":"HI25<=Scenarios!$D$5","v":false},{"$f":"HJ25<=Scenarios!$D$5","v":false},{"$f":"HK25<=Scenarios!$D$5","v":false},{"$f":"HL25<=Scenarios!$D$5","v":false},{"$f":"HM25<=Scenarios!$D$5","v":false},{"$f":"HN25<=Scenarios!$D$5","v":false},{"$f":"HO25<=Scenarios!$D$5","v":false},{"$f":"HP25<=Scenarios!$D$5","v":false},{"$f":"HQ25<=Scenarios!$D$5","v":false},{"$f":"HR25<=Scenarios!$D$5","v":false},{"$f":"HS25<=Scenarios!$D$5","v":false},{"$f":"HT25<=Scenarios!$D$5","v":false},{"$f":"HU25<=Scenarios!$D$5","v":false},{"$f":"HV25<=Scenarios!$D$5","v":false},{"$f":"HW25<=Scenarios!$D$5","v":false},{"$f":"HX25<=Scenarios!$D$5","v":false},{"$f":"HY25<=Scenarios!$D$5","v":false},{"$f":"HZ25<=Scenarios!$D$5","v":false},{"$f":"IA25<=Scenarios!$D$5","v":false},{"$f":"IB25<=Scenarios!$D$5","v":false},{"$f":"IC25<=Scenarios!$D$5","v":false},{"$f":"ID25<=Scenarios!$D$5","v":false},{"$f":"IE25<=Scenarios!$D$5","v":false},{"$f":"IF25<=Scenarios!$D$5","v":false},{"$f":"IG25<=Scenarios!$D$5","v":false},{"$f":"IH25<=Scenarios!$D$5","v":false},{"$f":"II25<=Scenarios!$D$5","v":false},{"$f":"IJ25<=Scenarios!$D$5","v":false},{"$f":"IK25<=Scenarios!$D$5","v":false},{"$f":"IL25<=Scenarios!$D$5","v":false},{"$f":"IM25<=Scenarios!$D$5","v":false},{"$f":"IN25<=Scenarios!$D$5","v":false},{"$f":"IO25<=Scenarios!$D$5","v":false},{"$f":"IP25<=Scenarios!$D$5","v":false},{"$f":"IQ25<=Scenarios!$D$5","v":false},{"$f":"IR25<=Scenarios!$D$5","v":false},{"$f":"IS25<=Scenarios!$D$5","v":false},{"$f":"IT25<=Scenarios!$D$5","v":false},{"$f":"IU25<=Scenarios!$D$5","v":false},{"$f":"IV25<=Scenarios!$D$5","v":false},{"$f":"IW25<=Scenarios!$D$5","v":false},{"$f":"IX25<=Scenarios!$D$5","v":false},{"$f":"IY25<=Scenarios!$D$5","v":false},{"$f":"IZ25<=Scenarios!$D$5","v":false},{"$f":"JA25<=Scenarios!$D$5","v":false},{"$f":"JB25<=Scenarios!$D$5","v":false},{"$f":"JC25<=Scenarios!$D$5","v":false},{"$f":"JD25<=Scenarios!$D$5","v":false},{"$f":"JE25<=Scenarios!$D$5","v":false},{"$f":"JF25<=Scenarios!$D$5","v":false},{"$f":"JG25<=Scenarios!$D$5","v":false},{"$f":"JH25<=Scenarios!$D$5","v":false},{"$f":"JI25<=Scenarios!$D$5","v":false},{"$f":"JJ25<=Scenarios!$D$5","v":false},{"$f":"JK25<=Scenarios!$D$5","v":false},{"$f":"JL25<=Scenarios!$D$5","v":false},{"$f":"JM25<=Scenarios!$D$5","v":false},{"$f":"JN25<=Scenarios!$D$5","v":false},{"$f":"JO25<=Scenarios!$D$5","v":false},{"$f":"JP25<=Scenarios!$D$5","v":false},{"$f":"JQ25<=Scenarios!$D$5","v":false},{"$f":"JR25<=Scenarios!$D$5","v":false},{"$f":"JS25<=Scenarios!$D$5","v":false},{"$f":"JT25<=Scenarios!$D$5","v":false},{"$f":"JU25<=Scenarios!$D$5","v":false},{"$f":"JV25<=Scenarios!$D$5","v":false},{"$f":"JW25<=Scenarios!$D$5","v":false},{"$f":"JX25<=Scenarios!$D$5","v":false},{"$f":"JY25<=Scenarios!$D$5","v":false},{"$f":"JZ25<=Scenarios!$D$5","v":false},{"$f":"KA25<=Scenarios!$D$5","v":false},{"$f":"KB25<=Scenarios!$D$5","v":false},{"$f":"KC25<=Scenarios!$D$5","v":false},{"$f":"KD25<=Scenarios!$D$5","v":false},{"$f":"KE25<=Scenarios!$D$5","v":false},{"$f":"KF25<=Scenarios!$D$5","v":false},{"$f":"KG25<=Scenarios!$D$5","v":false},{"$f":"KH25<=Scenarios!$D$5","v":false},{"$f":"KI25<=Scenarios!$D$5","v":false},{"$f":"KJ25<=Scenarios!$D$5","v":false},{"$f":"KK25<=Scenarios!$D$5","v":false},{"$f":"KL25<=Scenarios!$D$5","v":false},{"$f":"KM25<=Scenarios!$D$5","v":false},{"$f":"KN25<=Scenarios!$D$5","v":false},{"$f":"KO25<=Scenarios!$D$5","v":false},{"$f":"KP25<=Scenarios!$D$5","v":false},{"$f":"KQ25<=Scenarios!$D$5","v":false},{"$f":"KR25<=Scenarios!$D$5","v":false},{"$f":"KS25<=Scenarios!$D$5","v":false},{"$f":"KT25<=Scenarios!$D$5","v":false},{"$f":"KU25<=Scenarios!$D$5","v":false},{"$f":"KV25<=Scenarios!$D$5","v":false},{"$f":"KW25<=Scenarios!$D$5","v":false},{"$f":"KX25<=Scenarios!$D$5","v":false},{"$f":"KY25<=Scenarios!$D$5","v":false},{"$f":"KZ25<=Scenarios!$D$5","v":false},{"$f":"LA25<=Scenarios!$D$5","v":false},{"$f":"LB25<=Scenarios!$D$5","v":false},{"$f":"LC25<=Scenarios!$D$5","v":false},{"$f":"LD25<=Scenarios!$D$5","v":false},{"$f":"LE25<=Scenarios!$D$5","v":false},{"$f":"LF25<=Scenarios!$D$5","v":false},{"$f":"LG25<=Scenarios!$D$5","v":false},{"$f":"LH25<=Scenarios!$D$5","v":false},{"$f":"LI25<=Scenarios!$D$5","v":false},{"$f":"LJ25<=Scenarios!$D$5","v":false},{"$f":"LK25<=Scenarios!$D$5","v":false},{"$f":"LL25<=Scenarios!$D$5","v":false},{"$f":"LM25<=Scenarios!$D$5","v":false},{"$f":"LN25<=Scenarios!$D$5","v":false},{"$f":"LO25<=Scenarios!$D$5","v":false},{"$f":"LP25<=Scenarios!$D$5","v":false},{"$f":"LQ25<=Scenarios!$D$5","v":false},{"$f":"LR25<=Scenarios!$D$5","v":false},{"$f":"LS25<=Scenarios!$D$5","v":false},{"$f":"LT25<=Scenarios!$D$5","v":false},{"$f":"LU25<=Scenarios!$D$5","v":false},{"$f":"LV25<=Scenarios!$D$5","v":false},{"$f":"LW25<=Scenarios!$D$5","v":false},{"$f":"LX25<=Scenarios!$D$5","v":false},{"$f":"LY25<=Scenarios!$D$5","v":false},{"$f":"LZ25<=Scenarios!$D$5","v":false},{"$f":"MA25<=Scenarios!$D$5","v":false},{"$f":"MB25<=Scenarios!$D$5","v":false},{"$f":"MC25<=Scenarios!$D$5","v":false},{"$f":"MD25<=Scenarios!$D$5","v":false},{"$f":"ME25<=Scenarios!$D$5","v":false},{"$f":"MF25<=Scenarios!$D$5","v":false},{"$f":"MG25<=Scenarios!$D$5","v":false},{"$f":"MH25<=Scenarios!$D$5","v":false},{"$f":"MI25<=Scenarios!$D$5","v":false},{"$f":"MJ25<=Scenarios!$D$5","v":false},{"$f":"MK25<=Scenarios!$D$5","v":false},{"$f":"ML25<=Scenarios!$D$5","v":false},{"$f":"MM25<=Scenarios!$D$5","v":false},{"$f":"MN25<=Scenarios!$D$5","v":false},{"$f":"MO25<=Scenarios!$D$5","v":false},{"$f":"MP25<=Scenarios!$D$5","v":false},{"$f":"MQ25<=Scenarios!$D$5","v":false},{"$f":"MR25<=Scenarios!$D$5","v":false},{"$f":"MS25<=Scenarios!$D$5","v":false},{"$f":"MT25<=Scenarios!$D$5","v":false},{"$f":"MU25<=Scenarios!$D$5","v":false},{"$f":"MV25<=Scenarios!$D$5","v":false},{"$f":"MW25<=Scenarios!$D$5","v":false},{"$f":"MX25<=Scenarios!$D$5","v":false},{"$f":"MY25<=Scenarios!$D$5","v":false},{"$f":"MZ25<=Scenarios!$D$5","v":false},{"$f":"NA25<=Scenarios!$D$5","v":false},{"$f":"NB25<=Scenarios!$D$5","v":false},{"$f":"NC25<=Scenarios!$D$5","v":false},{"$f":"ND25<=Scenarios!$D$5","v":false},{"$f":"NE25<=Scenarios!$D$5","v":false},{"$f":"NF25<=Scenarios!$D$5","v":false},{"$f":"NG25<=Scenarios!$D$5","v":false},{"$f":"NH25<=Scenarios!$D$5","v":false},{"$f":"NI25<=Scenarios!$D$5","v":false},{"$f":"NJ25<=Scenarios!$D$5","v":false},{"$f":"NK25<=Scenarios!$D$5","v":false},{"$f":"NL25<=Scenarios!$D$5","v":false},{"$f":"NM25<=Scenarios!$D$5","v":false},{"$f":"NN25<=Scenarios!$D$5","v":false},{"$f":"NO25<=Scenarios!$D$5","v":false},{"$f":"NP25<=Scenarios!$D$5","v":false},{"$f":"NQ25<=Scenarios!$D$5","v":false},{"$f":"NR25<=Scenarios!$D$5","v":false},{"$f":"NS25<=Scenarios!$D$5","v":false},{"$f":"NT25<=Scenarios!$D$5","v":false},{"$f":"NU25<=Scenarios!$D$5","v":false},{"$f":"NV25<=Scenarios!$D$5","v":false},{"$f":"NW25<=Scenarios!$D$5","v":false},{"$f":"NX25<=Scenarios!$D$5","v":false},{"$f":"NY25<=Scenarios!$D$5","v":false},{"$f":"NZ25<=Scenarios!$D$5","v":false},{"$f":"OA25<=Scenarios!$D$5","v":false},{"$f":"OB25<=Scenarios!$D$5","v":false},{"$f":"OC25<=Scenarios!$D$5","v":false},{"$f":"OD25<=Scenarios!$D$5","v":false},{"$f":"OE25<=Scenarios!$D$5","v":false},{"$f":"OF25<=Scenarios!$D$5","v":false},{"$f":"OG25<=Scenarios!$D$5","v":false},{"$f":"OH25<=Scenarios!$D$5","v":false},{"$f":"OI25<=Scenarios!$D$5","v":false},{"$f":"OJ25<=Scenarios!$D$5","v":false},{"$f":"OK25<=Scenarios!$D$5","v":false},{"$f":"OL25<=Scenarios!$D$5","v":false},{"$f":"OM25<=Scenarios!$D$5","v":false},{"$f":"ON25<=Scenarios!$D$5","v":false},{"$f":"OO25<=Scenarios!$D$5","v":false},{"$f":"OP25<=Scenarios!$D$5","v":false},{"$f":"OQ25<=Scenarios!$D$5","v":false},{"$f":"OR25<=Scenarios!$D$5","v":false},{"$f":"OS25<=Scenarios!$D$5","v":false},{"$f":"OT25<=Scenarios!$D$5","v":false},{"$f":"OU25<=Scenarios!$D$5","v":false},{"$f":"OV25<=Scenarios!$D$5","v":false},{"$f":"OW25<=Scenarios!$D$5","v":false},{"$f":"OX25<=Scenarios!$D$5","v":false},{"$f":"OY25<=Scenarios!$D$5","v":false},{"$f":"OZ25<=Scenarios!$D$5","v":false},{"$f":"PA25<=Scenarios!$D$5","v":false},{"$f":"PB25<=Scenarios!$D$5","v":false},{"$f":"PC25<=Scenarios!$D$5","v":false},{"$f":"PD25<=Scenarios!$D$5","v":false},{"$f":"PE25<=Scenarios!$D$5","v":false},{"$f":"PF25<=Scenarios!$D$5","v":false},{"$f":"PG25<=Scenarios!$D$5","v":false},{"$f":"PH25<=Scenarios!$D$5","v":false},{"$f":"PI25<=Scenarios!$D$5","v":false},{"$f":"PJ25<=Scenarios!$D$5","v":false},{"$f":"PK25<=Scenarios!$D$5","v":false},{"$f":"PL25<=Scenarios!$D$5","v":false},{"$f":"PM25<=Scenarios!$D$5","v":false},{"$f":"PN25<=Scenarios!$D$5","v":false},{"$f":"PO25<=Scenarios!$D$5","v":false},{"$f":"PP25<=Scenarios!$D$5","v":false},{"$f":"PQ25<=Scenarios!$D$5","v":false},{"$f":"PR25<=Scenarios!$D$5","v":false},{"$f":"PS25<=Scenarios!$D$5","v":false},{"$f":"PT25<=Scenarios!$D$5","v":false},{"$f":"PU25<=Scenarios!$D$5","v":false},{"$f":"PV25<=Scenarios!$D$5","v":false},{"$f":"PW25<=Scenarios!$D$5","v":false},{"$f":"PX25<=Scenarios!$D$5","v":false},{"$f":"PY25<=Scenarios!$D$5","v":false},{"$f":"PZ25<=Scenarios!$D$5","v":false},{"$f":"QA25<=Scenarios!$D$5","v":false},{"$f":"QB25<=Scenarios!$D$5","v":false},{"$f":"QC25<=Scenarios!$D$5","v":false},{"$f":"QD25<=Scenarios!$D$5","v":false},{"$f":"QE25<=Scenarios!$D$5","v":false},{"$f":"QF25<=Scenarios!$D$5","v":false},{"$f":"QG25<=Scenarios!$D$5","v":false},{"$f":"QH25<=Scenarios!$D$5","v":false},{"$f":"QI25<=Scenarios!$D$5","v":false},{"$f":"QJ25<=Scenarios!$D$5","v":false},{"$f":"QK25<=Scenarios!$D$5","v":false},{"$f":"QL25<=Scenarios!$D$5","v":false},{"$f":"QM25<=Scenarios!$D$5","v":false},{"$f":"QN25<=Scenarios!$D$5","v":false},{"$f":"QO25<=Scenarios!$D$5","v":false},{"$f":"QP25<=Scenarios!$D$5","v":false},{"$f":"QQ25<=Scenarios!$D$5","v":false},{"$f":"QR25<=Scenarios!$D$5","v":false},{"$f":"QS25<=Scenarios!$D$5","v":false},{"$f":"QT25<=Scenarios!$D$5","v":false},{"$f":"QU25<=Scenarios!$D$5","v":false},{"$f":"QV25<=Scenarios!$D$5","v":false},{"$f":"QW25<=Scenarios!$D$5","v":false},{"$f":"QX25<=Scenarios!$D$5","v":false},{"$f":"QY25<=Scenarios!$D$5","v":false},{"$f":"QZ25<=Scenarios!$D$5","v":false},{"$f":"RA25<=Scenarios!$D$5","v":false},{"$f":"RB25<=Scenarios!$D$5","v":false},{"$f":"RC25<=Scenarios!$D$5","v":false},{"$f":"RD25<=Scenarios!$D$5","v":false},{"$f":"RE25<=Scenarios!$D$5","v":false},{"$f":"RF25<=Scenarios!$D$5","v":false},{"$f":"RG25<=Scenarios!$D$5","v":false},{"$f":"RH25<=Scenarios!$D$5","v":false},{"$f":"RI25<=Scenarios!$D$5","v":false},{"$f":"RJ25<=Scenarios!$D$5","v":false},{"$f":"RK25<=Scenarios!$D$5","v":false},{"$f":"RL25<=Scenarios!$D$5","v":false},{"$f":"RM25<=Scenarios!$D$5","v":false},{"$f":"RN25<=Scenarios!$D$5","v":false},{"$f":"RO25<=Scenarios!$D$5","v":false},{"$f":"RP25<=Scenarios!$D$5","v":false},{"$f":"RQ25<=Scenarios!$D$5","v":false},{"$f":"RR25<=Scenarios!$D$5","v":false},{"$f":"RS25<=Scenarios!$D$5","v":false},{"$f":"RT25<=Scenarios!$D$5","v":false},{"$f":"RU25<=Scenarios!$D$5","v":false},{"$f":"RV25<=Scenarios!$D$5","v":false},{"$f":"RW25<=Scenarios!$D$5","v":false},{"$f":"RX25<=Scenarios!$D$5","v":false},{"$f":"RY25<=Scenarios!$D$5","v":false},{"$f":"RZ25<=Scenarios!$D$5","v":false},{"$f":"SA25<=Scenarios!$D$5","v":false},{"$f":"SB25<=Scenarios!$D$5","v":false},{"$f":"SC25<=Scenarios!$D$5","v":false},{"$f":"SD25<=Scenarios!$D$5","v":false},{"$f":"SE25<=Scenarios!$D$5","v":false},{"$f":"SF25<=Scenarios!$D$5","v":false},{"$f":"SG25<=Scenarios!$D$5","v":false},{"$f":"SH25<=Scenarios!$D$5","v":false},{"$f":"SI25<=Scenarios!$D$5","v":false},{"$f":"SJ25<=Scenarios!$D$5","v":false},{"$f":"SK25<=Scenarios!$D$5","v":false},{"$f":"SL25<=Scenarios!$D$5","v":false},{"$f":"SM25<=Scenarios!$D$5","v":false},{"$f":"SN25<=Scenarios!$D$5","v":false},{"$f":"SO25<=Scenarios!$D$5","v":false},{"$f":"SP25<=Scenarios!$D$5","v":false},{"$f":"SQ25<=Scenarios!$D$5","v":false},{"$f":"SR25<=Scenarios!$D$5","v":false},{"$f":"SS25<=Scenarios!$D$5","v":false},{"$f":"ST25<=Scenarios!$D$5","v":false},{"$f":"SU25<=Scenarios!$D$5","v":false},{"$f":"SV25<=Scenarios!$D$5","v":false},{"$f":"SW25<=Scenarios!$D$5","v":false},{"$f":"SX25<=Scenarios!$D$5","v":false},{"$f":"SY25<=Scenarios!$D$5","v":false},{"$f":"SZ25<=Scenarios!$D$5","v":false},{"$f":"TA25<=Scenarios!$D$5","v":false},{"$f":"TB25<=Scenarios!$D$5","v":false},{"$f":"TC25<=Scenarios!$D$5","v":false}]
[null,null,"Exit Period",null,null,{"$f":"Scenarios!D5","v":15},null,null,null,{"$f":"J25=Scenarios!$D$5","v":false},{"$f":"K25=Scenarios!$D$5","v":false},{"$f":"L25=Scenarios!$D$5","v":false},{"$f":"M25=Scenarios!$D$5","v":false},{"$f":"N25=Scenarios!$D$5","v":false},{"$f":"O25=Scenarios!$D$5","v":false},{"$f":"P25=Scenarios!$D$5","v":false},{"$f":"Q25=Scenarios!$D$5","v":false},{"$f":"R25=Scenarios!$D$5","v":false},{"$f":"S25=Scenarios!$D$5","v":false},{"$f":"T25=Scenarios!$D$5","v":false},{"$f":"U25=Scenarios!$D$5","v":false},{"$f":"V25=Scenarios!$D$5","v":false},{"$f":"W25=Scenarios!$D$5","v":false},{"$f":"X25=Scenarios!$D$5","v":false},{"$f":"Y25=Scenarios!$D$5","v":true},{"$f":"Z25=Scenarios!$D$5","v":false},{"$f":"AA25=Scenarios!$D$5","v":false},{"$f":"AB25=Scenarios!$D$5","v":false},{"$f":"AC25=Scenarios!$D$5","v":false},{"$f":"AD25=Scenarios!$D$5","v":false},{"$f":"AE25=Scenarios!$D$5","v":false},{"$f":"AF25=Scenarios!$D$5","v":false},{"$f":"AG25=Scenarios!$D$5","v":false},{"$f":"AH25=Scenarios!$D$5","v":false},{"$f":"AI25=Scenarios!$D$5","v":false},{"$f":"AJ25=Scenarios!$D$5","v":false},{"$f":"AK25=Scenarios!$D$5","v":false},{"$f":"AL25=Scenarios!$D$5","v":false},{"$f":"AM25=Scenarios!$D$5","v":false},{"$f":"AN25=Scenarios!$D$5","v":false},{"$f":"AO25=Scenarios!$D$5","v":false},{"$f":"AP25=Scenarios!$D$5","v":false},{"$f":"AQ25=Scenarios!$D$5","v":false},{"$f":"AR25=Scenarios!$D$5","v":false},{"$f":"AS25=Scenarios!$D$5","v":false},{"$f":"AT25=Scenarios!$D$5","v":false},{"$f":"AU25=Scenarios!$D$5","v":false},{"$f":"AV25=Scenarios!$D$5","v":false},{"$f":"AW25=Scenarios!$D$5","v":false},{"$f":"AX25=Scenarios!$D$5","v":false},{"$f":"AY25=Scenarios!$D$5","v":false},{"$f":"AZ25=Scenarios!$D$5","v":false},{"$f":"BA25=Scenarios!$D$5","v":false},{"$f":"BB25=Scenarios!$D$5","v":false},{"$f":"BC25=Scenarios!$D$5","v":false},{"$f":"BD25=Scenarios!$D$5","v":false},{"$f":"BE25=Scenarios!$D$5","v":false},{"$f":"BF25=Scenarios!$D$5","v":false},{"$f":"BG25=Scenarios!$D$5","v":false},{"$f":"BH25=Scenarios!$D$5","v":false},{"$f":"BI25=Scenarios!$D$5","v":false},{"$f":"BJ25=Scenarios!$D$5","v":false},{"$f":"BK25=Scenarios!$D$5","v":false},{"$f":"BL25=Scenarios!$D$5","v":false},{"$f":"BM25=Scenarios!$D$5","v":false},{"$f":"BN25=Scenarios!$D$5","v":false},{"$f":"BO25=Scenarios!$D$5","v":false},{"$f":"BP25=Scenarios!$D$5","v":false},{"$f":"BQ25=Scenarios!$D$5","v":false},{"$f":"BR25=Scenarios!$D$5","v":false},{"$f":"BS25=Scenarios!$D$5","v":false},{"$f":"BT25=Scenarios!$D$5","v":false},{"$f":"BU25=Scenarios!$D$5","v":false},{"$f":"BV25=Scenarios!$D$5","v":false},{"$f":"BW25=Scenarios!$D$5","v":false},{"$f":"BX25=Scenarios!$D$5","v":false},{"$f":"BY25=Scenarios!$D$5","v":false},{"$f":"BZ25=Scenarios!$D$5","v":false},{"$f":"CA25=Scenarios!$D$5","v":false},{"$f":"CB25=Scenarios!$D$5","v":false},{"$f":"CC25=Scenarios!$D$5","v":false},{"$f":"CD25=Scenarios!$D$5","v":false},{"$f":"CE25=Scenarios!$D$5","v":false},{"$f":"CF25=Scenarios!$D$5","v":false},{"$f":"CG25=Scenarios!$D$5","v":false},{"$f":"CH25=Scenarios!$D$5","v":false},{"$f":"CI25=Scenarios!$D$5","v":false},{"$f":"CJ25=Scenarios!$D$5","v":false},{"$f":"CK25=Scenarios!$D$5","v":false},{"$f":"CL25=Scenarios!$D$5","v":false},{"$f":"CM25=Scenarios!$D$5","v":false},{"$f":"CN25=Scenarios!$D$5","v":false},{"$f":"CO25=Scenarios!$D$5","v":false},{"$f":"CP25=Scenarios!$D$5","v":false},{"$f":"CQ25=Scenarios!$D$5","v":false},{"$f":"CR25=Scenarios!$D$5","v":false},{"$f":"CS25=Scenarios!$D$5","v":false},{"$f":"CT25=Scenarios!$D$5","v":false},{"$f":"CU25=Scenarios!$D$5","v":false},{"$f":"CV25=Scenarios!$D$5","v":false},{"$f":"CW25=Scenarios!$D$5","v":false},{"$f":"CX25=Scenarios!$D$5","v":false},{"$f":"CY25=Scenarios!$D$5","v":false},{"$f":"CZ25=Scenarios!$D$5","v":false},{"$f":"DA25=Scenarios!$D$5","v":false},{"$f":"DB25=Scenarios!$D$5","v":false},{"$f":"DC25=Scenarios!$D$5","v":false},{"$f":"DD25=Scenarios!$D$5","v":false},{"$f":"DE25=Scenarios!$D$5","v":false},{"$f":"DF25=Scenarios!$D$5","v":false},{"$f":"DG25=Scenarios!$D$5","v":false},{"$f":"DH25=Scenarios!$D$5","v":false},{"$f":"DI25=Scenarios!$D$5","v":false},{"$f":"DJ25=Scenarios!$D$5","v":false},{"$f":"DK25=Scenarios!$D$5","v":false},{"$f":"DL25=Scenarios!$D$5","v":false},{"$f":"DM25=Scenarios!$D$5","v":false},{"$f":"DN25=Scenarios!$D$5","v":false},{"$f":"DO25=Scenarios!$D$5","v":false},{"$f":"DP25=Scenarios!$D$5","v":false},{"$f":"DQ25=Scenarios!$D$5","v":false},{"$f":"DR25=Scenarios!$D$5","v":false},{"$f":"DS25=Scenarios!$D$5","v":false},{"$f":"DT25=Scenarios!$D$5","v":false},{"$f":"DU25=Scenarios!$D$5","v":false},{"$f":"DV25=Scenarios!$D$5","v":false},{"$f":"DW25=Scenarios!$D$5","v":false},{"$f":"DX25=Scenarios!$D$5","v":false},{"$f":"DY25=Scenarios!$D$5","v":false},{"$f":"DZ25=Scenarios!$D$5","v":false},{"$f":"EA25=Scenarios!$D$5","v":false},{"$f":"EB25=Scenarios!$D$5","v":false},{"$f":"EC25=Scenarios!$D$5","v":false},{"$f":"ED25=Scenarios!$D$5","v":false},{"$f":"EE25=Scenarios!$D$5","v":false},{"$f":"EF25=Scenarios!$D$5","v":false},{"$f":"EG25=Scenarios!$D$5","v":false},{"$f":"EH25=Scenarios!$D$5","v":false},{"$f":"EI25=Scenarios!$D$5","v":false},{"$f":"EJ25=Scenarios!$D$5","v":false},{"$f":"EK25=Scenarios!$D$5","v":false},{"$f":"EL25=Scenarios!$D$5","v":false},{"$f":"EM25=Scenarios!$D$5","v":false},{"$f":"EN25=Scenarios!$D$5","v":false},{"$f":"EO25=Scenarios!$D$5","v":false},{"$f":"EP25=Scenarios!$D$5","v":false},{"$f":"EQ25=Scenarios!$D$5","v":false},{"$f":"ER25=Scenarios!$D$5","v":false},{"$f":"ES25=Scenarios!$D$5","v":false},{"$f":"ET25=Scenarios!$D$5","v":false},{"$f":"EU25=Scenarios!$D$5","v":false},{"$f":"EV25=Scenarios!$D$5","v":false},{"$f":"EW25=Scenarios!$D$5","v":false},{"$f":"EX25=Scenarios!$D$5","v":false},{"$f":"EY25=Scenarios!$D$5","v":false},{"$f":"EZ25=Scenarios!$D$5","v":false},{"$f":"FA25=Scenarios!$D$5","v":false},{"$f":"FB25=Scenarios!$D$5","v":false},{"$f":"FC25=Scenarios!$D$5","v":false},{"$f":"FD25=Scenarios!$D$5","v":false},{"$f":"FE25=Scenarios!$D$5","v":false},{"$f":"FF25=Scenarios!$D$5","v":false},{"$f":"FG25=Scenarios!$D$5","v":false},{"$f":"FH25=Scenarios!$D$5","v":false},{"$f":"FI25=Scenarios!$D$5","v":false},{"$f":"FJ25=Scenarios!$D$5","v":false},{"$f":"FK25=Scenarios!$D$5","v":false},{"$f":"FL25=Scenarios!$D$5","v":false},{"$f":"FM25=Scenarios!$D$5","v":false},{"$f":"FN25=Scenarios!$D$5","v":false},{"$f":"FO25=Scenarios!$D$5","v":false},{"$f":"FP25=Scenarios!$D$5","v":false},{"$f":"FQ25=Scenarios!$D$5","v":false},{"$f":"FR25=Scenarios!$D$5","v":false},{"$f":"FS25=Scenarios!$D$5","v":false},{"$f":"FT25=Scenarios!$D$5","v":false},{"$f":"FU25=Scenarios!$D$5","v":false},{"$f":"FV25=Scenarios!$D$5","v":false},{"$f":"FW25=Scenarios!$D$5","v":false},{"$f":"FX25=Scenarios!$D$5","v":false},{"$f":"FY25=Scenarios!$D$5","v":false},{"$f":"FZ25=Scenarios!$D$5","v":false},{"$f":"GA25=Scenarios!$D$5","v":false},{"$f":"GB25=Scenarios!$D$5","v":false},{"$f":"GC25=Scenarios!$D$5","v":false},{"$f":"GD25=Scenarios!$D$5","v":false},{"$f":"GE25=Scenarios!$D$5","v":false},{"$f":"GF25=Scenarios!$D$5","v":false},{"$f":"GG25=Scenarios!$D$5","v":false},{"$f":"GH25=Scenarios!$D$5","v":false},{"$f":"GI25=Scenarios!$D$5","v":false},{"$f":"GJ25=Scenarios!$D$5","v":false},{"$f":"GK25=Scenarios!$D$5","v":false},{"$f":"GL25=Scenarios!$D$5","v":false},{"$f":"GM25=Scenarios!$D$5","v":false},{"$f":"GN25=Scenarios!$D$5","v":false},{"$f":"GO25=Scenarios!$D$5","v":false},{"$f":"GP25=Scenarios!$D$5","v":false},{"$f":"GQ25=Scenarios!$D$5","v":false},{"$f":"GR25=Scenarios!$D$5","v":false},{"$f":"GS25=Scenarios!$D$5","v":false},{"$f":"GT25=Scenarios!$D$5","v":false},{"$f":"GU25=Scenarios!$D$5","v":false},{"$f":"GV25=Scenarios!$D$5","v":false},{"$f":"GW25=Scenarios!$D$5","v":false},{"$f":"GX25=Scenarios!$D$5","v":false},{"$f":"GY25=Scenarios!$D$5","v":false},{"$f":"GZ25=Scenarios!$D$5","v":false},{"$f":"HA25=Scenarios!$D$5","v":false},{"$f":"HB25=Scenarios!$D$5","v":false},{"$f":"HC25=Scenarios!$D$5","v":false},{"$f":"HD25=Scenarios!$D$5","v":false},{"$f":"HE25=Scenarios!$D$5","v":false},{"$f":"HF25=Scenarios!$D$5","v":false},{"$f":"HG25=Scenarios!$D$5","v":false},{"$f":"HH25=Scenarios!$D$5","v":false},{"$f":"HI25=Scenarios!$D$5","v":false},{"$f":"HJ25=Scenarios!$D$5","v":false},{"$f":"HK25=Scenarios!$D$5","v":false},{"$f":"HL25=Scenarios!$D$5","v":false},{"$f":"HM25=Scenarios!$D$5","v":false},{"$f":"HN25=Scenarios!$D$5","v":false},{"$f":"HO25=Scenarios!$D$5","v":false},{"$f":"HP25=Scenarios!$D$5","v":false},{"$f":"HQ25=Scenarios!$D$5","v":false},{"$f":"HR25=Scenarios!$D$5","v":false},{"$f":"HS25=Scenarios!$D$5","v":false},{"$f":"HT25=Scenarios!$D$5","v":false},{"$f":"HU25=Scenarios!$D$5","v":false},{"$f":"HV25=Scenarios!$D$5","v":false},{"$f":"HW25=Scenarios!$D$5","v":false},{"$f":"HX25=Scenarios!$D$5","v":false},{"$f":"HY25=Scenarios!$D$5","v":false},{"$f":"HZ25=Scenarios!$D$5","v":false},{"$f":"IA25=Scenarios!$D$5","v":false},{"$f":"IB25=Scenarios!$D$5","v":false},{"$f":"IC25=Scenarios!$D$5","v":false},{"$f":"ID25=Scenarios!$D$5","v":false},{"$f":"IE25=Scenarios!$D$5","v":false},{"$f":"IF25=Scenarios!$D$5","v":false},{"$f":"IG25=Scenarios!$D$5","v":false},{"$f":"IH25=Scenarios!$D$5","v":false},{"$f":"II25=Scenarios!$D$5","v":false},{"$f":"IJ25=Scenarios!$D$5","v":false},{"$f":"IK25=Scenarios!$D$5","v":false},{"$f":"IL25=Scenarios!$D$5","v":false},{"$f":"IM25=Scenarios!$D$5","v":false},{"$f":"IN25=Scenarios!$D$5","v":false},{"$f":"IO25=Scenarios!$D$5","v":false},{"$f":"IP25=Scenarios!$D$5","v":false},{"$f":"IQ25=Scenarios!$D$5","v":false},{"$f":"IR25=Scenarios!$D$5","v":false},{"$f":"IS25=Scenarios!$D$5","v":false},{"$f":"IT25=Scenarios!$D$5","v":false},{"$f":"IU25=Scenarios!$D$5","v":false},{"$f":"IV25=Scenarios!$D$5","v":false},{"$f":"IW25=Scenarios!$D$5","v":false},{"$f":"IX25=Scenarios!$D$5","v":false},{"$f":"IY25=Scenarios!$D$5","v":false},{"$f":"IZ25=Scenarios!$D$5","v":false},{"$f":"JA25=Scenarios!$D$5","v":false},{"$f":"JB25=Scenarios!$D$5","v":false},{"$f":"JC25=Scenarios!$D$5","v":false},{"$f":"JD25=Scenarios!$D$5","v":false},{"$f":"JE25=Scenarios!$D$5","v":false},{"$f":"JF25=Scenarios!$D$5","v":false},{"$f":"JG25=Scenarios!$D$5","v":false},{"$f":"JH25=Scenarios!$D$5","v":false},{"$f":"JI25=Scenarios!$D$5","v":false},{"$f":"JJ25=Scenarios!$D$5","v":false},{"$f":"JK25=Scenarios!$D$5","v":false},{"$f":"JL25=Scenarios!$D$5","v":false},{"$f":"JM25=Scenarios!$D$5","v":false},{"$f":"JN25=Scenarios!$D$5","v":false},{"$f":"JO25=Scenarios!$D$5","v":false},{"$f":"JP25=Scenarios!$D$5","v":false},{"$f":"JQ25=Scenarios!$D$5","v":false},{"$f":"JR25=Scenarios!$D$5","v":false},{"$f":"JS25=Scenarios!$D$5","v":false},{"$f":"JT25=Scenarios!$D$5","v":false},{"$f":"JU25=Scenarios!$D$5","v":false},{"$f":"JV25=Scenarios!$D$5","v":false},{"$f":"JW25=Scenarios!$D$5","v":false},{"$f":"JX25=Scenarios!$D$5","v":false},{"$f":"JY25=Scenarios!$D$5","v":false},{"$f":"JZ25=Scenarios!$D$5","v":false},{"$f":"KA25=Scenarios!$D$5","v":false},{"$f":"KB25=Scenarios!$D$5","v":false},{"$f":"KC25=Scenarios!$D$5","v":false},{"$f":"KD25=Scenarios!$D$5","v":false},{"$f":"KE25=Scenarios!$D$5","v":false},{"$f":"KF25=Scenarios!$D$5","v":false},{"$f":"KG25=Scenarios!$D$5","v":false},{"$f":"KH25=Scenarios!$D$5","v":false},{"$f":"KI25=Scenarios!$D$5","v":false},{"$f":"KJ25=Scenarios!$D$5","v":false},{"$f":"KK25=Scenarios!$D$5","v":false},{"$f":"KL25=Scenarios!$D$5","v":false},{"$f":"KM25=Scenarios!$D$5","v":false},{"$f":"KN25=Scenarios!$D$5","v":false},{"$f":"KO25=Scenarios!$D$5","v":false},{"$f":"KP25=Scenarios!$D$5","v":false},{"$f":"KQ25=Scenarios!$D$5","v":false},{"$f":"KR25=Scenarios!$D$5","v":false},{"$f":"KS25=Scenarios!$D$5","v":false},{"$f":"KT25=Scenarios!$D$5","v":false},{"$f":"KU25=Scenarios!$D$5","v":false},{"$f":"KV25=Scenarios!$D$5","v":false},{"$f":"KW25=Scenarios!$D$5","v":false},{"$f":"KX25=Scenarios!$D$5","v":false},{"$f":"KY25=Scenarios!$D$5","v":false},{"$f":"KZ25=Scenarios!$D$5","v":false},{"$f":"LA25=Scenarios!$D$5","v":false},{"$f":"LB25=Scenarios!$D$5","v":false},{"$f":"LC25=Scenarios!$D$5","v":false},{"$f":"LD25=Scenarios!$D$5","v":false},{"$f":"LE25=Scenarios!$D$5","v":false},{"$f":"LF25=Scenarios!$D$5","v":false},{"$f":"LG25=Scenarios!$D$5","v":false},{"$f":"LH25=Scenarios!$D$5","v":false},{"$f":"LI25=Scenarios!$D$5","v":false},{"$f":"LJ25=Scenarios!$D$5","v":false},{"$f":"LK25=Scenarios!$D$5","v":false},{"$f":"LL25=Scenarios!$D$5","v":false},{"$f":"LM25=Scenarios!$D$5","v":false},{"$f":"LN25=Scenarios!$D$5","v":false},{"$f":"LO25=Scenarios!$D$5","v":false},{"$f":"LP25=Scenarios!$D$5","v":false},{"$f":"LQ25=Scenarios!$D$5","v":false},{"$f":"LR25=Scenarios!$D$5","v":false},{"$f":"LS25=Scenarios!$D$5","v":false},{"$f":"LT25=Scenarios!$D$5","v":false},{"$f":"LU25=Scenarios!$D$5","v":false},{"$f":"LV25=Scenarios!$D$5","v":false},{"$f":"LW25=Scenarios!$D$5","v":false},{"$f":"LX25=Scenarios!$D$5","v":false},{"$f":"LY25=Scenarios!$D$5","v":false},{"$f":"LZ25=Scenarios!$D$5","v":false},{"$f":"MA25=Scenarios!$D$5","v":false},{"$f":"MB25=Scenarios!$D$5","v":false},{"$f":"MC25=Scenarios!$D$5","v":false},{"$f":"MD25=Scenarios!$D$5","v":false},{"$f":"ME25=Scenarios!$D$5","v":false},{"$f":"MF25=Scenarios!$D$5","v":false},{"$f":"MG25=Scenarios!$D$5","v":false},{"$f":"MH25=Scenarios!$D$5","v":false},{"$f":"MI25=Scenarios!$D$5","v":false},{"$f":"MJ25=Scenarios!$D$5","v":false},{"$f":"MK25=Scenarios!$D$5","v":false},{"$f":"ML25=Scenarios!$D$5","v":false},{"$f":"MM25=Scenarios!$D$5","v":false},{"$f":"MN25=Scenarios!$D$5","v":false},{"$f":"MO25=Scenarios!$D$5","v":false},{"$f":"MP25=Scenarios!$D$5","v":false},{"$f":"MQ25=Scenarios!$D$5","v":false},{"$f":"MR25=Scenarios!$D$5","v":false},{"$f":"MS25=Scenarios!$D$5","v":false},{"$f":"MT25=Scenarios!$D$5","v":false},{"$f":"MU25=Scenarios!$D$5","v":false},{"$f":"MV25=Scenarios!$D$5","v":false},{"$f":"MW25=Scenarios!$D$5","v":false},{"$f":"MX25=Scenarios!$D$5","v":false},{"$f":"MY25=Scenarios!$D$5","v":false},{"$f":"MZ25=Scenarios!$D$5","v":false},{"$f":"NA25=Scenarios!$D$5","v":false},{"$f":"NB25=Scenarios!$D$5","v":false},{"$f":"NC25=Scenarios!$D$5","v":false},{"$f":"ND25=Scenarios!$D$5","v":false},{"$f":"NE25=Scenarios!$D$5","v":false},{"$f":"NF25=Scenarios!$D$5","v":false},{"$f":"NG25=Scenarios!$D$5","v":false},{"$f":"NH25=Scenarios!$D$5","v":false},{"$f":"NI25=Scenarios!$D$5","v":false},{"$f":"NJ25=Scenarios!$D$5","v":false},{"$f":"NK25=Scenarios!$D$5","v":false},{"$f":"NL25=Scenarios!$D$5","v":false},{"$f":"NM25=Scenarios!$D$5","v":false},{"$f":"NN25=Scenarios!$D$5","v":false},{"$f":"NO25=Scenarios!$D$5","v":false},{"$f":"NP25=Scenarios!$D$5","v":false},{"$f":"NQ25=Scenarios!$D$5","v":false},{"$f":"NR25=Scenarios!$D$5","v":false},{"$f":"NS25=Scenarios!$D$5","v":false},{"$f":"NT25=Scenarios!$D$5","v":false},{"$f":"NU25=Scenarios!$D$5","v":false},{"$f":"NV25=Scenarios!$D$5","v":false},{"$f":"NW25=Scenarios!$D$5","v":false},{"$f":"NX25=Scenarios!$D$5","v":false},{"$f":"NY25=Scenarios!$D$5","v":false},{"$f":"NZ25=Scenarios!$D$5","v":false},{"$f":"OA25=Scenarios!$D$5","v":false},{"$f":"OB25=Scenarios!$D$5","v":false},{"$f":"OC25=Scenarios!$D$5","v":false},{"$f":"OD25=Scenarios!$D$5","v":false},{"$f":"OE25=Scenarios!$D$5","v":false},{"$f":"OF25=Scenarios!$D$5","v":false},{"$f":"OG25=Scenarios!$D$5","v":false},{"$f":"OH25=Scenarios!$D$5","v":false},{"$f":"OI25=Scenarios!$D$5","v":false},{"$f":"OJ25=Scenarios!$D$5","v":false},{"$f":"OK25=Scenarios!$D$5","v":false},{"$f":"OL25=Scenarios!$D$5","v":false},{"$f":"OM25=Scenarios!$D$5","v":false},{"$f":"ON25=Scenarios!$D$5","v":false},{"$f":"OO25=Scenarios!$D$5","v":false},{"$f":"OP25=Scenarios!$D$5","v":false},{"$f":"OQ25=Scenarios!$D$5","v":false},{"$f":"OR25=Scenarios!$D$5","v":false},{"$f":"OS25=Scenarios!$D$5","v":false},{"$f":"OT25=Scenarios!$D$5","v":false},{"$f":"OU25=Scenarios!$D$5","v":false},{"$f":"OV25=Scenarios!$D$5","v":false},{"$f":"OW25=Scenarios!$D$5","v":false},{"$f":"OX25=Scenarios!$D$5","v":false},{"$f":"OY25=Scenarios!$D$5","v":false},{"$f":"OZ25=Scenarios!$D$5","v":false},{"$f":"PA25=Scenarios!$D$5","v":false},{"$f":"PB25=Scenarios!$D$5","v":false},{"$f":"PC25=Scenarios!$D$5","v":false},{"$f":"PD25=Scenarios!$D$5","v":false},{"$f":"PE25=Scenarios!$D$5","v":false},{"$f":"PF25=Scenarios!$D$5","v":false},{"$f":"PG25=Scenarios!$D$5","v":false},{"$f":"PH25=Scenarios!$D$5","v":false},{"$f":"PI25=Scenarios!$D$5","v":false},{"$f":"PJ25=Scenarios!$D$5","v":false},{"$f":"PK25=Scenarios!$D$5","v":false},{"$f":"PL25=Scenarios!$D$5","v":false},{"$f":"PM25=Scenarios!$D$5","v":false},{"$f":"PN25=Scenarios!$D$5","v":false},{"$f":"PO25=Scenarios!$D$5","v":false},{"$f":"PP25=Scenarios!$D$5","v":false},{"$f":"PQ25=Scenarios!$D$5","v":false},{"$f":"PR25=Scenarios!$D$5","v":false},{"$f":"PS25=Scenarios!$D$5","v":false},{"$f":"PT25=Scenarios!$D$5","v":false},{"$f":"PU25=Scenarios!$D$5","v":false},{"$f":"PV25=Scenarios!$D$5","v":false},{"$f":"PW25=Scenarios!$D$5","v":false},{"$f":"PX25=Scenarios!$D$5","v":false},{"$f":"PY25=Scenarios!$D$5","v":false},{"$f":"PZ25=Scenarios!$D$5","v":false},{"$f":"QA25=Scenarios!$D$5","v":false},{"$f":"QB25=Scenarios!$D$5","v":false},{"$f":"QC25=Scenarios!$D$5","v":false},{"$f":"QD25=Scenarios!$D$5","v":false},{"$f":"QE25=Scenarios!$D$5","v":false},{"$f":"QF25=Scenarios!$D$5","v":false},{"$f":"QG25=Scenarios!$D$5","v":false},{"$f":"QH25=Scenarios!$D$5","v":false},{"$f":"QI25=Scenarios!$D$5","v":false},{"$f":"QJ25=Scenarios!$D$5","v":false},{"$f":"QK25=Scenarios!$D$5","v":false},{"$f":"QL25=Scenarios!$D$5","v":false},{"$f":"QM25=Scenarios!$D$5","v":false},{"$f":"QN25=Scenarios!$D$5","v":false},{"$f":"QO25=Scenarios!$D$5","v":false},{"$f":"QP25=Scenarios!$D$5","v":false},{"$f":"QQ25=Scenarios!$D$5","v":false},{"$f":"QR25=Scenarios!$D$5","v":false},{"$f":"QS25=Scenarios!$D$5","v":false},{"$f":"QT25=Scenarios!$D$5","v":false},{"$f":"QU25=Scenarios!$D$5","v":false},{"$f":"QV25=Scenarios!$D$5","v":false},{"$f":"QW25=Scenarios!$D$5","v":false},{"$f":"QX25=Scenarios!$D$5","v":false},{"$f":"QY25=Scenarios!$D$5","v":false},{"$f":"QZ25=Scenarios!$D$5","v":false},{"$f":"RA25=Scenarios!$D$5","v":false},{"$f":"RB25=Scenarios!$D$5","v":false},{"$f":"RC25=Scenarios!$D$5","v":false},{"$f":"RD25=Scenarios!$D$5","v":false},{"$f":"RE25=Scenarios!$D$5","v":false},{"$f":"RF25=Scenarios!$D$5","v":false},{"$f":"RG25=Scenarios!$D$5","v":false},{"$f":"RH25=Scenarios!$D$5","v":false},{"$f":"RI25=Scenarios!$D$5","v":false},{"$f":"RJ25=Scenarios!$D$5","v":false},{"$f":"RK25=Scenarios!$D$5","v":false},{"$f":"RL25=Scenarios!$D$5","v":false},{"$f":"RM25=Scenarios!$D$5","v":false},{"$f":"RN25=Scenarios!$D$5","v":false},{"$f":"RO25=Scenarios!$D$5","v":false},{"$f":"RP25=Scenarios!$D$5","v":false},{"$f":"RQ25=Scenarios!$D$5","v":false},{"$f":"RR25=Scenarios!$D$5","v":false},{"$f":"RS25=Scenarios!$D$5","v":false},{"$f":"RT25=Scenarios!$D$5","v":false},{"$f":"RU25=Scenarios!$D$5","v":false},{"$f":"RV25=Scenarios!$D$5","v":false},{"$f":"RW25=Scenarios!$D$5","v":false},{"$f":"RX25=Scenarios!$D$5","v":false},{"$f":"RY25=Scenarios!$D$5","v":false},{"$f":"RZ25=Scenarios!$D$5","v":false},{"$f":"SA25=Scenarios!$D$5","v":false},{"$f":"SB25=Scenarios!$D$5","v":false},{"$f":"SC25=Scenarios!$D$5","v":false},{"$f":"SD25=Scenarios!$D$5","v":false},{"$f":"SE25=Scenarios!$D$5","v":false},{"$f":"SF25=Scenarios!$D$5","v":false},{"$f":"SG25=Scenarios!$D$5","v":false},{"$f":"SH25=Scenarios!$D$5","v":false},{"$f":"SI25=Scenarios!$D$5","v":false},{"$f":"SJ25=Scenarios!$D$5","v":false},{"$f":"SK25=Scenarios!$D$5","v":false},{"$f":"SL25=Scenarios!$D$5","v":false},{"$f":"SM25=Scenarios!$D$5","v":false},{"$f":"SN25=Scenarios!$D$5","v":false},{"$f":"SO25=Scenarios!$D$5","v":false},{"$f":"SP25=Scenarios!$D$5","v":false},{"$f":"SQ25=Scenarios!$D$5","v":false},{"$f":"SR25=Scenarios!$D$5","v":false},{"$f":"SS25=Scenarios!$D$5","v":false},{"$f":"ST25=Scenarios!$D$5","v":false},{"$f":"SU25=Scenarios!$D$5","v":false},{"$f":"SV25=Scenarios!$D$5","v":false},{"$f":"SW25=Scenarios!$D$5","v":false},{"$f":"SX25=Scenarios!$D$5","v":false},{"$f":"SY25=Scenarios!$D$5","v":false},{"$f":"SZ25=Scenarios!$D$5","v":false},{"$f":"TA25=Scenarios!$D$5","v":false},{"$f":"TB25=Scenarios!$D$5","v":false},{"$f":"TC25=Scenarios!$D$5","v":false}]
[null,null,null,"Rate of Return Earned on Capital (Equity or Total)",null,null,null,null,null,null,{"$f":"interpolate_look_up(K3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(L3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(M3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(N3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(O3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(P3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(Q3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(R3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(S3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(T3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(U3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(V3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(W3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(X3,Scenarios!45:45,Scenarios!47:47)","v":0.12},{"$f":"interpolate_look_up(Y3,Scenarios!45:45,Scenarios!47:47)","v":0.11},{"$f":"interpolate_look_up(Z3,Scenarios!45:45,Scenarios!47:47)","v":0.10049252443928346},{"$f":"interpolate_look_up(AA3,Scenarios!45:45,Scenarios!47:47)","v":9.1806795165272556E-2},{"$f":"interpolate_look_up(AB3,Scenarios!45:45,Scenarios!47:47)","v":8.3871787334894934E-2},{"$f":"interpolate_look_up(AC3,Scenarios!45:45,Scenarios!47:47)","v":7.6622614895621027E-2},{"$f":"interpolate_look_up(AD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ED3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ER3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ES3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ET3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ID3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(II3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ME3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ML3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ND3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ON3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RT3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SD3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SE3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SF3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SG3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SH3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SI3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SJ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SK3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SL3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SM3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SN3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SO3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SP3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SQ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SR3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SS3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ST3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SU3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SV3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SW3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SX3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SY3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SZ3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(TA3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(TB3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(TC3,Scenarios!45:45,Scenarios!47:47)","v":7.0000000000000007E-2}]
[null,null,null,"Growth Rate",null,null,null,null,null,null,{"$f":"interpolate_look_up(K3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(L3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(M3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(N3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(O3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(P3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(Q3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(R3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(S3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(T3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(U3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(V3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(W3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(X3,Scenarios!45:45,Scenarios!48:48)","v":0.04},{"$f":"interpolate_look_up(Y3,Scenarios!45:45,Scenarios!48:48)","v":2.5000000000000001E-2},{"$f":"interpolate_look_up(Z3,Scenarios!45:45,Scenarios!48:48)","v":2.081383018504683E-2},{"$f":"interpolate_look_up(AA3,Scenarios!45:45,Scenarios!48:48)","v":1.7328621078878659E-2},{"$f":"interpolate_look_up(AB3,Scenarios!45:45,Scenarios!48:48)","v":1.4426999059072135E-2},{"$f":"interpolate_look_up(AC3,Scenarios!45:45,Scenarios!48:48)","v":1.2011244339814313E-2},{"$f":"interpolate_look_up(AD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(AZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(BZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(CZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(DZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(ED3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(ER3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(ES3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(ET3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(EZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(FZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(GZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(HZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(ID3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(II3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(IZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(JZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(KZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(LZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(ME3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(ML3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(MZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(ND3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(NZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(ON3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(OZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(PZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(QZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RT3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(RZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SC3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SD3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SE3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SF3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SG3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SH3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SI3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SJ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SK3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SL3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SM3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SN3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SO3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SP3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SQ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SR3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SS3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(ST3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SU3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SV3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SW3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SX3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SY3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(SZ3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(TA3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(TB3,Scenarios!45:45,Scenarios!48:48)","v":0.01},{"$f":"interpolate_look_up(TC3,Scenarios!45:45,Scenarios!48:48)","v":0.01}]
[null,null,null,"Dividend Payout (Money Extracted)",null,null,null,null,null,null,{"$f":"1-K7/K6","v":0.66666666666666663},{"$f":"1-L7/L6","v":0.66666666666666663},0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.66666666666666663,0.77272727272727271,0.79288180587380575,0.81124903611237809,0.82798746136807588,0.84324152397857211,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,{"$f":"1-BX7/BX6","v":0.85714285714285721},0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,{"$f":"1-EJ7/EJ6","v":0.85714285714285721},0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,{"$f":"1-GV7/GV6","v":0.85714285714285721},0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,{"$f":"1-JH7/JH6","v":0.85714285714285721},0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,{"$f":"1-KX7/KX6","v":0.85714285714285721},{"$f":"1-KY7/KY6","v":0.85714285714285721},{"$f":"1-KZ7/KZ6","v":0.85714285714285721},{"$f":"1-LA7/LA6","v":0.85714285714285721},{"$f":"1-LB7/LB6","v":0.85714285714285721},{"$f":"1-LC7/LC6","v":0.85714285714285721},{"$f":"1-LD7/LD6","v":0.85714285714285721},{"$f":"1-LE7/LE6","v":0.85714285714285721},{"$f":"1-LF7/LF6","v":0.85714285714285721},{"$f":"1-LG7/LG6","v":0.85714285714285721},{"$f":"1-LH7/LH6","v":0.85714285714285721},{"$f":"1-LI7/LI6","v":0.85714285714285721},{"$f":"1-LJ7/LJ6","v":0.85714285714285721},{"$f":"1-LK7/LK6","v":0.85714285714285721},{"$f":"1-LL7/LL6","v":0.85714285714285721},{"$f":"1-LM7/LM6","v":0.85714285714285721},{"$f":"1-LN7/LN6","v":0.85714285714285721},{"$f":"1-LO7/LO6","v":0.85714285714285721},{"$f":"1-LP7/LP6","v":0.85714285714285721},{"$f":"1-LQ7/LQ6","v":0.85714285714285721},{"$f":"1-LR7/LR6","v":0.85714285714285721},{"$f":"1-LS7/LS6","v":0.85714285714285721},{"$f":"1-LT7/LT6","v":0.85714285714285721},{"$f":"1-LU7/LU6","v":0.85714285714285721},{"$f":"1-LV7/LV6","v":0.85714285714285721},{"$f":"1-LW7/LW6","v":0.85714285714285721},{"$f":"1-LX7/LX6","v":0.85714285714285721},{"$f":"1-LY7/LY6","v":0.85714285714285721},{"$f":"1-LZ7/LZ6","v":0.85714285714285721},{"$f":"1-MA7/MA6","v":0.85714285714285721},{"$f":"1-MB7/MB6","v":0.85714285714285721},{"$f":"1-MC7/MC6","v":0.85714285714285721},{"$f":"1-MD7/MD6","v":0.85714285714285721},{"$f":"1-ME7/ME6","v":0.85714285714285721},{"$f":"1-MF7/MF6","v":0.85714285714285721},{"$f":"1-MG7/MG6","v":0.85714285714285721},{"$f":"1-MH7/MH6","v":0.85714285714285721},{"$f":"1-MI7/MI6","v":0.85714285714285721},{"$f":"1-MJ7/MJ6","v":0.85714285714285721},{"$f":"1-MK7/MK6","v":0.85714285714285721},{"$f":"1-ML7/ML6","v":0.85714285714285721},{"$f":"1-MM7/MM6","v":0.85714285714285721},{"$f":"1-MN7/MN6","v":0.85714285714285721},{"$f":"1-MO7/MO6","v":0.85714285714285721},{"$f":"1-MP7/MP6","v":0.85714285714285721},{"$f":"1-MQ7/MQ6","v":0.85714285714285721},{"$f":"1-MR7/MR6","v":0.85714285714285721},{"$f":"1-MS7/MS6","v":0.85714285714285721},{"$f":"1-MT7/MT6","v":0.85714285714285721},{"$f":"1-MU7/MU6","v":0.85714285714285721},{"$f":"1-MV7/MV6","v":0.85714285714285721},{"$f":"1-MW7/MW6","v":0.85714285714285721},{"$f":"1-MX7/MX6","v":0.85714285714285721},{"$f":"1-MY7/MY6","v":0.85714285714285721},{"$f":"1-MZ7/MZ6","v":0.85714285714285721},{"$f":"1-NA7/NA6","v":0.85714285714285721},{"$f":"1-NB7/NB6","v":0.85714285714285721},{"$f":"1-NC7/NC6","v":0.85714285714285721},{"$f":"1-ND7/ND6","v":0.85714285714285721},{"$f":"1-NE7/NE6","v":0.85714285714285721},{"$f":"1-NF7/NF6","v":0.85714285714285721},{"$f":"1-NG7/NG6","v":0.85714285714285721},{"$f":"1-NH7/NH6","v":0.85714285714285721},{"$f":"1-NI7/NI6","v":0.85714285714285721},{"$f":"1-NJ7/NJ6","v":0.85714285714285721},{"$f":"1-NK7/NK6","v":0.85714285714285721},{"$f":"1-NL7/NL6","v":0.85714285714285721},{"$f":"1-NM7/NM6","v":0.85714285714285721},{"$f":"1-NN7/NN6","v":0.85714285714285721},{"$f":"1-NO7/NO6","v":0.85714285714285721},{"$f":"1-NP7/NP6","v":0.85714285714285721},{"$f":"1-NQ7/NQ6","v":0.85714285714285721},{"$f":"1-NR7/NR6","v":0.85714285714285721},{"$f":"1-NS7/NS6","v":0.85714285714285721},{"$f":"1-NT7/NT6","v":0.85714285714285721},{"$f":"1-NU7/NU6","v":0.85714285714285721},{"$f":"1-NV7/NV6","v":0.85714285714285721},{"$f":"1-NW7/NW6","v":0.85714285714285721},{"$f":"1-NX7/NX6","v":0.85714285714285721},{"$f":"1-NY7/NY6","v":0.85714285714285721},{"$f":"1-NZ7/NZ6","v":0.85714285714285721},{"$f":"1-OA7/OA6","v":0.85714285714285721},{"$f":"1-OB7/OB6","v":0.85714285714285721},{"$f":"1-OC7/OC6","v":0.85714285714285721},{"$f":"1-OD7/OD6","v":0.85714285714285721},{"$f":"1-OE7/OE6","v":0.85714285714285721},{"$f":"1-OF7/OF6","v":0.85714285714285721},{"$f":"1-OG7/OG6","v":0.85714285714285721},{"$f":"1-OH7/OH6","v":0.85714285714285721},{"$f":"1-OI7/OI6","v":0.85714285714285721},{"$f":"1-OJ7/OJ6","v":0.85714285714285721},{"$f":"1-OK7/OK6","v":0.85714285714285721},{"$f":"1-OL7/OL6","v":0.85714285714285721},{"$f":"1-OM7/OM6","v":0.85714285714285721},{"$f":"1-ON7/ON6","v":0.85714285714285721},{"$f":"1-OO7/OO6","v":0.85714285714285721},{"$f":"1-OP7/OP6","v":0.85714285714285721},{"$f":"1-OQ7/OQ6","v":0.85714285714285721},{"$f":"1-OR7/OR6","v":0.85714285714285721},{"$f":"1-OS7/OS6","v":0.85714285714285721},{"$f":"1-OT7/OT6","v":0.85714285714285721},{"$f":"1-OU7/OU6","v":0.85714285714285721},{"$f":"1-OV7/OV6","v":0.85714285714285721},{"$f":"1-OW7/OW6","v":0.85714285714285721},{"$f":"1-OX7/OX6","v":0.85714285714285721},{"$f":"1-OY7/OY6","v":0.85714285714285721},{"$f":"1-OZ7/OZ6","v":0.85714285714285721},{"$f":"1-PA7/PA6","v":0.85714285714285721},{"$f":"1-PB7/PB6","v":0.85714285714285721},{"$f":"1-PC7/PC6","v":0.85714285714285721},{"$f":"1-PD7/PD6","v":0.85714285714285721},{"$f":"1-PE7/PE6","v":0.85714285714285721},{"$f":"1-PF7/PF6","v":0.85714285714285721},{"$f":"1-PG7/PG6","v":0.85714285714285721},{"$f":"1-PH7/PH6","v":0.85714285714285721},{"$f":"1-PI7/PI6","v":0.85714285714285721},{"$f":"1-PJ7/PJ6","v":0.85714285714285721},{"$f":"1-PK7/PK6","v":0.85714285714285721},{"$f":"1-PL7/PL6","v":0.85714285714285721},{"$f":"1-PM7/PM6","v":0.85714285714285721},{"$f":"1-PN7/PN6","v":0.85714285714285721},{"$f":"1-PO7/PO6","v":0.85714285714285721},{"$f":"1-PP7/PP6","v":0.85714285714285721},{"$f":"1-PQ7/PQ6","v":0.85714285714285721},{"$f":"1-PR7/PR6","v":0.85714285714285721},{"$f":"1-PS7/PS6","v":0.85714285714285721},{"$f":"1-PT7/PT6","v":0.85714285714285721},{"$f":"1-PU7/PU6","v":0.85714285714285721},{"$f":"1-PV7/PV6","v":0.85714285714285721},{"$f":"1-PW7/PW6","v":0.85714285714285721},{"$f":"1-PX7/PX6","v":0.85714285714285721},{"$f":"1-PY7/PY6","v":0.85714285714285721},{"$f":"1-PZ7/PZ6","v":0.85714285714285721},{"$f":"1-QA7/QA6","v":0.85714285714285721},{"$f":"1-QB7/QB6","v":0.85714285714285721},{"$f":"1-QC7/QC6","v":0.85714285714285721},{"$f":"1-QD7/QD6","v":0.85714285714285721},{"$f":"1-QE7/QE6","v":0.85714285714285721},{"$f":"1-QF7/QF6","v":0.85714285714285721},{"$f":"1-QG7/QG6","v":0.85714285714285721},{"$f":"1-QH7/QH6","v":0.85714285714285721},{"$f":"1-QI7/QI6","v":0.85714285714285721},{"$f":"1-QJ7/QJ6","v":0.85714285714285721},{"$f":"1-QK7/QK6","v":0.85714285714285721},{"$f":"1-QL7/QL6","v":0.85714285714285721},{"$f":"1-QM7/QM6","v":0.85714285714285721},{"$f":"1-QN7/QN6","v":0.85714285714285721},{"$f":"1-QO7/QO6","v":0.85714285714285721},{"$f":"1-QP7/QP6","v":0.85714285714285721},{"$f":"1-QQ7/QQ6","v":0.85714285714285721},{"$f":"1-QR7/QR6","v":0.85714285714285721},{"$f":"1-QS7/QS6","v":0.85714285714285721},{"$f":"1-QT7/QT6","v":0.85714285714285721},{"$f":"1-QU7/QU6","v":0.85714285714285721},{"$f":"1-QV7/QV6","v":0.85714285714285721},{"$f":"1-QW7/QW6","v":0.85714285714285721},{"$f":"1-QX7/QX6","v":0.85714285714285721},{"$f":"1-QY7/QY6","v":0.85714285714285721},{"$f":"1-QZ7/QZ6","v":0.85714285714285721},{"$f":"1-RA7/RA6","v":0.85714285714285721},{"$f":"1-RB7/RB6","v":0.85714285714285721},{"$f":"1-RC7/RC6","v":0.85714285714285721},{"$f":"1-RD7/RD6","v":0.85714285714285721},{"$f":"1-RE7/RE6","v":0.85714285714285721},{"$f":"1-RF7/RF6","v":0.85714285714285721},{"$f":"1-RG7/RG6","v":0.85714285714285721},{"$f":"1-RH7/RH6","v":0.85714285714285721},{"$f":"1-RI7/RI6","v":0.85714285714285721},{"$f":"1-RJ7/RJ6","v":0.85714285714285721},{"$f":"1-RK7/RK6","v":0.85714285714285721},{"$f":"1-RL7/RL6","v":0.85714285714285721},{"$f":"1-RM7/RM6","v":0.85714285714285721},{"$f":"1-RN7/RN6","v":0.85714285714285721},{"$f":"1-RO7/RO6","v":0.85714285714285721},{"$f":"1-RP7/RP6","v":0.85714285714285721},{"$f":"1-RQ7/RQ6","v":0.85714285714285721},{"$f":"1-RR7/RR6","v":0.85714285714285721},{"$f":"1-RS7/RS6","v":0.85714285714285721},{"$f":"1-RT7/RT6","v":0.85714285714285721},{"$f":"1-RU7/RU6","v":0.85714285714285721},{"$f":"1-RV7/RV6","v":0.85714285714285721},{"$f":"1-RW7/RW6","v":0.85714285714285721},{"$f":"1-RX7/RX6","v":0.85714285714285721},{"$f":"1-RY7/RY6","v":0.85714285714285721},{"$f":"1-RZ7/RZ6","v":0.85714285714285721},{"$f":"1-SA7/SA6","v":0.85714285714285721},{"$f":"1-SB7/SB6","v":0.85714285714285721},{"$f":"1-SC7/SC6","v":0.85714285714285721},{"$f":"1-SD7/SD6","v":0.85714285714285721},{"$f":"1-SE7/SE6","v":0.85714285714285721},{"$f":"1-SF7/SF6","v":0.85714285714285721},{"$f":"1-SG7/SG6","v":0.85714285714285721},{"$f":"1-SH7/SH6","v":0.85714285714285721},{"$f":"1-SI7/SI6","v":0.85714285714285721},{"$f":"1-SJ7/SJ6","v":0.85714285714285721},{"$f":"1-SK7/SK6","v":0.85714285714285721},{"$f":"1-SL7/SL6","v":0.85714285714285721},{"$f":"1-SM7/SM6","v":0.85714285714285721},{"$f":"1-SN7/SN6","v":0.85714285714285721},{"$f":"1-SO7/SO6","v":0.85714285714285721},{"$f":"1-SP7/SP6","v":0.85714285714285721},{"$f":"1-SQ7/SQ6","v":0.85714285714285721},{"$f":"1-SR7/SR6","v":0.85714285714285721},{"$f":"1-SS7/SS6","v":0.85714285714285721},{"$f":"1-ST7/ST6","v":0.85714285714285721},{"$f":"1-SU7/SU6","v":0.85714285714285721},{"$f":"1-SV7/SV6","v":0.85714285714285721},{"$f":"1-SW7/SW6","v":0.85714285714285721},{"$f":"1-SX7/SX6","v":0.85714285714285721},{"$f":"1-SY7/SY6","v":0.85714285714285721},{"$f":"1-SZ7/SZ6","v":0.85714285714285721},{"$f":"1-TA7/TA6","v":0.85714285714285721},{"$f":"1-TB7/TB6","v":0.85714285714285721},{"$f":"1-TC7/TC6","v":0.85714285714285721}]
[null,"Theoretical Long-term Model"]
[null,null,null,"Opening Balance",null,null,null,null,null,null,{"$f":"J13","v":100},104,108.16,112.48639999999999,116.98585599999998,121.66529023999998,126.53190184959996,131.59317792358394,136.85690504052729,142.33118124214838,148.0244284918343,153.94540563150767,160.10322185676799,166.50735073103868,173.16764476028024,177.49683587928726,181.19122487966186,184.33101895841943,186.99036239549037,189.23634932741302,191.12871282068716,193.03999994889404,194.97039994838298,196.92010394786681,198.88930498734547,200.87819803721894,202.88698001759113,204.91584981776705,206.96500831594471,209.03465839910416,211.12500498309521,213.23625503292615,215.36861758325543,217.52230375908798,219.69752679667883,221.89450206464562,224.11344708529208,226.35458155614501,228.61812737170644,230.9043086454235,233.21335173187774,235.54548524919653,237.90094010168852,240.27994950270539,242.68274899773243,245.10957648770977,247.56067225258684,250.03627897511274,252.53664176486387,255.06200818251253,257.61262826433767,260.18875454698104,262.79064209245087,265.41854851337536,268.07273399850914,270.75346133849422,273.46099595187917,276.19560591139793,278.9575619705119,281.74713759021705,284.56460896611924,287.4102550557804,290.28435760633818,293.18720118240157,{"$f":"BV13","v":296.11907319422556},299.08026392616785,302.07106656542953,305.09177723108382,308.14269500339464,311.22412195342861,314.33636317296288,317.47972680469246,320.65452407273938,323.86106931346677,327.09968000660143,330.37067680666746,333.67438357473418,337.01112741048155,340.38123868458632,343.78505107143218,347.22290158214645,350.69513059796793,354.2020819039476,357.74410272298707,361.32154375021696,364.93475918771912,368.58410677959631,372.2699478473923,375.99264732586624,379.75257379912489,383.55009953711618,387.38560053248739,391.2594565378123,395.17205110319037,399.12377161422228,403.1150093303645,407.14615942366811,411.21762101790478,415.32979722808381,419.48309520036469,423.67792615236834,427.91470541389208,432.19385246803103,436.51579099271135,440.88094890263847,445.28975839166486,449.7426559755815,454.24008253533731,458.78248336069066,463.37030819429754,468.00401127624048,472.68405138900289,477.4108919028929,482.18500082192185,487.00685083014105,491.87691933844246,496.7956885318269,501.76364541714514,506.78128187131665,511.8490946900298,516.96758563693015,522.13726149329943,527.35863410823242,532.63222044931479,537.95854265380797,543.338128080346,548.77150936114947,554.2592244547609,{"$f":"EH13","v":559.80181669930857},565.39983486630172,571.0538332149647,576.76437154711437,582.53201526258556,588.35733541521142,594.2409087693635,600.1833178570572,606.18515103562777,612.24700254598406,618.36947257144391,624.55316729715832,630.79869897012998,637.10668595983122,643.4777528194295,649.91253034762383,656.41165565110009,662.97577220761104,669.60552992968712,676.30158522898398,683.06460108127374,689.89524709208649,696.7941995630074,703.76214155863738,710.79976297422377,717.90776060396604,725.08683821000568,732.33770659210563,739.66108365802666,747.05769449460684,754.52827143955301,762.07355415394852,769.69428969548801,777.39123259244286,785.16514491836722,793.01679636755091,800.94696433122635,808.95643397453864,817.04599831428402,825.21645829742681,833.46862288040109,841.8033091092052,850.22134220029727,858.7235556223003,867.31079117852323,875.98389909030846,884.74373808121152,893.59117546202367,902.52708721664396,911.55235808881037,920.66788166969843,929.87456048639547,939.17330609125941,948.56503915217195,958.05068954369369,967.63119643913058,977.30750840352187,987.08058348755708,996.95138932243276,1006.9209032156572,1016.9901122478137,1027.1600133702918,1037.4316135039946,1047.8059296390347,{"$f":"GT13","v":1058.2839889354252},1068.8668288247795,1079.5554971130273,1090.3510520841576,1101.2545626049991,1112.2671082310492,1123.3897793133597,1134.6236771064932,1145.9699138775582,1157.4296130163336,1169.0039091464971,1180.6939482379621,1192.5008877203416,1204.425896597545,1216.4701555635206,1228.6348571191559,1240.9212056903475,1253.330417747251,1265.8637219247234,1278.5223591439708,1291.3075827354105,1304.2206585627646,1317.2628651483922,1330.435493799876,1343.7398487378748,1357.1772472252535,1370.7490196975061,1384.4565098944811,1398.3010749934258,1412.28408574336,1426.4069266007937,1440.6709958668016,1455.0777058254696,1469.6284828837242,1484.3247677125614,1499.1680153896871,1514.1596955435841,1529.3012924990201,1544.5943054240104,1560.0402484782503,1575.6406509630328,1591.3970574726632,1607.3110280473898,1623.3841383278636,1639.6179797111422,1656.0141595082534,1672.574301103336,1689.3000441143695,1706.1930445555133,1723.2549750010685,1740.487524751079,1757.8923999985898,1775.4713239985758,1793.2260372385617,1811.1582976109473,1829.2698805870568,1847.5625793929275,1866.0382051868569,1884.6985872387254,1903.5455731111126,1922.5810288422238,1941.8068391306458,1961.2249075219522,1980.8371565971718,{"$f":"JF13","v":2000.6455281631434},2020.6519834447749,2040.8585032792225,2061.2670883120145,2081.8797591951347,2102.6985567870861,2123.7255423549568,2144.9627977785062,2166.4124257562912,2188.0765500138541,2209.9573155139929,2232.0568886691331,2254.3774575558245,2276.921232131383,2299.6904444526967,2322.6873488972237,2345.9142223861959,2369.3733646100577,2393.0670982561583,2416.9977692387201,2441.1677469311076,2465.5794244004187,2490.2352186444232,2515.1375708308674,2540.2889465391759,2565.6918360045679,2591.3487543646138,2617.26224190826,2643.4348643273424,2669.869212970616,2696.5679051003222,2723.5335841513252,2750.7689199928386,2778.276609192767,2806.0593752846949,2834.1199690375415,2862.4611687279171,2891.085780415196,2919.9966382193479,2949.1966046015414,2978.6885706475568,3008.4754563540328,3038.5602109175729,{"$f":"KW13","v":3068.9458130267485},3099.6352711570157,3130.6316238685858,3161.9379401072715,3193.5573195083439,3225.4928927034271,3257.7478216304612,3290.325299846766,3323.2285528452335,3356.4608383736859,3390.0254467574227,3423.9257012249968,3458.1649582372465,3492.7466078196189,3527.6740738978151,3562.950814636793,3598.5803227831611,3634.5661260109928,3670.9117872711026,3707.6209051438136,3744.6971141952517,3782.1440853372046,3819.9655261905764,3858.1651814524821,3896.7468332670064,3935.7143015996762,3975.071444615673,4014.82215906183,4054.9703806524481,4095.5200844589722,4136.4752853035616,4177.8400381565971,4219.618438538163,4261.8146229235444,4304.4327691527797,4347.4770968443072,4390.9518678127497,4434.8613864908766,4479.2100003557853,4524.0021003593429,4569.2421213629359,4614.934542576565,4661.0838880023302,4707.6947268823533,4754.7716741511767,4802.3193908926878,4850.342584801615,4898.8460106496304,4947.8344707561273,4997.3128154636888,5047.2859436183253,5097.7588030545085,5148.7363910850536,5200.2237549959045,5252.2259925458638,5304.7482524713223,5357.7957349960361,5411.3736923459965,5465.4874292694567,5520.142303562151,5575.3437265977727,5631.0971638637502,5687.4081355023873,5744.2822168574112,{"$f":"NI13","v":5801.725039025986},5859.7422894162464,5918.3397123104096,5977.5231094335131,6037.2983405278483,6097.6713239331266,6158.6480371724583,6220.2345175441824,6282.4368627196245,6345.2612313468208,6408.7138436602891,6472.8009820968919,6537.5289919178604,6602.904281837039,6668.9333246554088,6735.6226579019631,6802.9788844809827,6871.0086733257922,6939.7187600590505,7009.1159476596413,7079.207107136237,7149.9991782075995,7221.4991699896755,7293.7141616895724,7366.6513033064684,7440.3178163395332,7514.720994502929,7589.8682044479583,7665.7668864924381,7742.4245553573619,7819.848800910936,7898.0472889200455,7977.0277618092459,8056.7980394273382,8137.3660198216112,8218.7396800198276,8300.9270768200258,8383.9363475882255,8467.7757110641087,8552.45346817475,8637.9780028564965,8724.3577828850612,8811.6013607139121,8899.7173743210515,8988.7145480642612,9078.6016935449043,9169.3877104803541,9261.0815875851586,9353.6924034610111,9447.229327495621,9541.7016207705783,9637.1186369782827,9733.4898233480653,9830.8247215815463,9929.1329687973612,10028.424298485335,10128.708541470189,10229.995626884891,10332.29558315374,10435.618538985278,10539.974724375132,10645.374471618883,10751.82821633507,10859.346498498422,{"$f":"PU13","v":10967.939963483406},11077.61936311824,11188.395556749423,11300.279512316916,11413.282307440086,11527.415130514488,11642.689281819634,11759.116174637829,11876.707336384208,11995.474409748051,12115.429153845531,12236.583445383987,12358.949279837827,12482.538772636206,12607.364160362567,12733.437801966193,12860.772179985855,12989.379901785715,13119.273700803573,13250.466437811609,13382.971102189726,13516.800813211623,13651.96882134374,13788.488509557177,13926.373394652748,14065.637128599275,14206.293499885269,14348.356434884121,14491.839999232961,14636.758399225291,14783.125983217544,14930.957243049719,15080.266815480216,15231.069483635018,15383.380178471367,15537.21398025608,15692.586120058641,15849.511981259227,16008.007101071818,16168.087172082536,16329.76804380336,16493.065724241394,16657.996381483808,16824.576345298647,16992.822108751632,17162.750329839146,17334.377833137536,17507.721611468911,17682.7988275836,17859.626815859436,18038.223084018027,18218.605314858207,18400.791368006787,18584.799281686854,18770.647274503724,18958.353747248762,19147.937284721251,19339.416657568465,19532.810824144148,19728.138932385591,19925.420321709447,20124.674524926544,20325.921270175808,20529.180482877568,{"$f":"SG13","v":20734.472287706343},20941.817010583403,21151.235180689237,21362.747532496131,21576.375007821094,21792.138757899305,22010.060145478299,22230.160746933081,22452.462354402411,22676.986977946435,22903.756847725897,23132.794416203156,23364.122360365189,23597.763583968837,23833.741219808526,24072.078632006611,24312.799418326678,24555.927412509947,24801.486686635046,25049.501553501399,25299.996569036412,25552.996534726775]
[null,null,null,"Add: Net Income",null,null,null,null,null,null,{"$f":"K10*K6","v":12},12.48,12.979199999999999,13.498367999999997,14.038302719999997,14.599834828799997,15.183828221951995,15.791181350830072,16.422828604863273,17.079741749057803,17.762931419020116,18.473448675780919,19.212386622812158,19.980882087724641,19.048440923630828,17.837105117494758,16.634585668271953,15.460172021305041,14.327690527022273,13.246544452918913,13.379009897448102,13.512799996422583,13.647927996386809,13.784407276350677,13.922251349114184,14.061473862605327,14.202088601231381,14.344109487243696,14.487550582116132,14.632426087937292,14.778750348816667,14.926537852304833,15.075803230827882,15.22656126313616,15.378826875767519,15.532615144525195,15.687941295970447,15.844820708930152,16.003268916019451,16.163301605179647,16.324934621231442,16.48818396744376,16.6530658071182,16.819596465189377,16.987792429841271,17.157670354139686,17.32924705768108,17.502539528257895,17.677564923540473,17.854340572775879,18.032883978503637,18.213212818288675,18.395344946471564,18.579298395936277,18.76509137989564,18.952742293694598,19.142269716631542,19.333692413797856,19.527029337935836,19.722299631315195,19.91952262762835,20.118717853904631,20.319905032443675,20.523104082768111,{"$f":"BW10*BW6","v":20.728335123595791},20.935618474831752,21.144974659580068,21.356424406175869,21.569988650237626,21.785688536740004,22.003545422107404,22.223580876328473,22.44581668509176,22.670274851942676,22.896977600462101,23.125947376466723,23.357206850231396,23.590778918733712,23.826686707921045,24.064953575000256,24.305603110750255,24.548659141857758,24.794145733276334,25.042087190609099,25.292508062515189,25.54543314314034,25.800887474571745,26.058896349317465,26.319485312810638,26.582680165938743,26.848506967598134,27.11699203727412,27.388161957646865,27.662043577223329,27.938664012995563,28.218050653125516,28.500231159656771,28.785233471253338,29.073085805965871,29.363816664025531,29.657454830665788,29.95402937897245,30.253569672762175,30.556105369489796,30.861666423184694,31.170283087416543,31.481985918290707,31.796805777473615,32.11477383524835,32.43592157360083,32.760280789336839,33.087883597230203,33.418762433202509,33.752950057534534,34.090479558109877,34.431384353690973,34.775698197227889,35.123455179200164,35.474689730992168,35.829436628302091,36.187730994585117,36.549608304530963,36.915104387576271,37.284255431452038,37.657097985766562,38.033668965624223,38.414005655280469,38.798145711833264,{"$f":"EI10*EI6","v":39.186127168951607},39.577988440641121,39.97376832504753,40.373506008298008,40.777241068380995,41.185013479064807,41.596863613855447,42.012832249994005,42.432960572493947,42.857290178218889,43.285863080001079,43.718721710801084,44.155908927909103,44.597468017188191,45.043442697360071,45.493877124333672,45.948815895577013,46.408304054532778,46.872387095078103,47.341110966028886,47.814522075689169,48.292667296446062,48.775593969410522,49.263349909104619,49.755983408195668,50.25354324227763,50.756078674700404,51.263639461447397,51.776275856061872,52.294038614622487,52.816979000768718,53.345148790776399,53.878600278684168,54.417386281471003,54.961560144285713,55.511175745728572,56.066287503185848,56.626950378217707,57.193219881999887,57.765152080819881,58.342803601628084,58.926231637644371,59.515493954020812,60.110648893561027,60.711755382496634,61.318872936321597,61.932061665684813,62.551382282341663,63.176896105165085,63.808665066216733,64.446751716878893,65.091219234047685,65.74213142638817,66.399552740652041,67.063548268058568,67.734183750739149,68.411525588246533,69.095640844129008,69.786597252570303,70.484463225096007,71.189307857346961,71.901200935920428,72.620212945279633,73.346415074732434,{"$f":"GU10*GU6","v":74.079879225479772},74.820678017734579,75.56888479791192,76.324573645891036,77.087819382349949,77.858697576173455,78.637284551935181,79.423657397454534,80.217893971429078,81.020072911143359,81.830273640254802,82.64857637665736,83.475062140423915,84.309812761828155,85.152910889446446,86.004439998340914,86.864484398324336,87.733129242307584,88.610460534730649,89.496565140077962,90.391530791478743,91.29544609939353,92.20840056038746,93.130484565991324,94.061789411651247,95.002407305767747,95.952431378825437,96.911955692613688,97.881075249539819,98.859886002035211,99.848484862055571,100.84696971067612,101.85543940778288,102.87399380186071,103.90273373987931,104.9417610772781,105.99117868805089,107.05109047493141,108.12160137968074,109.20281739347753,110.29484556741231,111.39779402308643,112.51177196331729,113.63688968295047,114.77325857977996,115.92099116557775,117.08020107723353,118.25100308800587,119.43351311888594,120.62784825007481,121.83412673257554,123.0524679999013,124.28299267990032,125.52582260669934,126.78108083276632,128.048891641094,129.32938055750495,130.62267436307999,131.92890110671078,133.24819011777791,134.58067201895568,135.92647873914521,137.28574352653666,138.65860096180205,{"$f":"JG10*JG6","v":140.04518697142004},141.44563884113427,142.86009522954558,144.28869618184103,145.73158314365944,147.18889897509604,148.660787964847,150.14739584449546,151.6488698029404,153.1653585009698,154.69701208597951,156.24398220683932,157.80642202890775,159.38448624919684,160.97833111168879,162.58811442280569,164.21399556703372,165.85613552270405,167.5146968779311,169.18984384671043,170.88174228517755,172.59055970802933,174.31646530510963,176.05962995816074,177.82022625774232,179.59842852031977,181.39441280552299,183.20835693357822,185.04044050291398,186.89084490794315,188.75975335702256,190.64735089059278,192.55382439949872,194.47936264349372,196.42415626992866,198.38839783262793,200.37228181095421,202.37600462906374,204.39976467535436,206.44376232210791,208.50819994532901,210.59328194478232,212.69921476423013,{"$f":"KX10*KX6","v":214.82620691187242},216.97446898099113,219.14421367080104,221.33565580750903,223.5490123655841,225.78450248923991,228.0423475141323,230.32277098927364,232.62599869916636,234.95225868615805,237.30178127301963,239.67479908574981,242.07154707660729,244.49226254737334,246.93718517284708,249.40655702457553,251.9006225948213,254.41962882076953,256.96382510897723,259.533463360067,262.12879799366766,264.75008597360437,267.39758683334037,270.07156270167377,272.77227832869045,275.50000111197738,278.25500112309714,281.03755113432811,283.84792664567141,286.68640591212807,289.55326997124934,292.44880267096181,295.37329069767145,298.32702360464816,301.31029384069461,304.32339677910153,307.3666307468925,310.44029705436139,313.54470002490501,316.68014702515404,319.84694849540557,323.04541798035956,326.27587216016315,329.53863088176479,332.83401719058241,336.16235736248819,339.52398093611311,342.91922074547415,346.34841295292892,349.81189708245824,353.31001605328282,356.84311621381562,360.41154737595377,364.01566284971335,367.6558194782105,371.33237767299261,375.04570144972257,378.79615846421979,382.58412004886202,386.4099612493506,390.27406086184413,394.17680147046258,398.11856948516714,402.0997551800188,{"$f":"NJ10*NJ6","v":406.12075273181904},410.18196025913727,414.2837798617287,418.42661766034598,422.61088383694943,426.83699267531892,431.10536260207215,435.41641622809283,439.77058039037377,444.16828619427747,448.60996905622028,453.09606874678246,457.62702943425029,462.20329972859275,466.82533272587864,471.49358605313745,476.20852191366885,480.97060713280553,485.78031320413356,490.63811633617496,495.54449749953665,500.49994247453202,505.50494189927736,510.55999131827014,515.66559123145282,520.82224714376741,526.03046961520511,531.29077431135715,536.60368205447071,541.96971887501536,547.38941606376557,552.86331022440322,558.39194332664727,563.97586275991375,569.61562138751287,575.31177760138803,581.06489537740185,586.87554433117589,592.74429977448767,598.67174277223251,604.65846019995479,610.70504480195439,616.81209524997394,622.98021620247368,629.2100183644983,635.50211854814336,641.85713973362488,648.27571113096121,654.75846824227085,661.30605292469352,667.91911345394055,674.59830458847989,681.3442876343646,688.15773051070835,695.03930781581539,701.98970089397358,709.00959790291324,716.09969388194247,723.26069082076185,730.49329772896954,737.79823070625923,745.1762130133219,752.62797514345505,760.15425489488962,{"$f":"PV10*PV6","v":767.75579744383856},775.43335541827685,783.18768897245968,791.01956586218421,798.9297615208061,806.9190591360142,814.98824972737441,823.13813222464807,831.36951354689461,839.68320868236367,848.08004076918724,856.56084117687919,865.12644958864792,873.77771408453452,882.51549122537983,891.3406461376336,900.25405259900992,909.25659312500011,918.34915905625019,927.53265064681273,936.80797715328083,946.17605692481368,955.63781749406189,965.19419566900251,974.84613762569245,984.5945990019494,994.44054499196886,1004.3849504418886,1014.4287999463074,1024.5730879457706,1034.8188188252282,1045.1670070134805,1055.6186770836152,1066.1748638544514,1076.8366124929958,1087.6049786179258,1098.481028404105,1109.4658386881461,1120.5604970750273,1131.7661020457776,1143.0837630662354,1154.5146006968978,1166.0597467038667,1177.7203441709053,1189.4975476126144,1201.3925230887403,1213.4064483196275,1225.540512802824,1237.7959179308521,1250.1738771101607,1262.675615881262,1275.3023720400745,1288.0553957604752,1300.9359497180799,1313.9453092152607,1327.0847623074135,1340.3556099304876,1353.7591660297926,1367.2967576900905,1380.9697252669914,1394.7794225196615,1408.7272167448582,1422.8144889123066,1437.0426338014299,{"$f":"SH10*SH6","v":1451.4130601394443},1465.9271907408383,1480.5864626482467,1495.3923272747293,1510.3462505474768,1525.4497130529514,1540.7042101834811,1556.1112522853159,1571.6723648081688,1587.3890884562506,1603.262979340813,1619.2956091342212,1635.4885652255634,1651.8434508778187,1668.3618853865969,1685.0455042404628,1701.8959592828676,1718.9149188756965,1736.1040680644533,1753.4651087450982,1770.999759832549,1788.7097574308743]
[null,null,null,"Less Dividend",null,null,null,null,null,null,{"$f":"K11*K8","v":8},8.32,8.6527999999999992,8.9989119999999971,9.3588684799999982,9.7332232191999974,10.122552147967996,10.527454233886715,10.948552403242182,11.386494499371867,11.841954279346744,12.315632450520612,12.808257748541438,13.320588058483093,14.719249804623821,14.142716117120147,13.494791589514401,12.800828584234116,12.081703595099613,11.354180959644783,11.467722769241231,11.582399996933644,11.69822399690298,11.81520623687201,11.93335829924073,12.052691882233139,12.173218801055471,12.294950989066026,12.417900498956685,12.542079503946251,12.667500298985715,12.794175301975573,12.922117054995327,13.051338225545281,13.181851607800732,13.31367012387874,13.446806825117527,13.581274893368702,13.717087642302387,13.854258518725413,13.992801103912665,14.132729114951795,14.274056406101314,14.416796970162325,14.560964939863947,14.706574589262589,14.853640335155212,15.002176738506767,15.152198505891835,15.303720490950754,15.456757695860261,15.611325272818865,15.767438525547057,15.925112910802525,16.08436403991055,16.245207680309658,16.40765975711275,16.571736354683878,16.737453718230718,16.904828255413026,17.073876537967159,17.244615303346826,17.417061456380296,17.591232070944095,{"$f":"BW11*BW8","v":17.767144391653538},17.944815835570076,18.124263993925773,18.305506633865033,18.488561700203682,18.673447317205721,18.860181790377776,19.04878360828155,19.239271444364366,19.431664158808008,19.625980800396089,19.822240608400051,20.020463014484054,20.220667644628897,20.422874321075184,20.627103064285937,20.833374094928793,21.041707835878078,21.252124914236859,21.464646163379228,21.679292625013019,21.896085551263148,22.115046406775782,22.336196870843544,22.559558839551975,22.785154427947496,23.013005972226974,23.243136031949248,23.475567392268744,23.710323066191428,23.94742629685334,24.186900559821872,24.42876956542009,24.673057261074291,24.919787833685035,25.168985712021886,25.420675569142105,25.674882324833529,25.931631148081866,26.190947459562683,26.452856934158312,26.717385503499894,26.984559358534895,27.254404952120243,27.526949001641444,27.802218491657857,28.080240676574437,28.361043083340174,28.64465351417358,28.931100049315315,29.220411049808469,29.512615160306549,29.80774131190962,30.105818725028715,30.406876912279003,30.710945681401792,31.018055138215818,31.328235689597971,31.64151804649395,31.957933226958893,32.277512559228484,32.600287684820763,32.926290561668978,33.255553467285658,{"$f":"EI11*EI8","v":33.588109001958522},33.923990091978105,34.263229992897884,34.60586229282687,34.951920915755139,35.301440124912695,35.654454526161814,36.010999071423434,36.37110906213767,36.734820152759049,37.10216835428664,37.473190037829504,37.847921938207804,38.226401157589883,38.608665169165775,38.994751820857438,39.384699339066017,39.778546332456671,40.176331795781238,40.578095113739046,40.983876064876434,41.393714825525201,41.807651973780452,42.225728493518247,42.647985778453432,43.074465636237974,43.505210292600353,43.940262395526346,44.379665019481607,44.823461669676419,45.271696286373192,45.724413249236918,46.181657381729288,46.643473955546575,47.109908695102042,47.581007782053064,48.05681785987359,48.537386038472327,49.022759898857053,49.512987497845614,50.008117372824074,50.508198546552322,51.013280532017845,51.523413337338027,52.038647470711403,52.559033945418513,53.084624284872703,53.615470527721428,54.151625232998647,54.693141485328631,55.240072900181914,55.792473629183732,56.350398365475577,56.913902349130325,57.483041372621635,58.057871786347846,58.63845050421132,59.224835009253439,59.817083359345979,60.415254192939436,61.019406734868831,61.629600802217517,62.245896810239692,62.868355778342092,{"$f":"GU11*GU8","v":63.497039336125525},64.132009729486782,64.773329826781648,65.421063125049457,66.075273756299964,66.736026493862965,67.403386758801588,68.07742062638961,68.758194832653501,69.445776780980026,70.140234548789834,70.841636894277741,71.550053263220505,72.265553795852711,72.988209333811241,73.718091427149361,74.455272341420866,75.199825064835082,75.951823315483423,76.711341548638259,77.478454964124637,78.253239513765891,79.035771908903541,79.826129627992572,80.624390924272504,81.430634833515214,82.244941181850379,83.067390593668875,83.898064499605567,84.737045144601609,85.584415596047634,86.440259752008103,87.304662349528186,88.177708973023471,89.059486062753706,89.950080923381236,90.849581732615064,91.75807754994122,92.675658325440637,93.602414908695039,94.538439057781986,95.4838234483598,96.438661682843403,97.403048299671838,98.377078782668548,99.360849570495219,100.35445806620017,101.35800264686219,102.37158267333082,103.39529850006413,104.42925148506475,105.47354399991541,106.52827943991457,107.59356223431372,108.66949785665686,109.75619283522344,110.85375476357568,111.96229231121143,113.08191523432353,114.21273438666678,115.35486173053344,116.50841034783876,117.67349445131715,118.85022939583034,{"$f":"JG11*JG8","v":120.03873168978861},121.23911900668652,122.45151019675336,123.6760252987209,124.9127855517081,126.16191340722519,127.42353254129745,128.69776786671039,129.98474554537748,131.28459300083128,132.59743893083959,133.923413320148,135.2626474533495,136.61527392788301,137.98142666716183,139.36124093383347,140.75485334317176,142.1624018766035,143.58402589536954,145.01986615432324,146.47006481586649,147.93476546402516,149.4141131186654,150.90825424985206,152.41733679235057,153.94151016027411,155.48092526187685,157.03573451449563,158.60609185964057,160.19215277823699,161.79407430601935,163.41201504907954,165.04613519957036,166.69659655156605,168.36356251708173,170.04719814225251,171.74767012367505,173.46514682491178,175.19979829316088,176.95179627609252,178.72131423885344,180.508527381242,182.31361265505441,{"$f":"KX11*KX8","v":184.13674878160495},185.97811626942098,187.8378974321152,189.71627640643632,191.61343917050067,193.52957356220566,195.4648692978277,197.41951799080599,199.39371317071405,201.38765030242121,203.4015268054454,205.43554207349985,207.48989749423484,209.56479646917717,211.66044443386895,213.77704887820761,215.91481936698969,218.07396756065961,220.25470723626623,222.45725430862888,224.68182685171516,226.92864512023235,229.19793157143462,231.48991088714897,233.8048099960204,236.14285809598064,238.50428667694044,240.88932954370983,243.29822283914694,245.73120506753835,248.18851711821372,250.67040228939587,253.17710631228982,255.70887737541273,258.26596614916684,260.84862581065846,263.45711206876501,266.09168318945262,268.75260002134718,271.44012602156062,274.15452728177621,276.89607255459396,279.66503328013988,282.46168361294127,285.28630044907067,288.13916345356131,291.02055508809696,293.93076063897786,296.87006824536769,299.83876892782138,302.83715661709959,305.86552818327056,308.92418346510328,312.01342529975432,315.13355955275188,318.28489514827942,321.46774409976223,324.68242154075983,327.92924575616746,331.20853821372913,334.52062359586643,337.86582983182507,341.24448813014328,344.65693301144472,{"$f":"NJ11*NJ8","v":348.10350234155919},351.58453736497484,355.1003827386246,358.65138656601084,362.23790043167094,365.86027943598765,369.51888223034757,373.21407105265104,376.94621176317753,380.71567388080928,384.52283061961742,388.36805892581356,392.25173951507173,396.17425691022237,400.1359994793246,404.13735947411783,408.17873306885906,412.2605203995476,416.38312560354308,420.54695685957859,424.75242642817432,428.99995069245603,433.2899501993806,437.62284970137443,441.99907819838819,446.41906898037212,450.88325967017585,455.39209226687757,459.94601318954636,464.54547332144176,469.19092805465624,473.88283733520279,478.62166570855481,483.40788236564038,488.24196118929677,493.12438080118977,498.05562460920163,503.03618085529365,508.06654266384663,513.14720809048504,518.27868017138985,523.46146697310382,528.69608164283488,533.98304245926317,539.32287288385567,544.71610161269439,550.16326262882137,555.66489525510963,561.22154420766083,566.83375964973732,572.50209724623483,578.22711821869711,584.00938940088395,589.84948329489293,595.74797812784186,601.70545790912024,607.72251248821135,613.79973761309361,619.93773498922451,626.13711233911681,632.39848346250801,638.7224682971331,645.10969298010434,651.56078990990545,{"$f":"PV11*PV8","v":658.07639780900456},664.65716178709454,671.30373340496544,678.0167707390151,684.79693844640531,691.64490783086933,698.56135690917813,705.54697047826983,712.60244018305252,719.72846458488323,726.92574923073198,734.19500672303934,741.53695679026964,748.95232635817251,756.44184962175416,764.00626811797167,771.64633079915143,779.36279410714303,787.15642204821449,795.02798626869674,802.97826613138363,811.00804879269754,819.11812928062454,827.30931057343082,835.58240367916505,843.93822771595671,852.37760999311627,860.90138609304745,869.51039995397787,878.20550395351768,886.98755899305274,895.85743458298339,904.81600892881318,913.86416901810128,923.00281070828214,932.23283881536497,941.55516720351864,950.97071887555387,960.4804260643092,970.08523032495236,979.78608262820183,989.58394345448392,999.47978288902868,1009.4745807179189,1019.5693265250982,1029.7650197903488,1040.0626699882523,1050.463296688135,1060.9679296550162,1071.5776089515664,1082.2933850410818,1093.1163188914925,1104.0474820804075,1115.0879569012113,1126.2388364702235,1137.501224834926,1148.8762370832751,1160.3649994541081,1171.9686494486491,1183.6883359431356,1195.5252193025672,1207.4804714955928,1219.5552762105485,1231.7508289726543,{"$f":"SH11*SH8","v":1244.068337262381},1256.5090206350044,1269.0741108413545,1281.7648519497679,1294.5825004692658,1307.5283254739584,1320.6036087286982,1333.8096448159852,1347.1477412641448,1360.6192186767864,1374.2254108635541,1387.9676649721896,1401.8473416219117,1415.8658150381304,1430.0244731885118,1444.3247179203968,1458.7679650996008,1473.3556447505971,1488.089201198103,1502.9700932100843,1517.999794142185,1533.1797920836066]
[null,null,null,"Closing Balance",null,null,null,null,null,{"$f":"Scenarios!D4","v":100},{"$f":"K10+K11-K12","v":104},108.16,112.48639999999999,116.98585599999998,121.66529023999998,126.53190184959996,131.59317792358394,136.85690504052729,142.33118124214838,148.0244284918343,153.94540563150767,160.10322185676799,166.50735073103868,173.16764476028024,177.49683587928726,181.19122487966186,184.33101895841943,186.99036239549037,189.23634932741302,191.12871282068716,193.03999994889404,194.97039994838298,196.92010394786681,198.88930498734547,200.87819803721894,202.88698001759113,204.91584981776705,206.96500831594471,209.03465839910416,211.12500498309521,213.23625503292615,215.36861758325543,217.52230375908798,219.69752679667883,221.89450206464562,224.11344708529208,226.35458155614501,228.61812737170644,230.9043086454235,233.21335173187774,235.54548524919653,237.90094010168852,240.27994950270539,242.68274899773243,245.10957648770977,247.56067225258684,250.03627897511274,252.53664176486387,255.06200818251253,257.61262826433767,260.18875454698104,262.79064209245087,265.41854851337536,268.07273399850914,270.75346133849422,273.46099595187917,276.19560591139793,278.9575619705119,281.74713759021705,284.56460896611924,287.4102550557804,290.28435760633818,293.18720118240157,296.11907319422556,{"$f":"BW10+BW11-BW12","v":299.08026392616785},302.07106656542953,305.09177723108382,308.14269500339464,311.22412195342861,314.33636317296288,317.47972680469246,320.65452407273938,323.86106931346677,327.09968000660143,330.37067680666746,333.67438357473418,337.01112741048155,340.38123868458632,343.78505107143218,347.22290158214645,350.69513059796793,354.2020819039476,357.74410272298707,361.32154375021696,364.93475918771912,368.58410677959631,372.2699478473923,375.99264732586624,379.75257379912489,383.55009953711618,387.38560053248739,391.2594565378123,395.17205110319037,399.12377161422228,403.1150093303645,407.14615942366811,411.21762101790478,415.32979722808381,419.48309520036469,423.67792615236834,427.91470541389208,432.19385246803103,436.51579099271135,440.88094890263847,445.28975839166486,449.7426559755815,454.24008253533731,458.78248336069066,463.37030819429754,468.00401127624048,472.68405138900289,477.4108919028929,482.18500082192185,487.00685083014105,491.87691933844246,496.7956885318269,501.76364541714514,506.78128187131665,511.8490946900298,516.96758563693015,522.13726149329943,527.35863410823242,532.63222044931479,537.95854265380797,543.338128080346,548.77150936114947,554.2592244547609,559.80181669930857,{"$f":"EI10+EI11-EI12","v":565.39983486630172},571.0538332149647,576.76437154711437,582.53201526258556,588.35733541521142,594.2409087693635,600.1833178570572,606.18515103562777,612.24700254598406,618.36947257144391,624.55316729715832,630.79869897012998,637.10668595983122,643.4777528194295,649.91253034762383,656.41165565110009,662.97577220761104,669.60552992968712,676.30158522898398,683.06460108127374,689.89524709208649,696.7941995630074,703.76214155863738,710.79976297422377,717.90776060396604,725.08683821000568,732.33770659210563,739.66108365802666,747.05769449460684,754.52827143955301,762.07355415394852,769.69428969548801,777.39123259244286,785.16514491836722,793.01679636755091,800.94696433122635,808.95643397453864,817.04599831428402,825.21645829742681,833.46862288040109,841.8033091092052,850.22134220029727,858.7235556223003,867.31079117852323,875.98389909030846,884.74373808121152,893.59117546202367,902.52708721664396,911.55235808881037,920.66788166969843,929.87456048639547,939.17330609125941,948.56503915217195,958.05068954369369,967.63119643913058,977.30750840352187,987.08058348755708,996.95138932243276,1006.9209032156572,1016.9901122478137,1027.1600133702918,1037.4316135039946,1047.8059296390347,1058.2839889354252,{"$f":"GU10+GU11-GU12","v":1068.8668288247795},1079.5554971130273,1090.3510520841576,1101.2545626049991,1112.2671082310492,1123.3897793133597,1134.6236771064932,1145.9699138775582,1157.4296130163336,1169.0039091464971,1180.6939482379621,1192.5008877203416,1204.425896597545,1216.4701555635206,1228.6348571191559,1240.9212056903475,1253.330417747251,1265.8637219247234,1278.5223591439708,1291.3075827354105,1304.2206585627646,1317.2628651483922,1330.435493799876,1343.7398487378748,1357.1772472252535,1370.7490196975061,1384.4565098944811,1398.3010749934258,1412.28408574336,1426.4069266007937,1440.6709958668016,1455.0777058254696,1469.6284828837242,1484.3247677125614,1499.1680153896871,1514.1596955435841,1529.3012924990201,1544.5943054240104,1560.0402484782503,1575.6406509630328,1591.3970574726632,1607.3110280473898,1623.3841383278636,1639.6179797111422,1656.0141595082534,1672.574301103336,1689.3000441143695,1706.1930445555133,1723.2549750010685,1740.487524751079,1757.8923999985898,1775.4713239985758,1793.2260372385617,1811.1582976109473,1829.2698805870568,1847.5625793929275,1866.0382051868569,1884.6985872387254,1903.5455731111126,1922.5810288422238,1941.8068391306458,1961.2249075219522,1980.8371565971718,2000.6455281631434,{"$f":"JG10+JG11-JG12","v":2020.6519834447749},2040.8585032792225,2061.2670883120145,2081.8797591951347,2102.6985567870861,2123.7255423549568,2144.9627977785062,2166.4124257562912,2188.0765500138541,2209.9573155139929,2232.0568886691331,2254.3774575558245,2276.921232131383,2299.6904444526967,2322.6873488972237,2345.9142223861959,2369.3733646100577,2393.0670982561583,2416.9977692387201,2441.1677469311076,2465.5794244004187,2490.2352186444232,2515.1375708308674,2540.2889465391759,2565.6918360045679,2591.3487543646138,2617.26224190826,2643.4348643273424,2669.869212970616,2696.5679051003222,2723.5335841513252,2750.7689199928386,2778.276609192767,2806.0593752846949,2834.1199690375415,2862.4611687279171,2891.085780415196,2919.9966382193479,2949.1966046015414,2978.6885706475568,3008.4754563540328,3038.5602109175729,3068.9458130267485,{"$f":"KX10+KX11-KX12","v":3099.6352711570157},3130.6316238685858,3161.9379401072715,3193.5573195083439,3225.4928927034271,3257.7478216304612,3290.325299846766,3323.2285528452335,3356.4608383736859,3390.0254467574227,3423.9257012249968,3458.1649582372465,3492.7466078196189,3527.6740738978151,3562.950814636793,3598.5803227831611,3634.5661260109928,3670.9117872711026,3707.6209051438136,3744.6971141952517,3782.1440853372046,3819.9655261905764,3858.1651814524821,3896.7468332670064,3935.7143015996762,3975.071444615673,4014.82215906183,4054.9703806524481,4095.5200844589722,4136.4752853035616,4177.8400381565971,4219.618438538163,4261.8146229235444,4304.4327691527797,4347.4770968443072,4390.9518678127497,4434.8613864908766,4479.2100003557853,4524.0021003593429,4569.2421213629359,4614.934542576565,4661.0838880023302,4707.6947268823533,4754.7716741511767,4802.3193908926878,4850.342584801615,4898.8460106496304,4947.8344707561273,4997.3128154636888,5047.2859436183253,5097.7588030545085,5148.7363910850536,5200.2237549959045,5252.2259925458638,5304.7482524713223,5357.7957349960361,5411.3736923459965,5465.4874292694567,5520.142303562151,5575.3437265977727,5631.0971638637502,5687.4081355023873,5744.2822168574112,5801.725039025986,{"$f":"NJ10+NJ11-NJ12","v":5859.7422894162464},5918.3397123104096,5977.5231094335131,6037.2983405278483,6097.6713239331266,6158.6480371724583,6220.2345175441824,6282.4368627196245,6345.2612313468208,6408.7138436602891,6472.8009820968919,6537.5289919178604,6602.904281837039,6668.9333246554088,6735.6226579019631,6802.9788844809827,6871.0086733257922,6939.7187600590505,7009.1159476596413,7079.207107136237,7149.9991782075995,7221.4991699896755,7293.7141616895724,7366.6513033064684,7440.3178163395332,7514.720994502929,7589.8682044479583,7665.7668864924381,7742.4245553573619,7819.848800910936,7898.0472889200455,7977.0277618092459,8056.7980394273382,8137.3660198216112,8218.7396800198276,8300.9270768200258,8383.9363475882255,8467.7757110641087,8552.45346817475,8637.9780028564965,8724.3577828850612,8811.6013607139121,8899.7173743210515,8988.7145480642612,9078.6016935449043,9169.3877104803541,9261.0815875851586,9353.6924034610111,9447.229327495621,9541.7016207705783,9637.1186369782827,9733.4898233480653,9830.8247215815463,9929.1329687973612,10028.424298485335,10128.708541470189,10229.995626884891,10332.29558315374,10435.618538985278,10539.974724375132,10645.374471618883,10751.82821633507,10859.346498498422,10967.939963483406,{"$f":"PV10+PV11-PV12","v":11077.61936311824},11188.395556749423,11300.279512316916,11413.282307440086,11527.415130514488,11642.689281819634,11759.116174637829,11876.707336384208,11995.474409748051,12115.429153845531,12236.583445383987,12358.949279837827,12482.538772636206,12607.364160362567,12733.437801966193,12860.772179985855,12989.379901785715,13119.273700803573,13250.466437811609,13382.971102189726,13516.800813211623,13651.96882134374,13788.488509557177,13926.373394652748,14065.637128599275,14206.293499885269,14348.356434884121,14491.839999232961,14636.758399225291,14783.125983217544,14930.957243049719,15080.266815480216,15231.069483635018,15383.380178471367,15537.21398025608,15692.586120058641,15849.511981259227,16008.007101071818,16168.087172082536,16329.76804380336,16493.065724241394,16657.996381483808,16824.576345298647,16992.822108751632,17162.750329839146,17334.377833137536,17507.721611468911,17682.7988275836,17859.626815859436,18038.223084018027,18218.605314858207,18400.791368006787,18584.799281686854,18770.647274503724,18958.353747248762,19147.937284721251,19339.416657568465,19532.810824144148,19728.138932385591,19925.420321709447,20124.674524926544,20325.921270175808,20529.180482877568,20734.472287706343,{"$f":"SH10+SH11-SH12","v":20941.817010583403},21151.235180689237,21362.747532496131,21576.375007821094,21792.138757899305,22010.060145478299,22230.160746933081,22452.462354402411,22676.986977946435,22903.756847725897,23132.794416203156,23364.122360365189,23597.763583968837,23833.741219808526,24072.078632006611,24312.799418326678,24555.927412509947,24801.486686635046,25049.501553501399,25299.996569036412,25552.996534726775,25808.526500074044]
[null,null,null,"Change in Investment",null,null,null,null,null,null,{"$f":"K13-K10","v":4},{"$f":"L13-L10","v":4.1599999999999966},4.3263999999999925,4.499455999999995,4.679434239999992,4.8666116095999854,5.0612760739839757,5.2637271169433575,5.4742762016210804,5.6932472496859248,5.9209771396733686,6.1578162252603192,6.4041288742706968,6.6602940292415553,4.3291911190070209,3.6943890003745992,3.1397940787575749,2.6593434370709303,2.2459869319226584,1.8923634932741322,1.9112871282068795,1.9303999994889409,1.9497039994838303,1.9692010394786621,1.988893049873468,2.0087819803721914,2.0288698001759258,2.0491584981776612,2.0696500831594449,2.0903465839910496,2.111250049830943,2.132362550329276,2.1536861758325472,2.1752230375908539,2.196975267966792,2.2189450206464585,2.2411344708529271,2.2635458155614288,2.2861812737170624,2.3090430864542384,2.3321335173187947,2.355454852491988,2.379009401016873,2.4027994950270397,2.4268274899773417,2.451095764877067,2.475606722525896,2.5003627897511365,2.5253664176486552,2.5506200818251443,2.5761262826433722,2.6018875454698218,2.6279064209244893,2.6541854851337803,2.6807273399850828,2.7075346133849507,2.7346099595187638,2.7619560591139702,2.7895756197051469,2.817471375902187,2.8456460896611588,2.8741025505577795,2.9028435760633897,2.931872011823998,2.9611907319422812,{"$f":"BX13-BX10","v":2.9908026392616875},3.0207106656542919,3.050917772310811,3.0814269500339719,3.112241219534269,3.143363631729585,3.1747972680469161,3.2065452407273938,3.2386106931346603,3.2709968000660297,3.3037067680667178,3.3367438357473702,3.3701112741047723,3.403812386845857,3.4378505107142701,3.4722290158214832,3.5069513059796691,3.5420208190394646,3.5774410272298951,3.6132154375021628,3.6493475918771878,3.685841067795991,3.7226994784739418,3.7599264732586448,3.7975257379912932,3.8355009953712056,3.8738560053249103,3.9125945653780718,3.9517205110319082,3.9912377161422228,4.0311500933036086,4.0714615942366663,4.1121762101790296,4.1532979722808818,4.194830952003656,4.2367792615237363,4.2791470541389458,4.3219385246803199,4.3651579099271203,4.408809489026396,4.4528975839166378,4.4974265597558087,4.5424008253533543,4.5878248336068737,4.6337030819429401,4.6800401127624127,4.7268405138900107,4.7741089190289472,4.8218500082192008,4.870068508301415,4.9187691933844349,4.9679568853182445,5.0176364541715088,5.0678128187131506,5.1184909469003514,5.1696758563692811,5.2213726149329887,5.273586341082364,5.3263222044931808,5.3795854265380285,5.4333812808034736,5.4877150936114276,5.5425922445476772,5.5980181669931426,{"$f":"EJ13-EJ10","v":5.6539983486629808},5.7105383321496674,5.7676437154711948,5.8253201526258636,5.8835733541520767,5.9424090876937044,6.0018331785705641,6.0618515103562913,6.1224700254598474,6.1836947257144175,6.2455316729716515,6.3079869897012486,6.3710668595982725,6.4347775281943314,6.4991253034762622,6.5641165565109532,6.6297577220760786,6.6960552992968587,6.7630158522897545,6.8306460108127567,6.8989524709209036,6.9679419956299853,7.0376214155863863,7.1079976297422718,7.1790776060396411,7.2508683820999522,7.3233770659210222,7.3966108365801801,7.4705769449461741,7.5452827143955119,7.6207355415394886,7.6969428969548517,7.773912325924357,7.8516514491836915,7.9301679636754443,8.0094696433122863,8.0895643397453796,8.1704599831427913,8.2521645829742738,8.3346862288041166,8.4180330910920702,8.5022134220030239,8.5872355562229359,8.6731079117852232,8.7598389909030629,8.8474373808121527,8.9359117546202924,9.0252708721664021,9.1155235808880661,9.2066788166970355,9.2987456048639388,9.3917330609125429,9.4856503915217445,9.5805068954368835,9.6763119643912887,9.773075084035213,9.8708058348756822,9.9695138932244163,10.06920903215655,10.169901122478109,10.271600133702805,10.37431613504009,10.478059296390484,10.582839889354318,{"$f":"GV13-GV10","v":10.688668288247754},10.795554971130287,10.903510520841564,11.012545626050041,11.12267108231049,11.233897793133565,11.346236771064923,11.459699138775477,11.574296130163475,11.690039091464996,11.806939482379448,11.925008877203481,12.044258965975587,12.164701555635247,12.286348571191638,12.409212056903471,12.533304177472473,12.658637219247339,12.785223591439717,12.913075827354078,13.042206585627582,13.172628651483819,13.304354937998824,13.437398487378687,13.571772472252633,13.707490196974959,13.844565098944713,13.983010749934238,14.12284085743363,14.264069266007937,14.406709958667989,14.550777058254653,14.696284828837179,14.843247677125646,14.99168015389705,15.141596955435944,15.293012924990308,15.445943054239933,15.600402484782535,15.756406509630324,15.913970574726591,16.073110280473884,16.233841383278559,16.396179797111245,16.560141595082541,16.725743011033501,16.89300044114384,17.061930445555163,17.232549750010548,17.404875247510745,17.578923999986046,17.754713239985904,17.932260372385599,18.111582976109503,18.292698805870714,18.475625793929339,18.66038205186851,18.846985872387222,19.035455731111142,19.225810288422053,19.418068391306406,19.612249075219552,19.808371565971584,20.006455281631588,{"$f":"JH13-JH10","v":20.20651983444759},20.408585032791962,20.612670883120245,20.818797591951352,21.026985567870724,21.237255423549414,21.449627977784985,21.664124257562889,21.88076550013875,22.099573155140206,22.32056888669149,22.543774575558473,22.769212321313717,22.99690444452699,23.22687348897216,23.459142223861818,23.693733646100554,23.930670982561878,24.16997769238742,24.411677469311144,24.655794244004483,24.902352186444205,25.151375708308478,25.402889465392036,25.656918360045893,25.91348754364617,26.172622419082472,26.434348643273552,26.69869212970616,26.965679051003008,27.235335841513461,27.507689199928336,27.782766091927897,28.060593752846671,28.341199690375561,28.624611687278957,28.910857804151874,29.199966382193452,29.491966046015477,29.786885706475914,30.084754563540173,30.385602109175579,{"$f":"KX13-KX10","v":30.689458130267212},{"$f":"KY13-KY10","v":30.996352711570125},{"$f":"KZ13-KZ10","v":31.306316238685667},{"$f":"LA13-LA10","v":31.619379401072365},{"$f":"LB13-LB10","v":31.93557319508318},{"$f":"LC13-LC10","v":32.254928927034143},{"$f":"LD13-LD10","v":32.577478216304826},{"$f":"LE13-LE10","v":32.903252998467451},{"$f":"LF13-LF10","v":33.232285528452394},{"$f":"LG13-LG10","v":33.564608383736868},{"$f":"LH13-LH10","v":33.900254467574086},{"$f":"LI13-LI10","v":34.239257012249709},{"$f":"LJ13-LJ10","v":34.581649582372393},{"$f":"LK13-LK10","v":34.927466078196176},{"$f":"LL13-LL10","v":35.276740738977878},{"$f":"LM13-LM10","v":35.629508146368153},{"$f":"LN13-LN10","v":35.985803227831639},{"$f":"LO13-LO10","v":36.345661260109864},{"$f":"LP13-LP10","v":36.709117872710976},{"$f":"LQ13-LQ10","v":37.076209051438127},{"$f":"LR13-LR10","v":37.446971141952872},{"$f":"LS13-LS10","v":37.821440853371769},{"$f":"LT13-LT10","v":38.199655261905718},{"$f":"LU13-LU10","v":38.581651814524321},{"$f":"LV13-LV10","v":38.967468332669796},{"$f":"LW13-LW10","v":39.357143015996826},{"$f":"LX13-LX10","v":39.750714446156962},{"$f":"LY13-LY10","v":40.14822159061805},{"$f":"LZ13-LZ10","v":40.549703806524121},{"$f":"MA13-MA10","v":40.955200844589399},{"$f":"MB13-MB10","v":41.364752853035498},{"$f":"MC13-MC10","v":41.778400381565916},{"$f":"MD13-MD10","v":42.196184385381457},{"$f":"ME13-ME10","v":42.618146229235208},{"$f":"MF13-MF10","v":43.044327691527542},{"$f":"MG13-MG10","v":43.474770968442499},{"$f":"MH13-MH10","v":43.909518678126915},{"$f":"MI13-MI10","v":44.348613864908657},{"$f":"MJ13-MJ10","v":44.792100003557607},{"$f":"MK13-MK10","v":45.240021003593029},{"$f":"ML13-ML10","v":45.692421213629132},{"$f":"MM13-MM10","v":46.149345425765205},{"$f":"MN13-MN10","v":46.610838880023039},{"$f":"MO13-MO10","v":47.07694726882346},{"$f":"MP13-MP10","v":47.547716741511067},{"$f":"MQ13-MQ10","v":48.023193908927169},{"$f":"MR13-MR10","v":48.503425848015468},{"$f":"MS13-MS10","v":48.988460106496859},{"$f":"MT13-MT10","v":49.478344707561519},{"$f":"MU13-MU10","v":49.97312815463647},{"$f":"MV13-MV10","v":50.472859436183171},{"$f":"MW13-MW10","v":50.977588030545121},{"$f":"MX13-MX10","v":51.487363910850945},{"$f":"MY13-MY10","v":52.002237549959318},{"$f":"MZ13-MZ10","v":52.522259925458457},{"$f":"NA13-NA10","v":53.047482524713814},{"$f":"NB13-NB10","v":53.577957349960343},{"$f":"NC13-NC10","v":54.113736923460237},{"$f":"ND13-ND10","v":54.654874292694331},{"$f":"NE13-NE10","v":55.201423035621701},{"$f":"NF13-NF10","v":55.753437265977482},{"$f":"NG13-NG10","v":56.310971638637056},{"$f":"NH13-NH10","v":56.874081355023918},{"$f":"NI13-NI10","v":57.442822168574821},{"$f":"NJ13-NJ10","v":58.017250390260415},{"$f":"NK13-NK10","v":58.597422894163174},{"$f":"NL13-NL10","v":59.183397123103532},{"$f":"NM13-NM10","v":59.77523109433514},{"$f":"NN13-NN10","v":60.372983405278319},{"$f":"NO13-NO10","v":60.97671323933173},{"$f":"NP13-NP10","v":61.586480371724065},{"$f":"NQ13-NQ10","v":62.202345175442133},{"$f":"NR13-NR10","v":62.824368627196236},{"$f":"NS13-NS10","v":63.452612313468308},{"$f":"NT13-NT10","v":64.0871384366028},{"$f":"NU13-NU10","v":64.728009820968509},{"$f":"NV13-NV10","v":65.375289919178613},{"$f":"NW13-NW10","v":66.029042818369817},{"$f":"NX13-NX10","v":66.68933324655427},{"$f":"NY13-NY10","v":67.356226579019676},{"$f":"NZ13-NZ10","v":68.029788844809445},{"$f":"OA13-OA10","v":68.710086733258322},{"$f":"OB13-OB10","v":69.397187600590769},{"$f":"OC13-OC10","v":70.091159476595749},{"$f":"OD13-OD10","v":70.792071071362443},{"$f":"OE13-OE10","v":71.499991782075995},{"$f":"OF13-OF10","v":72.214991699896927},{"$f":"OG13-OG10","v":72.937141616896042},{"$f":"OH13-OH10","v":73.666513033064803},{"$f":"OI13-OI10","v":74.403178163395751},{"$f":"OJ13-OJ10","v":75.147209945029317},{"$f":"OK13-OK10","v":75.898682044479756},{"$f":"OL13-OL10","v":76.657668864923835},{"$f":"OM13-OM10","v":77.42424555357411},{"$f":"ON13-ON10","v":78.198488009109496},{"$f":"OO13-OO10","v":78.980472889200428},{"$f":"OP13-OP10","v":79.770277618092223},{"$f":"OQ13-OQ10","v":80.567980394273036},{"$f":"OR13-OR10","v":81.373660198216385},{"$f":"OS13-OS10","v":82.187396800198258},{"$f":"OT13-OT10","v":83.009270768199713},{"$f":"OU13-OU10","v":83.839363475883147},{"$f":"OV13-OV10","v":84.677757110641323},{"$f":"OW13-OW10","v":85.524534681746445},{"$f":"OX13-OX10","v":86.37978002856471},{"$f":"OY13-OY10","v":87.243577828850903},{"$f":"OZ13-OZ10","v":88.116013607139394},{"$f":"PA13-PA10","v":88.997173743209714},{"$f":"PB13-PB10","v":89.887145480643085},{"$f":"PC13-PC10","v":90.786016935449879},{"$f":"PD13-PD10","v":91.693877104804415},{"$f":"PE13-PE10","v":92.610815875852495},{"$f":"PF13-PF10","v":93.53692403460991},{"$f":"PG13-PG10","v":94.472293274957337},{"$f":"PH13-PH10","v":95.417016207704364},{"$f":"PI13-PI10","v":96.371186369782663},{"$f":"PJ13-PJ10","v":97.334898233480999},{"$f":"PK13-PK10","v":98.308247215814845},{"$f":"PL13-PL10","v":99.291329687974212},{"$f":"PM13-PM10","v":100.28424298485334},{"$f":"PN13-PN10","v":101.28708541470223},{"$f":"PO13-PO10","v":102.2999562688492},{"$f":"PP13-PP10","v":103.32295583153791},{"$f":"PQ13-PQ10","v":104.35618538985364},{"$f":"PR13-PR10","v":105.39974724375134},{"$f":"PS13-PS10","v":106.45374471618743},{"$f":"PT13-PT10","v":107.51828216335161},{"$f":"PU13-PU10","v":108.59346498498417},{"$f":"PV13-PV10","v":109.67939963483332},{"$f":"PW13-PW10","v":110.77619363118356},{"$f":"PX13-PX10","v":111.8839555674931},{"$f":"PY13-PY10","v":113.00279512316956},{"$f":"PZ13-PZ10","v":114.13282307440204},{"$f":"QA13-QA10","v":115.27415130514601},{"$f":"QB13-QB10","v":116.42689281819548},{"$f":"QC13-QC10","v":117.59116174637893},{"$f":"QD13-QD10","v":118.76707336384243},{"$f":"QE13-QE10","v":119.95474409748022},{"$f":"QF13-QF10","v":121.15429153845616},{"$f":"QG13-QG10","v":122.36583445383985},{"$f":"QH13-QH10","v":123.58949279837907},{"$f":"QI13-QI10","v":124.82538772636144},{"$f":"QJ13-QJ10","v":126.07364160362522},{"$f":"QK13-QK10","v":127.33437801966284},{"$f":"QL13-QL10","v":128.60772179985906},{"$f":"QM13-QM10","v":129.89379901785833},{"$f":"QN13-QN10","v":131.19273700803569},{"$f":"QO13-QO10","v":132.50466437811701},{"$f":"QP13-QP10","v":133.82971102189731},{"$f":"QQ13-QQ10","v":135.16800813211739},{"$f":"QR13-QR10","v":136.51968821343689},{"$f":"QS13-QS10","v":137.88488509557101},{"$f":"QT13-QT10","v":139.26373394652728},{"$f":"QU13-QU10","v":140.65637128599337},{"$f":"QV13-QV10","v":142.06293499885214},{"$f":"QW13-QW10","v":143.48356434884045},{"$f":"QX13-QX10","v":144.9183999923298},{"$f":"QY13-QY10","v":146.36758399225255},{"$f":"QZ13-QZ10","v":147.83125983217542},{"$f":"RA13-RA10","v":149.3095724304967},{"$f":"RB13-RB10","v":150.80266815480172},{"$f":"RC13-RC10","v":152.31069483634928},{"$f":"RD13-RD10","v":153.8338017847127},{"$f":"RE13-RE10","v":155.37213980256092},{"$f":"RF13-RF10","v":156.92586120058695},{"$f":"RG13-RG10","v":158.49511981259093},{"$f":"RH13-RH10","v":160.0800710107178},{"$f":"RI13-RI10","v":161.68087172082414},{"$f":"RJ13-RJ10","v":163.29768043803415},{"$f":"RK13-RK10","v":164.93065724241387},{"$f":"RL13-RL10","v":166.57996381483827},{"$f":"RM13-RM10","v":168.24576345298556},{"$f":"RN13-RN10","v":169.92822108751352},{"$f":"RO13-RO10","v":171.62750329839037},{"$f":"RP13-RP10","v":173.34377833137478},{"$f":"RQ13-RQ10","v":175.07721611468878},{"$f":"RR13-RR10","v":176.82798827583611},{"$f":"RS13-RS10","v":178.59626815859156},{"$f":"RT13-RT10","v":180.38223084017955},{"$f":"RU13-RU10","v":182.18605314857996},{"$f":"RV13-RV10","v":184.00791368006685},{"$f":"RW13-RW10","v":185.84799281687083},{"$f":"RX13-RX10","v":187.7064727450379},{"$f":"RY13-RY10","v":189.58353747248839},{"$f":"RZ13-RZ10","v":191.47937284721411},{"$f":"SA13-SA10","v":193.3941665756829},{"$f":"SB13-SB10","v":195.32810824144326},{"$f":"SC13-SC10","v":197.28138932385627},{"$f":"SD13-SD10","v":199.2542032170968},{"$f":"SE13-SE10","v":201.24674524926377},{"$f":"SF13-SF10","v":203.25921270175968},{"$f":"SG13-SG10","v":205.29180482877564},{"$f":"SH13-SH10","v":207.34472287706012},{"$f":"SI13-SI10","v":209.41817010583327},{"$f":"SJ13-SJ10","v":211.512351806894},{"$f":"SK13-SK10","v":213.6274753249636},{"$f":"SL13-SL10","v":215.76375007821116},{"$f":"SM13-SM10","v":217.92138757899374},{"$f":"SN13-SN10","v":220.10060145478201},{"$f":"SO13-SO10","v":222.30160746932961},{"$f":"SP13-SP10","v":224.52462354402451},{"$f":"SQ13-SQ10","v":226.76986977946217},{"$f":"SR13-SR10","v":229.0375684772589},{"$f":"SS13-SS10","v":231.32794416203251},{"$f":"ST13-ST10","v":233.64122360364854},{"$f":"SU13-SU10","v":235.97763583968845},{"$f":"SV13-SV10","v":238.33741219808508},{"$f":"SW13-SW10","v":240.72078632006742},{"$f":"SX13-SX10","v":243.12799418326904},{"$f":"SY13-SY10","v":245.55927412509845},{"$f":"SZ13-SZ10","v":248.01486686635326},{"$f":"TA13-TA10","v":250.4950155350125},{"$f":"TB13-TB10","v":252.99996569036375},{"$f":"TC13-TC10","v":255.52996534726844}]
[null,null,null,null,null,"CoC","Growth","Mult",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10-Z10","v":3.6943890003745992},null,null,{"$f":"AD10*AD6*AD63*(1+G18)","v":157.27074977886352}]
[null,null,null,"NPV of Dividends: True Value",{"$f":"NPV(F16,12:12)","v":130.48458395384233},{"$f":"Scenarios!D3","v":8.4000000000000005E-2}]
[]
[null,null,null,"Growth Method - Initial Period",{"$f":"K12*H18","v":135.59322033898303},{"$f":"Scenarios!D3","v":8.4000000000000005E-2},{"$f":"Scenarios!H48","v":2.5000000000000001E-2},{"$f":"1/(F18-G18)","v":16.949152542372879}]
[]
[null,null,null,null,null,"ROC","(1-g/r)"]
[null,null,null,"Value Driver",{"$f":"K11*H21","v":157.16486902927579},{"$f":"Scenarios!H47","v":0.11},{"$f":"(1-G18/F21)","v":0.77272727272727271},{"$f":"G21/(F18-G18)","v":13.097072419106317}]
[]
[null,null,null,"Price to Earnings",{"$f":"E16/K11","v":10.873715329486862}]
[null,null,null,"Price to Book",{"$f":"E16/Scenarios!D4","v":1.3048458395384233}]
[null,null,null,null,null,null,null,null,null,{"$f":"J3","v":0},{"$f":"K3","v":1},{"$f":"L3","v":2},{"$f":"M3","v":3},{"$f":"N3","v":4},{"$f":"O3","v":5},{"$f":"P3","v":6},{"$f":"Q3","v":7},{"$f":"R3","v":8},{"$f":"S3","v":9},{"$f":"T3","v":10},{"$f":"U3","v":11},{"$f":"V3","v":12},{"$f":"W3","v":13},{"$f":"X3","v":14},{"$f":"Y3","v":15},{"$f":"Z3","v":16},{"$f":"AA3","v":17},{"$f":"AB3","v":18},{"$f":"AC3","v":19},{"$f":"AD3","v":20},{"$f":"AE3","v":21},{"$f":"AF3","v":22},{"$f":"AG3","v":23},{"$f":"AH3","v":24},{"$f":"AI3","v":25},{"$f":"AJ3","v":26},{"$f":"AK3","v":27},{"$f":"AL3","v":28},{"$f":"AM3","v":29},{"$f":"AN3","v":30},{"$f":"AO3","v":31},{"$f":"AP3","v":32},{"$f":"AQ3","v":33},{"$f":"AR3","v":34},{"$f":"AS3","v":35},{"$f":"AT3","v":36},{"$f":"AU3","v":37},{"$f":"AV3","v":38},{"$f":"AW3","v":39},{"$f":"AX3","v":40},{"$f":"AY3","v":41},{"$f":"AZ3","v":42},{"$f":"BA3","v":43},{"$f":"BB3","v":44},{"$f":"BC3","v":45},{"$f":"BD3","v":46},{"$f":"BE3","v":47},{"$f":"BF3","v":48},{"$f":"BG3","v":49},{"$f":"BH3","v":50},{"$f":"BI3","v":51},{"$f":"BJ3","v":52},{"$f":"BK3","v":53},{"$f":"BL3","v":54},{"$f":"BM3","v":55},{"$f":"BN3","v":56},{"$f":"BO3","v":57},{"$f":"BP3","v":58},{"$f":"BQ3","v":59},{"$f":"BR3","v":60},{"$f":"BS3","v":61},{"$f":"BT3","v":62},{"$f":"BU3","v":63},{"$f":"BV3","v":64},{"$f":"BW3","v":65},{"$f":"BX3","v":66},{"$f":"BY3","v":67},{"$f":"BZ3","v":68},{"$f":"CA3","v":69},{"$f":"CB3","v":70},{"$f":"CC3","v":71},{"$f":"CD3","v":72},{"$f":"CE3","v":73},{"$f":"CF3","v":74},{"$f":"CG3","v":75},{"$f":"CH3","v":76},{"$f":"CI3","v":77},{"$f":"CJ3","v":78},{"$f":"CK3","v":79},{"$f":"CL3","v":80},{"$f":"CM3","v":81},{"$f":"CN3","v":82},{"$f":"CO3","v":83},{"$f":"CP3","v":84},{"$f":"CQ3","v":85},{"$f":"CR3","v":86},{"$f":"CS3","v":87},{"$f":"CT3","v":88},{"$f":"CU3","v":89},{"$f":"CV3","v":90},{"$f":"CW3","v":91},{"$f":"CX3","v":92},{"$f":"CY3","v":93},{"$f":"CZ3","v":94},{"$f":"DA3","v":95},{"$f":"DB3","v":96},{"$f":"DC3","v":97},{"$f":"DD3","v":98},{"$f":"DE3","v":99},{"$f":"DF3","v":100},{"$f":"DG3","v":101},{"$f":"DH3","v":102},{"$f":"DI3","v":103},{"$f":"DJ3","v":104},{"$f":"DK3","v":105},{"$f":"DL3","v":106},{"$f":"DM3","v":107},{"$f":"DN3","v":108},{"$f":"DO3","v":109},{"$f":"DP3","v":110},{"$f":"DQ3","v":111},{"$f":"DR3","v":112},{"$f":"DS3","v":113},{"$f":"DT3","v":114},{"$f":"DU3","v":115},{"$f":"DV3","v":116},{"$f":"DW3","v":117},{"$f":"DX3","v":118},{"$f":"DY3","v":119},{"$f":"DZ3","v":120},{"$f":"EA3","v":121},{"$f":"EB3","v":122},{"$f":"EC3","v":123},{"$f":"ED3","v":124},{"$f":"EE3","v":125},{"$f":"EF3","v":126},{"$f":"EG3","v":127},{"$f":"EH3","v":128},{"$f":"EI3","v":129},{"$f":"EJ3","v":130},{"$f":"EK3","v":131},{"$f":"EL3","v":132},{"$f":"EM3","v":133},{"$f":"EN3","v":134},{"$f":"EO3","v":135},{"$f":"EP3","v":136},{"$f":"EQ3","v":137},{"$f":"ER3","v":138},{"$f":"ES3","v":139},{"$f":"ET3","v":140},{"$f":"EU3","v":141},{"$f":"EV3","v":142},{"$f":"EW3","v":143},{"$f":"EX3","v":144},{"$f":"EY3","v":145},{"$f":"EZ3","v":146},{"$f":"FA3","v":147},{"$f":"FB3","v":148},{"$f":"FC3","v":149},{"$f":"FD3","v":150},{"$f":"FE3","v":151},{"$f":"FF3","v":152},{"$f":"FG3","v":153},{"$f":"FH3","v":154},{"$f":"FI3","v":155},{"$f":"FJ3","v":156},{"$f":"FK3","v":157},{"$f":"FL3","v":158},{"$f":"FM3","v":159},{"$f":"FN3","v":160},{"$f":"FO3","v":161},{"$f":"FP3","v":162},{"$f":"FQ3","v":163},{"$f":"FR3","v":164},{"$f":"FS3","v":165},{"$f":"FT3","v":166},{"$f":"FU3","v":167},{"$f":"FV3","v":168},{"$f":"FW3","v":169},{"$f":"FX3","v":170},{"$f":"FY3","v":171},{"$f":"FZ3","v":172},{"$f":"GA3","v":173},{"$f":"GB3","v":174},{"$f":"GC3","v":175},{"$f":"GD3","v":176},{"$f":"GE3","v":177},{"$f":"GF3","v":178},{"$f":"GG3","v":179},{"$f":"GH3","v":180},{"$f":"GI3","v":181},{"$f":"GJ3","v":182},{"$f":"GK3","v":183},{"$f":"GL3","v":184},{"$f":"GM3","v":185},{"$f":"GN3","v":186},{"$f":"GO3","v":187},{"$f":"GP3","v":188},{"$f":"GQ3","v":189},{"$f":"GR3","v":190},{"$f":"GS3","v":191},{"$f":"GT3","v":192},{"$f":"GU3","v":193},{"$f":"GV3","v":194},{"$f":"GW3","v":195},{"$f":"GX3","v":196},{"$f":"GY3","v":197},{"$f":"GZ3","v":198},{"$f":"HA3","v":199},{"$f":"HB3","v":200},{"$f":"HC3","v":201},{"$f":"HD3","v":202},{"$f":"HE3","v":203},{"$f":"HF3","v":204},{"$f":"HG3","v":205},{"$f":"HH3","v":206},{"$f":"HI3","v":207},{"$f":"HJ3","v":208},{"$f":"HK3","v":209},{"$f":"HL3","v":210},{"$f":"HM3","v":211},{"$f":"HN3","v":212},{"$f":"HO3","v":213},{"$f":"HP3","v":214},{"$f":"HQ3","v":215},{"$f":"HR3","v":216},{"$f":"HS3","v":217},{"$f":"HT3","v":218},{"$f":"HU3","v":219},{"$f":"HV3","v":220},{"$f":"HW3","v":221},{"$f":"HX3","v":222},{"$f":"HY3","v":223},{"$f":"HZ3","v":224},{"$f":"IA3","v":225},{"$f":"IB3","v":226},{"$f":"IC3","v":227},{"$f":"ID3","v":228},{"$f":"IE3","v":229},{"$f":"IF3","v":230},{"$f":"IG3","v":231},{"$f":"IH3","v":232},{"$f":"II3","v":233},{"$f":"IJ3","v":234},{"$f":"IK3","v":235},{"$f":"IL3","v":236},{"$f":"IM3","v":237},{"$f":"IN3","v":238},{"$f":"IO3","v":239},{"$f":"IP3","v":240},{"$f":"IQ3","v":241},{"$f":"IR3","v":242},{"$f":"IS3","v":243},{"$f":"IT3","v":244},{"$f":"IU3","v":245},{"$f":"IV3","v":246},{"$f":"IW3","v":247},{"$f":"IX3","v":248},{"$f":"IY3","v":249},{"$f":"IZ3","v":250},{"$f":"JA3","v":251},{"$f":"JB3","v":252},{"$f":"JC3","v":253},{"$f":"JD3","v":254},{"$f":"JE3","v":255},{"$f":"JF3","v":256},{"$f":"JG3","v":257},{"$f":"JH3","v":258},{"$f":"JI3","v":259},{"$f":"JJ3","v":260},{"$f":"JK3","v":261},{"$f":"JL3","v":262},{"$f":"JM3","v":263},{"$f":"JN3","v":264},{"$f":"JO3","v":265},{"$f":"JP3","v":266},{"$f":"JQ3","v":267},{"$f":"JR3","v":268},{"$f":"JS3","v":269},{"$f":"JT3","v":270},{"$f":"JU3","v":271},{"$f":"JV3","v":272},{"$f":"JW3","v":273},{"$f":"JX3","v":274},{"$f":"JY3","v":275},{"$f":"JZ3","v":276},{"$f":"KA3","v":277},{"$f":"KB3","v":278},{"$f":"KC3","v":279},{"$f":"KD3","v":280},{"$f":"KE3","v":281},{"$f":"KF3","v":282},{"$f":"KG3","v":283},{"$f":"KH3","v":284},{"$f":"KI3","v":285},{"$f":"KJ3","v":286},{"$f":"KK3","v":287},{"$f":"KL3","v":288},{"$f":"KM3","v":289},{"$f":"KN3","v":290},{"$f":"KO3","v":291},{"$f":"KP3","v":292},{"$f":"KQ3","v":293},{"$f":"KR3","v":294},{"$f":"KS3","v":295},{"$f":"KT3","v":296},{"$f":"KU3","v":297},{"$f":"KV3","v":298},{"$f":"KW3","v":299},{"$f":"KX3","v":300},{"$f":"KY3","v":301},{"$f":"KZ3","v":302},{"$f":"LA3","v":303},{"$f":"LB3","v":304},{"$f":"LC3","v":305},{"$f":"LD3","v":306},{"$f":"LE3","v":307},{"$f":"LF3","v":308},{"$f":"LG3","v":309},{"$f":"LH3","v":310},{"$f":"LI3","v":311},{"$f":"LJ3","v":312},{"$f":"LK3","v":313},{"$f":"LL3","v":314},{"$f":"LM3","v":315},{"$f":"LN3","v":316},{"$f":"LO3","v":317},{"$f":"LP3","v":318},{"$f":"LQ3","v":319},{"$f":"LR3","v":320},{"$f":"LS3","v":321},{"$f":"LT3","v":322},{"$f":"LU3","v":323},{"$f":"LV3","v":324},{"$f":"LW3","v":325},{"$f":"LX3","v":326},{"$f":"LY3","v":327},{"$f":"LZ3","v":328},{"$f":"MA3","v":329},{"$f":"MB3","v":330},{"$f":"MC3","v":331},{"$f":"MD3","v":332},{"$f":"ME3","v":333},{"$f":"MF3","v":334},{"$f":"MG3","v":335},{"$f":"MH3","v":336},{"$f":"MI3","v":337},{"$f":"MJ3","v":338},{"$f":"MK3","v":339},{"$f":"ML3","v":340},{"$f":"MM3","v":341},{"$f":"MN3","v":342},{"$f":"MO3","v":343},{"$f":"MP3","v":344},{"$f":"MQ3","v":345},{"$f":"MR3","v":346},{"$f":"MS3","v":347},{"$f":"MT3","v":348},{"$f":"MU3","v":349},{"$f":"MV3","v":350},{"$f":"MW3","v":351},{"$f":"MX3","v":352},{"$f":"MY3","v":353},{"$f":"MZ3","v":354},{"$f":"NA3","v":355},{"$f":"NB3","v":356},{"$f":"NC3","v":357},{"$f":"ND3","v":358},{"$f":"NE3","v":359},{"$f":"NF3","v":360},{"$f":"NG3","v":361},{"$f":"NH3","v":362},{"$f":"NI3","v":363},{"$f":"NJ3","v":364},{"$f":"NK3","v":365},{"$f":"NL3","v":366},{"$f":"NM3","v":367},{"$f":"NN3","v":368},{"$f":"NO3","v":369},{"$f":"NP3","v":370},{"$f":"NQ3","v":371},{"$f":"NR3","v":372},{"$f":"NS3","v":373},{"$f":"NT3","v":374},{"$f":"NU3","v":375},{"$f":"NV3","v":376},{"$f":"NW3","v":377},{"$f":"NX3","v":378},{"$f":"NY3","v":379},{"$f":"NZ3","v":380},{"$f":"OA3","v":381},{"$f":"OB3","v":382},{"$f":"OC3","v":383},{"$f":"OD3","v":384},{"$f":"OE3","v":385},{"$f":"OF3","v":386},{"$f":"OG3","v":387},{"$f":"OH3","v":388},{"$f":"OI3","v":389},{"$f":"OJ3","v":390},{"$f":"OK3","v":391},{"$f":"OL3","v":392},{"$f":"OM3","v":393},{"$f":"ON3","v":394},{"$f":"OO3","v":395},{"$f":"OP3","v":396},{"$f":"OQ3","v":397},{"$f":"OR3","v":398},{"$f":"OS3","v":399},{"$f":"OT3","v":400},{"$f":"OU3","v":401},{"$f":"OV3","v":402},{"$f":"OW3","v":403},{"$f":"OX3","v":404},{"$f":"OY3","v":405},{"$f":"OZ3","v":406},{"$f":"PA3","v":407},{"$f":"PB3","v":408},{"$f":"PC3","v":409},{"$f":"PD3","v":410},{"$f":"PE3","v":411},{"$f":"PF3","v":412},{"$f":"PG3","v":413},{"$f":"PH3","v":414},{"$f":"PI3","v":415},{"$f":"PJ3","v":416},{"$f":"PK3","v":417},{"$f":"PL3","v":418},{"$f":"PM3","v":419},{"$f":"PN3","v":420},{"$f":"PO3","v":421},{"$f":"PP3","v":422},{"$f":"PQ3","v":423},{"$f":"PR3","v":424},{"$f":"PS3","v":425},{"$f":"PT3","v":426},{"$f":"PU3","v":427},{"$f":"PV3","v":428},{"$f":"PW3","v":429},{"$f":"PX3","v":430},{"$f":"PY3","v":431},{"$f":"PZ3","v":432},{"$f":"QA3","v":433},{"$f":"QB3","v":434},{"$f":"QC3","v":435},{"$f":"QD3","v":436},{"$f":"QE3","v":437},{"$f":"QF3","v":438},{"$f":"QG3","v":439},{"$f":"QH3","v":440},{"$f":"QI3","v":441},{"$f":"QJ3","v":442},{"$f":"QK3","v":443},{"$f":"QL3","v":444},{"$f":"QM3","v":445},{"$f":"QN3","v":446},{"$f":"QO3","v":447},{"$f":"QP3","v":448},{"$f":"QQ3","v":449},{"$f":"QR3","v":450},{"$f":"QS3","v":451},{"$f":"QT3","v":452},{"$f":"QU3","v":453},{"$f":"QV3","v":454},{"$f":"QW3","v":455},{"$f":"QX3","v":456},{"$f":"QY3","v":457},{"$f":"QZ3","v":458},{"$f":"RA3","v":459},{"$f":"RB3","v":460},{"$f":"RC3","v":461},{"$f":"RD3","v":462},{"$f":"RE3","v":463},{"$f":"RF3","v":464},{"$f":"RG3","v":465},{"$f":"RH3","v":466},{"$f":"RI3","v":467},{"$f":"RJ3","v":468},{"$f":"RK3","v":469},{"$f":"RL3","v":470},{"$f":"RM3","v":471},{"$f":"RN3","v":472},{"$f":"RO3","v":473},{"$f":"RP3","v":474},{"$f":"RQ3","v":475},{"$f":"RR3","v":476},{"$f":"RS3","v":477},{"$f":"RT3","v":478},{"$f":"RU3","v":479},{"$f":"RV3","v":480},{"$f":"RW3","v":481},{"$f":"RX3","v":482},{"$f":"RY3","v":483},{"$f":"RZ3","v":484},{"$f":"SA3","v":485},{"$f":"SB3","v":486},{"$f":"SC3","v":487},{"$f":"SD3","v":488},{"$f":"SE3","v":489},{"$f":"SF3","v":490},{"$f":"SG3","v":491},{"$f":"SH3","v":492},{"$f":"SI3","v":493},{"$f":"SJ3","v":494},{"$f":"SK3","v":495},{"$f":"SL3","v":496},{"$f":"SM3","v":497},{"$f":"SN3","v":498},{"$f":"SO3","v":499},{"$f":"SP3","v":500},{"$f":"SQ3","v":501},{"$f":"SR3","v":502},{"$f":"SS3","v":503},{"$f":"ST3","v":504},{"$f":"SU3","v":505},{"$f":"SV3","v":506},{"$f":"SW3","v":507},{"$f":"SX3","v":508},{"$f":"SY3","v":509},{"$f":"SZ3","v":510},{"$f":"TA3","v":511},{"$f":"TB3","v":512},{"$f":"TC3","v":513}]
[null,"Net Income and Dividend"]
[null,null,null,"Net Income",null,null,null,null,null,null,{"$f":"K4*K11","v":12},{"$f":"L4*L11","v":12.48},{"$f":"M4*M11","v":12.979199999999999},{"$f":"N4*N11","v":13.498367999999997},{"$f":"O4*O11","v":14.038302719999997},{"$f":"P4*P11","v":14.599834828799997},{"$f":"Q4*Q11","v":15.183828221951995},{"$f":"R4*R11","v":15.791181350830072},{"$f":"S4*S11","v":16.422828604863273},{"$f":"T4*T11","v":17.079741749057803},{"$f":"U4*U11","v":17.762931419020116},{"$f":"V4*V11","v":18.473448675780919},{"$f":"W4*W11","v":19.212386622812158},{"$f":"X4*X11","v":19.980882087724641},{"$f":"Y4*Y11","v":19.048440923630828},{"$f":"Z4*Z11","v":0},{"$f":"AA4*AA11","v":0},{"$f":"AB4*AB11","v":0},{"$f":"AC4*AC11","v":0},{"$f":"AD4*AD11","v":0},{"$f":"AE4*AE11","v":0},{"$f":"AF4*AF11","v":0},{"$f":"AG4*AG11","v":0},{"$f":"AH4*AH11","v":0},{"$f":"AI4*AI11","v":0},{"$f":"AJ4*AJ11","v":0},{"$f":"AK4*AK11","v":0},{"$f":"AL4*AL11","v":0},{"$f":"AM4*AM11","v":0},{"$f":"AN4*AN11","v":0},{"$f":"AO4*AO11","v":0},{"$f":"AP4*AP11","v":0},{"$f":"AQ4*AQ11","v":0},{"$f":"AR4*AR11","v":0},{"$f":"AS4*AS11","v":0},{"$f":"AT4*AT11","v":0},{"$f":"AU4*AU11","v":0},{"$f":"AV4*AV11","v":0},{"$f":"AW4*AW11","v":0},{"$f":"AX4*AX11","v":0},{"$f":"AY4*AY11","v":0},{"$f":"AZ4*AZ11","v":0},{"$f":"BA4*BA11","v":0},{"$f":"BB4*BB11","v":0},{"$f":"BC4*BC11","v":0},{"$f":"BD4*BD11","v":0},{"$f":"BE4*BE11","v":0},{"$f":"BF4*BF11","v":0},{"$f":"BG4*BG11","v":0},{"$f":"BH4*BH11","v":0},{"$f":"BI4*BI11","v":0},{"$f":"BJ4*BJ11","v":0},{"$f":"BK4*BK11","v":0},{"$f":"BL4*BL11","v":0},{"$f":"BM4*BM11","v":0},{"$f":"BN4*BN11","v":0},{"$f":"BO4*BO11","v":0},{"$f":"BP4*BP11","v":0},{"$f":"BQ4*BQ11","v":0},{"$f":"BR4*BR11","v":0},{"$f":"BS4*BS11","v":0},{"$f":"BT4*BT11","v":0},{"$f":"BU4*BU11","v":0},{"$f":"BV4*BV11","v":0},{"$f":"BW4*BW11","v":0},{"$f":"BX4*BX11","v":0},{"$f":"BY4*BY11","v":0},{"$f":"BZ4*BZ11","v":0},{"$f":"CA4*CA11","v":0},{"$f":"CB4*CB11","v":0},{"$f":"CC4*CC11","v":0},{"$f":"CD4*CD11","v":0},{"$f":"CE4*CE11","v":0},{"$f":"CF4*CF11","v":0},{"$f":"CG4*CG11","v":0},{"$f":"CH4*CH11","v":0},{"$f":"CI4*CI11","v":0},{"$f":"CJ4*CJ11","v":0},{"$f":"CK4*CK11","v":0},{"$f":"CL4*CL11","v":0},{"$f":"CM4*CM11","v":0},{"$f":"CN4*CN11","v":0},{"$f":"CO4*CO11","v":0},{"$f":"CP4*CP11","v":0},{"$f":"CQ4*CQ11","v":0},{"$f":"CR4*CR11","v":0},{"$f":"CS4*CS11","v":0},{"$f":"CT4*CT11","v":0},{"$f":"CU4*CU11","v":0},{"$f":"CV4*CV11","v":0},{"$f":"CW4*CW11","v":0},{"$f":"CX4*CX11","v":0},{"$f":"CY4*CY11","v":0},{"$f":"CZ4*CZ11","v":0},{"$f":"DA4*DA11","v":0},{"$f":"DB4*DB11","v":0},{"$f":"DC4*DC11","v":0},{"$f":"DD4*DD11","v":0},{"$f":"DE4*DE11","v":0},{"$f":"DF4*DF11","v":0},{"$f":"DG4*DG11","v":0},{"$f":"DH4*DH11","v":0},{"$f":"DI4*DI11","v":0},{"$f":"DJ4*DJ11","v":0},{"$f":"DK4*DK11","v":0},{"$f":"DL4*DL11","v":0},{"$f":"DM4*DM11","v":0},{"$f":"DN4*DN11","v":0},{"$f":"DO4*DO11","v":0},{"$f":"DP4*DP11","v":0},{"$f":"DQ4*DQ11","v":0},{"$f":"DR4*DR11","v":0},{"$f":"DS4*DS11","v":0},{"$f":"DT4*DT11","v":0},{"$f":"DU4*DU11","v":0},{"$f":"DV4*DV11","v":0},{"$f":"DW4*DW11","v":0},{"$f":"DX4*DX11","v":0},{"$f":"DY4*DY11","v":0},{"$f":"DZ4*DZ11","v":0},{"$f":"EA4*EA11","v":0},{"$f":"EB4*EB11","v":0},{"$f":"EC4*EC11","v":0},{"$f":"ED4*ED11","v":0},{"$f":"EE4*EE11","v":0},{"$f":"EF4*EF11","v":0},{"$f":"EG4*EG11","v":0},{"$f":"EH4*EH11","v":0},{"$f":"EI4*EI11","v":0},{"$f":"EJ4*EJ11","v":0},{"$f":"EK4*EK11","v":0},{"$f":"EL4*EL11","v":0},{"$f":"EM4*EM11","v":0},{"$f":"EN4*EN11","v":0},{"$f":"EO4*EO11","v":0},{"$f":"EP4*EP11","v":0},{"$f":"EQ4*EQ11","v":0},{"$f":"ER4*ER11","v":0},{"$f":"ES4*ES11","v":0},{"$f":"ET4*ET11","v":0},{"$f":"EU4*EU11","v":0},{"$f":"EV4*EV11","v":0},{"$f":"EW4*EW11","v":0},{"$f":"EX4*EX11","v":0},{"$f":"EY4*EY11","v":0},{"$f":"EZ4*EZ11","v":0},{"$f":"FA4*FA11","v":0},{"$f":"FB4*FB11","v":0},{"$f":"FC4*FC11","v":0},{"$f":"FD4*FD11","v":0},{"$f":"FE4*FE11","v":0},{"$f":"FF4*FF11","v":0},{"$f":"FG4*FG11","v":0},{"$f":"FH4*FH11","v":0},{"$f":"FI4*FI11","v":0},{"$f":"FJ4*FJ11","v":0},{"$f":"FK4*FK11","v":0},{"$f":"FL4*FL11","v":0},{"$f":"FM4*FM11","v":0},{"$f":"FN4*FN11","v":0},{"$f":"FO4*FO11","v":0},{"$f":"FP4*FP11","v":0},{"$f":"FQ4*FQ11","v":0},{"$f":"FR4*FR11","v":0},{"$f":"FS4*FS11","v":0},{"$f":"FT4*FT11","v":0},{"$f":"FU4*FU11","v":0},{"$f":"FV4*FV11","v":0},{"$f":"FW4*FW11","v":0},{"$f":"FX4*FX11","v":0},{"$f":"FY4*FY11","v":0},{"$f":"FZ4*FZ11","v":0},{"$f":"GA4*GA11","v":0},{"$f":"GB4*GB11","v":0},{"$f":"GC4*GC11","v":0},{"$f":"GD4*GD11","v":0},{"$f":"GE4*GE11","v":0},{"$f":"GF4*GF11","v":0},{"$f":"GG4*GG11","v":0},{"$f":"GH4*GH11","v":0},{"$f":"GI4*GI11","v":0},{"$f":"GJ4*GJ11","v":0},{"$f":"GK4*GK11","v":0},{"$f":"GL4*GL11","v":0},{"$f":"GM4*GM11","v":0},{"$f":"GN4*GN11","v":0},{"$f":"GO4*GO11","v":0},{"$f":"GP4*GP11","v":0},{"$f":"GQ4*GQ11","v":0},{"$f":"GR4*GR11","v":0},{"$f":"GS4*GS11","v":0},{"$f":"GT4*GT11","v":0},{"$f":"GU4*GU11","v":0},{"$f":"GV4*GV11","v":0},{"$f":"GW4*GW11","v":0},{"$f":"GX4*GX11","v":0},{"$f":"GY4*GY11","v":0},{"$f":"GZ4*GZ11","v":0},{"$f":"HA4*HA11","v":0},{"$f":"HB4*HB11","v":0},{"$f":"HC4*HC11","v":0},{"$f":"HD4*HD11","v":0},{"$f":"HE4*HE11","v":0},{"$f":"HF4*HF11","v":0},{"$f":"HG4*HG11","v":0},{"$f":"HH4*HH11","v":0},{"$f":"HI4*HI11","v":0},{"$f":"HJ4*HJ11","v":0},{"$f":"HK4*HK11","v":0},{"$f":"HL4*HL11","v":0},{"$f":"HM4*HM11","v":0},{"$f":"HN4*HN11","v":0},{"$f":"HO4*HO11","v":0},{"$f":"HP4*HP11","v":0},{"$f":"HQ4*HQ11","v":0},{"$f":"HR4*HR11","v":0},{"$f":"HS4*HS11","v":0},{"$f":"HT4*HT11","v":0},{"$f":"HU4*HU11","v":0},{"$f":"HV4*HV11","v":0},{"$f":"HW4*HW11","v":0},{"$f":"HX4*HX11","v":0},{"$f":"HY4*HY11","v":0},{"$f":"HZ4*HZ11","v":0},{"$f":"IA4*IA11","v":0},{"$f":"IB4*IB11","v":0},{"$f":"IC4*IC11","v":0},{"$f":"ID4*ID11","v":0},{"$f":"IE4*IE11","v":0},{"$f":"IF4*IF11","v":0},{"$f":"IG4*IG11","v":0},{"$f":"IH4*IH11","v":0},{"$f":"II4*II11","v":0},{"$f":"IJ4*IJ11","v":0},{"$f":"IK4*IK11","v":0},{"$f":"IL4*IL11","v":0},{"$f":"IM4*IM11","v":0},{"$f":"IN4*IN11","v":0},{"$f":"IO4*IO11","v":0},{"$f":"IP4*IP11","v":0},{"$f":"IQ4*IQ11","v":0},{"$f":"IR4*IR11","v":0},{"$f":"IS4*IS11","v":0},{"$f":"IT4*IT11","v":0},{"$f":"IU4*IU11","v":0},{"$f":"IV4*IV11","v":0},{"$f":"IW4*IW11","v":0},{"$f":"IX4*IX11","v":0},{"$f":"IY4*IY11","v":0},{"$f":"IZ4*IZ11","v":0},{"$f":"JA4*JA11","v":0},{"$f":"JB4*JB11","v":0},{"$f":"JC4*JC11","v":0},{"$f":"JD4*JD11","v":0},{"$f":"JE4*JE11","v":0},{"$f":"JF4*JF11","v":0},{"$f":"JG4*JG11","v":0},{"$f":"JH4*JH11","v":0},{"$f":"JI4*JI11","v":0},{"$f":"JJ4*JJ11","v":0},{"$f":"JK4*JK11","v":0},{"$f":"JL4*JL11","v":0},{"$f":"JM4*JM11","v":0},{"$f":"JN4*JN11","v":0},{"$f":"JO4*JO11","v":0},{"$f":"JP4*JP11","v":0},{"$f":"JQ4*JQ11","v":0},{"$f":"JR4*JR11","v":0},{"$f":"JS4*JS11","v":0},{"$f":"JT4*JT11","v":0},{"$f":"JU4*JU11","v":0},{"$f":"JV4*JV11","v":0},{"$f":"JW4*JW11","v":0},{"$f":"JX4*JX11","v":0},{"$f":"JY4*JY11","v":0},{"$f":"JZ4*JZ11","v":0},{"$f":"KA4*KA11","v":0},{"$f":"KB4*KB11","v":0},{"$f":"KC4*KC11","v":0},{"$f":"KD4*KD11","v":0},{"$f":"KE4*KE11","v":0},{"$f":"KF4*KF11","v":0},{"$f":"KG4*KG11","v":0},{"$f":"KH4*KH11","v":0},{"$f":"KI4*KI11","v":0},{"$f":"KJ4*KJ11","v":0},{"$f":"KK4*KK11","v":0},{"$f":"KL4*KL11","v":0},{"$f":"KM4*KM11","v":0},{"$f":"KN4*KN11","v":0},{"$f":"KO4*KO11","v":0},{"$f":"KP4*KP11","v":0},{"$f":"KQ4*KQ11","v":0},{"$f":"KR4*KR11","v":0},{"$f":"KS4*KS11","v":0},{"$f":"KT4*KT11","v":0},{"$f":"KU4*KU11","v":0},{"$f":"KV4*KV11","v":0},{"$f":"KW4*KW11","v":0},{"$f":"KX4*KX11","v":0},{"$f":"KY4*KY11","v":0},{"$f":"KZ4*KZ11","v":0},{"$f":"LA4*LA11","v":0},{"$f":"LB4*LB11","v":0},{"$f":"LC4*LC11","v":0},{"$f":"LD4*LD11","v":0},{"$f":"LE4*LE11","v":0},{"$f":"LF4*LF11","v":0},{"$f":"LG4*LG11","v":0},{"$f":"LH4*LH11","v":0},{"$f":"LI4*LI11","v":0},{"$f":"LJ4*LJ11","v":0},{"$f":"LK4*LK11","v":0},{"$f":"LL4*LL11","v":0},{"$f":"LM4*LM11","v":0},{"$f":"LN4*LN11","v":0},{"$f":"LO4*LO11","v":0},{"$f":"LP4*LP11","v":0},{"$f":"LQ4*LQ11","v":0},{"$f":"LR4*LR11","v":0},{"$f":"LS4*LS11","v":0},{"$f":"LT4*LT11","v":0},{"$f":"LU4*LU11","v":0},{"$f":"LV4*LV11","v":0},{"$f":"LW4*LW11","v":0},{"$f":"LX4*LX11","v":0},{"$f":"LY4*LY11","v":0},{"$f":"LZ4*LZ11","v":0},{"$f":"MA4*MA11","v":0},{"$f":"MB4*MB11","v":0},{"$f":"MC4*MC11","v":0},{"$f":"MD4*MD11","v":0},{"$f":"ME4*ME11","v":0},{"$f":"MF4*MF11","v":0},{"$f":"MG4*MG11","v":0},{"$f":"MH4*MH11","v":0},{"$f":"MI4*MI11","v":0},{"$f":"MJ4*MJ11","v":0},{"$f":"MK4*MK11","v":0},{"$f":"ML4*ML11","v":0},{"$f":"MM4*MM11","v":0},{"$f":"MN4*MN11","v":0},{"$f":"MO4*MO11","v":0},{"$f":"MP4*MP11","v":0},{"$f":"MQ4*MQ11","v":0},{"$f":"MR4*MR11","v":0},{"$f":"MS4*MS11","v":0},{"$f":"MT4*MT11","v":0},{"$f":"MU4*MU11","v":0},{"$f":"MV4*MV11","v":0},{"$f":"MW4*MW11","v":0},{"$f":"MX4*MX11","v":0},{"$f":"MY4*MY11","v":0},{"$f":"MZ4*MZ11","v":0},{"$f":"NA4*NA11","v":0},{"$f":"NB4*NB11","v":0},{"$f":"NC4*NC11","v":0},{"$f":"ND4*ND11","v":0},{"$f":"NE4*NE11","v":0},{"$f":"NF4*NF11","v":0},{"$f":"NG4*NG11","v":0},{"$f":"NH4*NH11","v":0},{"$f":"NI4*NI11","v":0},{"$f":"NJ4*NJ11","v":0},{"$f":"NK4*NK11","v":0},{"$f":"NL4*NL11","v":0},{"$f":"NM4*NM11","v":0},{"$f":"NN4*NN11","v":0},{"$f":"NO4*NO11","v":0},{"$f":"NP4*NP11","v":0},{"$f":"NQ4*NQ11","v":0},{"$f":"NR4*NR11","v":0},{"$f":"NS4*NS11","v":0},{"$f":"NT4*NT11","v":0},{"$f":"NU4*NU11","v":0},{"$f":"NV4*NV11","v":0},{"$f":"NW4*NW11","v":0},{"$f":"NX4*NX11","v":0},{"$f":"NY4*NY11","v":0},{"$f":"NZ4*NZ11","v":0},{"$f":"OA4*OA11","v":0},{"$f":"OB4*OB11","v":0},{"$f":"OC4*OC11","v":0},{"$f":"OD4*OD11","v":0},{"$f":"OE4*OE11","v":0},{"$f":"OF4*OF11","v":0},{"$f":"OG4*OG11","v":0},{"$f":"OH4*OH11","v":0},{"$f":"OI4*OI11","v":0},{"$f":"OJ4*OJ11","v":0},{"$f":"OK4*OK11","v":0},{"$f":"OL4*OL11","v":0},{"$f":"OM4*OM11","v":0},{"$f":"ON4*ON11","v":0},{"$f":"OO4*OO11","v":0},{"$f":"OP4*OP11","v":0},{"$f":"OQ4*OQ11","v":0},{"$f":"OR4*OR11","v":0},{"$f":"OS4*OS11","v":0},{"$f":"OT4*OT11","v":0},{"$f":"OU4*OU11","v":0},{"$f":"OV4*OV11","v":0},{"$f":"OW4*OW11","v":0},{"$f":"OX4*OX11","v":0},{"$f":"OY4*OY11","v":0},{"$f":"OZ4*OZ11","v":0},{"$f":"PA4*PA11","v":0},{"$f":"PB4*PB11","v":0},{"$f":"PC4*PC11","v":0},{"$f":"PD4*PD11","v":0},{"$f":"PE4*PE11","v":0},{"$f":"PF4*PF11","v":0},{"$f":"PG4*PG11","v":0},{"$f":"PH4*PH11","v":0},{"$f":"PI4*PI11","v":0},{"$f":"PJ4*PJ11","v":0},{"$f":"PK4*PK11","v":0},{"$f":"PL4*PL11","v":0},{"$f":"PM4*PM11","v":0},{"$f":"PN4*PN11","v":0},{"$f":"PO4*PO11","v":0},{"$f":"PP4*PP11","v":0},{"$f":"PQ4*PQ11","v":0},{"$f":"PR4*PR11","v":0},{"$f":"PS4*PS11","v":0},{"$f":"PT4*PT11","v":0},{"$f":"PU4*PU11","v":0},{"$f":"PV4*PV11","v":0},{"$f":"PW4*PW11","v":0},{"$f":"PX4*PX11","v":0},{"$f":"PY4*PY11","v":0},{"$f":"PZ4*PZ11","v":0},{"$f":"QA4*QA11","v":0},{"$f":"QB4*QB11","v":0},{"$f":"QC4*QC11","v":0},{"$f":"QD4*QD11","v":0},{"$f":"QE4*QE11","v":0},{"$f":"QF4*QF11","v":0},{"$f":"QG4*QG11","v":0},{"$f":"QH4*QH11","v":0},{"$f":"QI4*QI11","v":0},{"$f":"QJ4*QJ11","v":0},{"$f":"QK4*QK11","v":0},{"$f":"QL4*QL11","v":0},{"$f":"QM4*QM11","v":0},{"$f":"QN4*QN11","v":0},{"$f":"QO4*QO11","v":0},{"$f":"QP4*QP11","v":0},{"$f":"QQ4*QQ11","v":0},{"$f":"QR4*QR11","v":0},{"$f":"QS4*QS11","v":0},{"$f":"QT4*QT11","v":0},{"$f":"QU4*QU11","v":0},{"$f":"QV4*QV11","v":0},{"$f":"QW4*QW11","v":0},{"$f":"QX4*QX11","v":0},{"$f":"QY4*QY11","v":0},{"$f":"QZ4*QZ11","v":0},{"$f":"RA4*RA11","v":0},{"$f":"RB4*RB11","v":0},{"$f":"RC4*RC11","v":0},{"$f":"RD4*RD11","v":0},{"$f":"RE4*RE11","v":0},{"$f":"RF4*RF11","v":0},{"$f":"RG4*RG11","v":0},{"$f":"RH4*RH11","v":0},{"$f":"RI4*RI11","v":0},{"$f":"RJ4*RJ11","v":0},{"$f":"RK4*RK11","v":0},{"$f":"RL4*RL11","v":0},{"$f":"RM4*RM11","v":0},{"$f":"RN4*RN11","v":0},{"$f":"RO4*RO11","v":0},{"$f":"RP4*RP11","v":0},{"$f":"RQ4*RQ11","v":0},{"$f":"RR4*RR11","v":0},{"$f":"RS4*RS11","v":0},{"$f":"RT4*RT11","v":0},{"$f":"RU4*RU11","v":0},{"$f":"RV4*RV11","v":0},{"$f":"RW4*RW11","v":0},{"$f":"RX4*RX11","v":0},{"$f":"RY4*RY11","v":0},{"$f":"RZ4*RZ11","v":0},{"$f":"SA4*SA11","v":0},{"$f":"SB4*SB11","v":0},{"$f":"SC4*SC11","v":0},{"$f":"SD4*SD11","v":0},{"$f":"SE4*SE11","v":0},{"$f":"SF4*SF11","v":0},{"$f":"SG4*SG11","v":0},{"$f":"SH4*SH11","v":0},{"$f":"SI4*SI11","v":0},{"$f":"SJ4*SJ11","v":0},{"$f":"SK4*SK11","v":0},{"$f":"SL4*SL11","v":0},{"$f":"SM4*SM11","v":0},{"$f":"SN4*SN11","v":0},{"$f":"SO4*SO11","v":0},{"$f":"SP4*SP11","v":0},{"$f":"SQ4*SQ11","v":0},{"$f":"SR4*SR11","v":0},{"$f":"SS4*SS11","v":0},{"$f":"ST4*ST11","v":0},{"$f":"SU4*SU11","v":0},{"$f":"SV4*SV11","v":0},{"$f":"SW4*SW11","v":0},{"$f":"SX4*SX11","v":0},{"$f":"SY4*SY11","v":0},{"$f":"SZ4*SZ11","v":0},{"$f":"TA4*TA11","v":0},{"$f":"TB4*TB11","v":0},{"$f":"TC4*TC11","v":0}]
[null,null,null,"Prior Cash Flow (t-t)",null,null,null,null,null,null,{"$f":"J12*K5","v":0},{"$f":"K12*L5","v":0},{"$f":"L12*M5","v":0},{"$f":"M12*N5","v":0},{"$f":"N12*O5","v":0},{"$f":"O12*P5","v":0},{"$f":"P12*Q5","v":0},{"$f":"Q12*R5","v":0},{"$f":"R12*S5","v":0},{"$f":"S12*T5","v":0},{"$f":"T12*U5","v":0},{"$f":"U12*V5","v":0},{"$f":"V12*W5","v":0},{"$f":"W12*X5","v":0},{"$f":"X12*Y5","v":13.320588058483093},{"$f":"Y12*Z5","v":0},{"$f":"Z12*AA5","v":0},{"$f":"AA12*AB5","v":0},{"$f":"AB12*AC5","v":0},{"$f":"AC12*AD5","v":0},{"$f":"AD12*AE5","v":0},{"$f":"AE12*AF5","v":0},{"$f":"AF12*AG5","v":0},{"$f":"AG12*AH5","v":0},{"$f":"AH12*AI5","v":0},{"$f":"AI12*AJ5","v":0},{"$f":"AJ12*AK5","v":0},{"$f":"AK12*AL5","v":0},{"$f":"AL12*AM5","v":0},{"$f":"AM12*AN5","v":0},{"$f":"AN12*AO5","v":0},{"$f":"AO12*AP5","v":0},{"$f":"AP12*AQ5","v":0},{"$f":"AQ12*AR5","v":0},{"$f":"AR12*AS5","v":0},{"$f":"AS12*AT5","v":0},{"$f":"AT12*AU5","v":0},{"$f":"AU12*AV5","v":0},{"$f":"AV12*AW5","v":0},{"$f":"AW12*AX5","v":0},{"$f":"AX12*AY5","v":0},{"$f":"AY12*AZ5","v":0},{"$f":"AZ12*BA5","v":0},{"$f":"BA12*BB5","v":0},{"$f":"BB12*BC5","v":0},{"$f":"BC12*BD5","v":0},{"$f":"BD12*BE5","v":0},{"$f":"BE12*BF5","v":0},{"$f":"BF12*BG5","v":0},{"$f":"BG12*BH5","v":0},{"$f":"BH12*BI5","v":0},{"$f":"BI12*BJ5","v":0},{"$f":"BJ12*BK5","v":0},{"$f":"BK12*BL5","v":0},{"$f":"BL12*BM5","v":0},{"$f":"BM12*BN5","v":0},{"$f":"BN12*BO5","v":0},{"$f":"BO12*BP5","v":0},{"$f":"BP12*BQ5","v":0},{"$f":"BQ12*BR5","v":0},{"$f":"BR12*BS5","v":0},{"$f":"BS12*BT5","v":0},{"$f":"BT12*BU5","v":0},{"$f":"BU12*BV5","v":0},{"$f":"BV12*BW5","v":0},{"$f":"BW12*BX5","v":0},{"$f":"BX12*BY5","v":0},{"$f":"BY12*BZ5","v":0},{"$f":"BZ12*CA5","v":0},{"$f":"CA12*CB5","v":0},{"$f":"CB12*CC5","v":0},{"$f":"CC12*CD5","v":0},{"$f":"CD12*CE5","v":0},{"$f":"CE12*CF5","v":0},{"$f":"CF12*CG5","v":0},{"$f":"CG12*CH5","v":0},{"$f":"CH12*CI5","v":0},{"$f":"CI12*CJ5","v":0},{"$f":"CJ12*CK5","v":0},{"$f":"CK12*CL5","v":0},{"$f":"CL12*CM5","v":0},{"$f":"CM12*CN5","v":0},{"$f":"CN12*CO5","v":0},{"$f":"CO12*CP5","v":0},{"$f":"CP12*CQ5","v":0},{"$f":"CQ12*CR5","v":0},{"$f":"CR12*CS5","v":0},{"$f":"CS12*CT5","v":0},{"$f":"CT12*CU5","v":0},{"$f":"CU12*CV5","v":0},{"$f":"CV12*CW5","v":0},{"$f":"CW12*CX5","v":0},{"$f":"CX12*CY5","v":0},{"$f":"CY12*CZ5","v":0},{"$f":"CZ12*DA5","v":0},{"$f":"DA12*DB5","v":0},{"$f":"DB12*DC5","v":0},{"$f":"DC12*DD5","v":0},{"$f":"DD12*DE5","v":0},{"$f":"DE12*DF5","v":0},{"$f":"DF12*DG5","v":0},{"$f":"DG12*DH5","v":0},{"$f":"DH12*DI5","v":0},{"$f":"DI12*DJ5","v":0},{"$f":"DJ12*DK5","v":0},{"$f":"DK12*DL5","v":0},{"$f":"DL12*DM5","v":0},{"$f":"DM12*DN5","v":0},{"$f":"DN12*DO5","v":0},{"$f":"DO12*DP5","v":0},{"$f":"DP12*DQ5","v":0},{"$f":"DQ12*DR5","v":0},{"$f":"DR12*DS5","v":0},{"$f":"DS12*DT5","v":0},{"$f":"DT12*DU5","v":0},{"$f":"DU12*DV5","v":0},{"$f":"DV12*DW5","v":0},{"$f":"DW12*DX5","v":0},{"$f":"DX12*DY5","v":0},{"$f":"DY12*DZ5","v":0},{"$f":"DZ12*EA5","v":0},{"$f":"EA12*EB5","v":0},{"$f":"EB12*EC5","v":0},{"$f":"EC12*ED5","v":0},{"$f":"ED12*EE5","v":0},{"$f":"EE12*EF5","v":0},{"$f":"EF12*EG5","v":0},{"$f":"EG12*EH5","v":0},{"$f":"EH12*EI5","v":0},{"$f":"EI12*EJ5","v":0},{"$f":"EJ12*EK5","v":0},{"$f":"EK12*EL5","v":0},{"$f":"EL12*EM5","v":0},{"$f":"EM12*EN5","v":0},{"$f":"EN12*EO5","v":0},{"$f":"EO12*EP5","v":0},{"$f":"EP12*EQ5","v":0},{"$f":"EQ12*ER5","v":0},{"$f":"ER12*ES5","v":0},{"$f":"ES12*ET5","v":0},{"$f":"ET12*EU5","v":0},{"$f":"EU12*EV5","v":0},{"$f":"EV12*EW5","v":0},{"$f":"EW12*EX5","v":0},{"$f":"EX12*EY5","v":0},{"$f":"EY12*EZ5","v":0},{"$f":"EZ12*FA5","v":0},{"$f":"FA12*FB5","v":0},{"$f":"FB12*FC5","v":0},{"$f":"FC12*FD5","v":0},{"$f":"FD12*FE5","v":0},{"$f":"FE12*FF5","v":0},{"$f":"FF12*FG5","v":0},{"$f":"FG12*FH5","v":0},{"$f":"FH12*FI5","v":0},{"$f":"FI12*FJ5","v":0},{"$f":"FJ12*FK5","v":0},{"$f":"FK12*FL5","v":0},{"$f":"FL12*FM5","v":0},{"$f":"FM12*FN5","v":0},{"$f":"FN12*FO5","v":0},{"$f":"FO12*FP5","v":0},{"$f":"FP12*FQ5","v":0},{"$f":"FQ12*FR5","v":0},{"$f":"FR12*FS5","v":0},{"$f":"FS12*FT5","v":0},{"$f":"FT12*FU5","v":0},{"$f":"FU12*FV5","v":0},{"$f":"FV12*FW5","v":0},{"$f":"FW12*FX5","v":0},{"$f":"FX12*FY5","v":0},{"$f":"FY12*FZ5","v":0},{"$f":"FZ12*GA5","v":0},{"$f":"GA12*GB5","v":0},{"$f":"GB12*GC5","v":0},{"$f":"GC12*GD5","v":0},{"$f":"GD12*GE5","v":0},{"$f":"GE12*GF5","v":0},{"$f":"GF12*GG5","v":0},{"$f":"GG12*GH5","v":0},{"$f":"GH12*GI5","v":0},{"$f":"GI12*GJ5","v":0},{"$f":"GJ12*GK5","v":0},{"$f":"GK12*GL5","v":0},{"$f":"GL12*GM5","v":0},{"$f":"GM12*GN5","v":0},{"$f":"GN12*GO5","v":0},{"$f":"GO12*GP5","v":0},{"$f":"GP12*GQ5","v":0},{"$f":"GQ12*GR5","v":0},{"$f":"GR12*GS5","v":0},{"$f":"GS12*GT5","v":0},{"$f":"GT12*GU5","v":0},{"$f":"GU12*GV5","v":0},{"$f":"GV12*GW5","v":0},{"$f":"GW12*GX5","v":0},{"$f":"GX12*GY5","v":0},{"$f":"GY12*GZ5","v":0},{"$f":"GZ12*HA5","v":0},{"$f":"HA12*HB5","v":0},{"$f":"HB12*HC5","v":0},{"$f":"HC12*HD5","v":0},{"$f":"HD12*HE5","v":0},{"$f":"HE12*HF5","v":0},{"$f":"HF12*HG5","v":0},{"$f":"HG12*HH5","v":0},{"$f":"HH12*HI5","v":0},{"$f":"HI12*HJ5","v":0},{"$f":"HJ12*HK5","v":0},{"$f":"HK12*HL5","v":0},{"$f":"HL12*HM5","v":0},{"$f":"HM12*HN5","v":0},{"$f":"HN12*HO5","v":0},{"$f":"HO12*HP5","v":0},{"$f":"HP12*HQ5","v":0},{"$f":"HQ12*HR5","v":0},{"$f":"HR12*HS5","v":0},{"$f":"HS12*HT5","v":0},{"$f":"HT12*HU5","v":0},{"$f":"HU12*HV5","v":0},{"$f":"HV12*HW5","v":0},{"$f":"HW12*HX5","v":0},{"$f":"HX12*HY5","v":0},{"$f":"HY12*HZ5","v":0},{"$f":"HZ12*IA5","v":0},{"$f":"IA12*IB5","v":0},{"$f":"IB12*IC5","v":0},{"$f":"IC12*ID5","v":0},{"$f":"ID12*IE5","v":0},{"$f":"IE12*IF5","v":0},{"$f":"IF12*IG5","v":0},{"$f":"IG12*IH5","v":0},{"$f":"IH12*II5","v":0},{"$f":"II12*IJ5","v":0},{"$f":"IJ12*IK5","v":0},{"$f":"IK12*IL5","v":0},{"$f":"IL12*IM5","v":0},{"$f":"IM12*IN5","v":0},{"$f":"IN12*IO5","v":0},{"$f":"IO12*IP5","v":0},{"$f":"IP12*IQ5","v":0},{"$f":"IQ12*IR5","v":0},{"$f":"IR12*IS5","v":0},{"$f":"IS12*IT5","v":0},{"$f":"IT12*IU5","v":0},{"$f":"IU12*IV5","v":0},{"$f":"IV12*IW5","v":0},{"$f":"IW12*IX5","v":0},{"$f":"IX12*IY5","v":0},{"$f":"IY12*IZ5","v":0},{"$f":"IZ12*JA5","v":0},{"$f":"JA12*JB5","v":0},{"$f":"JB12*JC5","v":0},{"$f":"JC12*JD5","v":0},{"$f":"JD12*JE5","v":0},{"$f":"JE12*JF5","v":0},{"$f":"JF12*JG5","v":0},{"$f":"JG12*JH5","v":0},{"$f":"JH12*JI5","v":0},{"$f":"JI12*JJ5","v":0},{"$f":"JJ12*JK5","v":0},{"$f":"JK12*JL5","v":0},{"$f":"JL12*JM5","v":0},{"$f":"JM12*JN5","v":0},{"$f":"JN12*JO5","v":0},{"$f":"JO12*JP5","v":0},{"$f":"JP12*JQ5","v":0},{"$f":"JQ12*JR5","v":0},{"$f":"JR12*JS5","v":0},{"$f":"JS12*JT5","v":0},{"$f":"JT12*JU5","v":0},{"$f":"JU12*JV5","v":0},{"$f":"JV12*JW5","v":0},{"$f":"JW12*JX5","v":0},{"$f":"JX12*JY5","v":0},{"$f":"JY12*JZ5","v":0},{"$f":"JZ12*KA5","v":0},{"$f":"KA12*KB5","v":0},{"$f":"KB12*KC5","v":0},{"$f":"KC12*KD5","v":0},{"$f":"KD12*KE5","v":0},{"$f":"KE12*KF5","v":0},{"$f":"KF12*KG5","v":0},{"$f":"KG12*KH5","v":0},{"$f":"KH12*KI5","v":0},{"$f":"KI12*KJ5","v":0},{"$f":"KJ12*KK5","v":0},{"$f":"KK12*KL5","v":0},{"$f":"KL12*KM5","v":0},{"$f":"KM12*KN5","v":0},{"$f":"KN12*KO5","v":0},{"$f":"KO12*KP5","v":0},{"$f":"KP12*KQ5","v":0},{"$f":"KQ12*KR5","v":0},{"$f":"KR12*KS5","v":0},{"$f":"KS12*KT5","v":0},{"$f":"KT12*KU5","v":0},{"$f":"KU12*KV5","v":0},{"$f":"KV12*KW5","v":0},{"$f":"KW12*KX5","v":0},{"$f":"KX12*KY5","v":0},{"$f":"KY12*KZ5","v":0},{"$f":"KZ12*LA5","v":0},{"$f":"LA12*LB5","v":0},{"$f":"LB12*LC5","v":0},{"$f":"LC12*LD5","v":0},{"$f":"LD12*LE5","v":0},{"$f":"LE12*LF5","v":0},{"$f":"LF12*LG5","v":0},{"$f":"LG12*LH5","v":0},{"$f":"LH12*LI5","v":0},{"$f":"LI12*LJ5","v":0},{"$f":"LJ12*LK5","v":0},{"$f":"LK12*LL5","v":0},{"$f":"LL12*LM5","v":0},{"$f":"LM12*LN5","v":0},{"$f":"LN12*LO5","v":0},{"$f":"LO12*LP5","v":0},{"$f":"LP12*LQ5","v":0},{"$f":"LQ12*LR5","v":0},{"$f":"LR12*LS5","v":0},{"$f":"LS12*LT5","v":0},{"$f":"LT12*LU5","v":0},{"$f":"LU12*LV5","v":0},{"$f":"LV12*LW5","v":0},{"$f":"LW12*LX5","v":0},{"$f":"LX12*LY5","v":0},{"$f":"LY12*LZ5","v":0},{"$f":"LZ12*MA5","v":0},{"$f":"MA12*MB5","v":0},{"$f":"MB12*MC5","v":0},{"$f":"MC12*MD5","v":0},{"$f":"MD12*ME5","v":0},{"$f":"ME12*MF5","v":0},{"$f":"MF12*MG5","v":0},{"$f":"MG12*MH5","v":0},{"$f":"MH12*MI5","v":0},{"$f":"MI12*MJ5","v":0},{"$f":"MJ12*MK5","v":0},{"$f":"MK12*ML5","v":0},{"$f":"ML12*MM5","v":0},{"$f":"MM12*MN5","v":0},{"$f":"MN12*MO5","v":0},{"$f":"MO12*MP5","v":0},{"$f":"MP12*MQ5","v":0},{"$f":"MQ12*MR5","v":0},{"$f":"MR12*MS5","v":0},{"$f":"MS12*MT5","v":0},{"$f":"MT12*MU5","v":0},{"$f":"MU12*MV5","v":0},{"$f":"MV12*MW5","v":0},{"$f":"MW12*MX5","v":0},{"$f":"MX12*MY5","v":0},{"$f":"MY12*MZ5","v":0},{"$f":"MZ12*NA5","v":0},{"$f":"NA12*NB5","v":0},{"$f":"NB12*NC5","v":0},{"$f":"NC12*ND5","v":0},{"$f":"ND12*NE5","v":0},{"$f":"NE12*NF5","v":0},{"$f":"NF12*NG5","v":0},{"$f":"NG12*NH5","v":0},{"$f":"NH12*NI5","v":0},{"$f":"NI12*NJ5","v":0},{"$f":"NJ12*NK5","v":0},{"$f":"NK12*NL5","v":0},{"$f":"NL12*NM5","v":0},{"$f":"NM12*NN5","v":0},{"$f":"NN12*NO5","v":0},{"$f":"NO12*NP5","v":0},{"$f":"NP12*NQ5","v":0},{"$f":"NQ12*NR5","v":0},{"$f":"NR12*NS5","v":0},{"$f":"NS12*NT5","v":0},{"$f":"NT12*NU5","v":0},{"$f":"NU12*NV5","v":0},{"$f":"NV12*NW5","v":0},{"$f":"NW12*NX5","v":0},{"$f":"NX12*NY5","v":0},{"$f":"NY12*NZ5","v":0},{"$f":"NZ12*OA5","v":0},{"$f":"OA12*OB5","v":0},{"$f":"OB12*OC5","v":0},{"$f":"OC12*OD5","v":0},{"$f":"OD12*OE5","v":0},{"$f":"OE12*OF5","v":0},{"$f":"OF12*OG5","v":0},{"$f":"OG12*OH5","v":0},{"$f":"OH12*OI5","v":0},{"$f":"OI12*OJ5","v":0},{"$f":"OJ12*OK5","v":0},{"$f":"OK12*OL5","v":0},{"$f":"OL12*OM5","v":0},{"$f":"OM12*ON5","v":0},{"$f":"ON12*OO5","v":0},{"$f":"OO12*OP5","v":0},{"$f":"OP12*OQ5","v":0},{"$f":"OQ12*OR5","v":0},{"$f":"OR12*OS5","v":0},{"$f":"OS12*OT5","v":0},{"$f":"OT12*OU5","v":0},{"$f":"OU12*OV5","v":0},{"$f":"OV12*OW5","v":0},{"$f":"OW12*OX5","v":0},{"$f":"OX12*OY5","v":0},{"$f":"OY12*OZ5","v":0},{"$f":"OZ12*PA5","v":0},{"$f":"PA12*PB5","v":0},{"$f":"PB12*PC5","v":0},{"$f":"PC12*PD5","v":0},{"$f":"PD12*PE5","v":0},{"$f":"PE12*PF5","v":0},{"$f":"PF12*PG5","v":0},{"$f":"PG12*PH5","v":0},{"$f":"PH12*PI5","v":0},{"$f":"PI12*PJ5","v":0},{"$f":"PJ12*PK5","v":0},{"$f":"PK12*PL5","v":0},{"$f":"PL12*PM5","v":0},{"$f":"PM12*PN5","v":0},{"$f":"PN12*PO5","v":0},{"$f":"PO12*PP5","v":0},{"$f":"PP12*PQ5","v":0},{"$f":"PQ12*PR5","v":0},{"$f":"PR12*PS5","v":0},{"$f":"PS12*PT5","v":0},{"$f":"PT12*PU5","v":0},{"$f":"PU12*PV5","v":0},{"$f":"PV12*PW5","v":0},{"$f":"PW12*PX5","v":0},{"$f":"PX12*PY5","v":0},{"$f":"PY12*PZ5","v":0},{"$f":"PZ12*QA5","v":0},{"$f":"QA12*QB5","v":0},{"$f":"QB12*QC5","v":0},{"$f":"QC12*QD5","v":0},{"$f":"QD12*QE5","v":0},{"$f":"QE12*QF5","v":0},{"$f":"QF12*QG5","v":0},{"$f":"QG12*QH5","v":0},{"$f":"QH12*QI5","v":0},{"$f":"QI12*QJ5","v":0},{"$f":"QJ12*QK5","v":0},{"$f":"QK12*QL5","v":0},{"$f":"QL12*QM5","v":0},{"$f":"QM12*QN5","v":0},{"$f":"QN12*QO5","v":0},{"$f":"QO12*QP5","v":0},{"$f":"QP12*QQ5","v":0},{"$f":"QQ12*QR5","v":0},{"$f":"QR12*QS5","v":0},{"$f":"QS12*QT5","v":0},{"$f":"QT12*QU5","v":0},{"$f":"QU12*QV5","v":0},{"$f":"QV12*QW5","v":0},{"$f":"QW12*QX5","v":0},{"$f":"QX12*QY5","v":0},{"$f":"QY12*QZ5","v":0},{"$f":"QZ12*RA5","v":0},{"$f":"RA12*RB5","v":0},{"$f":"RB12*RC5","v":0},{"$f":"RC12*RD5","v":0},{"$f":"RD12*RE5","v":0},{"$f":"RE12*RF5","v":0},{"$f":"RF12*RG5","v":0},{"$f":"RG12*RH5","v":0},{"$f":"RH12*RI5","v":0},{"$f":"RI12*RJ5","v":0},{"$f":"RJ12*RK5","v":0},{"$f":"RK12*RL5","v":0},{"$f":"RL12*RM5","v":0},{"$f":"RM12*RN5","v":0},{"$f":"RN12*RO5","v":0},{"$f":"RO12*RP5","v":0},{"$f":"RP12*RQ5","v":0},{"$f":"RQ12*RR5","v":0},{"$f":"RR12*RS5","v":0},{"$f":"RS12*RT5","v":0},{"$f":"RT12*RU5","v":0},{"$f":"RU12*RV5","v":0},{"$f":"RV12*RW5","v":0},{"$f":"RW12*RX5","v":0},{"$f":"RX12*RY5","v":0},{"$f":"RY12*RZ5","v":0},{"$f":"RZ12*SA5","v":0},{"$f":"SA12*SB5","v":0},{"$f":"SB12*SC5","v":0},{"$f":"SC12*SD5","v":0},{"$f":"SD12*SE5","v":0},{"$f":"SE12*SF5","v":0},{"$f":"SF12*SG5","v":0},{"$f":"SG12*SH5","v":0},{"$f":"SH12*SI5","v":0},{"$f":"SI12*SJ5","v":0},{"$f":"SJ12*SK5","v":0},{"$f":"SK12*SL5","v":0},{"$f":"SL12*SM5","v":0},{"$f":"SM12*SN5","v":0},{"$f":"SN12*SO5","v":0},{"$f":"SO12*SP5","v":0},{"$f":"SP12*SQ5","v":0},{"$f":"SQ12*SR5","v":0},{"$f":"SR12*SS5","v":0},{"$f":"SS12*ST5","v":0},{"$f":"ST12*SU5","v":0},{"$f":"SU12*SV5","v":0},{"$f":"SV12*SW5","v":0},{"$f":"SW12*SX5","v":0},{"$f":"SX12*SY5","v":0},{"$f":"SY12*SZ5","v":0},{"$f":"SZ12*TA5","v":0},{"$f":"TA12*TB5","v":0},{"$f":"TB12*TC5","v":0}]
[null,null,null,"Value over Explicit Period",{"$f":"NPV(F29,K29:KW29)","v":84.420578295227301},{"$f":"Scenarios!D3","v":8.4000000000000005E-2},null,null,null,null,{"$f":"K12*K4","v":8},{"$f":"L12*L4","v":8.32},{"$f":"M12*M4","v":8.6527999999999992},{"$f":"N12*N4","v":8.9989119999999971},{"$f":"O12*O4","v":9.3588684799999982},{"$f":"P12*P4","v":9.7332232191999974},{"$f":"Q12*Q4","v":10.122552147967996},{"$f":"R12*R4","v":10.527454233886715},{"$f":"S12*S4","v":10.948552403242182},{"$f":"T12*T4","v":11.386494499371867},{"$f":"U12*U4","v":11.841954279346744},{"$f":"V12*V4","v":12.315632450520612},{"$f":"W12*W4","v":12.808257748541438},{"$f":"X12*X4","v":13.320588058483093},{"$f":"Y12*Y4","v":14.719249804623821},{"$f":"Z12*Z4","v":0},{"$f":"AA12*AA4","v":0},{"$f":"AB12*AB4","v":0},{"$f":"AC12*AC4","v":0},{"$f":"AD12*AD4","v":0},{"$f":"AE12*AE4","v":0},{"$f":"AF12*AF4","v":0},{"$f":"AG12*AG4","v":0},{"$f":"AH12*AH4","v":0},{"$f":"AI12*AI4","v":0},{"$f":"AJ12*AJ4","v":0},{"$f":"AK12*AK4","v":0},{"$f":"AL12*AL4","v":0},{"$f":"AM12*AM4","v":0},{"$f":"AN12*AN4","v":0},{"$f":"AO12*AO4","v":0},{"$f":"AP12*AP4","v":0},{"$f":"AQ12*AQ4","v":0},{"$f":"AR12*AR4","v":0},{"$f":"AS12*AS4","v":0},{"$f":"AT12*AT4","v":0},{"$f":"AU12*AU4","v":0},{"$f":"AV12*AV4","v":0},{"$f":"AW12*AW4","v":0},{"$f":"AX12*AX4","v":0},{"$f":"AY12*AY4","v":0},{"$f":"AZ12*AZ4","v":0},{"$f":"BA12*BA4","v":0},{"$f":"BB12*BB4","v":0},{"$f":"BC12*BC4","v":0},{"$f":"BD12*BD4","v":0},{"$f":"BE12*BE4","v":0},{"$f":"BF12*BF4","v":0},{"$f":"BG12*BG4","v":0},{"$f":"BH12*BH4","v":0},{"$f":"BI12*BI4","v":0},{"$f":"BJ12*BJ4","v":0},{"$f":"BK12*BK4","v":0},{"$f":"BL12*BL4","v":0},{"$f":"BM12*BM4","v":0},{"$f":"BN12*BN4","v":0},{"$f":"BO12*BO4","v":0},{"$f":"BP12*BP4","v":0},{"$f":"BQ12*BQ4","v":0},{"$f":"BR12*BR4","v":0},{"$f":"BS12*BS4","v":0},{"$f":"BT12*BT4","v":0},{"$f":"BU12*BU4","v":0},{"$f":"BV12*BV4","v":0},{"$f":"BW12*BW4","v":0},{"$f":"BX12*BX4","v":0},{"$f":"BY12*BY4","v":0},{"$f":"BZ12*BZ4","v":0},{"$f":"CA12*CA4","v":0},{"$f":"CB12*CB4","v":0},{"$f":"CC12*CC4","v":0},{"$f":"CD12*CD4","v":0},{"$f":"CE12*CE4","v":0},{"$f":"CF12*CF4","v":0},{"$f":"CG12*CG4","v":0},{"$f":"CH12*CH4","v":0},{"$f":"CI12*CI4","v":0},{"$f":"CJ12*CJ4","v":0},{"$f":"CK12*CK4","v":0},{"$f":"CL12*CL4","v":0},{"$f":"CM12*CM4","v":0},{"$f":"CN12*CN4","v":0},{"$f":"CO12*CO4","v":0},{"$f":"CP12*CP4","v":0},{"$f":"CQ12*CQ4","v":0},{"$f":"CR12*CR4","v":0},{"$f":"CS12*CS4","v":0},{"$f":"CT12*CT4","v":0},{"$f":"CU12*CU4","v":0},{"$f":"CV12*CV4","v":0},{"$f":"CW12*CW4","v":0},{"$f":"CX12*CX4","v":0},{"$f":"CY12*CY4","v":0},{"$f":"CZ12*CZ4","v":0},{"$f":"DA12*DA4","v":0},{"$f":"DB12*DB4","v":0},{"$f":"DC12*DC4","v":0},{"$f":"DD12*DD4","v":0},{"$f":"DE12*DE4","v":0},{"$f":"DF12*DF4","v":0},{"$f":"DG12*DG4","v":0},{"$f":"DH12*DH4","v":0},{"$f":"DI12*DI4","v":0},{"$f":"DJ12*DJ4","v":0},{"$f":"DK12*DK4","v":0},{"$f":"DL12*DL4","v":0},{"$f":"DM12*DM4","v":0},{"$f":"DN12*DN4","v":0},{"$f":"DO12*DO4","v":0},{"$f":"DP12*DP4","v":0},{"$f":"DQ12*DQ4","v":0},{"$f":"DR12*DR4","v":0},{"$f":"DS12*DS4","v":0},{"$f":"DT12*DT4","v":0},{"$f":"DU12*DU4","v":0},{"$f":"DV12*DV4","v":0},{"$f":"DW12*DW4","v":0},{"$f":"DX12*DX4","v":0},{"$f":"DY12*DY4","v":0},{"$f":"DZ12*DZ4","v":0},{"$f":"EA12*EA4","v":0},{"$f":"EB12*EB4","v":0},{"$f":"EC12*EC4","v":0},{"$f":"ED12*ED4","v":0},{"$f":"EE12*EE4","v":0},{"$f":"EF12*EF4","v":0},{"$f":"EG12*EG4","v":0},{"$f":"EH12*EH4","v":0},{"$f":"EI12*EI4","v":0},{"$f":"EJ12*EJ4","v":0},{"$f":"EK12*EK4","v":0},{"$f":"EL12*EL4","v":0},{"$f":"EM12*EM4","v":0},{"$f":"EN12*EN4","v":0},{"$f":"EO12*EO4","v":0},{"$f":"EP12*EP4","v":0},{"$f":"EQ12*EQ4","v":0},{"$f":"ER12*ER4","v":0},{"$f":"ES12*ES4","v":0},{"$f":"ET12*ET4","v":0},{"$f":"EU12*EU4","v":0},{"$f":"EV12*EV4","v":0},{"$f":"EW12*EW4","v":0},{"$f":"EX12*EX4","v":0},{"$f":"EY12*EY4","v":0},{"$f":"EZ12*EZ4","v":0},{"$f":"FA12*FA4","v":0},{"$f":"FB12*FB4","v":0},{"$f":"FC12*FC4","v":0},{"$f":"FD12*FD4","v":0},{"$f":"FE12*FE4","v":0},{"$f":"FF12*FF4","v":0},{"$f":"FG12*FG4","v":0},{"$f":"FH12*FH4","v":0},{"$f":"FI12*FI4","v":0},{"$f":"FJ12*FJ4","v":0},{"$f":"FK12*FK4","v":0},{"$f":"FL12*FL4","v":0},{"$f":"FM12*FM4","v":0},{"$f":"FN12*FN4","v":0},{"$f":"FO12*FO4","v":0},{"$f":"FP12*FP4","v":0},{"$f":"FQ12*FQ4","v":0},{"$f":"FR12*FR4","v":0},{"$f":"FS12*FS4","v":0},{"$f":"FT12*FT4","v":0},{"$f":"FU12*FU4","v":0},{"$f":"FV12*FV4","v":0},{"$f":"FW12*FW4","v":0},{"$f":"FX12*FX4","v":0},{"$f":"FY12*FY4","v":0},{"$f":"FZ12*FZ4","v":0},{"$f":"GA12*GA4","v":0},{"$f":"GB12*GB4","v":0},{"$f":"GC12*GC4","v":0},{"$f":"GD12*GD4","v":0},{"$f":"GE12*GE4","v":0},{"$f":"GF12*GF4","v":0},{"$f":"GG12*GG4","v":0},{"$f":"GH12*GH4","v":0},{"$f":"GI12*GI4","v":0},{"$f":"GJ12*GJ4","v":0},{"$f":"GK12*GK4","v":0},{"$f":"GL12*GL4","v":0},{"$f":"GM12*GM4","v":0},{"$f":"GN12*GN4","v":0},{"$f":"GO12*GO4","v":0},{"$f":"GP12*GP4","v":0},{"$f":"GQ12*GQ4","v":0},{"$f":"GR12*GR4","v":0},{"$f":"GS12*GS4","v":0},{"$f":"GT12*GT4","v":0},{"$f":"GU12*GU4","v":0},{"$f":"GV12*GV4","v":0},{"$f":"GW12*GW4","v":0},{"$f":"GX12*GX4","v":0},{"$f":"GY12*GY4","v":0},{"$f":"GZ12*GZ4","v":0},{"$f":"HA12*HA4","v":0},{"$f":"HB12*HB4","v":0},{"$f":"HC12*HC4","v":0},{"$f":"HD12*HD4","v":0},{"$f":"HE12*HE4","v":0},{"$f":"HF12*HF4","v":0},{"$f":"HG12*HG4","v":0},{"$f":"HH12*HH4","v":0},{"$f":"HI12*HI4","v":0},{"$f":"HJ12*HJ4","v":0},{"$f":"HK12*HK4","v":0},{"$f":"HL12*HL4","v":0},{"$f":"HM12*HM4","v":0},{"$f":"HN12*HN4","v":0},{"$f":"HO12*HO4","v":0},{"$f":"HP12*HP4","v":0},{"$f":"HQ12*HQ4","v":0},{"$f":"HR12*HR4","v":0},{"$f":"HS12*HS4","v":0},{"$f":"HT12*HT4","v":0},{"$f":"HU12*HU4","v":0},{"$f":"HV12*HV4","v":0},{"$f":"HW12*HW4","v":0},{"$f":"HX12*HX4","v":0},{"$f":"HY12*HY4","v":0},{"$f":"HZ12*HZ4","v":0},{"$f":"IA12*IA4","v":0},{"$f":"IB12*IB4","v":0},{"$f":"IC12*IC4","v":0},{"$f":"ID12*ID4","v":0},{"$f":"IE12*IE4","v":0},{"$f":"IF12*IF4","v":0},{"$f":"IG12*IG4","v":0},{"$f":"IH12*IH4","v":0},{"$f":"II12*II4","v":0},{"$f":"IJ12*IJ4","v":0},{"$f":"IK12*IK4","v":0},{"$f":"IL12*IL4","v":0},{"$f":"IM12*IM4","v":0},{"$f":"IN12*IN4","v":0},{"$f":"IO12*IO4","v":0},{"$f":"IP12*IP4","v":0},{"$f":"IQ12*IQ4","v":0},{"$f":"IR12*IR4","v":0},{"$f":"IS12*IS4","v":0},{"$f":"IT12*IT4","v":0},{"$f":"IU12*IU4","v":0},{"$f":"IV12*IV4","v":0},{"$f":"IW12*IW4","v":0},{"$f":"IX12*IX4","v":0},{"$f":"IY12*IY4","v":0},{"$f":"IZ12*IZ4","v":0},{"$f":"JA12*JA4","v":0},{"$f":"JB12*JB4","v":0},{"$f":"JC12*JC4","v":0},{"$f":"JD12*JD4","v":0},{"$f":"JE12*JE4","v":0},{"$f":"JF12*JF4","v":0},{"$f":"JG12*JG4","v":0},{"$f":"JH12*JH4","v":0},{"$f":"JI12*JI4","v":0},{"$f":"JJ12*JJ4","v":0},{"$f":"JK12*JK4","v":0},{"$f":"JL12*JL4","v":0},{"$f":"JM12*JM4","v":0},{"$f":"JN12*JN4","v":0},{"$f":"JO12*JO4","v":0},{"$f":"JP12*JP4","v":0},{"$f":"JQ12*JQ4","v":0},{"$f":"JR12*JR4","v":0},{"$f":"JS12*JS4","v":0},{"$f":"JT12*JT4","v":0},{"$f":"JU12*JU4","v":0},{"$f":"JV12*JV4","v":0},{"$f":"JW12*JW4","v":0},{"$f":"JX12*JX4","v":0},{"$f":"JY12*JY4","v":0},{"$f":"JZ12*JZ4","v":0},{"$f":"KA12*KA4","v":0},{"$f":"KB12*KB4","v":0},{"$f":"KC12*KC4","v":0},{"$f":"KD12*KD4","v":0},{"$f":"KE12*KE4","v":0},{"$f":"KF12*KF4","v":0},{"$f":"KG12*KG4","v":0},{"$f":"KH12*KH4","v":0},{"$f":"KI12*KI4","v":0},{"$f":"KJ12*KJ4","v":0},{"$f":"KK12*KK4","v":0},{"$f":"KL12*KL4","v":0},{"$f":"KM12*KM4","v":0},{"$f":"KN12*KN4","v":0},{"$f":"KO12*KO4","v":0},{"$f":"KP12*KP4","v":0},{"$f":"KQ12*KQ4","v":0},{"$f":"KR12*KR4","v":0},{"$f":"KS12*KS4","v":0},{"$f":"KT12*KT4","v":0},{"$f":"KU12*KU4","v":0},{"$f":"KV12*KV4","v":0},{"$f":"KW12*KW4","v":0},{"$f":"KX12*KX4","v":0},{"$f":"KY12*KY4","v":0},{"$f":"KZ12*KZ4","v":0},{"$f":"LA12*LA4","v":0},{"$f":"LB12*LB4","v":0},{"$f":"LC12*LC4","v":0},{"$f":"LD12*LD4","v":0},{"$f":"LE12*LE4","v":0},{"$f":"LF12*LF4","v":0},{"$f":"LG12*LG4","v":0},{"$f":"LH12*LH4","v":0},{"$f":"LI12*LI4","v":0},{"$f":"LJ12*LJ4","v":0},{"$f":"LK12*LK4","v":0},{"$f":"LL12*LL4","v":0},{"$f":"LM12*LM4","v":0},{"$f":"LN12*LN4","v":0},{"$f":"LO12*LO4","v":0},{"$f":"LP12*LP4","v":0},{"$f":"LQ12*LQ4","v":0},{"$f":"LR12*LR4","v":0},{"$f":"LS12*LS4","v":0},{"$f":"LT12*LT4","v":0},{"$f":"LU12*LU4","v":0},{"$f":"LV12*LV4","v":0},{"$f":"LW12*LW4","v":0},{"$f":"LX12*LX4","v":0},{"$f":"LY12*LY4","v":0},{"$f":"LZ12*LZ4","v":0},{"$f":"MA12*MA4","v":0},{"$f":"MB12*MB4","v":0},{"$f":"MC12*MC4","v":0},{"$f":"MD12*MD4","v":0},{"$f":"ME12*ME4","v":0},{"$f":"MF12*MF4","v":0},{"$f":"MG12*MG4","v":0},{"$f":"MH12*MH4","v":0},{"$f":"MI12*MI4","v":0},{"$f":"MJ12*MJ4","v":0},{"$f":"MK12*MK4","v":0},{"$f":"ML12*ML4","v":0},{"$f":"MM12*MM4","v":0},{"$f":"MN12*MN4","v":0},{"$f":"MO12*MO4","v":0},{"$f":"MP12*MP4","v":0},{"$f":"MQ12*MQ4","v":0},{"$f":"MR12*MR4","v":0},{"$f":"MS12*MS4","v":0},{"$f":"MT12*MT4","v":0},{"$f":"MU12*MU4","v":0},{"$f":"MV12*MV4","v":0},{"$f":"MW12*MW4","v":0},{"$f":"MX12*MX4","v":0},{"$f":"MY12*MY4","v":0},{"$f":"MZ12*MZ4","v":0},{"$f":"NA12*NA4","v":0},{"$f":"NB12*NB4","v":0},{"$f":"NC12*NC4","v":0},{"$f":"ND12*ND4","v":0},{"$f":"NE12*NE4","v":0},{"$f":"NF12*NF4","v":0},{"$f":"NG12*NG4","v":0},{"$f":"NH12*NH4","v":0},{"$f":"NI12*NI4","v":0},{"$f":"NJ12*NJ4","v":0},{"$f":"NK12*NK4","v":0},{"$f":"NL12*NL4","v":0},{"$f":"NM12*NM4","v":0},{"$f":"NN12*NN4","v":0},{"$f":"NO12*NO4","v":0},{"$f":"NP12*NP4","v":0},{"$f":"NQ12*NQ4","v":0},{"$f":"NR12*NR4","v":0},{"$f":"NS12*NS4","v":0},{"$f":"NT12*NT4","v":0},{"$f":"NU12*NU4","v":0},{"$f":"NV12*NV4","v":0},{"$f":"NW12*NW4","v":0},{"$f":"NX12*NX4","v":0},{"$f":"NY12*NY4","v":0},{"$f":"NZ12*NZ4","v":0},{"$f":"OA12*OA4","v":0},{"$f":"OB12*OB4","v":0},{"$f":"OC12*OC4","v":0},{"$f":"OD12*OD4","v":0},{"$f":"OE12*OE4","v":0},{"$f":"OF12*OF4","v":0},{"$f":"OG12*OG4","v":0},{"$f":"OH12*OH4","v":0},{"$f":"OI12*OI4","v":0},{"$f":"OJ12*OJ4","v":0},{"$f":"OK12*OK4","v":0},{"$f":"OL12*OL4","v":0},{"$f":"OM12*OM4","v":0},{"$f":"ON12*ON4","v":0},{"$f":"OO12*OO4","v":0},{"$f":"OP12*OP4","v":0},{"$f":"OQ12*OQ4","v":0},{"$f":"OR12*OR4","v":0},{"$f":"OS12*OS4","v":0},{"$f":"OT12*OT4","v":0},{"$f":"OU12*OU4","v":0},{"$f":"OV12*OV4","v":0},{"$f":"OW12*OW4","v":0},{"$f":"OX12*OX4","v":0},{"$f":"OY12*OY4","v":0},{"$f":"OZ12*OZ4","v":0},{"$f":"PA12*PA4","v":0},{"$f":"PB12*PB4","v":0},{"$f":"PC12*PC4","v":0},{"$f":"PD12*PD4","v":0},{"$f":"PE12*PE4","v":0},{"$f":"PF12*PF4","v":0},{"$f":"PG12*PG4","v":0},{"$f":"PH12*PH4","v":0},{"$f":"PI12*PI4","v":0},{"$f":"PJ12*PJ4","v":0},{"$f":"PK12*PK4","v":0},{"$f":"PL12*PL4","v":0},{"$f":"PM12*PM4","v":0},{"$f":"PN12*PN4","v":0},{"$f":"PO12*PO4","v":0},{"$f":"PP12*PP4","v":0},{"$f":"PQ12*PQ4","v":0},{"$f":"PR12*PR4","v":0},{"$f":"PS12*PS4","v":0},{"$f":"PT12*PT4","v":0},{"$f":"PU12*PU4","v":0},{"$f":"PV12*PV4","v":0},{"$f":"PW12*PW4","v":0},{"$f":"PX12*PX4","v":0},{"$f":"PY12*PY4","v":0},{"$f":"PZ12*PZ4","v":0},{"$f":"QA12*QA4","v":0},{"$f":"QB12*QB4","v":0},{"$f":"QC12*QC4","v":0},{"$f":"QD12*QD4","v":0},{"$f":"QE12*QE4","v":0},{"$f":"QF12*QF4","v":0},{"$f":"QG12*QG4","v":0},{"$f":"QH12*QH4","v":0},{"$f":"QI12*QI4","v":0},{"$f":"QJ12*QJ4","v":0},{"$f":"QK12*QK4","v":0},{"$f":"QL12*QL4","v":0},{"$f":"QM12*QM4","v":0},{"$f":"QN12*QN4","v":0},{"$f":"QO12*QO4","v":0},{"$f":"QP12*QP4","v":0},{"$f":"QQ12*QQ4","v":0},{"$f":"QR12*QR4","v":0},{"$f":"QS12*QS4","v":0},{"$f":"QT12*QT4","v":0},{"$f":"QU12*QU4","v":0},{"$f":"QV12*QV4","v":0},{"$f":"QW12*QW4","v":0},{"$f":"QX12*QX4","v":0},{"$f":"QY12*QY4","v":0},{"$f":"QZ12*QZ4","v":0},{"$f":"RA12*RA4","v":0},{"$f":"RB12*RB4","v":0},{"$f":"RC12*RC4","v":0},{"$f":"RD12*RD4","v":0},{"$f":"RE12*RE4","v":0},{"$f":"RF12*RF4","v":0},{"$f":"RG12*RG4","v":0},{"$f":"RH12*RH4","v":0},{"$f":"RI12*RI4","v":0},{"$f":"RJ12*RJ4","v":0},{"$f":"RK12*RK4","v":0},{"$f":"RL12*RL4","v":0},{"$f":"RM12*RM4","v":0},{"$f":"RN12*RN4","v":0},{"$f":"RO12*RO4","v":0},{"$f":"RP12*RP4","v":0},{"$f":"RQ12*RQ4","v":0},{"$f":"RR12*RR4","v":0},{"$f":"RS12*RS4","v":0},{"$f":"RT12*RT4","v":0},{"$f":"RU12*RU4","v":0},{"$f":"RV12*RV4","v":0},{"$f":"RW12*RW4","v":0},{"$f":"RX12*RX4","v":0},{"$f":"RY12*RY4","v":0},{"$f":"RZ12*RZ4","v":0},{"$f":"SA12*SA4","v":0},{"$f":"SB12*SB4","v":0},{"$f":"SC12*SC4","v":0},{"$f":"SD12*SD4","v":0},{"$f":"SE12*SE4","v":0},{"$f":"SF12*SF4","v":0},{"$f":"SG12*SG4","v":0},{"$f":"SH12*SH4","v":0},{"$f":"SI12*SI4","v":0},{"$f":"SJ12*SJ4","v":0},{"$f":"SK12*SK4","v":0},{"$f":"SL12*SL4","v":0},{"$f":"SM12*SM4","v":0},{"$f":"SN12*SN4","v":0},{"$f":"SO12*SO4","v":0},{"$f":"SP12*SP4","v":0},{"$f":"SQ12*SQ4","v":0},{"$f":"SR12*SR4","v":0},{"$f":"SS12*SS4","v":0},{"$f":"ST12*ST4","v":0},{"$f":"SU12*SU4","v":0},{"$f":"SV12*SV4","v":0},{"$f":"SW12*SW4","v":0},{"$f":"SX12*SX4","v":0},{"$f":"SY12*SY4","v":0},{"$f":"SZ12*SZ4","v":0},{"$f":"TA12*TA4","v":0},{"$f":"TB12*TB4","v":0},{"$f":"TC12*TC4","v":0}]
[null,null,null,"Growth Rate Model (1+g)/(k-g)",{"$f":"(1+F30)/(G30-F30)","v":17.372881355932201},{"$f":"G18","v":2.5000000000000001E-2},{"$f":"F18","v":8.4000000000000005E-2},null,null,null,{"$f":"K28*K5*$E$30*(1+$F$30)","v":0},{"$f":"L28*L5*$E$30*(1+$F$30)","v":0},{"$f":"M28*M5*$E$30*(1+$F$30)","v":0},{"$f":"N28*N5*$E$30*(1+$F$30)","v":0},{"$f":"O28*O5*$E$30*(1+$F$30)","v":0},{"$f":"P28*P5*$E$30*(1+$F$30)","v":0},{"$f":"Q28*Q5*$E$30*(1+$F$30)","v":0},{"$f":"R28*R5*$E$30*(1+$F$30)","v":0},{"$f":"S28*S5*$E$30*(1+$F$30)","v":0},{"$f":"T28*T5*$E$30*(1+$F$30)","v":0},{"$f":"U28*U5*$E$30*(1+$F$30)","v":0},{"$f":"V28*V5*$E$30*(1+$F$30)","v":0},{"$f":"W28*W5*$E$30*(1+$F$30)","v":0},{"$f":"X28*X5*$E$30*(1+$F$30)","v":0},{"$f":"Y28*Y5*$E$30*(1+$F$30)","v":237.20242082955588},{"$f":"Z28*Z5*$E$30*(1+$F$30)","v":0},{"$f":"AA28*AA5*$E$30*(1+$F$30)","v":0},{"$f":"AB28*AB5*$E$30*(1+$F$30)","v":0},{"$f":"AC28*AC5*$E$30*(1+$F$30)","v":0},{"$f":"AD28*AD5*$E$30*(1+$F$30)","v":0},{"$f":"AE28*AE5*$E$30*(1+$F$30)","v":0},{"$f":"AF28*AF5*$E$30*(1+$F$30)","v":0},{"$f":"AG28*AG5*$E$30*(1+$F$30)","v":0},{"$f":"AH28*AH5*$E$30*(1+$F$30)","v":0},{"$f":"AI28*AI5*$E$30*(1+$F$30)","v":0},{"$f":"AJ28*AJ5*$E$30*(1+$F$30)","v":0},{"$f":"AK28*AK5*$E$30*(1+$F$30)","v":0},{"$f":"AL28*AL5*$E$30*(1+$F$30)","v":0},{"$f":"AM28*AM5*$E$30*(1+$F$30)","v":0},{"$f":"AN28*AN5*$E$30*(1+$F$30)","v":0},{"$f":"AO28*AO5*$E$30*(1+$F$30)","v":0},{"$f":"AP28*AP5*$E$30*(1+$F$30)","v":0},{"$f":"AQ28*AQ5*$E$30*(1+$F$30)","v":0},{"$f":"AR28*AR5*$E$30*(1+$F$30)","v":0},{"$f":"AS28*AS5*$E$30*(1+$F$30)","v":0},{"$f":"AT28*AT5*$E$30*(1+$F$30)","v":0},{"$f":"AU28*AU5*$E$30*(1+$F$30)","v":0},{"$f":"AV28*AV5*$E$30*(1+$F$30)","v":0},{"$f":"AW28*AW5*$E$30*(1+$F$30)","v":0},{"$f":"AX28*AX5*$E$30*(1+$F$30)","v":0},{"$f":"AY28*AY5*$E$30*(1+$F$30)","v":0},{"$f":"AZ28*AZ5*$E$30*(1+$F$30)","v":0},{"$f":"BA28*BA5*$E$30*(1+$F$30)","v":0},{"$f":"BB28*BB5*$E$30*(1+$F$30)","v":0},{"$f":"BC28*BC5*$E$30*(1+$F$30)","v":0},{"$f":"BD28*BD5*$E$30*(1+$F$30)","v":0},{"$f":"BE28*BE5*$E$30*(1+$F$30)","v":0},{"$f":"BF28*BF5*$E$30*(1+$F$30)","v":0},{"$f":"BG28*BG5*$E$30*(1+$F$30)","v":0},{"$f":"BH28*BH5*$E$30*(1+$F$30)","v":0},{"$f":"BI28*BI5*$E$30*(1+$F$30)","v":0},{"$f":"BJ28*BJ5*$E$30*(1+$F$30)","v":0},{"$f":"BK28*BK5*$E$30*(1+$F$30)","v":0},{"$f":"BL28*BL5*$E$30*(1+$F$30)","v":0},{"$f":"BM28*BM5*$E$30*(1+$F$30)","v":0},{"$f":"BN28*BN5*$E$30*(1+$F$30)","v":0},{"$f":"BO28*BO5*$E$30*(1+$F$30)","v":0},{"$f":"BP28*BP5*$E$30*(1+$F$30)","v":0},{"$f":"BQ28*BQ5*$E$30*(1+$F$30)","v":0},{"$f":"BR28*BR5*$E$30*(1+$F$30)","v":0},{"$f":"BS28*BS5*$E$30*(1+$F$30)","v":0},{"$f":"BT28*BT5*$E$30*(1+$F$30)","v":0},{"$f":"BU28*BU5*$E$30*(1+$F$30)","v":0},{"$f":"BV28*BV5*$E$30*(1+$F$30)","v":0},{"$f":"BW28*BW5*$E$30*(1+$F$30)","v":0},{"$f":"BX28*BX5*$E$30*(1+$F$30)","v":0},{"$f":"BY28*BY5*$E$30*(1+$F$30)","v":0},{"$f":"BZ28*BZ5*$E$30*(1+$F$30)","v":0},{"$f":"CA28*CA5*$E$30*(1+$F$30)","v":0},{"$f":"CB28*CB5*$E$30*(1+$F$30)","v":0},{"$f":"CC28*CC5*$E$30*(1+$F$30)","v":0},{"$f":"CD28*CD5*$E$30*(1+$F$30)","v":0},{"$f":"CE28*CE5*$E$30*(1+$F$30)","v":0},{"$f":"CF28*CF5*$E$30*(1+$F$30)","v":0},{"$f":"CG28*CG5*$E$30*(1+$F$30)","v":0},{"$f":"CH28*CH5*$E$30*(1+$F$30)","v":0},{"$f":"CI28*CI5*$E$30*(1+$F$30)","v":0},{"$f":"CJ28*CJ5*$E$30*(1+$F$30)","v":0},{"$f":"CK28*CK5*$E$30*(1+$F$30)","v":0},{"$f":"CL28*CL5*$E$30*(1+$F$30)","v":0},{"$f":"CM28*CM5*$E$30*(1+$F$30)","v":0},{"$f":"CN28*CN5*$E$30*(1+$F$30)","v":0},{"$f":"CO28*CO5*$E$30*(1+$F$30)","v":0},{"$f":"CP28*CP5*$E$30*(1+$F$30)","v":0},{"$f":"CQ28*CQ5*$E$30*(1+$F$30)","v":0},{"$f":"CR28*CR5*$E$30*(1+$F$30)","v":0},{"$f":"CS28*CS5*$E$30*(1+$F$30)","v":0},{"$f":"CT28*CT5*$E$30*(1+$F$30)","v":0},{"$f":"CU28*CU5*$E$30*(1+$F$30)","v":0},{"$f":"CV28*CV5*$E$30*(1+$F$30)","v":0},{"$f":"CW28*CW5*$E$30*(1+$F$30)","v":0},{"$f":"CX28*CX5*$E$30*(1+$F$30)","v":0},{"$f":"CY28*CY5*$E$30*(1+$F$30)","v":0},{"$f":"CZ28*CZ5*$E$30*(1+$F$30)","v":0},{"$f":"DA28*DA5*$E$30*(1+$F$30)","v":0},{"$f":"DB28*DB5*$E$30*(1+$F$30)","v":0},{"$f":"DC28*DC5*$E$30*(1+$F$30)","v":0},{"$f":"DD28*DD5*$E$30*(1+$F$30)","v":0},{"$f":"DE28*DE5*$E$30*(1+$F$30)","v":0},{"$f":"DF28*DF5*$E$30*(1+$F$30)","v":0},{"$f":"DG28*DG5*$E$30*(1+$F$30)","v":0},{"$f":"DH28*DH5*$E$30*(1+$F$30)","v":0},{"$f":"DI28*DI5*$E$30*(1+$F$30)","v":0},{"$f":"DJ28*DJ5*$E$30*(1+$F$30)","v":0},{"$f":"DK28*DK5*$E$30*(1+$F$30)","v":0},{"$f":"DL28*DL5*$E$30*(1+$F$30)","v":0},{"$f":"DM28*DM5*$E$30*(1+$F$30)","v":0},{"$f":"DN28*DN5*$E$30*(1+$F$30)","v":0},{"$f":"DO28*DO5*$E$30*(1+$F$30)","v":0},{"$f":"DP28*DP5*$E$30*(1+$F$30)","v":0},{"$f":"DQ28*DQ5*$E$30*(1+$F$30)","v":0},{"$f":"DR28*DR5*$E$30*(1+$F$30)","v":0},{"$f":"DS28*DS5*$E$30*(1+$F$30)","v":0},{"$f":"DT28*DT5*$E$30*(1+$F$30)","v":0},{"$f":"DU28*DU5*$E$30*(1+$F$30)","v":0},{"$f":"DV28*DV5*$E$30*(1+$F$30)","v":0},{"$f":"DW28*DW5*$E$30*(1+$F$30)","v":0},{"$f":"DX28*DX5*$E$30*(1+$F$30)","v":0},{"$f":"DY28*DY5*$E$30*(1+$F$30)","v":0},{"$f":"DZ28*DZ5*$E$30*(1+$F$30)","v":0},{"$f":"EA28*EA5*$E$30*(1+$F$30)","v":0},{"$f":"EB28*EB5*$E$30*(1+$F$30)","v":0},{"$f":"EC28*EC5*$E$30*(1+$F$30)","v":0},{"$f":"ED28*ED5*$E$30*(1+$F$30)","v":0},{"$f":"EE28*EE5*$E$30*(1+$F$30)","v":0},{"$f":"EF28*EF5*$E$30*(1+$F$30)","v":0},{"$f":"EG28*EG5*$E$30*(1+$F$30)","v":0},{"$f":"EH28*EH5*$E$30*(1+$F$30)","v":0},{"$f":"EI28*EI5*$E$30*(1+$F$30)","v":0},{"$f":"EJ28*EJ5*$E$30*(1+$F$30)","v":0},{"$f":"EK28*EK5*$E$30*(1+$F$30)","v":0},{"$f":"EL28*EL5*$E$30*(1+$F$30)","v":0},{"$f":"EM28*EM5*$E$30*(1+$F$30)","v":0},{"$f":"EN28*EN5*$E$30*(1+$F$30)","v":0},{"$f":"EO28*EO5*$E$30*(1+$F$30)","v":0},{"$f":"EP28*EP5*$E$30*(1+$F$30)","v":0},{"$f":"EQ28*EQ5*$E$30*(1+$F$30)","v":0},{"$f":"ER28*ER5*$E$30*(1+$F$30)","v":0},{"$f":"ES28*ES5*$E$30*(1+$F$30)","v":0},{"$f":"ET28*ET5*$E$30*(1+$F$30)","v":0},{"$f":"EU28*EU5*$E$30*(1+$F$30)","v":0},{"$f":"EV28*EV5*$E$30*(1+$F$30)","v":0},{"$f":"EW28*EW5*$E$30*(1+$F$30)","v":0},{"$f":"EX28*EX5*$E$30*(1+$F$30)","v":0},{"$f":"EY28*EY5*$E$30*(1+$F$30)","v":0},{"$f":"EZ28*EZ5*$E$30*(1+$F$30)","v":0},{"$f":"FA28*FA5*$E$30*(1+$F$30)","v":0},{"$f":"FB28*FB5*$E$30*(1+$F$30)","v":0},{"$f":"FC28*FC5*$E$30*(1+$F$30)","v":0},{"$f":"FD28*FD5*$E$30*(1+$F$30)","v":0},{"$f":"FE28*FE5*$E$30*(1+$F$30)","v":0},{"$f":"FF28*FF5*$E$30*(1+$F$30)","v":0},{"$f":"FG28*FG5*$E$30*(1+$F$30)","v":0},{"$f":"FH28*FH5*$E$30*(1+$F$30)","v":0},{"$f":"FI28*FI5*$E$30*(1+$F$30)","v":0},{"$f":"FJ28*FJ5*$E$30*(1+$F$30)","v":0},{"$f":"FK28*FK5*$E$30*(1+$F$30)","v":0},{"$f":"FL28*FL5*$E$30*(1+$F$30)","v":0},{"$f":"FM28*FM5*$E$30*(1+$F$30)","v":0},{"$f":"FN28*FN5*$E$30*(1+$F$30)","v":0},{"$f":"FO28*FO5*$E$30*(1+$F$30)","v":0},{"$f":"FP28*FP5*$E$30*(1+$F$30)","v":0},{"$f":"FQ28*FQ5*$E$30*(1+$F$30)","v":0},{"$f":"FR28*FR5*$E$30*(1+$F$30)","v":0},{"$f":"FS28*FS5*$E$30*(1+$F$30)","v":0},{"$f":"FT28*FT5*$E$30*(1+$F$30)","v":0},{"$f":"FU28*FU5*$E$30*(1+$F$30)","v":0},{"$f":"FV28*FV5*$E$30*(1+$F$30)","v":0},{"$f":"FW28*FW5*$E$30*(1+$F$30)","v":0},{"$f":"FX28*FX5*$E$30*(1+$F$30)","v":0},{"$f":"FY28*FY5*$E$30*(1+$F$30)","v":0},{"$f":"FZ28*FZ5*$E$30*(1+$F$30)","v":0},{"$f":"GA28*GA5*$E$30*(1+$F$30)","v":0},{"$f":"GB28*GB5*$E$30*(1+$F$30)","v":0},{"$f":"GC28*GC5*$E$30*(1+$F$30)","v":0},{"$f":"GD28*GD5*$E$30*(1+$F$30)","v":0},{"$f":"GE28*GE5*$E$30*(1+$F$30)","v":0},{"$f":"GF28*GF5*$E$30*(1+$F$30)","v":0},{"$f":"GG28*GG5*$E$30*(1+$F$30)","v":0},{"$f":"GH28*GH5*$E$30*(1+$F$30)","v":0},{"$f":"GI28*GI5*$E$30*(1+$F$30)","v":0},{"$f":"GJ28*GJ5*$E$30*(1+$F$30)","v":0},{"$f":"GK28*GK5*$E$30*(1+$F$30)","v":0},{"$f":"GL28*GL5*$E$30*(1+$F$30)","v":0},{"$f":"GM28*GM5*$E$30*(1+$F$30)","v":0},{"$f":"GN28*GN5*$E$30*(1+$F$30)","v":0},{"$f":"GO28*GO5*$E$30*(1+$F$30)","v":0},{"$f":"GP28*GP5*$E$30*(1+$F$30)","v":0},{"$f":"GQ28*GQ5*$E$30*(1+$F$30)","v":0},{"$f":"GR28*GR5*$E$30*(1+$F$30)","v":0},{"$f":"GS28*GS5*$E$30*(1+$F$30)","v":0},{"$f":"GT28*GT5*$E$30*(1+$F$30)","v":0},{"$f":"GU28*GU5*$E$30*(1+$F$30)","v":0},{"$f":"GV28*GV5*$E$30*(1+$F$30)","v":0},{"$f":"GW28*GW5*$E$30*(1+$F$30)","v":0},{"$f":"GX28*GX5*$E$30*(1+$F$30)","v":0},{"$f":"GY28*GY5*$E$30*(1+$F$30)","v":0},{"$f":"GZ28*GZ5*$E$30*(1+$F$30)","v":0},{"$f":"HA28*HA5*$E$30*(1+$F$30)","v":0},{"$f":"HB28*HB5*$E$30*(1+$F$30)","v":0},{"$f":"HC28*HC5*$E$30*(1+$F$30)","v":0},{"$f":"HD28*HD5*$E$30*(1+$F$30)","v":0},{"$f":"HE28*HE5*$E$30*(1+$F$30)","v":0},{"$f":"HF28*HF5*$E$30*(1+$F$30)","v":0},{"$f":"HG28*HG5*$E$30*(1+$F$30)","v":0},{"$f":"HH28*HH5*$E$30*(1+$F$30)","v":0},{"$f":"HI28*HI5*$E$30*(1+$F$30)","v":0},{"$f":"HJ28*HJ5*$E$30*(1+$F$30)","v":0},{"$f":"HK28*HK5*$E$30*(1+$F$30)","v":0},{"$f":"HL28*HL5*$E$30*(1+$F$30)","v":0},{"$f":"HM28*HM5*$E$30*(1+$F$30)","v":0},{"$f":"HN28*HN5*$E$30*(1+$F$30)","v":0},{"$f":"HO28*HO5*$E$30*(1+$F$30)","v":0},{"$f":"HP28*HP5*$E$30*(1+$F$30)","v":0},{"$f":"HQ28*HQ5*$E$30*(1+$F$30)","v":0},{"$f":"HR28*HR5*$E$30*(1+$F$30)","v":0},{"$f":"HS28*HS5*$E$30*(1+$F$30)","v":0},{"$f":"HT28*HT5*$E$30*(1+$F$30)","v":0},{"$f":"HU28*HU5*$E$30*(1+$F$30)","v":0},{"$f":"HV28*HV5*$E$30*(1+$F$30)","v":0},{"$f":"HW28*HW5*$E$30*(1+$F$30)","v":0},{"$f":"HX28*HX5*$E$30*(1+$F$30)","v":0},{"$f":"HY28*HY5*$E$30*(1+$F$30)","v":0},{"$f":"HZ28*HZ5*$E$30*(1+$F$30)","v":0},{"$f":"IA28*IA5*$E$30*(1+$F$30)","v":0},{"$f":"IB28*IB5*$E$30*(1+$F$30)","v":0},{"$f":"IC28*IC5*$E$30*(1+$F$30)","v":0},{"$f":"ID28*ID5*$E$30*(1+$F$30)","v":0},{"$f":"IE28*IE5*$E$30*(1+$F$30)","v":0},{"$f":"IF28*IF5*$E$30*(1+$F$30)","v":0},{"$f":"IG28*IG5*$E$30*(1+$F$30)","v":0},{"$f":"IH28*IH5*$E$30*(1+$F$30)","v":0},{"$f":"II28*II5*$E$30*(1+$F$30)","v":0},{"$f":"IJ28*IJ5*$E$30*(1+$F$30)","v":0},{"$f":"IK28*IK5*$E$30*(1+$F$30)","v":0},{"$f":"IL28*IL5*$E$30*(1+$F$30)","v":0},{"$f":"IM28*IM5*$E$30*(1+$F$30)","v":0},{"$f":"IN28*IN5*$E$30*(1+$F$30)","v":0},{"$f":"IO28*IO5*$E$30*(1+$F$30)","v":0},{"$f":"IP28*IP5*$E$30*(1+$F$30)","v":0},{"$f":"IQ28*IQ5*$E$30*(1+$F$30)","v":0},{"$f":"IR28*IR5*$E$30*(1+$F$30)","v":0},{"$f":"IS28*IS5*$E$30*(1+$F$30)","v":0},{"$f":"IT28*IT5*$E$30*(1+$F$30)","v":0},{"$f":"IU28*IU5*$E$30*(1+$F$30)","v":0},{"$f":"IV28*IV5*$E$30*(1+$F$30)","v":0},{"$f":"IW28*IW5*$E$30*(1+$F$30)","v":0},{"$f":"IX28*IX5*$E$30*(1+$F$30)","v":0},{"$f":"IY28*IY5*$E$30*(1+$F$30)","v":0},{"$f":"IZ28*IZ5*$E$30*(1+$F$30)","v":0},{"$f":"JA28*JA5*$E$30*(1+$F$30)","v":0},{"$f":"JB28*JB5*$E$30*(1+$F$30)","v":0},{"$f":"JC28*JC5*$E$30*(1+$F$30)","v":0},{"$f":"JD28*JD5*$E$30*(1+$F$30)","v":0},{"$f":"JE28*JE5*$E$30*(1+$F$30)","v":0},{"$f":"JF28*JF5*$E$30*(1+$F$30)","v":0},{"$f":"JG28*JG5*$E$30*(1+$F$30)","v":0},{"$f":"JH28*JH5*$E$30*(1+$F$30)","v":0},{"$f":"JI28*JI5*$E$30*(1+$F$30)","v":0},{"$f":"JJ28*JJ5*$E$30*(1+$F$30)","v":0},{"$f":"JK28*JK5*$E$30*(1+$F$30)","v":0},{"$f":"JL28*JL5*$E$30*(1+$F$30)","v":0},{"$f":"JM28*JM5*$E$30*(1+$F$30)","v":0},{"$f":"JN28*JN5*$E$30*(1+$F$30)","v":0},{"$f":"JO28*JO5*$E$30*(1+$F$30)","v":0},{"$f":"JP28*JP5*$E$30*(1+$F$30)","v":0},{"$f":"JQ28*JQ5*$E$30*(1+$F$30)","v":0},{"$f":"JR28*JR5*$E$30*(1+$F$30)","v":0},{"$f":"JS28*JS5*$E$30*(1+$F$30)","v":0},{"$f":"JT28*JT5*$E$30*(1+$F$30)","v":0},{"$f":"JU28*JU5*$E$30*(1+$F$30)","v":0},{"$f":"JV28*JV5*$E$30*(1+$F$30)","v":0},{"$f":"JW28*JW5*$E$30*(1+$F$30)","v":0},{"$f":"JX28*JX5*$E$30*(1+$F$30)","v":0},{"$f":"JY28*JY5*$E$30*(1+$F$30)","v":0},{"$f":"JZ28*JZ5*$E$30*(1+$F$30)","v":0},{"$f":"KA28*KA5*$E$30*(1+$F$30)","v":0},{"$f":"KB28*KB5*$E$30*(1+$F$30)","v":0},{"$f":"KC28*KC5*$E$30*(1+$F$30)","v":0},{"$f":"KD28*KD5*$E$30*(1+$F$30)","v":0},{"$f":"KE28*KE5*$E$30*(1+$F$30)","v":0},{"$f":"KF28*KF5*$E$30*(1+$F$30)","v":0},{"$f":"KG28*KG5*$E$30*(1+$F$30)","v":0},{"$f":"KH28*KH5*$E$30*(1+$F$30)","v":0},{"$f":"KI28*KI5*$E$30*(1+$F$30)","v":0},{"$f":"KJ28*KJ5*$E$30*(1+$F$30)","v":0},{"$f":"KK28*KK5*$E$30*(1+$F$30)","v":0},{"$f":"KL28*KL5*$E$30*(1+$F$30)","v":0},{"$f":"KM28*KM5*$E$30*(1+$F$30)","v":0},{"$f":"KN28*KN5*$E$30*(1+$F$30)","v":0},{"$f":"KO28*KO5*$E$30*(1+$F$30)","v":0},{"$f":"KP28*KP5*$E$30*(1+$F$30)","v":0},{"$f":"KQ28*KQ5*$E$30*(1+$F$30)","v":0},{"$f":"KR28*KR5*$E$30*(1+$F$30)","v":0},{"$f":"KS28*KS5*$E$30*(1+$F$30)","v":0},{"$f":"KT28*KT5*$E$30*(1+$F$30)","v":0},{"$f":"KU28*KU5*$E$30*(1+$F$30)","v":0},{"$f":"KV28*KV5*$E$30*(1+$F$30)","v":0},{"$f":"KW28*KW5*$E$30*(1+$F$30)","v":0},{"$f":"KX28*KX5*$E$30*(1+$F$30)","v":0},{"$f":"KY28*KY5*$E$30*(1+$F$30)","v":0},{"$f":"KZ28*KZ5*$E$30*(1+$F$30)","v":0},{"$f":"LA28*LA5*$E$30*(1+$F$30)","v":0},{"$f":"LB28*LB5*$E$30*(1+$F$30)","v":0},{"$f":"LC28*LC5*$E$30*(1+$F$30)","v":0},{"$f":"LD28*LD5*$E$30*(1+$F$30)","v":0},{"$f":"LE28*LE5*$E$30*(1+$F$30)","v":0},{"$f":"LF28*LF5*$E$30*(1+$F$30)","v":0},{"$f":"LG28*LG5*$E$30*(1+$F$30)","v":0},{"$f":"LH28*LH5*$E$30*(1+$F$30)","v":0},{"$f":"LI28*LI5*$E$30*(1+$F$30)","v":0},{"$f":"LJ28*LJ5*$E$30*(1+$F$30)","v":0},{"$f":"LK28*LK5*$E$30*(1+$F$30)","v":0},{"$f":"LL28*LL5*$E$30*(1+$F$30)","v":0},{"$f":"LM28*LM5*$E$30*(1+$F$30)","v":0},{"$f":"LN28*LN5*$E$30*(1+$F$30)","v":0},{"$f":"LO28*LO5*$E$30*(1+$F$30)","v":0},{"$f":"LP28*LP5*$E$30*(1+$F$30)","v":0},{"$f":"LQ28*LQ5*$E$30*(1+$F$30)","v":0},{"$f":"LR28*LR5*$E$30*(1+$F$30)","v":0},{"$f":"LS28*LS5*$E$30*(1+$F$30)","v":0},{"$f":"LT28*LT5*$E$30*(1+$F$30)","v":0},{"$f":"LU28*LU5*$E$30*(1+$F$30)","v":0},{"$f":"LV28*LV5*$E$30*(1+$F$30)","v":0},{"$f":"LW28*LW5*$E$30*(1+$F$30)","v":0},{"$f":"LX28*LX5*$E$30*(1+$F$30)","v":0},{"$f":"LY28*LY5*$E$30*(1+$F$30)","v":0},{"$f":"LZ28*LZ5*$E$30*(1+$F$30)","v":0},{"$f":"MA28*MA5*$E$30*(1+$F$30)","v":0},{"$f":"MB28*MB5*$E$30*(1+$F$30)","v":0},{"$f":"MC28*MC5*$E$30*(1+$F$30)","v":0},{"$f":"MD28*MD5*$E$30*(1+$F$30)","v":0},{"$f":"ME28*ME5*$E$30*(1+$F$30)","v":0},{"$f":"MF28*MF5*$E$30*(1+$F$30)","v":0},{"$f":"MG28*MG5*$E$30*(1+$F$30)","v":0},{"$f":"MH28*MH5*$E$30*(1+$F$30)","v":0},{"$f":"MI28*MI5*$E$30*(1+$F$30)","v":0},{"$f":"MJ28*MJ5*$E$30*(1+$F$30)","v":0},{"$f":"MK28*MK5*$E$30*(1+$F$30)","v":0},{"$f":"ML28*ML5*$E$30*(1+$F$30)","v":0},{"$f":"MM28*MM5*$E$30*(1+$F$30)","v":0},{"$f":"MN28*MN5*$E$30*(1+$F$30)","v":0},{"$f":"MO28*MO5*$E$30*(1+$F$30)","v":0},{"$f":"MP28*MP5*$E$30*(1+$F$30)","v":0},{"$f":"MQ28*MQ5*$E$30*(1+$F$30)","v":0},{"$f":"MR28*MR5*$E$30*(1+$F$30)","v":0},{"$f":"MS28*MS5*$E$30*(1+$F$30)","v":0},{"$f":"MT28*MT5*$E$30*(1+$F$30)","v":0},{"$f":"MU28*MU5*$E$30*(1+$F$30)","v":0},{"$f":"MV28*MV5*$E$30*(1+$F$30)","v":0},{"$f":"MW28*MW5*$E$30*(1+$F$30)","v":0},{"$f":"MX28*MX5*$E$30*(1+$F$30)","v":0},{"$f":"MY28*MY5*$E$30*(1+$F$30)","v":0},{"$f":"MZ28*MZ5*$E$30*(1+$F$30)","v":0},{"$f":"NA28*NA5*$E$30*(1+$F$30)","v":0},{"$f":"NB28*NB5*$E$30*(1+$F$30)","v":0},{"$f":"NC28*NC5*$E$30*(1+$F$30)","v":0},{"$f":"ND28*ND5*$E$30*(1+$F$30)","v":0},{"$f":"NE28*NE5*$E$30*(1+$F$30)","v":0},{"$f":"NF28*NF5*$E$30*(1+$F$30)","v":0},{"$f":"NG28*NG5*$E$30*(1+$F$30)","v":0},{"$f":"NH28*NH5*$E$30*(1+$F$30)","v":0},{"$f":"NI28*NI5*$E$30*(1+$F$30)","v":0},{"$f":"NJ28*NJ5*$E$30*(1+$F$30)","v":0},{"$f":"NK28*NK5*$E$30*(1+$F$30)","v":0},{"$f":"NL28*NL5*$E$30*(1+$F$30)","v":0},{"$f":"NM28*NM5*$E$30*(1+$F$30)","v":0},{"$f":"NN28*NN5*$E$30*(1+$F$30)","v":0},{"$f":"NO28*NO5*$E$30*(1+$F$30)","v":0},{"$f":"NP28*NP5*$E$30*(1+$F$30)","v":0},{"$f":"NQ28*NQ5*$E$30*(1+$F$30)","v":0},{"$f":"NR28*NR5*$E$30*(1+$F$30)","v":0},{"$f":"NS28*NS5*$E$30*(1+$F$30)","v":0},{"$f":"NT28*NT5*$E$30*(1+$F$30)","v":0},{"$f":"NU28*NU5*$E$30*(1+$F$30)","v":0},{"$f":"NV28*NV5*$E$30*(1+$F$30)","v":0},{"$f":"NW28*NW5*$E$30*(1+$F$30)","v":0},{"$f":"NX28*NX5*$E$30*(1+$F$30)","v":0},{"$f":"NY28*NY5*$E$30*(1+$F$30)","v":0},{"$f":"NZ28*NZ5*$E$30*(1+$F$30)","v":0},{"$f":"OA28*OA5*$E$30*(1+$F$30)","v":0},{"$f":"OB28*OB5*$E$30*(1+$F$30)","v":0},{"$f":"OC28*OC5*$E$30*(1+$F$30)","v":0},{"$f":"OD28*OD5*$E$30*(1+$F$30)","v":0},{"$f":"OE28*OE5*$E$30*(1+$F$30)","v":0},{"$f":"OF28*OF5*$E$30*(1+$F$30)","v":0},{"$f":"OG28*OG5*$E$30*(1+$F$30)","v":0},{"$f":"OH28*OH5*$E$30*(1+$F$30)","v":0},{"$f":"OI28*OI5*$E$30*(1+$F$30)","v":0},{"$f":"OJ28*OJ5*$E$30*(1+$F$30)","v":0},{"$f":"OK28*OK5*$E$30*(1+$F$30)","v":0},{"$f":"OL28*OL5*$E$30*(1+$F$30)","v":0},{"$f":"OM28*OM5*$E$30*(1+$F$30)","v":0},{"$f":"ON28*ON5*$E$30*(1+$F$30)","v":0},{"$f":"OO28*OO5*$E$30*(1+$F$30)","v":0},{"$f":"OP28*OP5*$E$30*(1+$F$30)","v":0},{"$f":"OQ28*OQ5*$E$30*(1+$F$30)","v":0},{"$f":"OR28*OR5*$E$30*(1+$F$30)","v":0},{"$f":"OS28*OS5*$E$30*(1+$F$30)","v":0},{"$f":"OT28*OT5*$E$30*(1+$F$30)","v":0},{"$f":"OU28*OU5*$E$30*(1+$F$30)","v":0},{"$f":"OV28*OV5*$E$30*(1+$F$30)","v":0},{"$f":"OW28*OW5*$E$30*(1+$F$30)","v":0},{"$f":"OX28*OX5*$E$30*(1+$F$30)","v":0},{"$f":"OY28*OY5*$E$30*(1+$F$30)","v":0},{"$f":"OZ28*OZ5*$E$30*(1+$F$30)","v":0},{"$f":"PA28*PA5*$E$30*(1+$F$30)","v":0},{"$f":"PB28*PB5*$E$30*(1+$F$30)","v":0},{"$f":"PC28*PC5*$E$30*(1+$F$30)","v":0},{"$f":"PD28*PD5*$E$30*(1+$F$30)","v":0},{"$f":"PE28*PE5*$E$30*(1+$F$30)","v":0},{"$f":"PF28*PF5*$E$30*(1+$F$30)","v":0},{"$f":"PG28*PG5*$E$30*(1+$F$30)","v":0},{"$f":"PH28*PH5*$E$30*(1+$F$30)","v":0},{"$f":"PI28*PI5*$E$30*(1+$F$30)","v":0},{"$f":"PJ28*PJ5*$E$30*(1+$F$30)","v":0},{"$f":"PK28*PK5*$E$30*(1+$F$30)","v":0},{"$f":"PL28*PL5*$E$30*(1+$F$30)","v":0},{"$f":"PM28*PM5*$E$30*(1+$F$30)","v":0},{"$f":"PN28*PN5*$E$30*(1+$F$30)","v":0},{"$f":"PO28*PO5*$E$30*(1+$F$30)","v":0},{"$f":"PP28*PP5*$E$30*(1+$F$30)","v":0},{"$f":"PQ28*PQ5*$E$30*(1+$F$30)","v":0},{"$f":"PR28*PR5*$E$30*(1+$F$30)","v":0},{"$f":"PS28*PS5*$E$30*(1+$F$30)","v":0},{"$f":"PT28*PT5*$E$30*(1+$F$30)","v":0},{"$f":"PU28*PU5*$E$30*(1+$F$30)","v":0},{"$f":"PV28*PV5*$E$30*(1+$F$30)","v":0},{"$f":"PW28*PW5*$E$30*(1+$F$30)","v":0},{"$f":"PX28*PX5*$E$30*(1+$F$30)","v":0},{"$f":"PY28*PY5*$E$30*(1+$F$30)","v":0},{"$f":"PZ28*PZ5*$E$30*(1+$F$30)","v":0},{"$f":"QA28*QA5*$E$30*(1+$F$30)","v":0},{"$f":"QB28*QB5*$E$30*(1+$F$30)","v":0},{"$f":"QC28*QC5*$E$30*(1+$F$30)","v":0},{"$f":"QD28*QD5*$E$30*(1+$F$30)","v":0},{"$f":"QE28*QE5*$E$30*(1+$F$30)","v":0},{"$f":"QF28*QF5*$E$30*(1+$F$30)","v":0},{"$f":"QG28*QG5*$E$30*(1+$F$30)","v":0},{"$f":"QH28*QH5*$E$30*(1+$F$30)","v":0},{"$f":"QI28*QI5*$E$30*(1+$F$30)","v":0},{"$f":"QJ28*QJ5*$E$30*(1+$F$30)","v":0},{"$f":"QK28*QK5*$E$30*(1+$F$30)","v":0},{"$f":"QL28*QL5*$E$30*(1+$F$30)","v":0},{"$f":"QM28*QM5*$E$30*(1+$F$30)","v":0},{"$f":"QN28*QN5*$E$30*(1+$F$30)","v":0},{"$f":"QO28*QO5*$E$30*(1+$F$30)","v":0},{"$f":"QP28*QP5*$E$30*(1+$F$30)","v":0},{"$f":"QQ28*QQ5*$E$30*(1+$F$30)","v":0},{"$f":"QR28*QR5*$E$30*(1+$F$30)","v":0},{"$f":"QS28*QS5*$E$30*(1+$F$30)","v":0},{"$f":"QT28*QT5*$E$30*(1+$F$30)","v":0},{"$f":"QU28*QU5*$E$30*(1+$F$30)","v":0},{"$f":"QV28*QV5*$E$30*(1+$F$30)","v":0},{"$f":"QW28*QW5*$E$30*(1+$F$30)","v":0},{"$f":"QX28*QX5*$E$30*(1+$F$30)","v":0},{"$f":"QY28*QY5*$E$30*(1+$F$30)","v":0},{"$f":"QZ28*QZ5*$E$30*(1+$F$30)","v":0},{"$f":"RA28*RA5*$E$30*(1+$F$30)","v":0},{"$f":"RB28*RB5*$E$30*(1+$F$30)","v":0},{"$f":"RC28*RC5*$E$30*(1+$F$30)","v":0},{"$f":"RD28*RD5*$E$30*(1+$F$30)","v":0},{"$f":"RE28*RE5*$E$30*(1+$F$30)","v":0},{"$f":"RF28*RF5*$E$30*(1+$F$30)","v":0},{"$f":"RG28*RG5*$E$30*(1+$F$30)","v":0},{"$f":"RH28*RH5*$E$30*(1+$F$30)","v":0},{"$f":"RI28*RI5*$E$30*(1+$F$30)","v":0},{"$f":"RJ28*RJ5*$E$30*(1+$F$30)","v":0},{"$f":"RK28*RK5*$E$30*(1+$F$30)","v":0},{"$f":"RL28*RL5*$E$30*(1+$F$30)","v":0},{"$f":"RM28*RM5*$E$30*(1+$F$30)","v":0},{"$f":"RN28*RN5*$E$30*(1+$F$30)","v":0},{"$f":"RO28*RO5*$E$30*(1+$F$30)","v":0},{"$f":"RP28*RP5*$E$30*(1+$F$30)","v":0},{"$f":"RQ28*RQ5*$E$30*(1+$F$30)","v":0},{"$f":"RR28*RR5*$E$30*(1+$F$30)","v":0},{"$f":"RS28*RS5*$E$30*(1+$F$30)","v":0},{"$f":"RT28*RT5*$E$30*(1+$F$30)","v":0},{"$f":"RU28*RU5*$E$30*(1+$F$30)","v":0},{"$f":"RV28*RV5*$E$30*(1+$F$30)","v":0},{"$f":"RW28*RW5*$E$30*(1+$F$30)","v":0},{"$f":"RX28*RX5*$E$30*(1+$F$30)","v":0},{"$f":"RY28*RY5*$E$30*(1+$F$30)","v":0},{"$f":"RZ28*RZ5*$E$30*(1+$F$30)","v":0},{"$f":"SA28*SA5*$E$30*(1+$F$30)","v":0},{"$f":"SB28*SB5*$E$30*(1+$F$30)","v":0},{"$f":"SC28*SC5*$E$30*(1+$F$30)","v":0},{"$f":"SD28*SD5*$E$30*(1+$F$30)","v":0},{"$f":"SE28*SE5*$E$30*(1+$F$30)","v":0},{"$f":"SF28*SF5*$E$30*(1+$F$30)","v":0},{"$f":"SG28*SG5*$E$30*(1+$F$30)","v":0},{"$f":"SH28*SH5*$E$30*(1+$F$30)","v":0},{"$f":"SI28*SI5*$E$30*(1+$F$30)","v":0},{"$f":"SJ28*SJ5*$E$30*(1+$F$30)","v":0},{"$f":"SK28*SK5*$E$30*(1+$F$30)","v":0},{"$f":"SL28*SL5*$E$30*(1+$F$30)","v":0},{"$f":"SM28*SM5*$E$30*(1+$F$30)","v":0},{"$f":"SN28*SN5*$E$30*(1+$F$30)","v":0},{"$f":"SO28*SO5*$E$30*(1+$F$30)","v":0},{"$f":"SP28*SP5*$E$30*(1+$F$30)","v":0},{"$f":"SQ28*SQ5*$E$30*(1+$F$30)","v":0},{"$f":"SR28*SR5*$E$30*(1+$F$30)","v":0},{"$f":"SS28*SS5*$E$30*(1+$F$30)","v":0},{"$f":"ST28*ST5*$E$30*(1+$F$30)","v":0},{"$f":"SU28*SU5*$E$30*(1+$F$30)","v":0},{"$f":"SV28*SV5*$E$30*(1+$F$30)","v":0},{"$f":"SW28*SW5*$E$30*(1+$F$30)","v":0},{"$f":"SX28*SX5*$E$30*(1+$F$30)","v":0},{"$f":"SY28*SY5*$E$30*(1+$F$30)","v":0},{"$f":"SZ28*SZ5*$E$30*(1+$F$30)","v":0},{"$f":"TA28*TA5*$E$30*(1+$F$30)","v":0},{"$f":"TB28*TB5*$E$30*(1+$F$30)","v":0},{"$f":"TC28*TC5*$E$30*(1+$F$30)","v":0}]
[null,null,null,"NPV of Terminal - Growth",{"$f":"NPV(F31,K30:KW30)","v":70.742415380048939},{"$f":"Scenarios!D3","v":8.4000000000000005E-2}]
[null,null,null,"Total Value",{"$f":"E29+E31","v":155.16299367527625}]
[]
[null,"Value Driver Method - V =NI x (1-g/ROE)/(k-g)",null,null,null,"g","k","ROC"]
[null,null,null,"Net Income (t-1)",null,null,null,null,null,null,{"$f":"J11*K5","v":0},{"$f":"K11*L5","v":0},{"$f":"L11*M5","v":0},{"$f":"M11*N5","v":0},{"$f":"N11*O5","v":0},{"$f":"O11*P5","v":0},{"$f":"P11*Q5","v":0},{"$f":"Q11*R5","v":0},{"$f":"R11*S5","v":0},{"$f":"S11*T5","v":0},{"$f":"T11*U5","v":0},{"$f":"U11*V5","v":0},{"$f":"V11*W5","v":0},{"$f":"W11*X5","v":0},{"$f":"X11*Y5","v":19.980882087724641},{"$f":"Y11*Z5","v":0},{"$f":"Z11*AA5","v":0},{"$f":"AA11*AB5","v":0},{"$f":"AB11*AC5","v":0},{"$f":"AC11*AD5","v":0},{"$f":"AD11*AE5","v":0},{"$f":"AE11*AF5","v":0},{"$f":"AF11*AG5","v":0},{"$f":"AG11*AH5","v":0},{"$f":"AH11*AI5","v":0},{"$f":"AI11*AJ5","v":0},{"$f":"AJ11*AK5","v":0},{"$f":"AK11*AL5","v":0},{"$f":"AL11*AM5","v":0},{"$f":"AM11*AN5","v":0},{"$f":"AN11*AO5","v":0},{"$f":"AO11*AP5","v":0},{"$f":"AP11*AQ5","v":0},{"$f":"AQ11*AR5","v":0},{"$f":"AR11*AS5","v":0},{"$f":"AS11*AT5","v":0},{"$f":"AT11*AU5","v":0},{"$f":"AU11*AV5","v":0},{"$f":"AV11*AW5","v":0},{"$f":"AW11*AX5","v":0},{"$f":"AX11*AY5","v":0},{"$f":"AY11*AZ5","v":0},{"$f":"AZ11*BA5","v":0},{"$f":"BA11*BB5","v":0},{"$f":"BB11*BC5","v":0},{"$f":"BC11*BD5","v":0},{"$f":"BD11*BE5","v":0},{"$f":"BE11*BF5","v":0},{"$f":"BF11*BG5","v":0},{"$f":"BG11*BH5","v":0},{"$f":"BH11*BI5","v":0},{"$f":"BI11*BJ5","v":0},{"$f":"BJ11*BK5","v":0},{"$f":"BK11*BL5","v":0},{"$f":"BL11*BM5","v":0},{"$f":"BM11*BN5","v":0},{"$f":"BN11*BO5","v":0},{"$f":"BO11*BP5","v":0},{"$f":"BP11*BQ5","v":0},{"$f":"BQ11*BR5","v":0},{"$f":"BR11*BS5","v":0},{"$f":"BS11*BT5","v":0},{"$f":"BT11*BU5","v":0},{"$f":"BU11*BV5","v":0},{"$f":"BV11*BW5","v":0},{"$f":"BW11*BX5","v":0},{"$f":"BX11*BY5","v":0},{"$f":"BY11*BZ5","v":0},{"$f":"BZ11*CA5","v":0},{"$f":"CA11*CB5","v":0},{"$f":"CB11*CC5","v":0},{"$f":"CC11*CD5","v":0},{"$f":"CD11*CE5","v":0},{"$f":"CE11*CF5","v":0},{"$f":"CF11*CG5","v":0},{"$f":"CG11*CH5","v":0},{"$f":"CH11*CI5","v":0},{"$f":"CI11*CJ5","v":0},{"$f":"CJ11*CK5","v":0},{"$f":"CK11*CL5","v":0},{"$f":"CL11*CM5","v":0},{"$f":"CM11*CN5","v":0},{"$f":"CN11*CO5","v":0},{"$f":"CO11*CP5","v":0},{"$f":"CP11*CQ5","v":0},{"$f":"CQ11*CR5","v":0},{"$f":"CR11*CS5","v":0},{"$f":"CS11*CT5","v":0},{"$f":"CT11*CU5","v":0},{"$f":"CU11*CV5","v":0},{"$f":"CV11*CW5","v":0},{"$f":"CW11*CX5","v":0},{"$f":"CX11*CY5","v":0},{"$f":"CY11*CZ5","v":0},{"$f":"CZ11*DA5","v":0},{"$f":"DA11*DB5","v":0},{"$f":"DB11*DC5","v":0},{"$f":"DC11*DD5","v":0},{"$f":"DD11*DE5","v":0},{"$f":"DE11*DF5","v":0},{"$f":"DF11*DG5","v":0},{"$f":"DG11*DH5","v":0},{"$f":"DH11*DI5","v":0},{"$f":"DI11*DJ5","v":0},{"$f":"DJ11*DK5","v":0},{"$f":"DK11*DL5","v":0},{"$f":"DL11*DM5","v":0},{"$f":"DM11*DN5","v":0},{"$f":"DN11*DO5","v":0},{"$f":"DO11*DP5","v":0},{"$f":"DP11*DQ5","v":0},{"$f":"DQ11*DR5","v":0},{"$f":"DR11*DS5","v":0},{"$f":"DS11*DT5","v":0},{"$f":"DT11*DU5","v":0},{"$f":"DU11*DV5","v":0},{"$f":"DV11*DW5","v":0},{"$f":"DW11*DX5","v":0},{"$f":"DX11*DY5","v":0},{"$f":"DY11*DZ5","v":0},{"$f":"DZ11*EA5","v":0},{"$f":"EA11*EB5","v":0},{"$f":"EB11*EC5","v":0},{"$f":"EC11*ED5","v":0},{"$f":"ED11*EE5","v":0},{"$f":"EE11*EF5","v":0},{"$f":"EF11*EG5","v":0},{"$f":"EG11*EH5","v":0},{"$f":"EH11*EI5","v":0},{"$f":"EI11*EJ5","v":0},{"$f":"EJ11*EK5","v":0},{"$f":"EK11*EL5","v":0},{"$f":"EL11*EM5","v":0},{"$f":"EM11*EN5","v":0},{"$f":"EN11*EO5","v":0},{"$f":"EO11*EP5","v":0},{"$f":"EP11*EQ5","v":0},{"$f":"EQ11*ER5","v":0},{"$f":"ER11*ES5","v":0},{"$f":"ES11*ET5","v":0},{"$f":"ET11*EU5","v":0},{"$f":"EU11*EV5","v":0},{"$f":"EV11*EW5","v":0},{"$f":"EW11*EX5","v":0},{"$f":"EX11*EY5","v":0},{"$f":"EY11*EZ5","v":0},{"$f":"EZ11*FA5","v":0},{"$f":"FA11*FB5","v":0},{"$f":"FB11*FC5","v":0},{"$f":"FC11*FD5","v":0},{"$f":"FD11*FE5","v":0},{"$f":"FE11*FF5","v":0},{"$f":"FF11*FG5","v":0},{"$f":"FG11*FH5","v":0},{"$f":"FH11*FI5","v":0},{"$f":"FI11*FJ5","v":0},{"$f":"FJ11*FK5","v":0},{"$f":"FK11*FL5","v":0},{"$f":"FL11*FM5","v":0},{"$f":"FM11*FN5","v":0},{"$f":"FN11*FO5","v":0},{"$f":"FO11*FP5","v":0},{"$f":"FP11*FQ5","v":0},{"$f":"FQ11*FR5","v":0},{"$f":"FR11*FS5","v":0},{"$f":"FS11*FT5","v":0},{"$f":"FT11*FU5","v":0},{"$f":"FU11*FV5","v":0},{"$f":"FV11*FW5","v":0},{"$f":"FW11*FX5","v":0},{"$f":"FX11*FY5","v":0},{"$f":"FY11*FZ5","v":0},{"$f":"FZ11*GA5","v":0},{"$f":"GA11*GB5","v":0},{"$f":"GB11*GC5","v":0},{"$f":"GC11*GD5","v":0},{"$f":"GD11*GE5","v":0},{"$f":"GE11*GF5","v":0},{"$f":"GF11*GG5","v":0},{"$f":"GG11*GH5","v":0},{"$f":"GH11*GI5","v":0},{"$f":"GI11*GJ5","v":0},{"$f":"GJ11*GK5","v":0},{"$f":"GK11*GL5","v":0},{"$f":"GL11*GM5","v":0},{"$f":"GM11*GN5","v":0},{"$f":"GN11*GO5","v":0},{"$f":"GO11*GP5","v":0},{"$f":"GP11*GQ5","v":0},{"$f":"GQ11*GR5","v":0},{"$f":"GR11*GS5","v":0},{"$f":"GS11*GT5","v":0},{"$f":"GT11*GU5","v":0},{"$f":"GU11*GV5","v":0},{"$f":"GV11*GW5","v":0},{"$f":"GW11*GX5","v":0},{"$f":"GX11*GY5","v":0},{"$f":"GY11*GZ5","v":0},{"$f":"GZ11*HA5","v":0},{"$f":"HA11*HB5","v":0},{"$f":"HB11*HC5","v":0},{"$f":"HC11*HD5","v":0},{"$f":"HD11*HE5","v":0},{"$f":"HE11*HF5","v":0},{"$f":"HF11*HG5","v":0},{"$f":"HG11*HH5","v":0},{"$f":"HH11*HI5","v":0},{"$f":"HI11*HJ5","v":0},{"$f":"HJ11*HK5","v":0},{"$f":"HK11*HL5","v":0},{"$f":"HL11*HM5","v":0},{"$f":"HM11*HN5","v":0},{"$f":"HN11*HO5","v":0},{"$f":"HO11*HP5","v":0},{"$f":"HP11*HQ5","v":0},{"$f":"HQ11*HR5","v":0},{"$f":"HR11*HS5","v":0},{"$f":"HS11*HT5","v":0},{"$f":"HT11*HU5","v":0},{"$f":"HU11*HV5","v":0},{"$f":"HV11*HW5","v":0},{"$f":"HW11*HX5","v":0},{"$f":"HX11*HY5","v":0},{"$f":"HY11*HZ5","v":0},{"$f":"HZ11*IA5","v":0},{"$f":"IA11*IB5","v":0},{"$f":"IB11*IC5","v":0},{"$f":"IC11*ID5","v":0},{"$f":"ID11*IE5","v":0},{"$f":"IE11*IF5","v":0},{"$f":"IF11*IG5","v":0},{"$f":"IG11*IH5","v":0},{"$f":"IH11*II5","v":0},{"$f":"II11*IJ5","v":0},{"$f":"IJ11*IK5","v":0},{"$f":"IK11*IL5","v":0},{"$f":"IL11*IM5","v":0},{"$f":"IM11*IN5","v":0},{"$f":"IN11*IO5","v":0},{"$f":"IO11*IP5","v":0},{"$f":"IP11*IQ5","v":0},{"$f":"IQ11*IR5","v":0},{"$f":"IR11*IS5","v":0},{"$f":"IS11*IT5","v":0},{"$f":"IT11*IU5","v":0},{"$f":"IU11*IV5","v":0},{"$f":"IV11*IW5","v":0},{"$f":"IW11*IX5","v":0},{"$f":"IX11*IY5","v":0},{"$f":"IY11*IZ5","v":0},{"$f":"IZ11*JA5","v":0},{"$f":"JA11*JB5","v":0},{"$f":"JB11*JC5","v":0},{"$f":"JC11*JD5","v":0},{"$f":"JD11*JE5","v":0},{"$f":"JE11*JF5","v":0},{"$f":"JF11*JG5","v":0},{"$f":"JG11*JH5","v":0},{"$f":"JH11*JI5","v":0},{"$f":"JI11*JJ5","v":0},{"$f":"JJ11*JK5","v":0},{"$f":"JK11*JL5","v":0},{"$f":"JL11*JM5","v":0},{"$f":"JM11*JN5","v":0},{"$f":"JN11*JO5","v":0},{"$f":"JO11*JP5","v":0},{"$f":"JP11*JQ5","v":0},{"$f":"JQ11*JR5","v":0},{"$f":"JR11*JS5","v":0},{"$f":"JS11*JT5","v":0},{"$f":"JT11*JU5","v":0},{"$f":"JU11*JV5","v":0},{"$f":"JV11*JW5","v":0},{"$f":"JW11*JX5","v":0},{"$f":"JX11*JY5","v":0},{"$f":"JY11*JZ5","v":0},{"$f":"JZ11*KA5","v":0},{"$f":"KA11*KB5","v":0},{"$f":"KB11*KC5","v":0},{"$f":"KC11*KD5","v":0},{"$f":"KD11*KE5","v":0},{"$f":"KE11*KF5","v":0},{"$f":"KF11*KG5","v":0},{"$f":"KG11*KH5","v":0},{"$f":"KH11*KI5","v":0},{"$f":"KI11*KJ5","v":0},{"$f":"KJ11*KK5","v":0},{"$f":"KK11*KL5","v":0},{"$f":"KL11*KM5","v":0},{"$f":"KM11*KN5","v":0},{"$f":"KN11*KO5","v":0},{"$f":"KO11*KP5","v":0},{"$f":"KP11*KQ5","v":0},{"$f":"KQ11*KR5","v":0},{"$f":"KR11*KS5","v":0},{"$f":"KS11*KT5","v":0},{"$f":"KT11*KU5","v":0},{"$f":"KU11*KV5","v":0},{"$f":"KV11*KW5","v":0},{"$f":"KW11*KX5","v":0},{"$f":"KX11*KY5","v":0},{"$f":"KY11*KZ5","v":0},{"$f":"KZ11*LA5","v":0},{"$f":"LA11*LB5","v":0},{"$f":"LB11*LC5","v":0},{"$f":"LC11*LD5","v":0},{"$f":"LD11*LE5","v":0},{"$f":"LE11*LF5","v":0},{"$f":"LF11*LG5","v":0},{"$f":"LG11*LH5","v":0},{"$f":"LH11*LI5","v":0},{"$f":"LI11*LJ5","v":0},{"$f":"LJ11*LK5","v":0},{"$f":"LK11*LL5","v":0},{"$f":"LL11*LM5","v":0},{"$f":"LM11*LN5","v":0},{"$f":"LN11*LO5","v":0},{"$f":"LO11*LP5","v":0},{"$f":"LP11*LQ5","v":0},{"$f":"LQ11*LR5","v":0},{"$f":"LR11*LS5","v":0},{"$f":"LS11*LT5","v":0},{"$f":"LT11*LU5","v":0},{"$f":"LU11*LV5","v":0},{"$f":"LV11*LW5","v":0},{"$f":"LW11*LX5","v":0},{"$f":"LX11*LY5","v":0},{"$f":"LY11*LZ5","v":0},{"$f":"LZ11*MA5","v":0},{"$f":"MA11*MB5","v":0},{"$f":"MB11*MC5","v":0},{"$f":"MC11*MD5","v":0},{"$f":"MD11*ME5","v":0},{"$f":"ME11*MF5","v":0},{"$f":"MF11*MG5","v":0},{"$f":"MG11*MH5","v":0},{"$f":"MH11*MI5","v":0},{"$f":"MI11*MJ5","v":0},{"$f":"MJ11*MK5","v":0},{"$f":"MK11*ML5","v":0},{"$f":"ML11*MM5","v":0},{"$f":"MM11*MN5","v":0},{"$f":"MN11*MO5","v":0},{"$f":"MO11*MP5","v":0},{"$f":"MP11*MQ5","v":0},{"$f":"MQ11*MR5","v":0},{"$f":"MR11*MS5","v":0},{"$f":"MS11*MT5","v":0},{"$f":"MT11*MU5","v":0},{"$f":"MU11*MV5","v":0},{"$f":"MV11*MW5","v":0},{"$f":"MW11*MX5","v":0},{"$f":"MX11*MY5","v":0},{"$f":"MY11*MZ5","v":0},{"$f":"MZ11*NA5","v":0},{"$f":"NA11*NB5","v":0},{"$f":"NB11*NC5","v":0},{"$f":"NC11*ND5","v":0},{"$f":"ND11*NE5","v":0},{"$f":"NE11*NF5","v":0},{"$f":"NF11*NG5","v":0},{"$f":"NG11*NH5","v":0},{"$f":"NH11*NI5","v":0},{"$f":"NI11*NJ5","v":0},{"$f":"NJ11*NK5","v":0},{"$f":"NK11*NL5","v":0},{"$f":"NL11*NM5","v":0},{"$f":"NM11*NN5","v":0},{"$f":"NN11*NO5","v":0},{"$f":"NO11*NP5","v":0},{"$f":"NP11*NQ5","v":0},{"$f":"NQ11*NR5","v":0},{"$f":"NR11*NS5","v":0},{"$f":"NS11*NT5","v":0},{"$f":"NT11*NU5","v":0},{"$f":"NU11*NV5","v":0},{"$f":"NV11*NW5","v":0},{"$f":"NW11*NX5","v":0},{"$f":"NX11*NY5","v":0},{"$f":"NY11*NZ5","v":0},{"$f":"NZ11*OA5","v":0},{"$f":"OA11*OB5","v":0},{"$f":"OB11*OC5","v":0},{"$f":"OC11*OD5","v":0},{"$f":"OD11*OE5","v":0},{"$f":"OE11*OF5","v":0},{"$f":"OF11*OG5","v":0},{"$f":"OG11*OH5","v":0},{"$f":"OH11*OI5","v":0},{"$f":"OI11*OJ5","v":0},{"$f":"OJ11*OK5","v":0},{"$f":"OK11*OL5","v":0},{"$f":"OL11*OM5","v":0},{"$f":"OM11*ON5","v":0},{"$f":"ON11*OO5","v":0},{"$f":"OO11*OP5","v":0},{"$f":"OP11*OQ5","v":0},{"$f":"OQ11*OR5","v":0},{"$f":"OR11*OS5","v":0},{"$f":"OS11*OT5","v":0},{"$f":"OT11*OU5","v":0},{"$f":"OU11*OV5","v":0},{"$f":"OV11*OW5","v":0},{"$f":"OW11*OX5","v":0},{"$f":"OX11*OY5","v":0},{"$f":"OY11*OZ5","v":0},{"$f":"OZ11*PA5","v":0},{"$f":"PA11*PB5","v":0},{"$f":"PB11*PC5","v":0},{"$f":"PC11*PD5","v":0},{"$f":"PD11*PE5","v":0},{"$f":"PE11*PF5","v":0},{"$f":"PF11*PG5","v":0},{"$f":"PG11*PH5","v":0},{"$f":"PH11*PI5","v":0},{"$f":"PI11*PJ5","v":0},{"$f":"PJ11*PK5","v":0},{"$f":"PK11*PL5","v":0},{"$f":"PL11*PM5","v":0},{"$f":"PM11*PN5","v":0},{"$f":"PN11*PO5","v":0},{"$f":"PO11*PP5","v":0},{"$f":"PP11*PQ5","v":0},{"$f":"PQ11*PR5","v":0},{"$f":"PR11*PS5","v":0},{"$f":"PS11*PT5","v":0},{"$f":"PT11*PU5","v":0},{"$f":"PU11*PV5","v":0},{"$f":"PV11*PW5","v":0},{"$f":"PW11*PX5","v":0},{"$f":"PX11*PY5","v":0},{"$f":"PY11*PZ5","v":0},{"$f":"PZ11*QA5","v":0},{"$f":"QA11*QB5","v":0},{"$f":"QB11*QC5","v":0},{"$f":"QC11*QD5","v":0},{"$f":"QD11*QE5","v":0},{"$f":"QE11*QF5","v":0},{"$f":"QF11*QG5","v":0},{"$f":"QG11*QH5","v":0},{"$f":"QH11*QI5","v":0},{"$f":"QI11*QJ5","v":0},{"$f":"QJ11*QK5","v":0},{"$f":"QK11*QL5","v":0},{"$f":"QL11*QM5","v":0},{"$f":"QM11*QN5","v":0},{"$f":"QN11*QO5","v":0},{"$f":"QO11*QP5","v":0},{"$f":"QP11*QQ5","v":0},{"$f":"QQ11*QR5","v":0},{"$f":"QR11*QS5","v":0},{"$f":"QS11*QT5","v":0},{"$f":"QT11*QU5","v":0},{"$f":"QU11*QV5","v":0},{"$f":"QV11*QW5","v":0},{"$f":"QW11*QX5","v":0},{"$f":"QX11*QY5","v":0},{"$f":"QY11*QZ5","v":0},{"$f":"QZ11*RA5","v":0},{"$f":"RA11*RB5","v":0},{"$f":"RB11*RC5","v":0},{"$f":"RC11*RD5","v":0},{"$f":"RD11*RE5","v":0},{"$f":"RE11*RF5","v":0},{"$f":"RF11*RG5","v":0},{"$f":"RG11*RH5","v":0},{"$f":"RH11*RI5","v":0},{"$f":"RI11*RJ5","v":0},{"$f":"RJ11*RK5","v":0},{"$f":"RK11*RL5","v":0},{"$f":"RL11*RM5","v":0},{"$f":"RM11*RN5","v":0},{"$f":"RN11*RO5","v":0},{"$f":"RO11*RP5","v":0},{"$f":"RP11*RQ5","v":0},{"$f":"RQ11*RR5","v":0},{"$f":"RR11*RS5","v":0},{"$f":"RS11*RT5","v":0},{"$f":"RT11*RU5","v":0},{"$f":"RU11*RV5","v":0},{"$f":"RV11*RW5","v":0},{"$f":"RW11*RX5","v":0},{"$f":"RX11*RY5","v":0},{"$f":"RY11*RZ5","v":0},{"$f":"RZ11*SA5","v":0},{"$f":"SA11*SB5","v":0},{"$f":"SB11*SC5","v":0},{"$f":"SC11*SD5","v":0},{"$f":"SD11*SE5","v":0},{"$f":"SE11*SF5","v":0},{"$f":"SF11*SG5","v":0},{"$f":"SG11*SH5","v":0},{"$f":"SH11*SI5","v":0},{"$f":"SI11*SJ5","v":0},{"$f":"SJ11*SK5","v":0},{"$f":"SK11*SL5","v":0},{"$f":"SL11*SM5","v":0},{"$f":"SM11*SN5","v":0},{"$f":"SN11*SO5","v":0},{"$f":"SO11*SP5","v":0},{"$f":"SP11*SQ5","v":0},{"$f":"SQ11*SR5","v":0},{"$f":"SR11*SS5","v":0},{"$f":"SS11*ST5","v":0},{"$f":"ST11*SU5","v":0},{"$f":"SU11*SV5","v":0},{"$f":"SV11*SW5","v":0},{"$f":"SW11*SX5","v":0},{"$f":"SX11*SY5","v":0},{"$f":"SY11*SZ5","v":0},{"$f":"SZ11*TA5","v":0},{"$f":"TA11*TB5","v":0},{"$f":"TB11*TC5","v":0}]
[null,null,null,"Part 1 - (1-g/ROE)/(k-g) Multiple",{"$f":"(1-F36/H36)/(G36-F36)","v":10.895883777239707},{"$f":"Scenarios!$H$41","v":2.5000000000000001E-2},{"$f":"Scenarios!D3","v":8.4000000000000005E-2},{"$f":"Scenarios!I47","v":7.0000000000000007E-2},null,null,{"$f":"$E$36*K4","v":10.895883777239707},{"$f":"$E$36*L4","v":10.895883777239707},{"$f":"$E$36*M4","v":10.895883777239707},{"$f":"$E$36*N4","v":10.895883777239707},{"$f":"$E$36*O4","v":10.895883777239707},{"$f":"$E$36*P4","v":10.895883777239707},{"$f":"$E$36*Q4","v":10.895883777239707},{"$f":"$E$36*R4","v":10.895883777239707},{"$f":"$E$36*S4","v":10.895883777239707},{"$f":"$E$36*T4","v":10.895883777239707},{"$f":"$E$36*U4","v":10.895883777239707},{"$f":"$E$36*V4","v":10.895883777239707},{"$f":"$E$36*W4","v":10.895883777239707},{"$f":"$E$36*X4","v":10.895883777239707},{"$f":"$E$36*Y4","v":10.895883777239707},{"$f":"$E$36*Z4","v":0},{"$f":"$E$36*AA4","v":0},{"$f":"$E$36*AB4","v":0},{"$f":"$E$36*AC4","v":0},{"$f":"$E$36*AD4","v":0},{"$f":"$E$36*AE4","v":0},{"$f":"$E$36*AF4","v":0},{"$f":"$E$36*AG4","v":0},{"$f":"$E$36*AH4","v":0},{"$f":"$E$36*AI4","v":0},{"$f":"$E$36*AJ4","v":0},{"$f":"$E$36*AK4","v":0},{"$f":"$E$36*AL4","v":0},{"$f":"$E$36*AM4","v":0},{"$f":"$E$36*AN4","v":0},{"$f":"$E$36*AO4","v":0},{"$f":"$E$36*AP4","v":0},{"$f":"$E$36*AQ4","v":0},{"$f":"$E$36*AR4","v":0},{"$f":"$E$36*AS4","v":0},{"$f":"$E$36*AT4","v":0},{"$f":"$E$36*AU4","v":0},{"$f":"$E$36*AV4","v":0},{"$f":"$E$36*AW4","v":0},{"$f":"$E$36*AX4","v":0},{"$f":"$E$36*AY4","v":0},{"$f":"$E$36*AZ4","v":0},{"$f":"$E$36*BA4","v":0},{"$f":"$E$36*BB4","v":0},{"$f":"$E$36*BC4","v":0},{"$f":"$E$36*BD4","v":0},{"$f":"$E$36*BE4","v":0},{"$f":"$E$36*BF4","v":0},{"$f":"$E$36*BG4","v":0},{"$f":"$E$36*BH4","v":0},{"$f":"$E$36*BI4","v":0},{"$f":"$E$36*BJ4","v":0},{"$f":"$E$36*BK4","v":0},{"$f":"$E$36*BL4","v":0},{"$f":"$E$36*BM4","v":0},{"$f":"$E$36*BN4","v":0},{"$f":"$E$36*BO4","v":0},{"$f":"$E$36*BP4","v":0},{"$f":"$E$36*BQ4","v":0},{"$f":"$E$36*BR4","v":0},{"$f":"$E$36*BS4","v":0},{"$f":"$E$36*BT4","v":0},{"$f":"$E$36*BU4","v":0},{"$f":"$E$36*BV4","v":0},{"$f":"$E$36*BW4","v":0},{"$f":"$E$36*BX4","v":0},{"$f":"$E$36*BY4","v":0},{"$f":"$E$36*BZ4","v":0},{"$f":"$E$36*CA4","v":0},{"$f":"$E$36*CB4","v":0},{"$f":"$E$36*CC4","v":0},{"$f":"$E$36*CD4","v":0},{"$f":"$E$36*CE4","v":0},{"$f":"$E$36*CF4","v":0},{"$f":"$E$36*CG4","v":0},{"$f":"$E$36*CH4","v":0},{"$f":"$E$36*CI4","v":0},{"$f":"$E$36*CJ4","v":0},{"$f":"$E$36*CK4","v":0},{"$f":"$E$36*CL4","v":0},{"$f":"$E$36*CM4","v":0},{"$f":"$E$36*CN4","v":0},{"$f":"$E$36*CO4","v":0},{"$f":"$E$36*CP4","v":0},{"$f":"$E$36*CQ4","v":0},{"$f":"$E$36*CR4","v":0},{"$f":"$E$36*CS4","v":0},{"$f":"$E$36*CT4","v":0},{"$f":"$E$36*CU4","v":0},{"$f":"$E$36*CV4","v":0},{"$f":"$E$36*CW4","v":0},{"$f":"$E$36*CX4","v":0},{"$f":"$E$36*CY4","v":0},{"$f":"$E$36*CZ4","v":0},{"$f":"$E$36*DA4","v":0},{"$f":"$E$36*DB4","v":0},{"$f":"$E$36*DC4","v":0},{"$f":"$E$36*DD4","v":0},{"$f":"$E$36*DE4","v":0},{"$f":"$E$36*DF4","v":0},{"$f":"$E$36*DG4","v":0},{"$f":"$E$36*DH4","v":0},{"$f":"$E$36*DI4","v":0},{"$f":"$E$36*DJ4","v":0},{"$f":"$E$36*DK4","v":0},{"$f":"$E$36*DL4","v":0},{"$f":"$E$36*DM4","v":0},{"$f":"$E$36*DN4","v":0},{"$f":"$E$36*DO4","v":0},{"$f":"$E$36*DP4","v":0},{"$f":"$E$36*DQ4","v":0},{"$f":"$E$36*DR4","v":0},{"$f":"$E$36*DS4","v":0},{"$f":"$E$36*DT4","v":0},{"$f":"$E$36*DU4","v":0},{"$f":"$E$36*DV4","v":0},{"$f":"$E$36*DW4","v":0},{"$f":"$E$36*DX4","v":0},{"$f":"$E$36*DY4","v":0},{"$f":"$E$36*DZ4","v":0},{"$f":"$E$36*EA4","v":0},{"$f":"$E$36*EB4","v":0},{"$f":"$E$36*EC4","v":0},{"$f":"$E$36*ED4","v":0},{"$f":"$E$36*EE4","v":0},{"$f":"$E$36*EF4","v":0},{"$f":"$E$36*EG4","v":0},{"$f":"$E$36*EH4","v":0},{"$f":"$E$36*EI4","v":0},{"$f":"$E$36*EJ4","v":0},{"$f":"$E$36*EK4","v":0},{"$f":"$E$36*EL4","v":0},{"$f":"$E$36*EM4","v":0},{"$f":"$E$36*EN4","v":0},{"$f":"$E$36*EO4","v":0},{"$f":"$E$36*EP4","v":0},{"$f":"$E$36*EQ4","v":0},{"$f":"$E$36*ER4","v":0},{"$f":"$E$36*ES4","v":0},{"$f":"$E$36*ET4","v":0},{"$f":"$E$36*EU4","v":0},{"$f":"$E$36*EV4","v":0},{"$f":"$E$36*EW4","v":0},{"$f":"$E$36*EX4","v":0},{"$f":"$E$36*EY4","v":0},{"$f":"$E$36*EZ4","v":0},{"$f":"$E$36*FA4","v":0},{"$f":"$E$36*FB4","v":0},{"$f":"$E$36*FC4","v":0},{"$f":"$E$36*FD4","v":0},{"$f":"$E$36*FE4","v":0},{"$f":"$E$36*FF4","v":0},{"$f":"$E$36*FG4","v":0},{"$f":"$E$36*FH4","v":0},{"$f":"$E$36*FI4","v":0},{"$f":"$E$36*FJ4","v":0},{"$f":"$E$36*FK4","v":0},{"$f":"$E$36*FL4","v":0},{"$f":"$E$36*FM4","v":0},{"$f":"$E$36*FN4","v":0},{"$f":"$E$36*FO4","v":0},{"$f":"$E$36*FP4","v":0},{"$f":"$E$36*FQ4","v":0},{"$f":"$E$36*FR4","v":0},{"$f":"$E$36*FS4","v":0},{"$f":"$E$36*FT4","v":0},{"$f":"$E$36*FU4","v":0},{"$f":"$E$36*FV4","v":0},{"$f":"$E$36*FW4","v":0},{"$f":"$E$36*FX4","v":0},{"$f":"$E$36*FY4","v":0},{"$f":"$E$36*FZ4","v":0},{"$f":"$E$36*GA4","v":0},{"$f":"$E$36*GB4","v":0},{"$f":"$E$36*GC4","v":0},{"$f":"$E$36*GD4","v":0},{"$f":"$E$36*GE4","v":0},{"$f":"$E$36*GF4","v":0},{"$f":"$E$36*GG4","v":0},{"$f":"$E$36*GH4","v":0},{"$f":"$E$36*GI4","v":0},{"$f":"$E$36*GJ4","v":0},{"$f":"$E$36*GK4","v":0},{"$f":"$E$36*GL4","v":0},{"$f":"$E$36*GM4","v":0},{"$f":"$E$36*GN4","v":0},{"$f":"$E$36*GO4","v":0},{"$f":"$E$36*GP4","v":0},{"$f":"$E$36*GQ4","v":0},{"$f":"$E$36*GR4","v":0},{"$f":"$E$36*GS4","v":0},{"$f":"$E$36*GT4","v":0},{"$f":"$E$36*GU4","v":0},{"$f":"$E$36*GV4","v":0},{"$f":"$E$36*GW4","v":0},{"$f":"$E$36*GX4","v":0},{"$f":"$E$36*GY4","v":0},{"$f":"$E$36*GZ4","v":0},{"$f":"$E$36*HA4","v":0},{"$f":"$E$36*HB4","v":0},{"$f":"$E$36*HC4","v":0},{"$f":"$E$36*HD4","v":0},{"$f":"$E$36*HE4","v":0},{"$f":"$E$36*HF4","v":0},{"$f":"$E$36*HG4","v":0},{"$f":"$E$36*HH4","v":0},{"$f":"$E$36*HI4","v":0},{"$f":"$E$36*HJ4","v":0},{"$f":"$E$36*HK4","v":0},{"$f":"$E$36*HL4","v":0},{"$f":"$E$36*HM4","v":0},{"$f":"$E$36*HN4","v":0},{"$f":"$E$36*HO4","v":0},{"$f":"$E$36*HP4","v":0},{"$f":"$E$36*HQ4","v":0},{"$f":"$E$36*HR4","v":0},{"$f":"$E$36*HS4","v":0},{"$f":"$E$36*HT4","v":0},{"$f":"$E$36*HU4","v":0},{"$f":"$E$36*HV4","v":0},{"$f":"$E$36*HW4","v":0},{"$f":"$E$36*HX4","v":0},{"$f":"$E$36*HY4","v":0},{"$f":"$E$36*HZ4","v":0},{"$f":"$E$36*IA4","v":0},{"$f":"$E$36*IB4","v":0},{"$f":"$E$36*IC4","v":0},{"$f":"$E$36*ID4","v":0},{"$f":"$E$36*IE4","v":0},{"$f":"$E$36*IF4","v":0},{"$f":"$E$36*IG4","v":0},{"$f":"$E$36*IH4","v":0},{"$f":"$E$36*II4","v":0},{"$f":"$E$36*IJ4","v":0},{"$f":"$E$36*IK4","v":0},{"$f":"$E$36*IL4","v":0},{"$f":"$E$36*IM4","v":0},{"$f":"$E$36*IN4","v":0},{"$f":"$E$36*IO4","v":0},{"$f":"$E$36*IP4","v":0},{"$f":"$E$36*IQ4","v":0},{"$f":"$E$36*IR4","v":0},{"$f":"$E$36*IS4","v":0},{"$f":"$E$36*IT4","v":0},{"$f":"$E$36*IU4","v":0},{"$f":"$E$36*IV4","v":0},{"$f":"$E$36*IW4","v":0},{"$f":"$E$36*IX4","v":0},{"$f":"$E$36*IY4","v":0},{"$f":"$E$36*IZ4","v":0},{"$f":"$E$36*JA4","v":0},{"$f":"$E$36*JB4","v":0},{"$f":"$E$36*JC4","v":0},{"$f":"$E$36*JD4","v":0},{"$f":"$E$36*JE4","v":0},{"$f":"$E$36*JF4","v":0},{"$f":"$E$36*JG4","v":0},{"$f":"$E$36*JH4","v":0},{"$f":"$E$36*JI4","v":0},{"$f":"$E$36*JJ4","v":0},{"$f":"$E$36*JK4","v":0},{"$f":"$E$36*JL4","v":0},{"$f":"$E$36*JM4","v":0},{"$f":"$E$36*JN4","v":0},{"$f":"$E$36*JO4","v":0},{"$f":"$E$36*JP4","v":0},{"$f":"$E$36*JQ4","v":0},{"$f":"$E$36*JR4","v":0},{"$f":"$E$36*JS4","v":0},{"$f":"$E$36*JT4","v":0},{"$f":"$E$36*JU4","v":0},{"$f":"$E$36*JV4","v":0},{"$f":"$E$36*JW4","v":0},{"$f":"$E$36*JX4","v":0},{"$f":"$E$36*JY4","v":0},{"$f":"$E$36*JZ4","v":0},{"$f":"$E$36*KA4","v":0},{"$f":"$E$36*KB4","v":0},{"$f":"$E$36*KC4","v":0},{"$f":"$E$36*KD4","v":0},{"$f":"$E$36*KE4","v":0},{"$f":"$E$36*KF4","v":0},{"$f":"$E$36*KG4","v":0},{"$f":"$E$36*KH4","v":0},{"$f":"$E$36*KI4","v":0},{"$f":"$E$36*KJ4","v":0},{"$f":"$E$36*KK4","v":0},{"$f":"$E$36*KL4","v":0},{"$f":"$E$36*KM4","v":0},{"$f":"$E$36*KN4","v":0},{"$f":"$E$36*KO4","v":0},{"$f":"$E$36*KP4","v":0},{"$f":"$E$36*KQ4","v":0},{"$f":"$E$36*KR4","v":0},{"$f":"$E$36*KS4","v":0},{"$f":"$E$36*KT4","v":0},{"$f":"$E$36*KU4","v":0},{"$f":"$E$36*KV4","v":0},{"$f":"$E$36*KW4","v":0},{"$f":"$E$36*KX4","v":0},{"$f":"$E$36*KY4","v":0},{"$f":"$E$36*KZ4","v":0},{"$f":"$E$36*LA4","v":0},{"$f":"$E$36*LB4","v":0},{"$f":"$E$36*LC4","v":0},{"$f":"$E$36*LD4","v":0},{"$f":"$E$36*LE4","v":0},{"$f":"$E$36*LF4","v":0},{"$f":"$E$36*LG4","v":0},{"$f":"$E$36*LH4","v":0},{"$f":"$E$36*LI4","v":0},{"$f":"$E$36*LJ4","v":0},{"$f":"$E$36*LK4","v":0},{"$f":"$E$36*LL4","v":0},{"$f":"$E$36*LM4","v":0},{"$f":"$E$36*LN4","v":0},{"$f":"$E$36*LO4","v":0},{"$f":"$E$36*LP4","v":0},{"$f":"$E$36*LQ4","v":0},{"$f":"$E$36*LR4","v":0},{"$f":"$E$36*LS4","v":0},{"$f":"$E$36*LT4","v":0},{"$f":"$E$36*LU4","v":0},{"$f":"$E$36*LV4","v":0},{"$f":"$E$36*LW4","v":0},{"$f":"$E$36*LX4","v":0},{"$f":"$E$36*LY4","v":0},{"$f":"$E$36*LZ4","v":0},{"$f":"$E$36*MA4","v":0},{"$f":"$E$36*MB4","v":0},{"$f":"$E$36*MC4","v":0},{"$f":"$E$36*MD4","v":0},{"$f":"$E$36*ME4","v":0},{"$f":"$E$36*MF4","v":0},{"$f":"$E$36*MG4","v":0},{"$f":"$E$36*MH4","v":0},{"$f":"$E$36*MI4","v":0},{"$f":"$E$36*MJ4","v":0},{"$f":"$E$36*MK4","v":0},{"$f":"$E$36*ML4","v":0},{"$f":"$E$36*MM4","v":0},{"$f":"$E$36*MN4","v":0},{"$f":"$E$36*MO4","v":0},{"$f":"$E$36*MP4","v":0},{"$f":"$E$36*MQ4","v":0},{"$f":"$E$36*MR4","v":0},{"$f":"$E$36*MS4","v":0},{"$f":"$E$36*MT4","v":0},{"$f":"$E$36*MU4","v":0},{"$f":"$E$36*MV4","v":0},{"$f":"$E$36*MW4","v":0},{"$f":"$E$36*MX4","v":0},{"$f":"$E$36*MY4","v":0},{"$f":"$E$36*MZ4","v":0},{"$f":"$E$36*NA4","v":0},{"$f":"$E$36*NB4","v":0},{"$f":"$E$36*NC4","v":0},{"$f":"$E$36*ND4","v":0},{"$f":"$E$36*NE4","v":0},{"$f":"$E$36*NF4","v":0},{"$f":"$E$36*NG4","v":0},{"$f":"$E$36*NH4","v":0},{"$f":"$E$36*NI4","v":0},{"$f":"$E$36*NJ4","v":0},{"$f":"$E$36*NK4","v":0},{"$f":"$E$36*NL4","v":0},{"$f":"$E$36*NM4","v":0},{"$f":"$E$36*NN4","v":0},{"$f":"$E$36*NO4","v":0},{"$f":"$E$36*NP4","v":0},{"$f":"$E$36*NQ4","v":0},{"$f":"$E$36*NR4","v":0},{"$f":"$E$36*NS4","v":0},{"$f":"$E$36*NT4","v":0},{"$f":"$E$36*NU4","v":0},{"$f":"$E$36*NV4","v":0},{"$f":"$E$36*NW4","v":0},{"$f":"$E$36*NX4","v":0},{"$f":"$E$36*NY4","v":0},{"$f":"$E$36*NZ4","v":0},{"$f":"$E$36*OA4","v":0},{"$f":"$E$36*OB4","v":0},{"$f":"$E$36*OC4","v":0},{"$f":"$E$36*OD4","v":0},{"$f":"$E$36*OE4","v":0},{"$f":"$E$36*OF4","v":0},{"$f":"$E$36*OG4","v":0},{"$f":"$E$36*OH4","v":0},{"$f":"$E$36*OI4","v":0},{"$f":"$E$36*OJ4","v":0},{"$f":"$E$36*OK4","v":0},{"$f":"$E$36*OL4","v":0},{"$f":"$E$36*OM4","v":0},{"$f":"$E$36*ON4","v":0},{"$f":"$E$36*OO4","v":0},{"$f":"$E$36*OP4","v":0},{"$f":"$E$36*OQ4","v":0},{"$f":"$E$36*OR4","v":0},{"$f":"$E$36*OS4","v":0},{"$f":"$E$36*OT4","v":0},{"$f":"$E$36*OU4","v":0},{"$f":"$E$36*OV4","v":0},{"$f":"$E$36*OW4","v":0},{"$f":"$E$36*OX4","v":0},{"$f":"$E$36*OY4","v":0},{"$f":"$E$36*OZ4","v":0},{"$f":"$E$36*PA4","v":0},{"$f":"$E$36*PB4","v":0},{"$f":"$E$36*PC4","v":0},{"$f":"$E$36*PD4","v":0},{"$f":"$E$36*PE4","v":0},{"$f":"$E$36*PF4","v":0},{"$f":"$E$36*PG4","v":0},{"$f":"$E$36*PH4","v":0},{"$f":"$E$36*PI4","v":0},{"$f":"$E$36*PJ4","v":0},{"$f":"$E$36*PK4","v":0},{"$f":"$E$36*PL4","v":0},{"$f":"$E$36*PM4","v":0},{"$f":"$E$36*PN4","v":0},{"$f":"$E$36*PO4","v":0},{"$f":"$E$36*PP4","v":0},{"$f":"$E$36*PQ4","v":0},{"$f":"$E$36*PR4","v":0},{"$f":"$E$36*PS4","v":0},{"$f":"$E$36*PT4","v":0},{"$f":"$E$36*PU4","v":0},{"$f":"$E$36*PV4","v":0},{"$f":"$E$36*PW4","v":0},{"$f":"$E$36*PX4","v":0},{"$f":"$E$36*PY4","v":0},{"$f":"$E$36*PZ4","v":0},{"$f":"$E$36*QA4","v":0},{"$f":"$E$36*QB4","v":0},{"$f":"$E$36*QC4","v":0},{"$f":"$E$36*QD4","v":0},{"$f":"$E$36*QE4","v":0},{"$f":"$E$36*QF4","v":0},{"$f":"$E$36*QG4","v":0},{"$f":"$E$36*QH4","v":0},{"$f":"$E$36*QI4","v":0},{"$f":"$E$36*QJ4","v":0},{"$f":"$E$36*QK4","v":0},{"$f":"$E$36*QL4","v":0},{"$f":"$E$36*QM4","v":0},{"$f":"$E$36*QN4","v":0},{"$f":"$E$36*QO4","v":0},{"$f":"$E$36*QP4","v":0},{"$f":"$E$36*QQ4","v":0},{"$f":"$E$36*QR4","v":0},{"$f":"$E$36*QS4","v":0},{"$f":"$E$36*QT4","v":0},{"$f":"$E$36*QU4","v":0},{"$f":"$E$36*QV4","v":0},{"$f":"$E$36*QW4","v":0},{"$f":"$E$36*QX4","v":0},{"$f":"$E$36*QY4","v":0},{"$f":"$E$36*QZ4","v":0},{"$f":"$E$36*RA4","v":0},{"$f":"$E$36*RB4","v":0},{"$f":"$E$36*RC4","v":0},{"$f":"$E$36*RD4","v":0},{"$f":"$E$36*RE4","v":0},{"$f":"$E$36*RF4","v":0},{"$f":"$E$36*RG4","v":0},{"$f":"$E$36*RH4","v":0},{"$f":"$E$36*RI4","v":0},{"$f":"$E$36*RJ4","v":0},{"$f":"$E$36*RK4","v":0},{"$f":"$E$36*RL4","v":0},{"$f":"$E$36*RM4","v":0},{"$f":"$E$36*RN4","v":0},{"$f":"$E$36*RO4","v":0},{"$f":"$E$36*RP4","v":0},{"$f":"$E$36*RQ4","v":0},{"$f":"$E$36*RR4","v":0},{"$f":"$E$36*RS4","v":0},{"$f":"$E$36*RT4","v":0},{"$f":"$E$36*RU4","v":0},{"$f":"$E$36*RV4","v":0},{"$f":"$E$36*RW4","v":0},{"$f":"$E$36*RX4","v":0},{"$f":"$E$36*RY4","v":0},{"$f":"$E$36*RZ4","v":0},{"$f":"$E$36*SA4","v":0},{"$f":"$E$36*SB4","v":0},{"$f":"$E$36*SC4","v":0},{"$f":"$E$36*SD4","v":0},{"$f":"$E$36*SE4","v":0},{"$f":"$E$36*SF4","v":0},{"$f":"$E$36*SG4","v":0},{"$f":"$E$36*SH4","v":0},{"$f":"$E$36*SI4","v":0},{"$f":"$E$36*SJ4","v":0},{"$f":"$E$36*SK4","v":0},{"$f":"$E$36*SL4","v":0},{"$f":"$E$36*SM4","v":0},{"$f":"$E$36*SN4","v":0},{"$f":"$E$36*SO4","v":0},{"$f":"$E$36*SP4","v":0},{"$f":"$E$36*SQ4","v":0},{"$f":"$E$36*SR4","v":0},{"$f":"$E$36*SS4","v":0},{"$f":"$E$36*ST4","v":0},{"$f":"$E$36*SU4","v":0},{"$f":"$E$36*SV4","v":0},{"$f":"$E$36*SW4","v":0},{"$f":"$E$36*SX4","v":0},{"$f":"$E$36*SY4","v":0},{"$f":"$E$36*SZ4","v":0},{"$f":"$E$36*TA4","v":0},{"$f":"$E$36*TB4","v":0},{"$f":"$E$36*TC4","v":0}]
[null,null,null,"Part 1a - Muliply by (1+g)",{"$f":"E36*(1+F37)","v":11.168280871670699},{"$f":"F36","v":2.5000000000000001E-2},null,null,null,null,{"$f":"$E$37*K4","v":11.168280871670699},{"$f":"$E$37*L4","v":11.168280871670699},{"$f":"$E$37*M4","v":11.168280871670699},{"$f":"$E$37*N4","v":11.168280871670699},{"$f":"$E$37*O4","v":11.168280871670699},{"$f":"$E$37*P4","v":11.168280871670699},{"$f":"$E$37*Q4","v":11.168280871670699},{"$f":"$E$37*R4","v":11.168280871670699},{"$f":"$E$37*S4","v":11.168280871670699},{"$f":"$E$37*T4","v":11.168280871670699},{"$f":"$E$37*U4","v":11.168280871670699},{"$f":"$E$37*V4","v":11.168280871670699},{"$f":"$E$37*W4","v":11.168280871670699},{"$f":"$E$37*X4","v":11.168280871670699},{"$f":"$E$37*Y4","v":11.168280871670699},{"$f":"$E$37*Z4","v":0},{"$f":"$E$37*AA4","v":0},{"$f":"$E$37*AB4","v":0},{"$f":"$E$37*AC4","v":0},{"$f":"$E$37*AD4","v":0},{"$f":"$E$37*AE4","v":0},{"$f":"$E$37*AF4","v":0},{"$f":"$E$37*AG4","v":0},{"$f":"$E$37*AH4","v":0},{"$f":"$E$37*AI4","v":0},{"$f":"$E$37*AJ4","v":0},{"$f":"$E$37*AK4","v":0},{"$f":"$E$37*AL4","v":0},{"$f":"$E$37*AM4","v":0},{"$f":"$E$37*AN4","v":0},{"$f":"$E$37*AO4","v":0},{"$f":"$E$37*AP4","v":0},{"$f":"$E$37*AQ4","v":0},{"$f":"$E$37*AR4","v":0},{"$f":"$E$37*AS4","v":0},{"$f":"$E$37*AT4","v":0},{"$f":"$E$37*AU4","v":0},{"$f":"$E$37*AV4","v":0},{"$f":"$E$37*AW4","v":0},{"$f":"$E$37*AX4","v":0},{"$f":"$E$37*AY4","v":0},{"$f":"$E$37*AZ4","v":0},{"$f":"$E$37*BA4","v":0},{"$f":"$E$37*BB4","v":0},{"$f":"$E$37*BC4","v":0},{"$f":"$E$37*BD4","v":0},{"$f":"$E$37*BE4","v":0},{"$f":"$E$37*BF4","v":0},{"$f":"$E$37*BG4","v":0},{"$f":"$E$37*BH4","v":0},{"$f":"$E$37*BI4","v":0},{"$f":"$E$37*BJ4","v":0},{"$f":"$E$37*BK4","v":0},{"$f":"$E$37*BL4","v":0},{"$f":"$E$37*BM4","v":0},{"$f":"$E$37*BN4","v":0},{"$f":"$E$37*BO4","v":0},{"$f":"$E$37*BP4","v":0},{"$f":"$E$37*BQ4","v":0},{"$f":"$E$37*BR4","v":0},{"$f":"$E$37*BS4","v":0},{"$f":"$E$37*BT4","v":0},{"$f":"$E$37*BU4","v":0},{"$f":"$E$37*BV4","v":0},{"$f":"$E$37*BW4","v":0},{"$f":"$E$37*BX4","v":0},{"$f":"$E$37*BY4","v":0},{"$f":"$E$37*BZ4","v":0},{"$f":"$E$37*CA4","v":0},{"$f":"$E$37*CB4","v":0},{"$f":"$E$37*CC4","v":0},{"$f":"$E$37*CD4","v":0},{"$f":"$E$37*CE4","v":0},{"$f":"$E$37*CF4","v":0},{"$f":"$E$37*CG4","v":0},{"$f":"$E$37*CH4","v":0},{"$f":"$E$37*CI4","v":0},{"$f":"$E$37*CJ4","v":0},{"$f":"$E$37*CK4","v":0},{"$f":"$E$37*CL4","v":0},{"$f":"$E$37*CM4","v":0},{"$f":"$E$37*CN4","v":0},{"$f":"$E$37*CO4","v":0},{"$f":"$E$37*CP4","v":0},{"$f":"$E$37*CQ4","v":0},{"$f":"$E$37*CR4","v":0},{"$f":"$E$37*CS4","v":0},{"$f":"$E$37*CT4","v":0},{"$f":"$E$37*CU4","v":0},{"$f":"$E$37*CV4","v":0},{"$f":"$E$37*CW4","v":0},{"$f":"$E$37*CX4","v":0},{"$f":"$E$37*CY4","v":0},{"$f":"$E$37*CZ4","v":0},{"$f":"$E$37*DA4","v":0},{"$f":"$E$37*DB4","v":0},{"$f":"$E$37*DC4","v":0},{"$f":"$E$37*DD4","v":0},{"$f":"$E$37*DE4","v":0},{"$f":"$E$37*DF4","v":0},{"$f":"$E$37*DG4","v":0},{"$f":"$E$37*DH4","v":0},{"$f":"$E$37*DI4","v":0},{"$f":"$E$37*DJ4","v":0},{"$f":"$E$37*DK4","v":0},{"$f":"$E$37*DL4","v":0},{"$f":"$E$37*DM4","v":0},{"$f":"$E$37*DN4","v":0},{"$f":"$E$37*DO4","v":0},{"$f":"$E$37*DP4","v":0},{"$f":"$E$37*DQ4","v":0},{"$f":"$E$37*DR4","v":0},{"$f":"$E$37*DS4","v":0},{"$f":"$E$37*DT4","v":0},{"$f":"$E$37*DU4","v":0},{"$f":"$E$37*DV4","v":0},{"$f":"$E$37*DW4","v":0},{"$f":"$E$37*DX4","v":0},{"$f":"$E$37*DY4","v":0},{"$f":"$E$37*DZ4","v":0},{"$f":"$E$37*EA4","v":0},{"$f":"$E$37*EB4","v":0},{"$f":"$E$37*EC4","v":0},{"$f":"$E$37*ED4","v":0},{"$f":"$E$37*EE4","v":0},{"$f":"$E$37*EF4","v":0},{"$f":"$E$37*EG4","v":0},{"$f":"$E$37*EH4","v":0},{"$f":"$E$37*EI4","v":0},{"$f":"$E$37*EJ4","v":0},{"$f":"$E$37*EK4","v":0},{"$f":"$E$37*EL4","v":0},{"$f":"$E$37*EM4","v":0},{"$f":"$E$37*EN4","v":0},{"$f":"$E$37*EO4","v":0},{"$f":"$E$37*EP4","v":0},{"$f":"$E$37*EQ4","v":0},{"$f":"$E$37*ER4","v":0},{"$f":"$E$37*ES4","v":0},{"$f":"$E$37*ET4","v":0},{"$f":"$E$37*EU4","v":0},{"$f":"$E$37*EV4","v":0},{"$f":"$E$37*EW4","v":0},{"$f":"$E$37*EX4","v":0},{"$f":"$E$37*EY4","v":0},{"$f":"$E$37*EZ4","v":0},{"$f":"$E$37*FA4","v":0},{"$f":"$E$37*FB4","v":0},{"$f":"$E$37*FC4","v":0},{"$f":"$E$37*FD4","v":0},{"$f":"$E$37*FE4","v":0},{"$f":"$E$37*FF4","v":0},{"$f":"$E$37*FG4","v":0},{"$f":"$E$37*FH4","v":0},{"$f":"$E$37*FI4","v":0},{"$f":"$E$37*FJ4","v":0},{"$f":"$E$37*FK4","v":0},{"$f":"$E$37*FL4","v":0},{"$f":"$E$37*FM4","v":0},{"$f":"$E$37*FN4","v":0},{"$f":"$E$37*FO4","v":0},{"$f":"$E$37*FP4","v":0},{"$f":"$E$37*FQ4","v":0},{"$f":"$E$37*FR4","v":0},{"$f":"$E$37*FS4","v":0},{"$f":"$E$37*FT4","v":0},{"$f":"$E$37*FU4","v":0},{"$f":"$E$37*FV4","v":0},{"$f":"$E$37*FW4","v":0},{"$f":"$E$37*FX4","v":0},{"$f":"$E$37*FY4","v":0},{"$f":"$E$37*FZ4","v":0},{"$f":"$E$37*GA4","v":0},{"$f":"$E$37*GB4","v":0},{"$f":"$E$37*GC4","v":0},{"$f":"$E$37*GD4","v":0},{"$f":"$E$37*GE4","v":0},{"$f":"$E$37*GF4","v":0},{"$f":"$E$37*GG4","v":0},{"$f":"$E$37*GH4","v":0},{"$f":"$E$37*GI4","v":0},{"$f":"$E$37*GJ4","v":0},{"$f":"$E$37*GK4","v":0},{"$f":"$E$37*GL4","v":0},{"$f":"$E$37*GM4","v":0},{"$f":"$E$37*GN4","v":0},{"$f":"$E$37*GO4","v":0},{"$f":"$E$37*GP4","v":0},{"$f":"$E$37*GQ4","v":0},{"$f":"$E$37*GR4","v":0},{"$f":"$E$37*GS4","v":0},{"$f":"$E$37*GT4","v":0},{"$f":"$E$37*GU4","v":0},{"$f":"$E$37*GV4","v":0},{"$f":"$E$37*GW4","v":0},{"$f":"$E$37*GX4","v":0},{"$f":"$E$37*GY4","v":0},{"$f":"$E$37*GZ4","v":0},{"$f":"$E$37*HA4","v":0},{"$f":"$E$37*HB4","v":0},{"$f":"$E$37*HC4","v":0},{"$f":"$E$37*HD4","v":0},{"$f":"$E$37*HE4","v":0},{"$f":"$E$37*HF4","v":0},{"$f":"$E$37*HG4","v":0},{"$f":"$E$37*HH4","v":0},{"$f":"$E$37*HI4","v":0},{"$f":"$E$37*HJ4","v":0},{"$f":"$E$37*HK4","v":0},{"$f":"$E$37*HL4","v":0},{"$f":"$E$37*HM4","v":0},{"$f":"$E$37*HN4","v":0},{"$f":"$E$37*HO4","v":0},{"$f":"$E$37*HP4","v":0},{"$f":"$E$37*HQ4","v":0},{"$f":"$E$37*HR4","v":0},{"$f":"$E$37*HS4","v":0},{"$f":"$E$37*HT4","v":0},{"$f":"$E$37*HU4","v":0},{"$f":"$E$37*HV4","v":0},{"$f":"$E$37*HW4","v":0},{"$f":"$E$37*HX4","v":0},{"$f":"$E$37*HY4","v":0},{"$f":"$E$37*HZ4","v":0},{"$f":"$E$37*IA4","v":0},{"$f":"$E$37*IB4","v":0},{"$f":"$E$37*IC4","v":0},{"$f":"$E$37*ID4","v":0},{"$f":"$E$37*IE4","v":0},{"$f":"$E$37*IF4","v":0},{"$f":"$E$37*IG4","v":0},{"$f":"$E$37*IH4","v":0},{"$f":"$E$37*II4","v":0},{"$f":"$E$37*IJ4","v":0},{"$f":"$E$37*IK4","v":0},{"$f":"$E$37*IL4","v":0},{"$f":"$E$37*IM4","v":0},{"$f":"$E$37*IN4","v":0},{"$f":"$E$37*IO4","v":0},{"$f":"$E$37*IP4","v":0},{"$f":"$E$37*IQ4","v":0},{"$f":"$E$37*IR4","v":0},{"$f":"$E$37*IS4","v":0},{"$f":"$E$37*IT4","v":0},{"$f":"$E$37*IU4","v":0},{"$f":"$E$37*IV4","v":0},{"$f":"$E$37*IW4","v":0},{"$f":"$E$37*IX4","v":0},{"$f":"$E$37*IY4","v":0},{"$f":"$E$37*IZ4","v":0},{"$f":"$E$37*JA4","v":0},{"$f":"$E$37*JB4","v":0},{"$f":"$E$37*JC4","v":0},{"$f":"$E$37*JD4","v":0},{"$f":"$E$37*JE4","v":0},{"$f":"$E$37*JF4","v":0},{"$f":"$E$37*JG4","v":0},{"$f":"$E$37*JH4","v":0},{"$f":"$E$37*JI4","v":0},{"$f":"$E$37*JJ4","v":0},{"$f":"$E$37*JK4","v":0},{"$f":"$E$37*JL4","v":0},{"$f":"$E$37*JM4","v":0},{"$f":"$E$37*JN4","v":0},{"$f":"$E$37*JO4","v":0},{"$f":"$E$37*JP4","v":0},{"$f":"$E$37*JQ4","v":0},{"$f":"$E$37*JR4","v":0},{"$f":"$E$37*JS4","v":0},{"$f":"$E$37*JT4","v":0},{"$f":"$E$37*JU4","v":0},{"$f":"$E$37*JV4","v":0},{"$f":"$E$37*JW4","v":0},{"$f":"$E$37*JX4","v":0},{"$f":"$E$37*JY4","v":0},{"$f":"$E$37*JZ4","v":0},{"$f":"$E$37*KA4","v":0},{"$f":"$E$37*KB4","v":0},{"$f":"$E$37*KC4","v":0},{"$f":"$E$37*KD4","v":0},{"$f":"$E$37*KE4","v":0},{"$f":"$E$37*KF4","v":0},{"$f":"$E$37*KG4","v":0},{"$f":"$E$37*KH4","v":0},{"$f":"$E$37*KI4","v":0},{"$f":"$E$37*KJ4","v":0},{"$f":"$E$37*KK4","v":0},{"$f":"$E$37*KL4","v":0},{"$f":"$E$37*KM4","v":0},{"$f":"$E$37*KN4","v":0},{"$f":"$E$37*KO4","v":0},{"$f":"$E$37*KP4","v":0},{"$f":"$E$37*KQ4","v":0},{"$f":"$E$37*KR4","v":0},{"$f":"$E$37*KS4","v":0},{"$f":"$E$37*KT4","v":0},{"$f":"$E$37*KU4","v":0},{"$f":"$E$37*KV4","v":0},{"$f":"$E$37*KW4","v":0},{"$f":"$E$37*KX4","v":0},{"$f":"$E$37*KY4","v":0},{"$f":"$E$37*KZ4","v":0},{"$f":"$E$37*LA4","v":0},{"$f":"$E$37*LB4","v":0},{"$f":"$E$37*LC4","v":0},{"$f":"$E$37*LD4","v":0},{"$f":"$E$37*LE4","v":0},{"$f":"$E$37*LF4","v":0},{"$f":"$E$37*LG4","v":0},{"$f":"$E$37*LH4","v":0},{"$f":"$E$37*LI4","v":0},{"$f":"$E$37*LJ4","v":0},{"$f":"$E$37*LK4","v":0},{"$f":"$E$37*LL4","v":0},{"$f":"$E$37*LM4","v":0},{"$f":"$E$37*LN4","v":0},{"$f":"$E$37*LO4","v":0},{"$f":"$E$37*LP4","v":0},{"$f":"$E$37*LQ4","v":0},{"$f":"$E$37*LR4","v":0},{"$f":"$E$37*LS4","v":0},{"$f":"$E$37*LT4","v":0},{"$f":"$E$37*LU4","v":0},{"$f":"$E$37*LV4","v":0},{"$f":"$E$37*LW4","v":0},{"$f":"$E$37*LX4","v":0},{"$f":"$E$37*LY4","v":0},{"$f":"$E$37*LZ4","v":0},{"$f":"$E$37*MA4","v":0},{"$f":"$E$37*MB4","v":0},{"$f":"$E$37*MC4","v":0},{"$f":"$E$37*MD4","v":0},{"$f":"$E$37*ME4","v":0},{"$f":"$E$37*MF4","v":0},{"$f":"$E$37*MG4","v":0},{"$f":"$E$37*MH4","v":0},{"$f":"$E$37*MI4","v":0},{"$f":"$E$37*MJ4","v":0},{"$f":"$E$37*MK4","v":0},{"$f":"$E$37*ML4","v":0},{"$f":"$E$37*MM4","v":0},{"$f":"$E$37*MN4","v":0},{"$f":"$E$37*MO4","v":0},{"$f":"$E$37*MP4","v":0},{"$f":"$E$37*MQ4","v":0},{"$f":"$E$37*MR4","v":0},{"$f":"$E$37*MS4","v":0},{"$f":"$E$37*MT4","v":0},{"$f":"$E$37*MU4","v":0},{"$f":"$E$37*MV4","v":0},{"$f":"$E$37*MW4","v":0},{"$f":"$E$37*MX4","v":0},{"$f":"$E$37*MY4","v":0},{"$f":"$E$37*MZ4","v":0},{"$f":"$E$37*NA4","v":0},{"$f":"$E$37*NB4","v":0},{"$f":"$E$37*NC4","v":0},{"$f":"$E$37*ND4","v":0},{"$f":"$E$37*NE4","v":0},{"$f":"$E$37*NF4","v":0},{"$f":"$E$37*NG4","v":0},{"$f":"$E$37*NH4","v":0},{"$f":"$E$37*NI4","v":0},{"$f":"$E$37*NJ4","v":0},{"$f":"$E$37*NK4","v":0},{"$f":"$E$37*NL4","v":0},{"$f":"$E$37*NM4","v":0},{"$f":"$E$37*NN4","v":0},{"$f":"$E$37*NO4","v":0},{"$f":"$E$37*NP4","v":0},{"$f":"$E$37*NQ4","v":0},{"$f":"$E$37*NR4","v":0},{"$f":"$E$37*NS4","v":0},{"$f":"$E$37*NT4","v":0},{"$f":"$E$37*NU4","v":0},{"$f":"$E$37*NV4","v":0},{"$f":"$E$37*NW4","v":0},{"$f":"$E$37*NX4","v":0},{"$f":"$E$37*NY4","v":0},{"$f":"$E$37*NZ4","v":0},{"$f":"$E$37*OA4","v":0},{"$f":"$E$37*OB4","v":0},{"$f":"$E$37*OC4","v":0},{"$f":"$E$37*OD4","v":0},{"$f":"$E$37*OE4","v":0},{"$f":"$E$37*OF4","v":0},{"$f":"$E$37*OG4","v":0},{"$f":"$E$37*OH4","v":0},{"$f":"$E$37*OI4","v":0},{"$f":"$E$37*OJ4","v":0},{"$f":"$E$37*OK4","v":0},{"$f":"$E$37*OL4","v":0},{"$f":"$E$37*OM4","v":0},{"$f":"$E$37*ON4","v":0},{"$f":"$E$37*OO4","v":0},{"$f":"$E$37*OP4","v":0},{"$f":"$E$37*OQ4","v":0},{"$f":"$E$37*OR4","v":0},{"$f":"$E$37*OS4","v":0},{"$f":"$E$37*OT4","v":0},{"$f":"$E$37*OU4","v":0},{"$f":"$E$37*OV4","v":0},{"$f":"$E$37*OW4","v":0},{"$f":"$E$37*OX4","v":0},{"$f":"$E$37*OY4","v":0},{"$f":"$E$37*OZ4","v":0},{"$f":"$E$37*PA4","v":0},{"$f":"$E$37*PB4","v":0},{"$f":"$E$37*PC4","v":0},{"$f":"$E$37*PD4","v":0},{"$f":"$E$37*PE4","v":0},{"$f":"$E$37*PF4","v":0},{"$f":"$E$37*PG4","v":0},{"$f":"$E$37*PH4","v":0},{"$f":"$E$37*PI4","v":0},{"$f":"$E$37*PJ4","v":0},{"$f":"$E$37*PK4","v":0},{"$f":"$E$37*PL4","v":0},{"$f":"$E$37*PM4","v":0},{"$f":"$E$37*PN4","v":0},{"$f":"$E$37*PO4","v":0},{"$f":"$E$37*PP4","v":0},{"$f":"$E$37*PQ4","v":0},{"$f":"$E$37*PR4","v":0},{"$f":"$E$37*PS4","v":0},{"$f":"$E$37*PT4","v":0},{"$f":"$E$37*PU4","v":0},{"$f":"$E$37*PV4","v":0},{"$f":"$E$37*PW4","v":0},{"$f":"$E$37*PX4","v":0},{"$f":"$E$37*PY4","v":0},{"$f":"$E$37*PZ4","v":0},{"$f":"$E$37*QA4","v":0},{"$f":"$E$37*QB4","v":0},{"$f":"$E$37*QC4","v":0},{"$f":"$E$37*QD4","v":0},{"$f":"$E$37*QE4","v":0},{"$f":"$E$37*QF4","v":0},{"$f":"$E$37*QG4","v":0},{"$f":"$E$37*QH4","v":0},{"$f":"$E$37*QI4","v":0},{"$f":"$E$37*QJ4","v":0},{"$f":"$E$37*QK4","v":0},{"$f":"$E$37*QL4","v":0},{"$f":"$E$37*QM4","v":0},{"$f":"$E$37*QN4","v":0},{"$f":"$E$37*QO4","v":0},{"$f":"$E$37*QP4","v":0},{"$f":"$E$37*QQ4","v":0},{"$f":"$E$37*QR4","v":0},{"$f":"$E$37*QS4","v":0},{"$f":"$E$37*QT4","v":0},{"$f":"$E$37*QU4","v":0},{"$f":"$E$37*QV4","v":0},{"$f":"$E$37*QW4","v":0},{"$f":"$E$37*QX4","v":0},{"$f":"$E$37*QY4","v":0},{"$f":"$E$37*QZ4","v":0},{"$f":"$E$37*RA4","v":0},{"$f":"$E$37*RB4","v":0},{"$f":"$E$37*RC4","v":0},{"$f":"$E$37*RD4","v":0},{"$f":"$E$37*RE4","v":0},{"$f":"$E$37*RF4","v":0},{"$f":"$E$37*RG4","v":0},{"$f":"$E$37*RH4","v":0},{"$f":"$E$37*RI4","v":0},{"$f":"$E$37*RJ4","v":0},{"$f":"$E$37*RK4","v":0},{"$f":"$E$37*RL4","v":0},{"$f":"$E$37*RM4","v":0},{"$f":"$E$37*RN4","v":0},{"$f":"$E$37*RO4","v":0},{"$f":"$E$37*RP4","v":0},{"$f":"$E$37*RQ4","v":0},{"$f":"$E$37*RR4","v":0},{"$f":"$E$37*RS4","v":0},{"$f":"$E$37*RT4","v":0},{"$f":"$E$37*RU4","v":0},{"$f":"$E$37*RV4","v":0},{"$f":"$E$37*RW4","v":0},{"$f":"$E$37*RX4","v":0},{"$f":"$E$37*RY4","v":0},{"$f":"$E$37*RZ4","v":0},{"$f":"$E$37*SA4","v":0},{"$f":"$E$37*SB4","v":0},{"$f":"$E$37*SC4","v":0},{"$f":"$E$37*SD4","v":0},{"$f":"$E$37*SE4","v":0},{"$f":"$E$37*SF4","v":0},{"$f":"$E$37*SG4","v":0},{"$f":"$E$37*SH4","v":0},{"$f":"$E$37*SI4","v":0},{"$f":"$E$37*SJ4","v":0},{"$f":"$E$37*SK4","v":0},{"$f":"$E$37*SL4","v":0},{"$f":"$E$37*SM4","v":0},{"$f":"$E$37*SN4","v":0},{"$f":"$E$37*SO4","v":0},{"$f":"$E$37*SP4","v":0},{"$f":"$E$37*SQ4","v":0},{"$f":"$E$37*SR4","v":0},{"$f":"$E$37*SS4","v":0},{"$f":"$E$37*ST4","v":0},{"$f":"$E$37*SU4","v":0},{"$f":"$E$37*SV4","v":0},{"$f":"$E$37*SW4","v":0},{"$f":"$E$37*SX4","v":0},{"$f":"$E$37*SY4","v":0},{"$f":"$E$37*SZ4","v":0},{"$f":"$E$37*TA4","v":0},{"$f":"$E$37*TB4","v":0},{"$f":"$E$37*TC4","v":0}]
[null,null,null,"Part 2 - TV =Part 1 x NI",null,null,null,null,null,null,{"$f":"K35*K37*K5*(1+K7)","v":0},{"$f":"L35*L37*L5*(1+L7)","v":0},{"$f":"M35*M37*M5*(1+M7)","v":0},{"$f":"N35*N37*N5*(1+N7)","v":0},{"$f":"O35*O37*O5*(1+O7)","v":0},{"$f":"P35*P37*P5*(1+P7)","v":0},{"$f":"Q35*Q37*Q5*(1+Q7)","v":0},{"$f":"R35*R37*R5*(1+R7)","v":0},{"$f":"S35*S37*S5*(1+S7)","v":0},{"$f":"T35*T37*T5*(1+T7)","v":0},{"$f":"U35*U37*U5*(1+U7)","v":0},{"$f":"V35*V37*V5*(1+V7)","v":0},{"$f":"W35*W37*W5*(1+W7)","v":0},{"$f":"X35*X37*X5*(1+X7)","v":0},{"$f":"Y35*Y37*Y5*(1+Y7)","v":228.73090579992885},{"$f":"Z35*Z37*Z5*(1+Z7)","v":0},{"$f":"AA35*AA37*AA5*(1+AA7)","v":0},{"$f":"AB35*AB37*AB5*(1+AB7)","v":0},{"$f":"AC35*AC37*AC5*(1+AC7)","v":0},{"$f":"AD35*AD37*AD5*(1+AD7)","v":0},{"$f":"AE35*AE37*AE5*(1+AE7)","v":0},{"$f":"AF35*AF37*AF5*(1+AF7)","v":0},{"$f":"AG35*AG37*AG5*(1+AG7)","v":0},{"$f":"AH35*AH37*AH5*(1+AH7)","v":0},{"$f":"AI35*AI37*AI5*(1+AI7)","v":0},{"$f":"AJ35*AJ37*AJ5*(1+AJ7)","v":0},{"$f":"AK35*AK37*AK5*(1+AK7)","v":0},{"$f":"AL35*AL37*AL5*(1+AL7)","v":0},{"$f":"AM35*AM37*AM5*(1+AM7)","v":0},{"$f":"AN35*AN37*AN5*(1+AN7)","v":0},{"$f":"AO35*AO37*AO5*(1+AO7)","v":0},{"$f":"AP35*AP37*AP5*(1+AP7)","v":0},{"$f":"AQ35*AQ37*AQ5*(1+AQ7)","v":0},{"$f":"AR35*AR37*AR5*(1+AR7)","v":0},{"$f":"AS35*AS37*AS5*(1+AS7)","v":0},{"$f":"AT35*AT37*AT5*(1+AT7)","v":0},{"$f":"AU35*AU37*AU5*(1+AU7)","v":0},{"$f":"AV35*AV37*AV5*(1+AV7)","v":0},{"$f":"AW35*AW37*AW5*(1+AW7)","v":0},{"$f":"AX35*AX37*AX5*(1+AX7)","v":0},{"$f":"AY35*AY37*AY5*(1+AY7)","v":0},{"$f":"AZ35*AZ37*AZ5*(1+AZ7)","v":0},{"$f":"BA35*BA37*BA5*(1+BA7)","v":0},{"$f":"BB35*BB37*BB5*(1+BB7)","v":0},{"$f":"BC35*BC37*BC5*(1+BC7)","v":0},{"$f":"BD35*BD37*BD5*(1+BD7)","v":0},{"$f":"BE35*BE37*BE5*(1+BE7)","v":0},{"$f":"BF35*BF37*BF5*(1+BF7)","v":0},{"$f":"BG35*BG37*BG5*(1+BG7)","v":0},{"$f":"BH35*BH37*BH5*(1+BH7)","v":0},{"$f":"BI35*BI37*BI5*(1+BI7)","v":0},{"$f":"BJ35*BJ37*BJ5*(1+BJ7)","v":0},{"$f":"BK35*BK37*BK5*(1+BK7)","v":0},{"$f":"BL35*BL37*BL5*(1+BL7)","v":0},{"$f":"BM35*BM37*BM5*(1+BM7)","v":0},{"$f":"BN35*BN37*BN5*(1+BN7)","v":0},{"$f":"BO35*BO37*BO5*(1+BO7)","v":0},{"$f":"BP35*BP37*BP5*(1+BP7)","v":0},{"$f":"BQ35*BQ37*BQ5*(1+BQ7)","v":0},{"$f":"BR35*BR37*BR5*(1+BR7)","v":0},{"$f":"BS35*BS37*BS5*(1+BS7)","v":0},{"$f":"BT35*BT37*BT5*(1+BT7)","v":0},{"$f":"BU35*BU37*BU5*(1+BU7)","v":0},{"$f":"BV35*BV37*BV5*(1+BV7)","v":0},{"$f":"BW35*BW37*BW5*(1+BW7)","v":0},{"$f":"BX35*BX37*BX5*(1+BX7)","v":0},{"$f":"BY35*BY37*BY5*(1+BY7)","v":0},{"$f":"BZ35*BZ37*BZ5*(1+BZ7)","v":0},{"$f":"CA35*CA37*CA5*(1+CA7)","v":0},{"$f":"CB35*CB37*CB5*(1+CB7)","v":0},{"$f":"CC35*CC37*CC5*(1+CC7)","v":0},{"$f":"CD35*CD37*CD5*(1+CD7)","v":0},{"$f":"CE35*CE37*CE5*(1+CE7)","v":0},{"$f":"CF35*CF37*CF5*(1+CF7)","v":0},{"$f":"CG35*CG37*CG5*(1+CG7)","v":0},{"$f":"CH35*CH37*CH5*(1+CH7)","v":0},{"$f":"CI35*CI37*CI5*(1+CI7)","v":0},{"$f":"CJ35*CJ37*CJ5*(1+CJ7)","v":0},{"$f":"CK35*CK37*CK5*(1+CK7)","v":0},{"$f":"CL35*CL37*CL5*(1+CL7)","v":0},{"$f":"CM35*CM37*CM5*(1+CM7)","v":0},{"$f":"CN35*CN37*CN5*(1+CN7)","v":0},{"$f":"CO35*CO37*CO5*(1+CO7)","v":0},{"$f":"CP35*CP37*CP5*(1+CP7)","v":0},{"$f":"CQ35*CQ37*CQ5*(1+CQ7)","v":0},{"$f":"CR35*CR37*CR5*(1+CR7)","v":0},{"$f":"CS35*CS37*CS5*(1+CS7)","v":0},{"$f":"CT35*CT37*CT5*(1+CT7)","v":0},{"$f":"CU35*CU37*CU5*(1+CU7)","v":0},{"$f":"CV35*CV37*CV5*(1+CV7)","v":0},{"$f":"CW35*CW37*CW5*(1+CW7)","v":0},{"$f":"CX35*CX37*CX5*(1+CX7)","v":0},{"$f":"CY35*CY37*CY5*(1+CY7)","v":0},{"$f":"CZ35*CZ37*CZ5*(1+CZ7)","v":0},{"$f":"DA35*DA37*DA5*(1+DA7)","v":0},{"$f":"DB35*DB37*DB5*(1+DB7)","v":0},{"$f":"DC35*DC37*DC5*(1+DC7)","v":0},{"$f":"DD35*DD37*DD5*(1+DD7)","v":0},{"$f":"DE35*DE37*DE5*(1+DE7)","v":0},{"$f":"DF35*DF37*DF5*(1+DF7)","v":0},{"$f":"DG35*DG37*DG5*(1+DG7)","v":0},{"$f":"DH35*DH37*DH5*(1+DH7)","v":0},{"$f":"DI35*DI37*DI5*(1+DI7)","v":0},{"$f":"DJ35*DJ37*DJ5*(1+DJ7)","v":0},{"$f":"DK35*DK37*DK5*(1+DK7)","v":0},{"$f":"DL35*DL37*DL5*(1+DL7)","v":0},{"$f":"DM35*DM37*DM5*(1+DM7)","v":0},{"$f":"DN35*DN37*DN5*(1+DN7)","v":0},{"$f":"DO35*DO37*DO5*(1+DO7)","v":0},{"$f":"DP35*DP37*DP5*(1+DP7)","v":0},{"$f":"DQ35*DQ37*DQ5*(1+DQ7)","v":0},{"$f":"DR35*DR37*DR5*(1+DR7)","v":0},{"$f":"DS35*DS37*DS5*(1+DS7)","v":0},{"$f":"DT35*DT37*DT5*(1+DT7)","v":0},{"$f":"DU35*DU37*DU5*(1+DU7)","v":0},{"$f":"DV35*DV37*DV5*(1+DV7)","v":0},{"$f":"DW35*DW37*DW5*(1+DW7)","v":0},{"$f":"DX35*DX37*DX5*(1+DX7)","v":0},{"$f":"DY35*DY37*DY5*(1+DY7)","v":0},{"$f":"DZ35*DZ37*DZ5*(1+DZ7)","v":0},{"$f":"EA35*EA37*EA5*(1+EA7)","v":0},{"$f":"EB35*EB37*EB5*(1+EB7)","v":0},{"$f":"EC35*EC37*EC5*(1+EC7)","v":0},{"$f":"ED35*ED37*ED5*(1+ED7)","v":0},{"$f":"EE35*EE37*EE5*(1+EE7)","v":0},{"$f":"EF35*EF37*EF5*(1+EF7)","v":0},{"$f":"EG35*EG37*EG5*(1+EG7)","v":0},{"$f":"EH35*EH37*EH5*(1+EH7)","v":0},{"$f":"EI35*EI37*EI5*(1+EI7)","v":0},{"$f":"EJ35*EJ37*EJ5*(1+EJ7)","v":0},{"$f":"EK35*EK37*EK5*(1+EK7)","v":0},{"$f":"EL35*EL37*EL5*(1+EL7)","v":0},{"$f":"EM35*EM37*EM5*(1+EM7)","v":0},{"$f":"EN35*EN37*EN5*(1+EN7)","v":0},{"$f":"EO35*EO37*EO5*(1+EO7)","v":0},{"$f":"EP35*EP37*EP5*(1+EP7)","v":0},{"$f":"EQ35*EQ37*EQ5*(1+EQ7)","v":0},{"$f":"ER35*ER37*ER5*(1+ER7)","v":0},{"$f":"ES35*ES37*ES5*(1+ES7)","v":0},{"$f":"ET35*ET37*ET5*(1+ET7)","v":0},{"$f":"EU35*EU37*EU5*(1+EU7)","v":0},{"$f":"EV35*EV37*EV5*(1+EV7)","v":0},{"$f":"EW35*EW37*EW5*(1+EW7)","v":0},{"$f":"EX35*EX37*EX5*(1+EX7)","v":0},{"$f":"EY35*EY37*EY5*(1+EY7)","v":0},{"$f":"EZ35*EZ37*EZ5*(1+EZ7)","v":0},{"$f":"FA35*FA37*FA5*(1+FA7)","v":0},{"$f":"FB35*FB37*FB5*(1+FB7)","v":0},{"$f":"FC35*FC37*FC5*(1+FC7)","v":0},{"$f":"FD35*FD37*FD5*(1+FD7)","v":0},{"$f":"FE35*FE37*FE5*(1+FE7)","v":0},{"$f":"FF35*FF37*FF5*(1+FF7)","v":0},{"$f":"FG35*FG37*FG5*(1+FG7)","v":0},{"$f":"FH35*FH37*FH5*(1+FH7)","v":0},{"$f":"FI35*FI37*FI5*(1+FI7)","v":0},{"$f":"FJ35*FJ37*FJ5*(1+FJ7)","v":0},{"$f":"FK35*FK37*FK5*(1+FK7)","v":0},{"$f":"FL35*FL37*FL5*(1+FL7)","v":0},{"$f":"FM35*FM37*FM5*(1+FM7)","v":0},{"$f":"FN35*FN37*FN5*(1+FN7)","v":0},{"$f":"FO35*FO37*FO5*(1+FO7)","v":0},{"$f":"FP35*FP37*FP5*(1+FP7)","v":0},{"$f":"FQ35*FQ37*FQ5*(1+FQ7)","v":0},{"$f":"FR35*FR37*FR5*(1+FR7)","v":0},{"$f":"FS35*FS37*FS5*(1+FS7)","v":0},{"$f":"FT35*FT37*FT5*(1+FT7)","v":0},{"$f":"FU35*FU37*FU5*(1+FU7)","v":0},{"$f":"FV35*FV37*FV5*(1+FV7)","v":0},{"$f":"FW35*FW37*FW5*(1+FW7)","v":0},{"$f":"FX35*FX37*FX5*(1+FX7)","v":0},{"$f":"FY35*FY37*FY5*(1+FY7)","v":0},{"$f":"FZ35*FZ37*FZ5*(1+FZ7)","v":0},{"$f":"GA35*GA37*GA5*(1+GA7)","v":0},{"$f":"GB35*GB37*GB5*(1+GB7)","v":0},{"$f":"GC35*GC37*GC5*(1+GC7)","v":0},{"$f":"GD35*GD37*GD5*(1+GD7)","v":0},{"$f":"GE35*GE37*GE5*(1+GE7)","v":0},{"$f":"GF35*GF37*GF5*(1+GF7)","v":0},{"$f":"GG35*GG37*GG5*(1+GG7)","v":0},{"$f":"GH35*GH37*GH5*(1+GH7)","v":0},{"$f":"GI35*GI37*GI5*(1+GI7)","v":0},{"$f":"GJ35*GJ37*GJ5*(1+GJ7)","v":0},{"$f":"GK35*GK37*GK5*(1+GK7)","v":0},{"$f":"GL35*GL37*GL5*(1+GL7)","v":0},{"$f":"GM35*GM37*GM5*(1+GM7)","v":0},{"$f":"GN35*GN37*GN5*(1+GN7)","v":0},{"$f":"GO35*GO37*GO5*(1+GO7)","v":0},{"$f":"GP35*GP37*GP5*(1+GP7)","v":0},{"$f":"GQ35*GQ37*GQ5*(1+GQ7)","v":0},{"$f":"GR35*GR37*GR5*(1+GR7)","v":0},{"$f":"GS35*GS37*GS5*(1+GS7)","v":0},{"$f":"GT35*GT37*GT5*(1+GT7)","v":0},{"$f":"GU35*GU37*GU5*(1+GU7)","v":0},{"$f":"GV35*GV37*GV5*(1+GV7)","v":0},{"$f":"GW35*GW37*GW5*(1+GW7)","v":0},{"$f":"GX35*GX37*GX5*(1+GX7)","v":0},{"$f":"GY35*GY37*GY5*(1+GY7)","v":0},{"$f":"GZ35*GZ37*GZ5*(1+GZ7)","v":0},{"$f":"HA35*HA37*HA5*(1+HA7)","v":0},{"$f":"HB35*HB37*HB5*(1+HB7)","v":0},{"$f":"HC35*HC37*HC5*(1+HC7)","v":0},{"$f":"HD35*HD37*HD5*(1+HD7)","v":0},{"$f":"HE35*HE37*HE5*(1+HE7)","v":0},{"$f":"HF35*HF37*HF5*(1+HF7)","v":0},{"$f":"HG35*HG37*HG5*(1+HG7)","v":0},{"$f":"HH35*HH37*HH5*(1+HH7)","v":0},{"$f":"HI35*HI37*HI5*(1+HI7)","v":0},{"$f":"HJ35*HJ37*HJ5*(1+HJ7)","v":0},{"$f":"HK35*HK37*HK5*(1+HK7)","v":0},{"$f":"HL35*HL37*HL5*(1+HL7)","v":0},{"$f":"HM35*HM37*HM5*(1+HM7)","v":0},{"$f":"HN35*HN37*HN5*(1+HN7)","v":0},{"$f":"HO35*HO37*HO5*(1+HO7)","v":0},{"$f":"HP35*HP37*HP5*(1+HP7)","v":0},{"$f":"HQ35*HQ37*HQ5*(1+HQ7)","v":0},{"$f":"HR35*HR37*HR5*(1+HR7)","v":0},{"$f":"HS35*HS37*HS5*(1+HS7)","v":0},{"$f":"HT35*HT37*HT5*(1+HT7)","v":0},{"$f":"HU35*HU37*HU5*(1+HU7)","v":0},{"$f":"HV35*HV37*HV5*(1+HV7)","v":0},{"$f":"HW35*HW37*HW5*(1+HW7)","v":0},{"$f":"HX35*HX37*HX5*(1+HX7)","v":0},{"$f":"HY35*HY37*HY5*(1+HY7)","v":0},{"$f":"HZ35*HZ37*HZ5*(1+HZ7)","v":0},{"$f":"IA35*IA37*IA5*(1+IA7)","v":0},{"$f":"IB35*IB37*IB5*(1+IB7)","v":0},{"$f":"IC35*IC37*IC5*(1+IC7)","v":0},{"$f":"ID35*ID37*ID5*(1+ID7)","v":0},{"$f":"IE35*IE37*IE5*(1+IE7)","v":0},{"$f":"IF35*IF37*IF5*(1+IF7)","v":0},{"$f":"IG35*IG37*IG5*(1+IG7)","v":0},{"$f":"IH35*IH37*IH5*(1+IH7)","v":0},{"$f":"II35*II37*II5*(1+II7)","v":0},{"$f":"IJ35*IJ37*IJ5*(1+IJ7)","v":0},{"$f":"IK35*IK37*IK5*(1+IK7)","v":0},{"$f":"IL35*IL37*IL5*(1+IL7)","v":0},{"$f":"IM35*IM37*IM5*(1+IM7)","v":0},{"$f":"IN35*IN37*IN5*(1+IN7)","v":0},{"$f":"IO35*IO37*IO5*(1+IO7)","v":0},{"$f":"IP35*IP37*IP5*(1+IP7)","v":0},{"$f":"IQ35*IQ37*IQ5*(1+IQ7)","v":0},{"$f":"IR35*IR37*IR5*(1+IR7)","v":0},{"$f":"IS35*IS37*IS5*(1+IS7)","v":0},{"$f":"IT35*IT37*IT5*(1+IT7)","v":0},{"$f":"IU35*IU37*IU5*(1+IU7)","v":0},{"$f":"IV35*IV37*IV5*(1+IV7)","v":0},{"$f":"IW35*IW37*IW5*(1+IW7)","v":0},{"$f":"IX35*IX37*IX5*(1+IX7)","v":0},{"$f":"IY35*IY37*IY5*(1+IY7)","v":0},{"$f":"IZ35*IZ37*IZ5*(1+IZ7)","v":0},{"$f":"JA35*JA37*JA5*(1+JA7)","v":0},{"$f":"JB35*JB37*JB5*(1+JB7)","v":0},{"$f":"JC35*JC37*JC5*(1+JC7)","v":0},{"$f":"JD35*JD37*JD5*(1+JD7)","v":0},{"$f":"JE35*JE37*JE5*(1+JE7)","v":0},{"$f":"JF35*JF37*JF5*(1+JF7)","v":0},{"$f":"JG35*JG37*JG5*(1+JG7)","v":0},{"$f":"JH35*JH37*JH5*(1+JH7)","v":0},{"$f":"JI35*JI37*JI5*(1+JI7)","v":0},{"$f":"JJ35*JJ37*JJ5*(1+JJ7)","v":0},{"$f":"JK35*JK37*JK5*(1+JK7)","v":0},{"$f":"JL35*JL37*JL5*(1+JL7)","v":0},{"$f":"JM35*JM37*JM5*(1+JM7)","v":0},{"$f":"JN35*JN37*JN5*(1+JN7)","v":0},{"$f":"JO35*JO37*JO5*(1+JO7)","v":0},{"$f":"JP35*JP37*JP5*(1+JP7)","v":0},{"$f":"JQ35*JQ37*JQ5*(1+JQ7)","v":0},{"$f":"JR35*JR37*JR5*(1+JR7)","v":0},{"$f":"JS35*JS37*JS5*(1+JS7)","v":0},{"$f":"JT35*JT37*JT5*(1+JT7)","v":0},{"$f":"JU35*JU37*JU5*(1+JU7)","v":0},{"$f":"JV35*JV37*JV5*(1+JV7)","v":0},{"$f":"JW35*JW37*JW5*(1+JW7)","v":0},{"$f":"JX35*JX37*JX5*(1+JX7)","v":0},{"$f":"JY35*JY37*JY5*(1+JY7)","v":0},{"$f":"JZ35*JZ37*JZ5*(1+JZ7)","v":0},{"$f":"KA35*KA37*KA5*(1+KA7)","v":0},{"$f":"KB35*KB37*KB5*(1+KB7)","v":0},{"$f":"KC35*KC37*KC5*(1+KC7)","v":0},{"$f":"KD35*KD37*KD5*(1+KD7)","v":0},{"$f":"KE35*KE37*KE5*(1+KE7)","v":0},{"$f":"KF35*KF37*KF5*(1+KF7)","v":0},{"$f":"KG35*KG37*KG5*(1+KG7)","v":0},{"$f":"KH35*KH37*KH5*(1+KH7)","v":0},{"$f":"KI35*KI37*KI5*(1+KI7)","v":0},{"$f":"KJ35*KJ37*KJ5*(1+KJ7)","v":0},{"$f":"KK35*KK37*KK5*(1+KK7)","v":0},{"$f":"KL35*KL37*KL5*(1+KL7)","v":0},{"$f":"KM35*KM37*KM5*(1+KM7)","v":0},{"$f":"KN35*KN37*KN5*(1+KN7)","v":0},{"$f":"KO35*KO37*KO5*(1+KO7)","v":0},{"$f":"KP35*KP37*KP5*(1+KP7)","v":0},{"$f":"KQ35*KQ37*KQ5*(1+KQ7)","v":0},{"$f":"KR35*KR37*KR5*(1+KR7)","v":0},{"$f":"KS35*KS37*KS5*(1+KS7)","v":0},{"$f":"KT35*KT37*KT5*(1+KT7)","v":0},{"$f":"KU35*KU37*KU5*(1+KU7)","v":0},{"$f":"KV35*KV37*KV5*(1+KV7)","v":0},{"$f":"KW35*KW37*KW5*(1+KW7)","v":0},{"$f":"KX35*KX37*KX5*(1+KX7)","v":0},{"$f":"KY35*KY37*KY5*(1+KY7)","v":0},{"$f":"KZ35*KZ37*KZ5*(1+KZ7)","v":0},{"$f":"LA35*LA37*LA5*(1+LA7)","v":0},{"$f":"LB35*LB37*LB5*(1+LB7)","v":0},{"$f":"LC35*LC37*LC5*(1+LC7)","v":0},{"$f":"LD35*LD37*LD5*(1+LD7)","v":0},{"$f":"LE35*LE37*LE5*(1+LE7)","v":0},{"$f":"LF35*LF37*LF5*(1+LF7)","v":0},{"$f":"LG35*LG37*LG5*(1+LG7)","v":0},{"$f":"LH35*LH37*LH5*(1+LH7)","v":0},{"$f":"LI35*LI37*LI5*(1+LI7)","v":0},{"$f":"LJ35*LJ37*LJ5*(1+LJ7)","v":0},{"$f":"LK35*LK37*LK5*(1+LK7)","v":0},{"$f":"LL35*LL37*LL5*(1+LL7)","v":0},{"$f":"LM35*LM37*LM5*(1+LM7)","v":0},{"$f":"LN35*LN37*LN5*(1+LN7)","v":0},{"$f":"LO35*LO37*LO5*(1+LO7)","v":0},{"$f":"LP35*LP37*LP5*(1+LP7)","v":0},{"$f":"LQ35*LQ37*LQ5*(1+LQ7)","v":0},{"$f":"LR35*LR37*LR5*(1+LR7)","v":0},{"$f":"LS35*LS37*LS5*(1+LS7)","v":0},{"$f":"LT35*LT37*LT5*(1+LT7)","v":0},{"$f":"LU35*LU37*LU5*(1+LU7)","v":0},{"$f":"LV35*LV37*LV5*(1+LV7)","v":0},{"$f":"LW35*LW37*LW5*(1+LW7)","v":0},{"$f":"LX35*LX37*LX5*(1+LX7)","v":0},{"$f":"LY35*LY37*LY5*(1+LY7)","v":0},{"$f":"LZ35*LZ37*LZ5*(1+LZ7)","v":0},{"$f":"MA35*MA37*MA5*(1+MA7)","v":0},{"$f":"MB35*MB37*MB5*(1+MB7)","v":0},{"$f":"MC35*MC37*MC5*(1+MC7)","v":0},{"$f":"MD35*MD37*MD5*(1+MD7)","v":0},{"$f":"ME35*ME37*ME5*(1+ME7)","v":0},{"$f":"MF35*MF37*MF5*(1+MF7)","v":0},{"$f":"MG35*MG37*MG5*(1+MG7)","v":0},{"$f":"MH35*MH37*MH5*(1+MH7)","v":0},{"$f":"MI35*MI37*MI5*(1+MI7)","v":0},{"$f":"MJ35*MJ37*MJ5*(1+MJ7)","v":0},{"$f":"MK35*MK37*MK5*(1+MK7)","v":0},{"$f":"ML35*ML37*ML5*(1+ML7)","v":0},{"$f":"MM35*MM37*MM5*(1+MM7)","v":0},{"$f":"MN35*MN37*MN5*(1+MN7)","v":0},{"$f":"MO35*MO37*MO5*(1+MO7)","v":0},{"$f":"MP35*MP37*MP5*(1+MP7)","v":0},{"$f":"MQ35*MQ37*MQ5*(1+MQ7)","v":0},{"$f":"MR35*MR37*MR5*(1+MR7)","v":0},{"$f":"MS35*MS37*MS5*(1+MS7)","v":0},{"$f":"MT35*MT37*MT5*(1+MT7)","v":0},{"$f":"MU35*MU37*MU5*(1+MU7)","v":0},{"$f":"MV35*MV37*MV5*(1+MV7)","v":0},{"$f":"MW35*MW37*MW5*(1+MW7)","v":0},{"$f":"MX35*MX37*MX5*(1+MX7)","v":0},{"$f":"MY35*MY37*MY5*(1+MY7)","v":0},{"$f":"MZ35*MZ37*MZ5*(1+MZ7)","v":0},{"$f":"NA35*NA37*NA5*(1+NA7)","v":0},{"$f":"NB35*NB37*NB5*(1+NB7)","v":0},{"$f":"NC35*NC37*NC5*(1+NC7)","v":0},{"$f":"ND35*ND37*ND5*(1+ND7)","v":0},{"$f":"NE35*NE37*NE5*(1+NE7)","v":0},{"$f":"NF35*NF37*NF5*(1+NF7)","v":0},{"$f":"NG35*NG37*NG5*(1+NG7)","v":0},{"$f":"NH35*NH37*NH5*(1+NH7)","v":0},{"$f":"NI35*NI37*NI5*(1+NI7)","v":0},{"$f":"NJ35*NJ37*NJ5*(1+NJ7)","v":0},{"$f":"NK35*NK37*NK5*(1+NK7)","v":0},{"$f":"NL35*NL37*NL5*(1+NL7)","v":0},{"$f":"NM35*NM37*NM5*(1+NM7)","v":0},{"$f":"NN35*NN37*NN5*(1+NN7)","v":0},{"$f":"NO35*NO37*NO5*(1+NO7)","v":0},{"$f":"NP35*NP37*NP5*(1+NP7)","v":0},{"$f":"NQ35*NQ37*NQ5*(1+NQ7)","v":0},{"$f":"NR35*NR37*NR5*(1+NR7)","v":0},{"$f":"NS35*NS37*NS5*(1+NS7)","v":0},{"$f":"NT35*NT37*NT5*(1+NT7)","v":0},{"$f":"NU35*NU37*NU5*(1+NU7)","v":0},{"$f":"NV35*NV37*NV5*(1+NV7)","v":0},{"$f":"NW35*NW37*NW5*(1+NW7)","v":0},{"$f":"NX35*NX37*NX5*(1+NX7)","v":0},{"$f":"NY35*NY37*NY5*(1+NY7)","v":0},{"$f":"NZ35*NZ37*NZ5*(1+NZ7)","v":0},{"$f":"OA35*OA37*OA5*(1+OA7)","v":0},{"$f":"OB35*OB37*OB5*(1+OB7)","v":0},{"$f":"OC35*OC37*OC5*(1+OC7)","v":0},{"$f":"OD35*OD37*OD5*(1+OD7)","v":0},{"$f":"OE35*OE37*OE5*(1+OE7)","v":0},{"$f":"OF35*OF37*OF5*(1+OF7)","v":0},{"$f":"OG35*OG37*OG5*(1+OG7)","v":0},{"$f":"OH35*OH37*OH5*(1+OH7)","v":0},{"$f":"OI35*OI37*OI5*(1+OI7)","v":0},{"$f":"OJ35*OJ37*OJ5*(1+OJ7)","v":0},{"$f":"OK35*OK37*OK5*(1+OK7)","v":0},{"$f":"OL35*OL37*OL5*(1+OL7)","v":0},{"$f":"OM35*OM37*OM5*(1+OM7)","v":0},{"$f":"ON35*ON37*ON5*(1+ON7)","v":0},{"$f":"OO35*OO37*OO5*(1+OO7)","v":0},{"$f":"OP35*OP37*OP5*(1+OP7)","v":0},{"$f":"OQ35*OQ37*OQ5*(1+OQ7)","v":0},{"$f":"OR35*OR37*OR5*(1+OR7)","v":0},{"$f":"OS35*OS37*OS5*(1+OS7)","v":0},{"$f":"OT35*OT37*OT5*(1+OT7)","v":0},{"$f":"OU35*OU37*OU5*(1+OU7)","v":0},{"$f":"OV35*OV37*OV5*(1+OV7)","v":0},{"$f":"OW35*OW37*OW5*(1+OW7)","v":0},{"$f":"OX35*OX37*OX5*(1+OX7)","v":0},{"$f":"OY35*OY37*OY5*(1+OY7)","v":0},{"$f":"OZ35*OZ37*OZ5*(1+OZ7)","v":0},{"$f":"PA35*PA37*PA5*(1+PA7)","v":0},{"$f":"PB35*PB37*PB5*(1+PB7)","v":0},{"$f":"PC35*PC37*PC5*(1+PC7)","v":0},{"$f":"PD35*PD37*PD5*(1+PD7)","v":0},{"$f":"PE35*PE37*PE5*(1+PE7)","v":0},{"$f":"PF35*PF37*PF5*(1+PF7)","v":0},{"$f":"PG35*PG37*PG5*(1+PG7)","v":0},{"$f":"PH35*PH37*PH5*(1+PH7)","v":0},{"$f":"PI35*PI37*PI5*(1+PI7)","v":0},{"$f":"PJ35*PJ37*PJ5*(1+PJ7)","v":0},{"$f":"PK35*PK37*PK5*(1+PK7)","v":0},{"$f":"PL35*PL37*PL5*(1+PL7)","v":0},{"$f":"PM35*PM37*PM5*(1+PM7)","v":0},{"$f":"PN35*PN37*PN5*(1+PN7)","v":0},{"$f":"PO35*PO37*PO5*(1+PO7)","v":0},{"$f":"PP35*PP37*PP5*(1+PP7)","v":0},{"$f":"PQ35*PQ37*PQ5*(1+PQ7)","v":0},{"$f":"PR35*PR37*PR5*(1+PR7)","v":0},{"$f":"PS35*PS37*PS5*(1+PS7)","v":0},{"$f":"PT35*PT37*PT5*(1+PT7)","v":0},{"$f":"PU35*PU37*PU5*(1+PU7)","v":0},{"$f":"PV35*PV37*PV5*(1+PV7)","v":0},{"$f":"PW35*PW37*PW5*(1+PW7)","v":0},{"$f":"PX35*PX37*PX5*(1+PX7)","v":0},{"$f":"PY35*PY37*PY5*(1+PY7)","v":0},{"$f":"PZ35*PZ37*PZ5*(1+PZ7)","v":0},{"$f":"QA35*QA37*QA5*(1+QA7)","v":0},{"$f":"QB35*QB37*QB5*(1+QB7)","v":0},{"$f":"QC35*QC37*QC5*(1+QC7)","v":0},{"$f":"QD35*QD37*QD5*(1+QD7)","v":0},{"$f":"QE35*QE37*QE5*(1+QE7)","v":0},{"$f":"QF35*QF37*QF5*(1+QF7)","v":0},{"$f":"QG35*QG37*QG5*(1+QG7)","v":0},{"$f":"QH35*QH37*QH5*(1+QH7)","v":0},{"$f":"QI35*QI37*QI5*(1+QI7)","v":0},{"$f":"QJ35*QJ37*QJ5*(1+QJ7)","v":0},{"$f":"QK35*QK37*QK5*(1+QK7)","v":0},{"$f":"QL35*QL37*QL5*(1+QL7)","v":0},{"$f":"QM35*QM37*QM5*(1+QM7)","v":0},{"$f":"QN35*QN37*QN5*(1+QN7)","v":0},{"$f":"QO35*QO37*QO5*(1+QO7)","v":0},{"$f":"QP35*QP37*QP5*(1+QP7)","v":0},{"$f":"QQ35*QQ37*QQ5*(1+QQ7)","v":0},{"$f":"QR35*QR37*QR5*(1+QR7)","v":0},{"$f":"QS35*QS37*QS5*(1+QS7)","v":0},{"$f":"QT35*QT37*QT5*(1+QT7)","v":0},{"$f":"QU35*QU37*QU5*(1+QU7)","v":0},{"$f":"QV35*QV37*QV5*(1+QV7)","v":0},{"$f":"QW35*QW37*QW5*(1+QW7)","v":0},{"$f":"QX35*QX37*QX5*(1+QX7)","v":0},{"$f":"QY35*QY37*QY5*(1+QY7)","v":0},{"$f":"QZ35*QZ37*QZ5*(1+QZ7)","v":0},{"$f":"RA35*RA37*RA5*(1+RA7)","v":0},{"$f":"RB35*RB37*RB5*(1+RB7)","v":0},{"$f":"RC35*RC37*RC5*(1+RC7)","v":0},{"$f":"RD35*RD37*RD5*(1+RD7)","v":0},{"$f":"RE35*RE37*RE5*(1+RE7)","v":0},{"$f":"RF35*RF37*RF5*(1+RF7)","v":0},{"$f":"RG35*RG37*RG5*(1+RG7)","v":0},{"$f":"RH35*RH37*RH5*(1+RH7)","v":0},{"$f":"RI35*RI37*RI5*(1+RI7)","v":0},{"$f":"RJ35*RJ37*RJ5*(1+RJ7)","v":0},{"$f":"RK35*RK37*RK5*(1+RK7)","v":0},{"$f":"RL35*RL37*RL5*(1+RL7)","v":0},{"$f":"RM35*RM37*RM5*(1+RM7)","v":0},{"$f":"RN35*RN37*RN5*(1+RN7)","v":0},{"$f":"RO35*RO37*RO5*(1+RO7)","v":0},{"$f":"RP35*RP37*RP5*(1+RP7)","v":0},{"$f":"RQ35*RQ37*RQ5*(1+RQ7)","v":0},{"$f":"RR35*RR37*RR5*(1+RR7)","v":0},{"$f":"RS35*RS37*RS5*(1+RS7)","v":0},{"$f":"RT35*RT37*RT5*(1+RT7)","v":0},{"$f":"RU35*RU37*RU5*(1+RU7)","v":0},{"$f":"RV35*RV37*RV5*(1+RV7)","v":0},{"$f":"RW35*RW37*RW5*(1+RW7)","v":0},{"$f":"RX35*RX37*RX5*(1+RX7)","v":0},{"$f":"RY35*RY37*RY5*(1+RY7)","v":0},{"$f":"RZ35*RZ37*RZ5*(1+RZ7)","v":0},{"$f":"SA35*SA37*SA5*(1+SA7)","v":0},{"$f":"SB35*SB37*SB5*(1+SB7)","v":0},{"$f":"SC35*SC37*SC5*(1+SC7)","v":0},{"$f":"SD35*SD37*SD5*(1+SD7)","v":0},{"$f":"SE35*SE37*SE5*(1+SE7)","v":0},{"$f":"SF35*SF37*SF5*(1+SF7)","v":0},{"$f":"SG35*SG37*SG5*(1+SG7)","v":0},{"$f":"SH35*SH37*SH5*(1+SH7)","v":0},{"$f":"SI35*SI37*SI5*(1+SI7)","v":0},{"$f":"SJ35*SJ37*SJ5*(1+SJ7)","v":0},{"$f":"SK35*SK37*SK5*(1+SK7)","v":0},{"$f":"SL35*SL37*SL5*(1+SL7)","v":0},{"$f":"SM35*SM37*SM5*(1+SM7)","v":0},{"$f":"SN35*SN37*SN5*(1+SN7)","v":0},{"$f":"SO35*SO37*SO5*(1+SO7)","v":0},{"$f":"SP35*SP37*SP5*(1+SP7)","v":0},{"$f":"SQ35*SQ37*SQ5*(1+SQ7)","v":0},{"$f":"SR35*SR37*SR5*(1+SR7)","v":0},{"$f":"SS35*SS37*SS5*(1+SS7)","v":0},{"$f":"ST35*ST37*ST5*(1+ST7)","v":0},{"$f":"SU35*SU37*SU5*(1+SU7)","v":0},{"$f":"SV35*SV37*SV5*(1+SV7)","v":0},{"$f":"SW35*SW37*SW5*(1+SW7)","v":0},{"$f":"SX35*SX37*SX5*(1+SX7)","v":0},{"$f":"SY35*SY37*SY5*(1+SY7)","v":0},{"$f":"SZ35*SZ37*SZ5*(1+SZ7)","v":0},{"$f":"TA35*TA37*TA5*(1+TA7)","v":0},{"$f":"TB35*TB37*TB5*(1+TB7)","v":0},{"$f":"TC35*TC37*TC5*(1+TC7)","v":0}]
[null,null,null,"PV of Terminal Value",{"$f":"NPV(G39,K38:KW38)","v":68.215900545047177},null,{"$f":"Scenarios!D3","v":8.4000000000000005E-2}]
[null,null,null,"Explict Period Value",{"$f":"E29","v":84.420578295227301}]
[null,null,null,"Total Value",{"$f":"SUM(E39:E40)","v":152.63647884027449}]
[]
[null,"Value Driver Method - Sudden Change",null,null,null,"g","k","ROC"]
[null,null,null,"Opening Balance of Investment (Invested Capital)",null,null,null,null,null,null,{"$f":"K5*K10","v":0},{"$f":"L5*L10","v":0},{"$f":"M5*M10","v":0},{"$f":"N5*N10","v":0},{"$f":"O5*O10","v":0},{"$f":"P5*P10","v":0},{"$f":"Q5*Q10","v":0},{"$f":"R5*R10","v":0},{"$f":"S5*S10","v":0},{"$f":"T5*T10","v":0},{"$f":"U5*U10","v":0},{"$f":"V5*V10","v":0},{"$f":"W5*W10","v":0},{"$f":"X5*X10","v":0},{"$f":"Y5*Y10","v":173.16764476028024},{"$f":"Z5*Z10","v":0},{"$f":"AA5*AA10","v":0},{"$f":"AB5*AB10","v":0},{"$f":"AC5*AC10","v":0},{"$f":"AD5*AD10","v":0},{"$f":"AE5*AE10","v":0},{"$f":"AF5*AF10","v":0},{"$f":"AG5*AG10","v":0},{"$f":"AH5*AH10","v":0},{"$f":"AI5*AI10","v":0},{"$f":"AJ5*AJ10","v":0},{"$f":"AK5*AK10","v":0},{"$f":"AL5*AL10","v":0},{"$f":"AM5*AM10","v":0},{"$f":"AN5*AN10","v":0},{"$f":"AO5*AO10","v":0},{"$f":"AP5*AP10","v":0},{"$f":"AQ5*AQ10","v":0},{"$f":"AR5*AR10","v":0},{"$f":"AS5*AS10","v":0},{"$f":"AT5*AT10","v":0},{"$f":"AU5*AU10","v":0},{"$f":"AV5*AV10","v":0},{"$f":"AW5*AW10","v":0},{"$f":"AX5*AX10","v":0},{"$f":"AY5*AY10","v":0},{"$f":"AZ5*AZ10","v":0},{"$f":"BA5*BA10","v":0},{"$f":"BB5*BB10","v":0},{"$f":"BC5*BC10","v":0},{"$f":"BD5*BD10","v":0},{"$f":"BE5*BE10","v":0},{"$f":"BF5*BF10","v":0},{"$f":"BG5*BG10","v":0},{"$f":"BH5*BH10","v":0},{"$f":"BI5*BI10","v":0},{"$f":"BJ5*BJ10","v":0},{"$f":"BK5*BK10","v":0},{"$f":"BL5*BL10","v":0},{"$f":"BM5*BM10","v":0},{"$f":"BN5*BN10","v":0},{"$f":"BO5*BO10","v":0},{"$f":"BP5*BP10","v":0},{"$f":"BQ5*BQ10","v":0},{"$f":"BR5*BR10","v":0},{"$f":"BS5*BS10","v":0},{"$f":"BT5*BT10","v":0},{"$f":"BU5*BU10","v":0},{"$f":"BV5*BV10","v":0},{"$f":"BW5*BW10","v":0},{"$f":"BX5*BX10","v":0},{"$f":"BY5*BY10","v":0},{"$f":"BZ5*BZ10","v":0},{"$f":"CA5*CA10","v":0},{"$f":"CB5*CB10","v":0},{"$f":"CC5*CC10","v":0},{"$f":"CD5*CD10","v":0},{"$f":"CE5*CE10","v":0},{"$f":"CF5*CF10","v":0},{"$f":"CG5*CG10","v":0},{"$f":"CH5*CH10","v":0},{"$f":"CI5*CI10","v":0},{"$f":"CJ5*CJ10","v":0},{"$f":"CK5*CK10","v":0},{"$f":"CL5*CL10","v":0},{"$f":"CM5*CM10","v":0},{"$f":"CN5*CN10","v":0},{"$f":"CO5*CO10","v":0},{"$f":"CP5*CP10","v":0},{"$f":"CQ5*CQ10","v":0},{"$f":"CR5*CR10","v":0},{"$f":"CS5*CS10","v":0},{"$f":"CT5*CT10","v":0},{"$f":"CU5*CU10","v":0},{"$f":"CV5*CV10","v":0},{"$f":"CW5*CW10","v":0},{"$f":"CX5*CX10","v":0},{"$f":"CY5*CY10","v":0},{"$f":"CZ5*CZ10","v":0},{"$f":"DA5*DA10","v":0},{"$f":"DB5*DB10","v":0},{"$f":"DC5*DC10","v":0},{"$f":"DD5*DD10","v":0},{"$f":"DE5*DE10","v":0},{"$f":"DF5*DF10","v":0},{"$f":"DG5*DG10","v":0},{"$f":"DH5*DH10","v":0},{"$f":"DI5*DI10","v":0},{"$f":"DJ5*DJ10","v":0},{"$f":"DK5*DK10","v":0},{"$f":"DL5*DL10","v":0},{"$f":"DM5*DM10","v":0},{"$f":"DN5*DN10","v":0},{"$f":"DO5*DO10","v":0},{"$f":"DP5*DP10","v":0},{"$f":"DQ5*DQ10","v":0},{"$f":"DR5*DR10","v":0},{"$f":"DS5*DS10","v":0},{"$f":"DT5*DT10","v":0},{"$f":"DU5*DU10","v":0},{"$f":"DV5*DV10","v":0},{"$f":"DW5*DW10","v":0},{"$f":"DX5*DX10","v":0},{"$f":"DY5*DY10","v":0},{"$f":"DZ5*DZ10","v":0},{"$f":"EA5*EA10","v":0},{"$f":"EB5*EB10","v":0},{"$f":"EC5*EC10","v":0},{"$f":"ED5*ED10","v":0},{"$f":"EE5*EE10","v":0},{"$f":"EF5*EF10","v":0},{"$f":"EG5*EG10","v":0},{"$f":"EH5*EH10","v":0},{"$f":"EI5*EI10","v":0},{"$f":"EJ5*EJ10","v":0},{"$f":"EK5*EK10","v":0},{"$f":"EL5*EL10","v":0},{"$f":"EM5*EM10","v":0},{"$f":"EN5*EN10","v":0},{"$f":"EO5*EO10","v":0},{"$f":"EP5*EP10","v":0},{"$f":"EQ5*EQ10","v":0},{"$f":"ER5*ER10","v":0},{"$f":"ES5*ES10","v":0},{"$f":"ET5*ET10","v":0},{"$f":"EU5*EU10","v":0},{"$f":"EV5*EV10","v":0},{"$f":"EW5*EW10","v":0},{"$f":"EX5*EX10","v":0},{"$f":"EY5*EY10","v":0},{"$f":"EZ5*EZ10","v":0},{"$f":"FA5*FA10","v":0},{"$f":"FB5*FB10","v":0},{"$f":"FC5*FC10","v":0},{"$f":"FD5*FD10","v":0},{"$f":"FE5*FE10","v":0},{"$f":"FF5*FF10","v":0},{"$f":"FG5*FG10","v":0},{"$f":"FH5*FH10","v":0},{"$f":"FI5*FI10","v":0},{"$f":"FJ5*FJ10","v":0},{"$f":"FK5*FK10","v":0},{"$f":"FL5*FL10","v":0},{"$f":"FM5*FM10","v":0},{"$f":"FN5*FN10","v":0},{"$f":"FO5*FO10","v":0},{"$f":"FP5*FP10","v":0},{"$f":"FQ5*FQ10","v":0},{"$f":"FR5*FR10","v":0},{"$f":"FS5*FS10","v":0},{"$f":"FT5*FT10","v":0},{"$f":"FU5*FU10","v":0},{"$f":"FV5*FV10","v":0},{"$f":"FW5*FW10","v":0},{"$f":"FX5*FX10","v":0},{"$f":"FY5*FY10","v":0},{"$f":"FZ5*FZ10","v":0},{"$f":"GA5*GA10","v":0},{"$f":"GB5*GB10","v":0},{"$f":"GC5*GC10","v":0},{"$f":"GD5*GD10","v":0},{"$f":"GE5*GE10","v":0},{"$f":"GF5*GF10","v":0},{"$f":"GG5*GG10","v":0},{"$f":"GH5*GH10","v":0},{"$f":"GI5*GI10","v":0},{"$f":"GJ5*GJ10","v":0},{"$f":"GK5*GK10","v":0},{"$f":"GL5*GL10","v":0},{"$f":"GM5*GM10","v":0},{"$f":"GN5*GN10","v":0},{"$f":"GO5*GO10","v":0},{"$f":"GP5*GP10","v":0},{"$f":"GQ5*GQ10","v":0},{"$f":"GR5*GR10","v":0},{"$f":"GS5*GS10","v":0},{"$f":"GT5*GT10","v":0},{"$f":"GU5*GU10","v":0},{"$f":"GV5*GV10","v":0},{"$f":"GW5*GW10","v":0},{"$f":"GX5*GX10","v":0},{"$f":"GY5*GY10","v":0},{"$f":"GZ5*GZ10","v":0},{"$f":"HA5*HA10","v":0},{"$f":"HB5*HB10","v":0},{"$f":"HC5*HC10","v":0},{"$f":"HD5*HD10","v":0},{"$f":"HE5*HE10","v":0},{"$f":"HF5*HF10","v":0},{"$f":"HG5*HG10","v":0},{"$f":"HH5*HH10","v":0},{"$f":"HI5*HI10","v":0},{"$f":"HJ5*HJ10","v":0},{"$f":"HK5*HK10","v":0},{"$f":"HL5*HL10","v":0},{"$f":"HM5*HM10","v":0},{"$f":"HN5*HN10","v":0},{"$f":"HO5*HO10","v":0},{"$f":"HP5*HP10","v":0},{"$f":"HQ5*HQ10","v":0},{"$f":"HR5*HR10","v":0},{"$f":"HS5*HS10","v":0},{"$f":"HT5*HT10","v":0},{"$f":"HU5*HU10","v":0},{"$f":"HV5*HV10","v":0},{"$f":"HW5*HW10","v":0},{"$f":"HX5*HX10","v":0},{"$f":"HY5*HY10","v":0},{"$f":"HZ5*HZ10","v":0},{"$f":"IA5*IA10","v":0},{"$f":"IB5*IB10","v":0},{"$f":"IC5*IC10","v":0},{"$f":"ID5*ID10","v":0},{"$f":"IE5*IE10","v":0},{"$f":"IF5*IF10","v":0},{"$f":"IG5*IG10","v":0},{"$f":"IH5*IH10","v":0},{"$f":"II5*II10","v":0},{"$f":"IJ5*IJ10","v":0},{"$f":"IK5*IK10","v":0},{"$f":"IL5*IL10","v":0},{"$f":"IM5*IM10","v":0},{"$f":"IN5*IN10","v":0},{"$f":"IO5*IO10","v":0},{"$f":"IP5*IP10","v":0},{"$f":"IQ5*IQ10","v":0},{"$f":"IR5*IR10","v":0},{"$f":"IS5*IS10","v":0},{"$f":"IT5*IT10","v":0},{"$f":"IU5*IU10","v":0},{"$f":"IV5*IV10","v":0},{"$f":"IW5*IW10","v":0},{"$f":"IX5*IX10","v":0},{"$f":"IY5*IY10","v":0},{"$f":"IZ5*IZ10","v":0},{"$f":"JA5*JA10","v":0},{"$f":"JB5*JB10","v":0},{"$f":"JC5*JC10","v":0},{"$f":"JD5*JD10","v":0},{"$f":"JE5*JE10","v":0},{"$f":"JF5*JF10","v":0},{"$f":"JG5*JG10","v":0},{"$f":"JH5*JH10","v":0},{"$f":"JI5*JI10","v":0},{"$f":"JJ5*JJ10","v":0},{"$f":"JK5*JK10","v":0},{"$f":"JL5*JL10","v":0},{"$f":"JM5*JM10","v":0},{"$f":"JN5*JN10","v":0},{"$f":"JO5*JO10","v":0},{"$f":"JP5*JP10","v":0},{"$f":"JQ5*JQ10","v":0},{"$f":"JR5*JR10","v":0},{"$f":"JS5*JS10","v":0},{"$f":"JT5*JT10","v":0},{"$f":"JU5*JU10","v":0},{"$f":"JV5*JV10","v":0},{"$f":"JW5*JW10","v":0},{"$f":"JX5*JX10","v":0},{"$f":"JY5*JY10","v":0},{"$f":"JZ5*JZ10","v":0},{"$f":"KA5*KA10","v":0},{"$f":"KB5*KB10","v":0},{"$f":"KC5*KC10","v":0},{"$f":"KD5*KD10","v":0},{"$f":"KE5*KE10","v":0},{"$f":"KF5*KF10","v":0},{"$f":"KG5*KG10","v":0},{"$f":"KH5*KH10","v":0},{"$f":"KI5*KI10","v":0},{"$f":"KJ5*KJ10","v":0},{"$f":"KK5*KK10","v":0},{"$f":"KL5*KL10","v":0},{"$f":"KM5*KM10","v":0},{"$f":"KN5*KN10","v":0},{"$f":"KO5*KO10","v":0},{"$f":"KP5*KP10","v":0},{"$f":"KQ5*KQ10","v":0},{"$f":"KR5*KR10","v":0},{"$f":"KS5*KS10","v":0},{"$f":"KT5*KT10","v":0},{"$f":"KU5*KU10","v":0},{"$f":"KV5*KV10","v":0},{"$f":"KW5*KW10","v":0},{"$f":"KX5*KX10","v":0},{"$f":"KY5*KY10","v":0},{"$f":"KZ5*KZ10","v":0},{"$f":"LA5*LA10","v":0},{"$f":"LB5*LB10","v":0},{"$f":"LC5*LC10","v":0},{"$f":"LD5*LD10","v":0},{"$f":"LE5*LE10","v":0},{"$f":"LF5*LF10","v":0},{"$f":"LG5*LG10","v":0},{"$f":"LH5*LH10","v":0},{"$f":"LI5*LI10","v":0},{"$f":"LJ5*LJ10","v":0},{"$f":"LK5*LK10","v":0},{"$f":"LL5*LL10","v":0},{"$f":"LM5*LM10","v":0},{"$f":"LN5*LN10","v":0},{"$f":"LO5*LO10","v":0},{"$f":"LP5*LP10","v":0},{"$f":"LQ5*LQ10","v":0},{"$f":"LR5*LR10","v":0},{"$f":"LS5*LS10","v":0},{"$f":"LT5*LT10","v":0},{"$f":"LU5*LU10","v":0},{"$f":"LV5*LV10","v":0},{"$f":"LW5*LW10","v":0},{"$f":"LX5*LX10","v":0},{"$f":"LY5*LY10","v":0},{"$f":"LZ5*LZ10","v":0},{"$f":"MA5*MA10","v":0},{"$f":"MB5*MB10","v":0},{"$f":"MC5*MC10","v":0},{"$f":"MD5*MD10","v":0},{"$f":"ME5*ME10","v":0},{"$f":"MF5*MF10","v":0},{"$f":"MG5*MG10","v":0},{"$f":"MH5*MH10","v":0},{"$f":"MI5*MI10","v":0},{"$f":"MJ5*MJ10","v":0},{"$f":"MK5*MK10","v":0},{"$f":"ML5*ML10","v":0},{"$f":"MM5*MM10","v":0},{"$f":"MN5*MN10","v":0},{"$f":"MO5*MO10","v":0},{"$f":"MP5*MP10","v":0},{"$f":"MQ5*MQ10","v":0},{"$f":"MR5*MR10","v":0},{"$f":"MS5*MS10","v":0},{"$f":"MT5*MT10","v":0},{"$f":"MU5*MU10","v":0},{"$f":"MV5*MV10","v":0},{"$f":"MW5*MW10","v":0},{"$f":"MX5*MX10","v":0},{"$f":"MY5*MY10","v":0},{"$f":"MZ5*MZ10","v":0},{"$f":"NA5*NA10","v":0},{"$f":"NB5*NB10","v":0},{"$f":"NC5*NC10","v":0},{"$f":"ND5*ND10","v":0},{"$f":"NE5*NE10","v":0},{"$f":"NF5*NF10","v":0},{"$f":"NG5*NG10","v":0},{"$f":"NH5*NH10","v":0},{"$f":"NI5*NI10","v":0},{"$f":"NJ5*NJ10","v":0},{"$f":"NK5*NK10","v":0},{"$f":"NL5*NL10","v":0},{"$f":"NM5*NM10","v":0},{"$f":"NN5*NN10","v":0},{"$f":"NO5*NO10","v":0},{"$f":"NP5*NP10","v":0},{"$f":"NQ5*NQ10","v":0},{"$f":"NR5*NR10","v":0},{"$f":"NS5*NS10","v":0},{"$f":"NT5*NT10","v":0},{"$f":"NU5*NU10","v":0},{"$f":"NV5*NV10","v":0},{"$f":"NW5*NW10","v":0},{"$f":"NX5*NX10","v":0},{"$f":"NY5*NY10","v":0},{"$f":"NZ5*NZ10","v":0},{"$f":"OA5*OA10","v":0},{"$f":"OB5*OB10","v":0},{"$f":"OC5*OC10","v":0},{"$f":"OD5*OD10","v":0},{"$f":"OE5*OE10","v":0},{"$f":"OF5*OF10","v":0},{"$f":"OG5*OG10","v":0},{"$f":"OH5*OH10","v":0},{"$f":"OI5*OI10","v":0},{"$f":"OJ5*OJ10","v":0},{"$f":"OK5*OK10","v":0},{"$f":"OL5*OL10","v":0},{"$f":"OM5*OM10","v":0},{"$f":"ON5*ON10","v":0},{"$f":"OO5*OO10","v":0},{"$f":"OP5*OP10","v":0},{"$f":"OQ5*OQ10","v":0},{"$f":"OR5*OR10","v":0},{"$f":"OS5*OS10","v":0},{"$f":"OT5*OT10","v":0},{"$f":"OU5*OU10","v":0},{"$f":"OV5*OV10","v":0},{"$f":"OW5*OW10","v":0},{"$f":"OX5*OX10","v":0},{"$f":"OY5*OY10","v":0},{"$f":"OZ5*OZ10","v":0},{"$f":"PA5*PA10","v":0},{"$f":"PB5*PB10","v":0},{"$f":"PC5*PC10","v":0},{"$f":"PD5*PD10","v":0},{"$f":"PE5*PE10","v":0},{"$f":"PF5*PF10","v":0},{"$f":"PG5*PG10","v":0},{"$f":"PH5*PH10","v":0},{"$f":"PI5*PI10","v":0},{"$f":"PJ5*PJ10","v":0},{"$f":"PK5*PK10","v":0},{"$f":"PL5*PL10","v":0},{"$f":"PM5*PM10","v":0},{"$f":"PN5*PN10","v":0},{"$f":"PO5*PO10","v":0},{"$f":"PP5*PP10","v":0},{"$f":"PQ5*PQ10","v":0},{"$f":"PR5*PR10","v":0},{"$f":"PS5*PS10","v":0},{"$f":"PT5*PT10","v":0},{"$f":"PU5*PU10","v":0},{"$f":"PV5*PV10","v":0},{"$f":"PW5*PW10","v":0},{"$f":"PX5*PX10","v":0},{"$f":"PY5*PY10","v":0},{"$f":"PZ5*PZ10","v":0},{"$f":"QA5*QA10","v":0},{"$f":"QB5*QB10","v":0},{"$f":"QC5*QC10","v":0},{"$f":"QD5*QD10","v":0},{"$f":"QE5*QE10","v":0},{"$f":"QF5*QF10","v":0},{"$f":"QG5*QG10","v":0},{"$f":"QH5*QH10","v":0},{"$f":"QI5*QI10","v":0},{"$f":"QJ5*QJ10","v":0},{"$f":"QK5*QK10","v":0},{"$f":"QL5*QL10","v":0},{"$f":"QM5*QM10","v":0},{"$f":"QN5*QN10","v":0},{"$f":"QO5*QO10","v":0},{"$f":"QP5*QP10","v":0},{"$f":"QQ5*QQ10","v":0},{"$f":"QR5*QR10","v":0},{"$f":"QS5*QS10","v":0},{"$f":"QT5*QT10","v":0},{"$f":"QU5*QU10","v":0},{"$f":"QV5*QV10","v":0},{"$f":"QW5*QW10","v":0},{"$f":"QX5*QX10","v":0},{"$f":"QY5*QY10","v":0},{"$f":"QZ5*QZ10","v":0},{"$f":"RA5*RA10","v":0},{"$f":"RB5*RB10","v":0},{"$f":"RC5*RC10","v":0},{"$f":"RD5*RD10","v":0},{"$f":"RE5*RE10","v":0},{"$f":"RF5*RF10","v":0},{"$f":"RG5*RG10","v":0},{"$f":"RH5*RH10","v":0},{"$f":"RI5*RI10","v":0},{"$f":"RJ5*RJ10","v":0},{"$f":"RK5*RK10","v":0},{"$f":"RL5*RL10","v":0},{"$f":"RM5*RM10","v":0},{"$f":"RN5*RN10","v":0},{"$f":"RO5*RO10","v":0},{"$f":"RP5*RP10","v":0},{"$f":"RQ5*RQ10","v":0},{"$f":"RR5*RR10","v":0},{"$f":"RS5*RS10","v":0},{"$f":"RT5*RT10","v":0},{"$f":"RU5*RU10","v":0},{"$f":"RV5*RV10","v":0},{"$f":"RW5*RW10","v":0},{"$f":"RX5*RX10","v":0},{"$f":"RY5*RY10","v":0},{"$f":"RZ5*RZ10","v":0},{"$f":"SA5*SA10","v":0},{"$f":"SB5*SB10","v":0},{"$f":"SC5*SC10","v":0},{"$f":"SD5*SD10","v":0},{"$f":"SE5*SE10","v":0},{"$f":"SF5*SF10","v":0},{"$f":"SG5*SG10","v":0},{"$f":"SH5*SH10","v":0},{"$f":"SI5*SI10","v":0},{"$f":"SJ5*SJ10","v":0},{"$f":"SK5*SK10","v":0},{"$f":"SL5*SL10","v":0},{"$f":"SM5*SM10","v":0},{"$f":"SN5*SN10","v":0},{"$f":"SO5*SO10","v":0},{"$f":"SP5*SP10","v":0},{"$f":"SQ5*SQ10","v":0},{"$f":"SR5*SR10","v":0},{"$f":"SS5*SS10","v":0},{"$f":"ST5*ST10","v":0},{"$f":"SU5*SU10","v":0},{"$f":"SV5*SV10","v":0},{"$f":"SW5*SW10","v":0},{"$f":"SX5*SX10","v":0},{"$f":"SY5*SY10","v":0},{"$f":"SZ5*SZ10","v":0},{"$f":"TA5*TA10","v":0},{"$f":"TB5*TB10","v":0},{"$f":"TC5*TC10","v":0}]
[null,null,null,"Terminal ROIC x Terminal ROIC",null,null,null,null,null,null,{"$f":"K44*$H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,12.121735133219618,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW44*$H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI44*$H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU44*$H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG44*$H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KX44*$H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NJ44*$H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PV44*$H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SH44*$H$46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"V =BV * ROE * (1-g/ROE)/(k-g)",{"$f":"(1-F46/H46)/(G46-F46)","v":10.895883777239707},{"$f":"Scenarios!H48","v":2.5000000000000001E-2},{"$f":"Scenarios!D3","v":8.4000000000000005E-2},{"$f":"Scenarios!I25","v":7.0000000000000007E-2},null,null,{"$f":"$E$46*K5","v":0},{"$f":"$E$46*L5","v":0},{"$f":"$E$46*M5","v":0},{"$f":"$E$46*N5","v":0},{"$f":"$E$46*O5","v":0},{"$f":"$E$46*P5","v":0},{"$f":"$E$46*Q5","v":0},{"$f":"$E$46*R5","v":0},{"$f":"$E$46*S5","v":0},{"$f":"$E$46*T5","v":0},{"$f":"$E$46*U5","v":0},{"$f":"$E$46*V5","v":0},{"$f":"$E$46*W5","v":0},{"$f":"$E$46*X5","v":0},{"$f":"$E$46*Y5","v":10.895883777239707},{"$f":"$E$46*Z5","v":0},{"$f":"$E$46*AA5","v":0},{"$f":"$E$46*AB5","v":0},{"$f":"$E$46*AC5","v":0},{"$f":"$E$46*AD5","v":0},{"$f":"$E$46*AE5","v":0},{"$f":"$E$46*AF5","v":0},{"$f":"$E$46*AG5","v":0},{"$f":"$E$46*AH5","v":0},{"$f":"$E$46*AI5","v":0},{"$f":"$E$46*AJ5","v":0},{"$f":"$E$46*AK5","v":0},{"$f":"$E$46*AL5","v":0},{"$f":"$E$46*AM5","v":0},{"$f":"$E$46*AN5","v":0},{"$f":"$E$46*AO5","v":0},{"$f":"$E$46*AP5","v":0},{"$f":"$E$46*AQ5","v":0},{"$f":"$E$46*AR5","v":0},{"$f":"$E$46*AS5","v":0},{"$f":"$E$46*AT5","v":0},{"$f":"$E$46*AU5","v":0},{"$f":"$E$46*AV5","v":0},{"$f":"$E$46*AW5","v":0},{"$f":"$E$46*AX5","v":0},{"$f":"$E$46*AY5","v":0},{"$f":"$E$46*AZ5","v":0},{"$f":"$E$46*BA5","v":0},{"$f":"$E$46*BB5","v":0},{"$f":"$E$46*BC5","v":0},{"$f":"$E$46*BD5","v":0},{"$f":"$E$46*BE5","v":0},{"$f":"$E$46*BF5","v":0},{"$f":"$E$46*BG5","v":0},{"$f":"$E$46*BH5","v":0},{"$f":"$E$46*BI5","v":0},{"$f":"$E$46*BJ5","v":0},{"$f":"$E$46*BK5","v":0},{"$f":"$E$46*BL5","v":0},{"$f":"$E$46*BM5","v":0},{"$f":"$E$46*BN5","v":0},{"$f":"$E$46*BO5","v":0},{"$f":"$E$46*BP5","v":0},{"$f":"$E$46*BQ5","v":0},{"$f":"$E$46*BR5","v":0},{"$f":"$E$46*BS5","v":0},{"$f":"$E$46*BT5","v":0},{"$f":"$E$46*BU5","v":0},{"$f":"$E$46*BV5","v":0},{"$f":"$E$46*BW5","v":0},{"$f":"$E$46*BX5","v":0},{"$f":"$E$46*BY5","v":0},{"$f":"$E$46*BZ5","v":0},{"$f":"$E$46*CA5","v":0},{"$f":"$E$46*CB5","v":0},{"$f":"$E$46*CC5","v":0},{"$f":"$E$46*CD5","v":0},{"$f":"$E$46*CE5","v":0},{"$f":"$E$46*CF5","v":0},{"$f":"$E$46*CG5","v":0},{"$f":"$E$46*CH5","v":0},{"$f":"$E$46*CI5","v":0},{"$f":"$E$46*CJ5","v":0},{"$f":"$E$46*CK5","v":0},{"$f":"$E$46*CL5","v":0},{"$f":"$E$46*CM5","v":0},{"$f":"$E$46*CN5","v":0},{"$f":"$E$46*CO5","v":0},{"$f":"$E$46*CP5","v":0},{"$f":"$E$46*CQ5","v":0},{"$f":"$E$46*CR5","v":0},{"$f":"$E$46*CS5","v":0},{"$f":"$E$46*CT5","v":0},{"$f":"$E$46*CU5","v":0},{"$f":"$E$46*CV5","v":0},{"$f":"$E$46*CW5","v":0},{"$f":"$E$46*CX5","v":0},{"$f":"$E$46*CY5","v":0},{"$f":"$E$46*CZ5","v":0},{"$f":"$E$46*DA5","v":0},{"$f":"$E$46*DB5","v":0},{"$f":"$E$46*DC5","v":0},{"$f":"$E$46*DD5","v":0},{"$f":"$E$46*DE5","v":0},{"$f":"$E$46*DF5","v":0},{"$f":"$E$46*DG5","v":0},{"$f":"$E$46*DH5","v":0},{"$f":"$E$46*DI5","v":0},{"$f":"$E$46*DJ5","v":0},{"$f":"$E$46*DK5","v":0},{"$f":"$E$46*DL5","v":0},{"$f":"$E$46*DM5","v":0},{"$f":"$E$46*DN5","v":0},{"$f":"$E$46*DO5","v":0},{"$f":"$E$46*DP5","v":0},{"$f":"$E$46*DQ5","v":0},{"$f":"$E$46*DR5","v":0},{"$f":"$E$46*DS5","v":0},{"$f":"$E$46*DT5","v":0},{"$f":"$E$46*DU5","v":0},{"$f":"$E$46*DV5","v":0},{"$f":"$E$46*DW5","v":0},{"$f":"$E$46*DX5","v":0},{"$f":"$E$46*DY5","v":0},{"$f":"$E$46*DZ5","v":0},{"$f":"$E$46*EA5","v":0},{"$f":"$E$46*EB5","v":0},{"$f":"$E$46*EC5","v":0},{"$f":"$E$46*ED5","v":0},{"$f":"$E$46*EE5","v":0},{"$f":"$E$46*EF5","v":0},{"$f":"$E$46*EG5","v":0},{"$f":"$E$46*EH5","v":0},{"$f":"$E$46*EI5","v":0},{"$f":"$E$46*EJ5","v":0},{"$f":"$E$46*EK5","v":0},{"$f":"$E$46*EL5","v":0},{"$f":"$E$46*EM5","v":0},{"$f":"$E$46*EN5","v":0},{"$f":"$E$46*EO5","v":0},{"$f":"$E$46*EP5","v":0},{"$f":"$E$46*EQ5","v":0},{"$f":"$E$46*ER5","v":0},{"$f":"$E$46*ES5","v":0},{"$f":"$E$46*ET5","v":0},{"$f":"$E$46*EU5","v":0},{"$f":"$E$46*EV5","v":0},{"$f":"$E$46*EW5","v":0},{"$f":"$E$46*EX5","v":0},{"$f":"$E$46*EY5","v":0},{"$f":"$E$46*EZ5","v":0},{"$f":"$E$46*FA5","v":0},{"$f":"$E$46*FB5","v":0},{"$f":"$E$46*FC5","v":0},{"$f":"$E$46*FD5","v":0},{"$f":"$E$46*FE5","v":0},{"$f":"$E$46*FF5","v":0},{"$f":"$E$46*FG5","v":0},{"$f":"$E$46*FH5","v":0},{"$f":"$E$46*FI5","v":0},{"$f":"$E$46*FJ5","v":0},{"$f":"$E$46*FK5","v":0},{"$f":"$E$46*FL5","v":0},{"$f":"$E$46*FM5","v":0},{"$f":"$E$46*FN5","v":0},{"$f":"$E$46*FO5","v":0},{"$f":"$E$46*FP5","v":0},{"$f":"$E$46*FQ5","v":0},{"$f":"$E$46*FR5","v":0},{"$f":"$E$46*FS5","v":0},{"$f":"$E$46*FT5","v":0},{"$f":"$E$46*FU5","v":0},{"$f":"$E$46*FV5","v":0},{"$f":"$E$46*FW5","v":0},{"$f":"$E$46*FX5","v":0},{"$f":"$E$46*FY5","v":0},{"$f":"$E$46*FZ5","v":0},{"$f":"$E$46*GA5","v":0},{"$f":"$E$46*GB5","v":0},{"$f":"$E$46*GC5","v":0},{"$f":"$E$46*GD5","v":0},{"$f":"$E$46*GE5","v":0},{"$f":"$E$46*GF5","v":0},{"$f":"$E$46*GG5","v":0},{"$f":"$E$46*GH5","v":0},{"$f":"$E$46*GI5","v":0},{"$f":"$E$46*GJ5","v":0},{"$f":"$E$46*GK5","v":0},{"$f":"$E$46*GL5","v":0},{"$f":"$E$46*GM5","v":0},{"$f":"$E$46*GN5","v":0},{"$f":"$E$46*GO5","v":0},{"$f":"$E$46*GP5","v":0},{"$f":"$E$46*GQ5","v":0},{"$f":"$E$46*GR5","v":0},{"$f":"$E$46*GS5","v":0},{"$f":"$E$46*GT5","v":0},{"$f":"$E$46*GU5","v":0},{"$f":"$E$46*GV5","v":0},{"$f":"$E$46*GW5","v":0},{"$f":"$E$46*GX5","v":0},{"$f":"$E$46*GY5","v":0},{"$f":"$E$46*GZ5","v":0},{"$f":"$E$46*HA5","v":0},{"$f":"$E$46*HB5","v":0},{"$f":"$E$46*HC5","v":0},{"$f":"$E$46*HD5","v":0},{"$f":"$E$46*HE5","v":0},{"$f":"$E$46*HF5","v":0},{"$f":"$E$46*HG5","v":0},{"$f":"$E$46*HH5","v":0},{"$f":"$E$46*HI5","v":0},{"$f":"$E$46*HJ5","v":0},{"$f":"$E$46*HK5","v":0},{"$f":"$E$46*HL5","v":0},{"$f":"$E$46*HM5","v":0},{"$f":"$E$46*HN5","v":0},{"$f":"$E$46*HO5","v":0},{"$f":"$E$46*HP5","v":0},{"$f":"$E$46*HQ5","v":0},{"$f":"$E$46*HR5","v":0},{"$f":"$E$46*HS5","v":0},{"$f":"$E$46*HT5","v":0},{"$f":"$E$46*HU5","v":0},{"$f":"$E$46*HV5","v":0},{"$f":"$E$46*HW5","v":0},{"$f":"$E$46*HX5","v":0},{"$f":"$E$46*HY5","v":0},{"$f":"$E$46*HZ5","v":0},{"$f":"$E$46*IA5","v":0},{"$f":"$E$46*IB5","v":0},{"$f":"$E$46*IC5","v":0},{"$f":"$E$46*ID5","v":0},{"$f":"$E$46*IE5","v":0},{"$f":"$E$46*IF5","v":0},{"$f":"$E$46*IG5","v":0},{"$f":"$E$46*IH5","v":0},{"$f":"$E$46*II5","v":0},{"$f":"$E$46*IJ5","v":0},{"$f":"$E$46*IK5","v":0},{"$f":"$E$46*IL5","v":0},{"$f":"$E$46*IM5","v":0},{"$f":"$E$46*IN5","v":0},{"$f":"$E$46*IO5","v":0},{"$f":"$E$46*IP5","v":0},{"$f":"$E$46*IQ5","v":0},{"$f":"$E$46*IR5","v":0},{"$f":"$E$46*IS5","v":0},{"$f":"$E$46*IT5","v":0},{"$f":"$E$46*IU5","v":0},{"$f":"$E$46*IV5","v":0},{"$f":"$E$46*IW5","v":0},{"$f":"$E$46*IX5","v":0},{"$f":"$E$46*IY5","v":0},{"$f":"$E$46*IZ5","v":0},{"$f":"$E$46*JA5","v":0},{"$f":"$E$46*JB5","v":0},{"$f":"$E$46*JC5","v":0},{"$f":"$E$46*JD5","v":0},{"$f":"$E$46*JE5","v":0},{"$f":"$E$46*JF5","v":0},{"$f":"$E$46*JG5","v":0},{"$f":"$E$46*JH5","v":0},{"$f":"$E$46*JI5","v":0},{"$f":"$E$46*JJ5","v":0},{"$f":"$E$46*JK5","v":0},{"$f":"$E$46*JL5","v":0},{"$f":"$E$46*JM5","v":0},{"$f":"$E$46*JN5","v":0},{"$f":"$E$46*JO5","v":0},{"$f":"$E$46*JP5","v":0},{"$f":"$E$46*JQ5","v":0},{"$f":"$E$46*JR5","v":0},{"$f":"$E$46*JS5","v":0},{"$f":"$E$46*JT5","v":0},{"$f":"$E$46*JU5","v":0},{"$f":"$E$46*JV5","v":0},{"$f":"$E$46*JW5","v":0},{"$f":"$E$46*JX5","v":0},{"$f":"$E$46*JY5","v":0},{"$f":"$E$46*JZ5","v":0},{"$f":"$E$46*KA5","v":0},{"$f":"$E$46*KB5","v":0},{"$f":"$E$46*KC5","v":0},{"$f":"$E$46*KD5","v":0},{"$f":"$E$46*KE5","v":0},{"$f":"$E$46*KF5","v":0},{"$f":"$E$46*KG5","v":0},{"$f":"$E$46*KH5","v":0},{"$f":"$E$46*KI5","v":0},{"$f":"$E$46*KJ5","v":0},{"$f":"$E$46*KK5","v":0},{"$f":"$E$46*KL5","v":0},{"$f":"$E$46*KM5","v":0},{"$f":"$E$46*KN5","v":0},{"$f":"$E$46*KO5","v":0},{"$f":"$E$46*KP5","v":0},{"$f":"$E$46*KQ5","v":0},{"$f":"$E$46*KR5","v":0},{"$f":"$E$46*KS5","v":0},{"$f":"$E$46*KT5","v":0},{"$f":"$E$46*KU5","v":0},{"$f":"$E$46*KV5","v":0},{"$f":"$E$46*KW5","v":0},{"$f":"$E$46*KX5","v":0},{"$f":"$E$46*KY5","v":0},{"$f":"$E$46*KZ5","v":0},{"$f":"$E$46*LA5","v":0},{"$f":"$E$46*LB5","v":0},{"$f":"$E$46*LC5","v":0},{"$f":"$E$46*LD5","v":0},{"$f":"$E$46*LE5","v":0},{"$f":"$E$46*LF5","v":0},{"$f":"$E$46*LG5","v":0},{"$f":"$E$46*LH5","v":0},{"$f":"$E$46*LI5","v":0},{"$f":"$E$46*LJ5","v":0},{"$f":"$E$46*LK5","v":0},{"$f":"$E$46*LL5","v":0},{"$f":"$E$46*LM5","v":0},{"$f":"$E$46*LN5","v":0},{"$f":"$E$46*LO5","v":0},{"$f":"$E$46*LP5","v":0},{"$f":"$E$46*LQ5","v":0},{"$f":"$E$46*LR5","v":0},{"$f":"$E$46*LS5","v":0},{"$f":"$E$46*LT5","v":0},{"$f":"$E$46*LU5","v":0},{"$f":"$E$46*LV5","v":0},{"$f":"$E$46*LW5","v":0},{"$f":"$E$46*LX5","v":0},{"$f":"$E$46*LY5","v":0},{"$f":"$E$46*LZ5","v":0},{"$f":"$E$46*MA5","v":0},{"$f":"$E$46*MB5","v":0},{"$f":"$E$46*MC5","v":0},{"$f":"$E$46*MD5","v":0},{"$f":"$E$46*ME5","v":0},{"$f":"$E$46*MF5","v":0},{"$f":"$E$46*MG5","v":0},{"$f":"$E$46*MH5","v":0},{"$f":"$E$46*MI5","v":0},{"$f":"$E$46*MJ5","v":0},{"$f":"$E$46*MK5","v":0},{"$f":"$E$46*ML5","v":0},{"$f":"$E$46*MM5","v":0},{"$f":"$E$46*MN5","v":0},{"$f":"$E$46*MO5","v":0},{"$f":"$E$46*MP5","v":0},{"$f":"$E$46*MQ5","v":0},{"$f":"$E$46*MR5","v":0},{"$f":"$E$46*MS5","v":0},{"$f":"$E$46*MT5","v":0},{"$f":"$E$46*MU5","v":0},{"$f":"$E$46*MV5","v":0},{"$f":"$E$46*MW5","v":0},{"$f":"$E$46*MX5","v":0},{"$f":"$E$46*MY5","v":0},{"$f":"$E$46*MZ5","v":0},{"$f":"$E$46*NA5","v":0},{"$f":"$E$46*NB5","v":0},{"$f":"$E$46*NC5","v":0},{"$f":"$E$46*ND5","v":0},{"$f":"$E$46*NE5","v":0},{"$f":"$E$46*NF5","v":0},{"$f":"$E$46*NG5","v":0},{"$f":"$E$46*NH5","v":0},{"$f":"$E$46*NI5","v":0},{"$f":"$E$46*NJ5","v":0},{"$f":"$E$46*NK5","v":0},{"$f":"$E$46*NL5","v":0},{"$f":"$E$46*NM5","v":0},{"$f":"$E$46*NN5","v":0},{"$f":"$E$46*NO5","v":0},{"$f":"$E$46*NP5","v":0},{"$f":"$E$46*NQ5","v":0},{"$f":"$E$46*NR5","v":0},{"$f":"$E$46*NS5","v":0},{"$f":"$E$46*NT5","v":0},{"$f":"$E$46*NU5","v":0},{"$f":"$E$46*NV5","v":0},{"$f":"$E$46*NW5","v":0},{"$f":"$E$46*NX5","v":0},{"$f":"$E$46*NY5","v":0},{"$f":"$E$46*NZ5","v":0},{"$f":"$E$46*OA5","v":0},{"$f":"$E$46*OB5","v":0},{"$f":"$E$46*OC5","v":0},{"$f":"$E$46*OD5","v":0},{"$f":"$E$46*OE5","v":0},{"$f":"$E$46*OF5","v":0},{"$f":"$E$46*OG5","v":0},{"$f":"$E$46*OH5","v":0},{"$f":"$E$46*OI5","v":0},{"$f":"$E$46*OJ5","v":0},{"$f":"$E$46*OK5","v":0},{"$f":"$E$46*OL5","v":0},{"$f":"$E$46*OM5","v":0},{"$f":"$E$46*ON5","v":0},{"$f":"$E$46*OO5","v":0},{"$f":"$E$46*OP5","v":0},{"$f":"$E$46*OQ5","v":0},{"$f":"$E$46*OR5","v":0},{"$f":"$E$46*OS5","v":0},{"$f":"$E$46*OT5","v":0},{"$f":"$E$46*OU5","v":0},{"$f":"$E$46*OV5","v":0},{"$f":"$E$46*OW5","v":0},{"$f":"$E$46*OX5","v":0},{"$f":"$E$46*OY5","v":0},{"$f":"$E$46*OZ5","v":0},{"$f":"$E$46*PA5","v":0},{"$f":"$E$46*PB5","v":0},{"$f":"$E$46*PC5","v":0},{"$f":"$E$46*PD5","v":0},{"$f":"$E$46*PE5","v":0},{"$f":"$E$46*PF5","v":0},{"$f":"$E$46*PG5","v":0},{"$f":"$E$46*PH5","v":0},{"$f":"$E$46*PI5","v":0},{"$f":"$E$46*PJ5","v":0},{"$f":"$E$46*PK5","v":0},{"$f":"$E$46*PL5","v":0},{"$f":"$E$46*PM5","v":0},{"$f":"$E$46*PN5","v":0},{"$f":"$E$46*PO5","v":0},{"$f":"$E$46*PP5","v":0},{"$f":"$E$46*PQ5","v":0},{"$f":"$E$46*PR5","v":0},{"$f":"$E$46*PS5","v":0},{"$f":"$E$46*PT5","v":0},{"$f":"$E$46*PU5","v":0},{"$f":"$E$46*PV5","v":0},{"$f":"$E$46*PW5","v":0},{"$f":"$E$46*PX5","v":0},{"$f":"$E$46*PY5","v":0},{"$f":"$E$46*PZ5","v":0},{"$f":"$E$46*QA5","v":0},{"$f":"$E$46*QB5","v":0},{"$f":"$E$46*QC5","v":0},{"$f":"$E$46*QD5","v":0},{"$f":"$E$46*QE5","v":0},{"$f":"$E$46*QF5","v":0},{"$f":"$E$46*QG5","v":0},{"$f":"$E$46*QH5","v":0},{"$f":"$E$46*QI5","v":0},{"$f":"$E$46*QJ5","v":0},{"$f":"$E$46*QK5","v":0},{"$f":"$E$46*QL5","v":0},{"$f":"$E$46*QM5","v":0},{"$f":"$E$46*QN5","v":0},{"$f":"$E$46*QO5","v":0},{"$f":"$E$46*QP5","v":0},{"$f":"$E$46*QQ5","v":0},{"$f":"$E$46*QR5","v":0},{"$f":"$E$46*QS5","v":0},{"$f":"$E$46*QT5","v":0},{"$f":"$E$46*QU5","v":0},{"$f":"$E$46*QV5","v":0},{"$f":"$E$46*QW5","v":0},{"$f":"$E$46*QX5","v":0},{"$f":"$E$46*QY5","v":0},{"$f":"$E$46*QZ5","v":0},{"$f":"$E$46*RA5","v":0},{"$f":"$E$46*RB5","v":0},{"$f":"$E$46*RC5","v":0},{"$f":"$E$46*RD5","v":0},{"$f":"$E$46*RE5","v":0},{"$f":"$E$46*RF5","v":0},{"$f":"$E$46*RG5","v":0},{"$f":"$E$46*RH5","v":0},{"$f":"$E$46*RI5","v":0},{"$f":"$E$46*RJ5","v":0},{"$f":"$E$46*RK5","v":0},{"$f":"$E$46*RL5","v":0},{"$f":"$E$46*RM5","v":0},{"$f":"$E$46*RN5","v":0},{"$f":"$E$46*RO5","v":0},{"$f":"$E$46*RP5","v":0},{"$f":"$E$46*RQ5","v":0},{"$f":"$E$46*RR5","v":0},{"$f":"$E$46*RS5","v":0},{"$f":"$E$46*RT5","v":0},{"$f":"$E$46*RU5","v":0},{"$f":"$E$46*RV5","v":0},{"$f":"$E$46*RW5","v":0},{"$f":"$E$46*RX5","v":0},{"$f":"$E$46*RY5","v":0},{"$f":"$E$46*RZ5","v":0},{"$f":"$E$46*SA5","v":0},{"$f":"$E$46*SB5","v":0},{"$f":"$E$46*SC5","v":0},{"$f":"$E$46*SD5","v":0},{"$f":"$E$46*SE5","v":0},{"$f":"$E$46*SF5","v":0},{"$f":"$E$46*SG5","v":0},{"$f":"$E$46*SH5","v":0},{"$f":"$E$46*SI5","v":0},{"$f":"$E$46*SJ5","v":0},{"$f":"$E$46*SK5","v":0},{"$f":"$E$46*SL5","v":0},{"$f":"$E$46*SM5","v":0},{"$f":"$E$46*SN5","v":0},{"$f":"$E$46*SO5","v":0},{"$f":"$E$46*SP5","v":0},{"$f":"$E$46*SQ5","v":0},{"$f":"$E$46*SR5","v":0},{"$f":"$E$46*SS5","v":0},{"$f":"$E$46*ST5","v":0},{"$f":"$E$46*SU5","v":0},{"$f":"$E$46*SV5","v":0},{"$f":"$E$46*SW5","v":0},{"$f":"$E$46*SX5","v":0},{"$f":"$E$46*SY5","v":0},{"$f":"$E$46*SZ5","v":0},{"$f":"$E$46*TA5","v":0},{"$f":"$E$46*TB5","v":0},{"$f":"$E$46*TC5","v":0}]
[null,null,null,"PV of Terminal Value x (1+g)",{"$f":"NPV(G47,K47:KW47)","v":40.374939509588906},null,{"$f":"Scenarios!D3","v":8.4000000000000005E-2},null,null,null,{"$f":"K46*K45*(1+$F$46)","v":0},{"$f":"L46*L45*(1+$F$46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,135.37894261979531,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX46*BX45*(1+$F$46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ46*EJ45*(1+$F$46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV46*GV45*(1+$F$46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH46*JH45*(1+$F$46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT46*LT45*(1+$F$46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF46*OF45*(1+$F$46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR46*QR45*(1+$F$46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Explicit Period Value",{"$f":"E40","v":84.420578295227301}]
[null,null,null,"Total Value",{"$f":"SUM(E47:E48)","v":124.7955178048162}]
[]
[null,"Value Driver Method - Incremental Change",null,null,null,"g","k","ROC"]
[null,null,"Post Exit Period",null,null,{"$f":"Scenarios!$H$45","v":15},{"$f":"Scenarios!$I$45","v":20},null,null,{"$f":"AND(J3>$F$52)","v":false},{"$f":"AND(K3>$F$52)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BW3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EI3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(GU3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JG3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(LS3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(OE3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(QQ3>$F$52)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(TC3>$F$52)","v":true}]
[null,null,"Final Terminal Period",null,null,{"$f":"Scenarios!$I$45","v":20},null,null,null,{"$f":"J3=$F$53","v":false},{"$f":"K3=$F$53","v":false},{"$f":"L3=$F$53","v":false},{"$f":"M3=$F$53","v":false},{"$f":"N3=$F$53","v":false},{"$f":"O3=$F$53","v":false},{"$f":"P3=$F$53","v":false},{"$f":"Q3=$F$53","v":false},{"$f":"R3=$F$53","v":false},{"$f":"S3=$F$53","v":false},{"$f":"T3=$F$53","v":false},{"$f":"U3=$F$53","v":false},{"$f":"V3=$F$53","v":false},{"$f":"W3=$F$53","v":false},{"$f":"X3=$F$53","v":false},{"$f":"Y3=$F$53","v":false},{"$f":"Z3=$F$53","v":false},{"$f":"AA3=$F$53","v":false},{"$f":"AB3=$F$53","v":false},{"$f":"AC3=$F$53","v":false},{"$f":"AD3=$F$53","v":true},{"$f":"AE3=$F$53","v":false},{"$f":"AF3=$F$53","v":false},{"$f":"AG3=$F$53","v":false},{"$f":"AH3=$F$53","v":false},{"$f":"AI3=$F$53","v":false},{"$f":"AJ3=$F$53","v":false},{"$f":"AK3=$F$53","v":false},{"$f":"AL3=$F$53","v":false},{"$f":"AM3=$F$53","v":false},{"$f":"AN3=$F$53","v":false},{"$f":"AO3=$F$53","v":false},{"$f":"AP3=$F$53","v":false},{"$f":"AQ3=$F$53","v":false},{"$f":"AR3=$F$53","v":false},{"$f":"AS3=$F$53","v":false},{"$f":"AT3=$F$53","v":false},{"$f":"AU3=$F$53","v":false},{"$f":"AV3=$F$53","v":false},{"$f":"AW3=$F$53","v":false},{"$f":"AX3=$F$53","v":false},{"$f":"AY3=$F$53","v":false},{"$f":"AZ3=$F$53","v":false},{"$f":"BA3=$F$53","v":false},{"$f":"BB3=$F$53","v":false},{"$f":"BC3=$F$53","v":false},{"$f":"BD3=$F$53","v":false},{"$f":"BE3=$F$53","v":false},{"$f":"BF3=$F$53","v":false},{"$f":"BG3=$F$53","v":false},{"$f":"BH3=$F$53","v":false},{"$f":"BI3=$F$53","v":false},{"$f":"BJ3=$F$53","v":false},{"$f":"BK3=$F$53","v":false},{"$f":"BL3=$F$53","v":false},{"$f":"BM3=$F$53","v":false},{"$f":"BN3=$F$53","v":false},{"$f":"BO3=$F$53","v":false},{"$f":"BP3=$F$53","v":false},{"$f":"BQ3=$F$53","v":false},{"$f":"BR3=$F$53","v":false},{"$f":"BS3=$F$53","v":false},{"$f":"BT3=$F$53","v":false},{"$f":"BU3=$F$53","v":false},{"$f":"BV3=$F$53","v":false},{"$f":"BW3=$F$53","v":false},{"$f":"BX3=$F$53","v":false},{"$f":"BY3=$F$53","v":false},{"$f":"BZ3=$F$53","v":false},{"$f":"CA3=$F$53","v":false},{"$f":"CB3=$F$53","v":false},{"$f":"CC3=$F$53","v":false},{"$f":"CD3=$F$53","v":false},{"$f":"CE3=$F$53","v":false},{"$f":"CF3=$F$53","v":false},{"$f":"CG3=$F$53","v":false},{"$f":"CH3=$F$53","v":false},{"$f":"CI3=$F$53","v":false},{"$f":"CJ3=$F$53","v":false},{"$f":"CK3=$F$53","v":false},{"$f":"CL3=$F$53","v":false},{"$f":"CM3=$F$53","v":false},{"$f":"CN3=$F$53","v":false},{"$f":"CO3=$F$53","v":false},{"$f":"CP3=$F$53","v":false},{"$f":"CQ3=$F$53","v":false},{"$f":"CR3=$F$53","v":false},{"$f":"CS3=$F$53","v":false},{"$f":"CT3=$F$53","v":false},{"$f":"CU3=$F$53","v":false},{"$f":"CV3=$F$53","v":false},{"$f":"CW3=$F$53","v":false},{"$f":"CX3=$F$53","v":false},{"$f":"CY3=$F$53","v":false},{"$f":"CZ3=$F$53","v":false},{"$f":"DA3=$F$53","v":false},{"$f":"DB3=$F$53","v":false},{"$f":"DC3=$F$53","v":false},{"$f":"DD3=$F$53","v":false},{"$f":"DE3=$F$53","v":false},{"$f":"DF3=$F$53","v":false},{"$f":"DG3=$F$53","v":false},{"$f":"DH3=$F$53","v":false},{"$f":"DI3=$F$53","v":false},{"$f":"DJ3=$F$53","v":false},{"$f":"DK3=$F$53","v":false},{"$f":"DL3=$F$53","v":false},{"$f":"DM3=$F$53","v":false},{"$f":"DN3=$F$53","v":false},{"$f":"DO3=$F$53","v":false},{"$f":"DP3=$F$53","v":false},{"$f":"DQ3=$F$53","v":false},{"$f":"DR3=$F$53","v":false},{"$f":"DS3=$F$53","v":false},{"$f":"DT3=$F$53","v":false},{"$f":"DU3=$F$53","v":false},{"$f":"DV3=$F$53","v":false},{"$f":"DW3=$F$53","v":false},{"$f":"DX3=$F$53","v":false},{"$f":"DY3=$F$53","v":false},{"$f":"DZ3=$F$53","v":false},{"$f":"EA3=$F$53","v":false},{"$f":"EB3=$F$53","v":false},{"$f":"EC3=$F$53","v":false},{"$f":"ED3=$F$53","v":false},{"$f":"EE3=$F$53","v":false},{"$f":"EF3=$F$53","v":false},{"$f":"EG3=$F$53","v":false},{"$f":"EH3=$F$53","v":false},{"$f":"EI3=$F$53","v":false},{"$f":"EJ3=$F$53","v":false},{"$f":"EK3=$F$53","v":false},{"$f":"EL3=$F$53","v":false},{"$f":"EM3=$F$53","v":false},{"$f":"EN3=$F$53","v":false},{"$f":"EO3=$F$53","v":false},{"$f":"EP3=$F$53","v":false},{"$f":"EQ3=$F$53","v":false},{"$f":"ER3=$F$53","v":false},{"$f":"ES3=$F$53","v":false},{"$f":"ET3=$F$53","v":false},{"$f":"EU3=$F$53","v":false},{"$f":"EV3=$F$53","v":false},{"$f":"EW3=$F$53","v":false},{"$f":"EX3=$F$53","v":false},{"$f":"EY3=$F$53","v":false},{"$f":"EZ3=$F$53","v":false},{"$f":"FA3=$F$53","v":false},{"$f":"FB3=$F$53","v":false},{"$f":"FC3=$F$53","v":false},{"$f":"FD3=$F$53","v":false},{"$f":"FE3=$F$53","v":false},{"$f":"FF3=$F$53","v":false},{"$f":"FG3=$F$53","v":false},{"$f":"FH3=$F$53","v":false},{"$f":"FI3=$F$53","v":false},{"$f":"FJ3=$F$53","v":false},{"$f":"FK3=$F$53","v":false},{"$f":"FL3=$F$53","v":false},{"$f":"FM3=$F$53","v":false},{"$f":"FN3=$F$53","v":false},{"$f":"FO3=$F$53","v":false},{"$f":"FP3=$F$53","v":false},{"$f":"FQ3=$F$53","v":false},{"$f":"FR3=$F$53","v":false},{"$f":"FS3=$F$53","v":false},{"$f":"FT3=$F$53","v":false},{"$f":"FU3=$F$53","v":false},{"$f":"FV3=$F$53","v":false},{"$f":"FW3=$F$53","v":false},{"$f":"FX3=$F$53","v":false},{"$f":"FY3=$F$53","v":false},{"$f":"FZ3=$F$53","v":false},{"$f":"GA3=$F$53","v":false},{"$f":"GB3=$F$53","v":false},{"$f":"GC3=$F$53","v":false},{"$f":"GD3=$F$53","v":false},{"$f":"GE3=$F$53","v":false},{"$f":"GF3=$F$53","v":false},{"$f":"GG3=$F$53","v":false},{"$f":"GH3=$F$53","v":false},{"$f":"GI3=$F$53","v":false},{"$f":"GJ3=$F$53","v":false},{"$f":"GK3=$F$53","v":false},{"$f":"GL3=$F$53","v":false},{"$f":"GM3=$F$53","v":false},{"$f":"GN3=$F$53","v":false},{"$f":"GO3=$F$53","v":false},{"$f":"GP3=$F$53","v":false},{"$f":"GQ3=$F$53","v":false},{"$f":"GR3=$F$53","v":false},{"$f":"GS3=$F$53","v":false},{"$f":"GT3=$F$53","v":false},{"$f":"GU3=$F$53","v":false},{"$f":"GV3=$F$53","v":false},{"$f":"GW3=$F$53","v":false},{"$f":"GX3=$F$53","v":false},{"$f":"GY3=$F$53","v":false},{"$f":"GZ3=$F$53","v":false},{"$f":"HA3=$F$53","v":false},{"$f":"HB3=$F$53","v":false},{"$f":"HC3=$F$53","v":false},{"$f":"HD3=$F$53","v":false},{"$f":"HE3=$F$53","v":false},{"$f":"HF3=$F$53","v":false},{"$f":"HG3=$F$53","v":false},{"$f":"HH3=$F$53","v":false},{"$f":"HI3=$F$53","v":false},{"$f":"HJ3=$F$53","v":false},{"$f":"HK3=$F$53","v":false},{"$f":"HL3=$F$53","v":false},{"$f":"HM3=$F$53","v":false},{"$f":"HN3=$F$53","v":false},{"$f":"HO3=$F$53","v":false},{"$f":"HP3=$F$53","v":false},{"$f":"HQ3=$F$53","v":false},{"$f":"HR3=$F$53","v":false},{"$f":"HS3=$F$53","v":false},{"$f":"HT3=$F$53","v":false},{"$f":"HU3=$F$53","v":false},{"$f":"HV3=$F$53","v":false},{"$f":"HW3=$F$53","v":false},{"$f":"HX3=$F$53","v":false},{"$f":"HY3=$F$53","v":false},{"$f":"HZ3=$F$53","v":false},{"$f":"IA3=$F$53","v":false},{"$f":"IB3=$F$53","v":false},{"$f":"IC3=$F$53","v":false},{"$f":"ID3=$F$53","v":false},{"$f":"IE3=$F$53","v":false},{"$f":"IF3=$F$53","v":false},{"$f":"IG3=$F$53","v":false},{"$f":"IH3=$F$53","v":false},{"$f":"II3=$F$53","v":false},{"$f":"IJ3=$F$53","v":false},{"$f":"IK3=$F$53","v":false},{"$f":"IL3=$F$53","v":false},{"$f":"IM3=$F$53","v":false},{"$f":"IN3=$F$53","v":false},{"$f":"IO3=$F$53","v":false},{"$f":"IP3=$F$53","v":false},{"$f":"IQ3=$F$53","v":false},{"$f":"IR3=$F$53","v":false},{"$f":"IS3=$F$53","v":false},{"$f":"IT3=$F$53","v":false},{"$f":"IU3=$F$53","v":false},{"$f":"IV3=$F$53","v":false},{"$f":"IW3=$F$53","v":false},{"$f":"IX3=$F$53","v":false},{"$f":"IY3=$F$53","v":false},{"$f":"IZ3=$F$53","v":false},{"$f":"JA3=$F$53","v":false},{"$f":"JB3=$F$53","v":false},{"$f":"JC3=$F$53","v":false},{"$f":"JD3=$F$53","v":false},{"$f":"JE3=$F$53","v":false},{"$f":"JF3=$F$53","v":false},{"$f":"JG3=$F$53","v":false},{"$f":"JH3=$F$53","v":false},{"$f":"JI3=$F$53","v":false},{"$f":"JJ3=$F$53","v":false},{"$f":"JK3=$F$53","v":false},{"$f":"JL3=$F$53","v":false},{"$f":"JM3=$F$53","v":false},{"$f":"JN3=$F$53","v":false},{"$f":"JO3=$F$53","v":false},{"$f":"JP3=$F$53","v":false},{"$f":"JQ3=$F$53","v":false},{"$f":"JR3=$F$53","v":false},{"$f":"JS3=$F$53","v":false},{"$f":"JT3=$F$53","v":false},{"$f":"JU3=$F$53","v":false},{"$f":"JV3=$F$53","v":false},{"$f":"JW3=$F$53","v":false},{"$f":"JX3=$F$53","v":false},{"$f":"JY3=$F$53","v":false},{"$f":"JZ3=$F$53","v":false},{"$f":"KA3=$F$53","v":false},{"$f":"KB3=$F$53","v":false},{"$f":"KC3=$F$53","v":false},{"$f":"KD3=$F$53","v":false},{"$f":"KE3=$F$53","v":false},{"$f":"KF3=$F$53","v":false},{"$f":"KG3=$F$53","v":false},{"$f":"KH3=$F$53","v":false},{"$f":"KI3=$F$53","v":false},{"$f":"KJ3=$F$53","v":false},{"$f":"KK3=$F$53","v":false},{"$f":"KL3=$F$53","v":false},{"$f":"KM3=$F$53","v":false},{"$f":"KN3=$F$53","v":false},{"$f":"KO3=$F$53","v":false},{"$f":"KP3=$F$53","v":false},{"$f":"KQ3=$F$53","v":false},{"$f":"KR3=$F$53","v":false},{"$f":"KS3=$F$53","v":false},{"$f":"KT3=$F$53","v":false},{"$f":"KU3=$F$53","v":false},{"$f":"KV3=$F$53","v":false},{"$f":"KW3=$F$53","v":false},{"$f":"KX3=$F$53","v":false},{"$f":"KY3=$F$53","v":false},{"$f":"KZ3=$F$53","v":false},{"$f":"LA3=$F$53","v":false},{"$f":"LB3=$F$53","v":false},{"$f":"LC3=$F$53","v":false},{"$f":"LD3=$F$53","v":false},{"$f":"LE3=$F$53","v":false},{"$f":"LF3=$F$53","v":false},{"$f":"LG3=$F$53","v":false},{"$f":"LH3=$F$53","v":false},{"$f":"LI3=$F$53","v":false},{"$f":"LJ3=$F$53","v":false},{"$f":"LK3=$F$53","v":false},{"$f":"LL3=$F$53","v":false},{"$f":"LM3=$F$53","v":false},{"$f":"LN3=$F$53","v":false},{"$f":"LO3=$F$53","v":false},{"$f":"LP3=$F$53","v":false},{"$f":"LQ3=$F$53","v":false},{"$f":"LR3=$F$53","v":false},{"$f":"LS3=$F$53","v":false},{"$f":"LT3=$F$53","v":false},{"$f":"LU3=$F$53","v":false},{"$f":"LV3=$F$53","v":false},{"$f":"LW3=$F$53","v":false},{"$f":"LX3=$F$53","v":false},{"$f":"LY3=$F$53","v":false},{"$f":"LZ3=$F$53","v":false},{"$f":"MA3=$F$53","v":false},{"$f":"MB3=$F$53","v":false},{"$f":"MC3=$F$53","v":false},{"$f":"MD3=$F$53","v":false},{"$f":"ME3=$F$53","v":false},{"$f":"MF3=$F$53","v":false},{"$f":"MG3=$F$53","v":false},{"$f":"MH3=$F$53","v":false},{"$f":"MI3=$F$53","v":false},{"$f":"MJ3=$F$53","v":false},{"$f":"MK3=$F$53","v":false},{"$f":"ML3=$F$53","v":false},{"$f":"MM3=$F$53","v":false},{"$f":"MN3=$F$53","v":false},{"$f":"MO3=$F$53","v":false},{"$f":"MP3=$F$53","v":false},{"$f":"MQ3=$F$53","v":false},{"$f":"MR3=$F$53","v":false},{"$f":"MS3=$F$53","v":false},{"$f":"MT3=$F$53","v":false},{"$f":"MU3=$F$53","v":false},{"$f":"MV3=$F$53","v":false},{"$f":"MW3=$F$53","v":false},{"$f":"MX3=$F$53","v":false},{"$f":"MY3=$F$53","v":false},{"$f":"MZ3=$F$53","v":false},{"$f":"NA3=$F$53","v":false},{"$f":"NB3=$F$53","v":false},{"$f":"NC3=$F$53","v":false},{"$f":"ND3=$F$53","v":false},{"$f":"NE3=$F$53","v":false},{"$f":"NF3=$F$53","v":false},{"$f":"NG3=$F$53","v":false},{"$f":"NH3=$F$53","v":false},{"$f":"NI3=$F$53","v":false},{"$f":"NJ3=$F$53","v":false},{"$f":"NK3=$F$53","v":false},{"$f":"NL3=$F$53","v":false},{"$f":"NM3=$F$53","v":false},{"$f":"NN3=$F$53","v":false},{"$f":"NO3=$F$53","v":false},{"$f":"NP3=$F$53","v":false},{"$f":"NQ3=$F$53","v":false},{"$f":"NR3=$F$53","v":false},{"$f":"NS3=$F$53","v":false},{"$f":"NT3=$F$53","v":false},{"$f":"NU3=$F$53","v":false},{"$f":"NV3=$F$53","v":false},{"$f":"NW3=$F$53","v":false},{"$f":"NX3=$F$53","v":false},{"$f":"NY3=$F$53","v":false},{"$f":"NZ3=$F$53","v":false},{"$f":"OA3=$F$53","v":false},{"$f":"OB3=$F$53","v":false},{"$f":"OC3=$F$53","v":false},{"$f":"OD3=$F$53","v":false},{"$f":"OE3=$F$53","v":false},{"$f":"OF3=$F$53","v":false},{"$f":"OG3=$F$53","v":false},{"$f":"OH3=$F$53","v":false},{"$f":"OI3=$F$53","v":false},{"$f":"OJ3=$F$53","v":false},{"$f":"OK3=$F$53","v":false},{"$f":"OL3=$F$53","v":false},{"$f":"OM3=$F$53","v":false},{"$f":"ON3=$F$53","v":false},{"$f":"OO3=$F$53","v":false},{"$f":"OP3=$F$53","v":false},{"$f":"OQ3=$F$53","v":false},{"$f":"OR3=$F$53","v":false},{"$f":"OS3=$F$53","v":false},{"$f":"OT3=$F$53","v":false},{"$f":"OU3=$F$53","v":false},{"$f":"OV3=$F$53","v":false},{"$f":"OW3=$F$53","v":false},{"$f":"OX3=$F$53","v":false},{"$f":"OY3=$F$53","v":false},{"$f":"OZ3=$F$53","v":false},{"$f":"PA3=$F$53","v":false},{"$f":"PB3=$F$53","v":false},{"$f":"PC3=$F$53","v":false},{"$f":"PD3=$F$53","v":false},{"$f":"PE3=$F$53","v":false},{"$f":"PF3=$F$53","v":false},{"$f":"PG3=$F$53","v":false},{"$f":"PH3=$F$53","v":false},{"$f":"PI3=$F$53","v":false},{"$f":"PJ3=$F$53","v":false},{"$f":"PK3=$F$53","v":false},{"$f":"PL3=$F$53","v":false},{"$f":"PM3=$F$53","v":false},{"$f":"PN3=$F$53","v":false},{"$f":"PO3=$F$53","v":false},{"$f":"PP3=$F$53","v":false},{"$f":"PQ3=$F$53","v":false},{"$f":"PR3=$F$53","v":false},{"$f":"PS3=$F$53","v":false},{"$f":"PT3=$F$53","v":false},{"$f":"PU3=$F$53","v":false},{"$f":"PV3=$F$53","v":false},{"$f":"PW3=$F$53","v":false},{"$f":"PX3=$F$53","v":false},{"$f":"PY3=$F$53","v":false},{"$f":"PZ3=$F$53","v":false},{"$f":"QA3=$F$53","v":false},{"$f":"QB3=$F$53","v":false},{"$f":"QC3=$F$53","v":false},{"$f":"QD3=$F$53","v":false},{"$f":"QE3=$F$53","v":false},{"$f":"QF3=$F$53","v":false},{"$f":"QG3=$F$53","v":false},{"$f":"QH3=$F$53","v":false},{"$f":"QI3=$F$53","v":false},{"$f":"QJ3=$F$53","v":false},{"$f":"QK3=$F$53","v":false},{"$f":"QL3=$F$53","v":false},{"$f":"QM3=$F$53","v":false},{"$f":"QN3=$F$53","v":false},{"$f":"QO3=$F$53","v":false},{"$f":"QP3=$F$53","v":false},{"$f":"QQ3=$F$53","v":false},{"$f":"QR3=$F$53","v":false},{"$f":"QS3=$F$53","v":false},{"$f":"QT3=$F$53","v":false},{"$f":"QU3=$F$53","v":false},{"$f":"QV3=$F$53","v":false},{"$f":"QW3=$F$53","v":false},{"$f":"QX3=$F$53","v":false},{"$f":"QY3=$F$53","v":false},{"$f":"QZ3=$F$53","v":false},{"$f":"RA3=$F$53","v":false},{"$f":"RB3=$F$53","v":false},{"$f":"RC3=$F$53","v":false},{"$f":"RD3=$F$53","v":false},{"$f":"RE3=$F$53","v":false},{"$f":"RF3=$F$53","v":false},{"$f":"RG3=$F$53","v":false},{"$f":"RH3=$F$53","v":false},{"$f":"RI3=$F$53","v":false},{"$f":"RJ3=$F$53","v":false},{"$f":"RK3=$F$53","v":false},{"$f":"RL3=$F$53","v":false},{"$f":"RM3=$F$53","v":false},{"$f":"RN3=$F$53","v":false},{"$f":"RO3=$F$53","v":false},{"$f":"RP3=$F$53","v":false},{"$f":"RQ3=$F$53","v":false},{"$f":"RR3=$F$53","v":false},{"$f":"RS3=$F$53","v":false},{"$f":"RT3=$F$53","v":false},{"$f":"RU3=$F$53","v":false},{"$f":"RV3=$F$53","v":false},{"$f":"RW3=$F$53","v":false},{"$f":"RX3=$F$53","v":false},{"$f":"RY3=$F$53","v":false},{"$f":"RZ3=$F$53","v":false},{"$f":"SA3=$F$53","v":false},{"$f":"SB3=$F$53","v":false},{"$f":"SC3=$F$53","v":false},{"$f":"SD3=$F$53","v":false},{"$f":"SE3=$F$53","v":false},{"$f":"SF3=$F$53","v":false},{"$f":"SG3=$F$53","v":false},{"$f":"SH3=$F$53","v":false},{"$f":"SI3=$F$53","v":false},{"$f":"SJ3=$F$53","v":false},{"$f":"SK3=$F$53","v":false},{"$f":"SL3=$F$53","v":false},{"$f":"SM3=$F$53","v":false},{"$f":"SN3=$F$53","v":false},{"$f":"SO3=$F$53","v":false},{"$f":"SP3=$F$53","v":false},{"$f":"SQ3=$F$53","v":false},{"$f":"SR3=$F$53","v":false},{"$f":"SS3=$F$53","v":false},{"$f":"ST3=$F$53","v":false},{"$f":"SU3=$F$53","v":false},{"$f":"SV3=$F$53","v":false},{"$f":"SW3=$F$53","v":false},{"$f":"SX3=$F$53","v":false},{"$f":"SY3=$F$53","v":false},{"$f":"SZ3=$F$53","v":false},{"$f":"TA3=$F$53","v":false},{"$f":"TB3=$F$53","v":false},{"$f":"TC3=$F$53","v":false}]
[null,null,"Post Terminal Holding Period",null,null,{"$f":"Scenarios!D5","v":15},{"$f":"Scenarios!D5+Scenarios!D6","v":20},null,null,{"$f":"AND(J3>$F$54,J3<=$G$54)","v":false},{"$f":"AND(K3>$F$54,K3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BW3>$F$54,BW3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EI3>$F$54,EI3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GU3>$F$54,GU3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JG3>$F$54,JG3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LS3>$F$54,LS3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OE3>$F$54,OE3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QQ3>$F$54,QQ3<=$G$54)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(TC3>$F$54,TC3<=$G$54)","v":false}]
[]
[null,null,null,"Invested Capital Balance Terminal",{"$f":"LOOKUP(F52,3:3,10:10)","v":173.16764476028024},null,null,null,null,null,{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024},{"$f":"$E$56","v":173.16764476028024}]
[null,null,null,"Post Terminal Growth Index",null,null,null,null,null,1,{"$f":"J57*(1+K7*K52)","v":1},{"$f":"K57*(1+L7*L52)","v":1},{"$f":"L57*(1+M7*M52)","v":1},{"$f":"M57*(1+N7*N52)","v":1},{"$f":"N57*(1+O7*O52)","v":1},{"$f":"O57*(1+P7*P52)","v":1},{"$f":"P57*(1+Q7*Q52)","v":1},{"$f":"Q57*(1+R7*R52)","v":1},{"$f":"R57*(1+S7*S52)","v":1},{"$f":"S57*(1+T7*T52)","v":1},{"$f":"T57*(1+U7*U52)","v":1},{"$f":"U57*(1+V7*V52)","v":1},{"$f":"V57*(1+W7*W52)","v":1},{"$f":"W57*(1+X7*X52)","v":1},{"$f":"X57*(1+Y7*Y52)","v":1},{"$f":"Y57*(1+Z7*Z52)","v":1.0208138301850469},{"$f":"Z57*(1+AA7*AA52)","v":1.0385031262404023},{"$f":"AA57*(1+AB7*AB52)","v":1.0534856098655161},{"$f":"AB57*(1+AC7*AC52)","v":1.0661392829340892},{"$f":"AC57*(1+AD7*AD52)","v":1.0768006757634301},{"$f":"AD57*(1+AE7)","v":1.0875686825210644},{"$f":"AE57*(1+AF7*AF52)","v":1.0984443693462751},{"$f":"AF57*(1+AG7*AG52)","v":1.1094288130397378},{"$f":"AG57*(1+AH7*AH52)","v":1.1205231011701353},{"$f":"AH57*(1+AI7*AI52)","v":1.1317283321818368},{"$f":"AI57*(1+AJ7*AJ52)","v":1.1430456155036552},{"$f":"AJ57*(1+AK7*AK52)","v":1.1544760716586917},{"$f":"AK57*(1+AL7*AL52)","v":1.1660208323752785},{"$f":"AL57*(1+AM7*AM52)","v":1.1776810406990312},{"$f":"AM57*(1+AN7*AN52)","v":1.1894578511060216},{"$f":"AN57*(1+AO7*AO52)","v":1.2013524296170819},{"$f":"AO57*(1+AP7*AP52)","v":1.2133659539132526},{"$f":"AP57*(1+AQ7*AQ52)","v":1.2254996134523852},{"$f":"AQ57*(1+AR7*AR52)","v":1.2377546095869092},{"$f":"AR57*(1+AS7*AS52)","v":1.2501321556827782},{"$f":"AS57*(1+AT7*AT52)","v":1.262633477239606},{"$f":"AT57*(1+AU7*AU52)","v":1.275259812012002},{"$f":"AU57*(1+AV7*AV52)","v":1.288012410132122},{"$f":"AV57*(1+AW7*AW52)","v":1.3008925342334432},{"$f":"AW57*(1+AX7*AX52)","v":1.3139014595757776},{"$f":"AX57*(1+AY7*AY52)","v":1.3270404741715354},{"$f":"AY57*(1+AZ7*AZ52)","v":1.3403108789132507},{"$f":"AZ57*(1+BA7*BA52)","v":1.3537139877023832},{"$f":"BA57*(1+BB7*BB52)","v":1.367251127579407},{"$f":"BB57*(1+BC7*BC52)","v":1.3809236388552011},{"$f":"BC57*(1+BD7*BD52)","v":1.3947328752437531},{"$f":"BD57*(1+BE7*BE52)","v":1.4086802039961908},{"$f":"BE57*(1+BF7*BF52)","v":1.4227670060361526},{"$f":"BF57*(1+BG7*BG52)","v":1.4369946760965142},{"$f":"BG57*(1+BH7*BH52)","v":1.4513646228574795},{"$f":"BH57*(1+BI7*BI52)","v":1.4658782690860543},{"$f":"BI57*(1+BJ7*BJ52)","v":1.480537051776915},{"$f":"BJ57*(1+BK7*BK52)","v":1.4953424222946841},{"$f":"BK57*(1+BL7*BL52)","v":1.5102958465176308},{"$f":"BL57*(1+BM7*BM52)","v":1.5253988049828071},{"$f":"BM57*(1+BN7*BN52)","v":1.5406527930326352},{"$f":"BN57*(1+BO7*BO52)","v":1.5560593209629616},{"$f":"BO57*(1+BP7*BP52)","v":1.5716199141725913},{"$f":"BP57*(1+BQ7*BQ52)","v":1.5873361133143171},{"$f":"BQ57*(1+BR7*BR52)","v":1.6032094744474603},{"$f":"BR57*(1+BS7*BS52)","v":1.6192415691919348},{"$f":"BS57*(1+BT7*BT52)","v":1.6354339848838542},{"$f":"BT57*(1+BU7*BU52)","v":1.6517883247326928},{"$f":"BU57*(1+BV7*BV52)","v":1.6683062079800197},{"$f":"BV57*(1+BW7*BW52)","v":1.6849892700598199},{"$f":"BW57*(1+BX7*BX52)","v":1.7018391627604181},{"$f":"BX57*(1+BY7*BY52)","v":1.7188575543880222},{"$f":"BY57*(1+BZ7*BZ52)","v":1.7360461299319025},{"$f":"BZ57*(1+CA7*CA52)","v":1.7534065912312216},{"$f":"CA57*(1+CB7*CB52)","v":1.7709406571435338},{"$f":"CB57*(1+CC7*CC52)","v":1.7886500637149692},{"$f":"CC57*(1+CD7*CD52)","v":1.806536564352119},{"$f":"CD57*(1+CE7*CE52)","v":1.8246019299956402},{"$f":"CE57*(1+CF7*CF52)","v":1.8428479492955967},{"$f":"CF57*(1+CG7*CG52)","v":1.8612764287885526},{"$f":"CG57*(1+CH7*CH52)","v":1.8798891930764381},{"$f":"CH57*(1+CI7*CI52)","v":1.8986880850072025},{"$f":"CI57*(1+CJ7*CJ52)","v":1.9176749658572745},{"$f":"CJ57*(1+CK7*CK52)","v":1.9368517155158473},{"$f":"CK57*(1+CL7*CL52)","v":1.9562202326710059},{"$f":"CL57*(1+CM7*CM52)","v":1.975782434997716},{"$f":"CM57*(1+CN7*CN52)","v":1.9955402593476932},{"$f":"CN57*(1+CO7*CO52)","v":2.0154956619411704},{"$f":"CO57*(1+CP7*CP52)","v":2.0356506185605823},{"$f":"CP57*(1+CQ7*CQ52)","v":2.0560071247461882},{"$f":"CQ57*(1+CR7*CR52)","v":2.07656719599365},{"$f":"CR57*(1+CS7*CS52)","v":2.0973328679535865},{"$f":"CS57*(1+CT7*CT52)","v":2.1183061966331223},{"$f":"CT57*(1+CU7*CU52)","v":2.1394892585994536},{"$f":"CU57*(1+CV7*CV52)","v":2.160884151185448},{"$f":"CV57*(1+CW7*CW52)","v":2.1824929926973025},{"$f":"CW57*(1+CX7*CX52)","v":2.2043179226242753},{"$f":"CX57*(1+CY7*CY52)","v":2.2263611018505181},{"$f":"CY57*(1+CZ7*CZ52)","v":2.2486247128690233},{"$f":"CZ57*(1+DA7*DA52)","v":2.2711109599977135},{"$f":"DA57*(1+DB7*DB52)","v":2.2938220695976907},{"$f":"DB57*(1+DC7*DC52)","v":2.3167602902936677},{"$f":"DC57*(1+DD7*DD52)","v":2.3399278931966045},{"$f":"DD57*(1+DE7*DE52)","v":2.3633271721285705},{"$f":"DE57*(1+DF7*DF52)","v":2.3869604438498562},{"$f":"DF57*(1+DG7*DG52)","v":2.4108300482883549},{"$f":"DG57*(1+DH7*DH52)","v":2.4349383487712384},{"$f":"DH57*(1+DI7*DI52)","v":2.4592877322589506},{"$f":"DI57*(1+DJ7*DJ52)","v":2.48388060958154},{"$f":"DJ57*(1+DK7*DK52)","v":2.5087194156773553},{"$f":"DK57*(1+DL7*DL52)","v":2.5338066098341288},{"$f":"DL57*(1+DM7*DM52)","v":2.5591446759324699},{"$f":"DM57*(1+DN7*DN52)","v":2.5847361226917944},{"$f":"DN57*(1+DO7*DO52)","v":2.6105834839187123},{"$f":"DO57*(1+DP7*DP52)","v":2.6366893187578992},{"$f":"DP57*(1+DQ7*DQ52)","v":2.6630562119454781},{"$f":"DQ57*(1+DR7*DR52)","v":2.6896867740649331},{"$f":"DR57*(1+DS7*DS52)","v":2.7165836418055824},{"$f":"DS57*(1+DT7*DT52)","v":2.7437494782236382},{"$f":"DT57*(1+DU7*DU52)","v":2.7711869730058747},{"$f":"DU57*(1+DV7*DV52)","v":2.7988988427359334},{"$f":"DV57*(1+DW7*DW52)","v":2.8268878311632926},{"$f":"DW57*(1+DX7*DX52)","v":2.8551567094749255},{"$f":"DX57*(1+DY7*DY52)","v":2.8837082765696747},{"$f":"DY57*(1+DZ7*DZ52)","v":2.9125453593353714},{"$f":"DZ57*(1+EA7*EA52)","v":2.941670812928725},{"$f":"EA57*(1+EB7*EB52)","v":2.9710875210580121},{"$f":"EB57*(1+EC7*EC52)","v":3.0007983962685922},{"$f":"EC57*(1+ED7*ED52)","v":3.0308063802312781},{"$f":"ED57*(1+EE7*EE52)","v":3.0611144440335911},{"$f":"EE57*(1+EF7*EF52)","v":3.0917255884739272},{"$f":"EF57*(1+EG7*EG52)","v":3.1226428443586665},{"$f":"EG57*(1+EH7*EH52)","v":3.153869272802253},{"$f":"EH57*(1+EI7*EI52)","v":3.1854079655302754},{"$f":"EI57*(1+EJ7*EJ52)","v":3.2172620451855782},{"$f":"EJ57*(1+EK7*EK52)","v":3.249434665637434},{"$f":"EK57*(1+EL7*EL52)","v":3.2819290122938085},{"$f":"EL57*(1+EM7*EM52)","v":3.3147483024167466},{"$f":"EM57*(1+EN7*EN52)","v":3.3478957854409139},{"$f":"EN57*(1+EO7*EO52)","v":3.3813747432953232},{"$f":"EO57*(1+EP7*EP52)","v":3.4151884907282763},{"$f":"EP57*(1+EQ7*EQ52)","v":3.449340375635559},{"$f":"EQ57*(1+ER7*ER52)","v":3.4838337793919147},{"$f":"ER57*(1+ES7*ES52)","v":3.5186721171858339},{"$f":"ES57*(1+ET7*ET52)","v":3.5538588383576921},{"$f":"ET57*(1+EU7*EU52)","v":3.5893974267412689},{"$f":"EU57*(1+EV7*EV52)","v":3.6252914010086816},{"$f":"EV57*(1+EW7*EW52)","v":3.6615443150187685},{"$f":"EW57*(1+EX7*EX52)","v":3.698159758168956},{"$f":"EX57*(1+EY7*EY52)","v":3.7351413557506454},{"$f":"EY57*(1+EZ7*EZ52)","v":3.772492769308152},{"$f":"EZ57*(1+FA7*FA52)","v":3.8102176970012334},{"$f":"FA57*(1+FB7*FB52)","v":3.8483198739712456},{"$f":"FB57*(1+FC7*FC52)","v":3.8868030727109582},{"$f":"FC57*(1+FD7*FD52)","v":3.9256711034380678},{"$f":"FD57*(1+FE7*FE52)","v":3.9649278144724485},{"$f":"FE57*(1+FF7*FF52)","v":4.0045770926171729},{"$f":"FF57*(1+FG7*FG52)","v":4.0446228635433448},{"$f":"FG57*(1+FH7*FH52)","v":4.0850690921787782},{"$f":"FH57*(1+FI7*FI52)","v":4.1259197831005663},{"$f":"FI57*(1+FJ7*FJ52)","v":4.1671789809315722},{"$f":"FJ57*(1+FK7*FK52)","v":4.208850770740888},{"$f":"FK57*(1+FL7*FL52)","v":4.2509392784482971},{"$f":"FL57*(1+FM7*FM52)","v":4.2934486712327802},{"$f":"FM57*(1+FN7*FN52)","v":4.3363831579451082},{"$f":"FN57*(1+FO7*FO52)","v":4.3797469895245591},{"$f":"FO57*(1+FP7*FP52)","v":4.423544459419805},{"$f":"FP57*(1+FQ7*FQ52)","v":4.4677799040140034},{"$f":"FQ57*(1+FR7*FR52)","v":4.5124577030541433},{"$f":"FR57*(1+FS7*FS52)","v":4.5575822800846844},{"$f":"FS57*(1+FT7*FT52)","v":4.6031581028855308},{"$f":"FT57*(1+FU7*FU52)","v":4.6491896839143863},{"$f":"FU57*(1+FV7*FV52)","v":4.6956815807535301},{"$f":"FV57*(1+FW7*FW52)","v":4.7426383965610652},{"$f":"FW57*(1+FX7*FX52)","v":4.7900647805266763},{"$f":"FX57*(1+FY7*FY52)","v":4.8379654283319429},{"$f":"FY57*(1+FZ7*FZ52)","v":4.8863450826152626},{"$f":"FZ57*(1+GA7*GA52)","v":4.9352085334414149},{"$f":"GA57*(1+GB7*GB52)","v":4.9845606187758289},{"$f":"GB57*(1+GC7*GC52)","v":5.034406224963587},{"$f":"GC57*(1+GD7*GD52)","v":5.0847502872132226},{"$f":"GD57*(1+GE7*GE52)","v":5.1355977900853551},{"$f":"GE57*(1+GF7*GF52)","v":5.1869537679862088},{"$f":"GF57*(1+GG7*GG52)","v":5.2388233056660711},{"$f":"GG57*(1+GH7*GH52)","v":5.2912115387227319},{"$f":"GH57*(1+GI7*GI52)","v":5.3441236541099588},{"$f":"GI57*(1+GJ7*GJ52)","v":5.3975648906510587},{"$f":"GJ57*(1+GK7*GK52)","v":5.4515405395575698},{"$f":"GK57*(1+GL7*GL52)","v":5.5060559449531459},{"$f":"GL57*(1+GM7*GM52)","v":5.5611165044026771},{"$f":"GM57*(1+GN7*GN52)","v":5.6167276694467043},{"$f":"GN57*(1+GO7*GO52)","v":5.6728949461411711},{"$f":"GO57*(1+GP7*GP52)","v":5.7296238956025825},{"$f":"GP57*(1+GQ7*GQ52)","v":5.7869201345586081},{"$f":"GQ57*(1+GR7*GR52)","v":5.8447893359041938},{"$f":"GR57*(1+GS7*GS52)","v":5.9032372292632358},{"$f":"GS57*(1+GT7*GT52)","v":5.9622696015558683},{"$f":"GT57*(1+GU7*GU52)","v":6.0218922975714273},{"$f":"GU57*(1+GV7*GV52)","v":6.0821112205471417},{"$f":"GV57*(1+GW7*GW52)","v":6.1429323327526131},{"$f":"GW57*(1+GX7*GX52)","v":6.2043616560801391},{"$f":"GX57*(1+GY7*GY52)","v":6.2664052726409407},{"$f":"GY57*(1+GZ7*GZ52)","v":6.3290693253673505},{"$f":"GZ57*(1+HA7*HA52)","v":6.3923600186210239},{"$f":"HA57*(1+HB7*HB52)","v":6.4562836188072339},{"$f":"HB57*(1+HC7*HC52)","v":6.520846454995306},{"$f":"HC57*(1+HD7*HD52)","v":6.5860549195452593},{"$f":"HD57*(1+HE7*HE52)","v":6.6519154687407118},{"$f":"HE57*(1+HF7*HF52)","v":6.7184346234281191},{"$f":"HF57*(1+HG7*HG52)","v":6.7856189696624005},{"$f":"HG57*(1+HH7*HH52)","v":6.8534751593590242},{"$f":"HH57*(1+HI7*HI52)","v":6.9220099109526148},{"$f":"HI57*(1+HJ7*HJ52)","v":6.9912300100621412},{"$f":"HJ57*(1+HK7*HK52)","v":7.0611423101627624},{"$f":"HK57*(1+HL7*HL52)","v":7.1317537332643903},{"$f":"HL57*(1+HM7*HM52)","v":7.2030712705970341},{"$f":"HM57*(1+HN7*HN52)","v":7.2751019833030046},{"$f":"HN57*(1+HO7*HO52)","v":7.3478530031360343},{"$f":"HO57*(1+HP7*HP52)","v":7.421331533167395},{"$f":"HP57*(1+HQ7*HQ52)","v":7.495544848499069},{"$f":"HQ57*(1+HR7*HR52)","v":7.5705002969840596},{"$f":"HR57*(1+HS7*HS52)","v":7.6462052999539001},{"$f":"HS57*(1+HT7*HT52)","v":7.7226673529534393},{"$f":"HT57*(1+HU7*HU52)","v":7.7998940264829741},{"$f":"HU57*(1+HV7*HV52)","v":7.8778929667478037},{"$f":"HV57*(1+HW7*HW52)","v":7.9566718964152816},{"$f":"HW57*(1+HX7*HX52)","v":8.0362386153794336},{"$f":"HX57*(1+HY7*HY52)","v":8.1166010015332279},{"$f":"HY57*(1+HZ7*HZ52)","v":8.1977670115485601},{"$f":"HZ57*(1+IA7*IA52)","v":8.2797446816640452},{"$f":"IA57*(1+IB7*IB52)","v":8.3625421284806851},{"$f":"IB57*(1+IC7*IC52)","v":8.4461675497654927},{"$f":"IC57*(1+ID7*ID52)","v":8.5306292252631479},{"$f":"ID57*(1+IE7*IE52)","v":8.6159355175157799},{"$f":"IE57*(1+IF7*IF52)","v":8.7020948726909371},{"$f":"IF57*(1+IG7*IG52)","v":8.7891158214178464},{"$f":"IG57*(1+IH7*IH52)","v":8.877006979632025},{"$f":"IH57*(1+II7*II52)","v":8.9657770494283451},{"$f":"II57*(1+IJ7*IJ52)","v":9.0554348199226293},{"$f":"IJ57*(1+IK7*IK52)","v":9.1459891681218561},{"$f":"IK57*(1+IL7*IL52)","v":9.2374490598030743},{"$f":"IL57*(1+IM7*IM52)","v":9.3298235504011053},{"$f":"IM57*(1+IN7*IN52)","v":9.4231217859051171},{"$f":"IN57*(1+IO7*IO52)","v":9.5173530037641676},{"$f":"IO57*(1+IP7*IP52)","v":9.6125265338018089},{"$f":"IP57*(1+IQ7*IQ52)","v":9.7086517991398278},{"$f":"IQ57*(1+IR7*IR52)","v":9.805738317131226},{"$f":"IR57*(1+IS7*IS52)","v":9.9037957003025383},{"$f":"IS57*(1+IT7*IT52)","v":10.002833657305564},{"$f":"IT57*(1+IU7*IU52)","v":10.102861993878619},{"$f":"IU57*(1+IV7*IV52)","v":10.203890613817405},{"$f":"IV57*(1+IW7*IW52)","v":10.30592951995558},{"$f":"IW57*(1+IX7*IX52)","v":10.408988815155135},{"$f":"IX57*(1+IY7*IY52)","v":10.513078703306686},{"$f":"IY57*(1+IZ7*IZ52)","v":10.618209490339753},{"$f":"IZ57*(1+JA7*JA52)","v":10.724391585243151},{"$f":"JA57*(1+JB7*JB52)","v":10.831635501095581},{"$f":"JB57*(1+JC7*JC52)","v":10.939951856106537},{"$f":"JC57*(1+JD7*JD52)","v":11.049351374667603},{"$f":"JD57*(1+JE7*JE52)","v":11.159844888414279},{"$f":"JE57*(1+JF7*JF52)","v":11.271443337298422},{"$f":"JF57*(1+JG7*JG52)","v":11.384157770671406},{"$f":"JG57*(1+JH7*JH52)","v":11.497999348378119},{"$f":"JH57*(1+JI7*JI52)","v":11.6129793418619},{"$f":"JI57*(1+JJ7*JJ52)","v":11.729109135280519},{"$f":"JJ57*(1+JK7*JK52)","v":11.846400226633325},{"$f":"JK57*(1+JL7*JL52)","v":11.964864228899659},{"$f":"JL57*(1+JM7*JM52)","v":12.084512871188656},{"$f":"JM57*(1+JN7*JN52)","v":12.205357999900542},{"$f":"JN57*(1+JO7*JO52)","v":12.327411579899548},{"$f":"JO57*(1+JP7*JP52)","v":12.450685695698544},{"$f":"JP57*(1+JQ7*JQ52)","v":12.57519255265553},{"$f":"JQ57*(1+JR7*JR52)","v":12.700944478182086},{"$f":"JR57*(1+JS7*JS52)","v":12.827953922963907},{"$f":"JS57*(1+JT7*JT52)","v":12.956233462193547},{"$f":"JT57*(1+JU7*JU52)","v":13.085795796815482},{"$f":"JU57*(1+JV7*JV52)","v":13.216653754783637},{"$f":"JV57*(1+JW7*JW52)","v":13.348820292331474},{"$f":"JW57*(1+JX7*JX52)","v":13.48230849525479},{"$f":"JX57*(1+JY7*JY52)","v":13.617131580207337},{"$f":"JY57*(1+JZ7*JZ52)","v":13.75330289600941},{"$f":"JZ57*(1+KA7*KA52)","v":13.890835924969505},{"$f":"KA57*(1+KB7*KB52)","v":14.0297442842192},{"$f":"KB57*(1+KC7*KC52)","v":14.170041727061392},{"$f":"KC57*(1+KD7*KD52)","v":14.311742144332007},{"$f":"KD57*(1+KE7*KE52)","v":14.454859565775326},{"$f":"KE57*(1+KF7*KF52)","v":14.599408161433079},{"$f":"KF57*(1+KG7*KG52)","v":14.74540224304741},{"$f":"KG57*(1+KH7*KH52)","v":14.892856265477885},{"$f":"KH57*(1+KI7*KI52)","v":15.041784828132664},{"$f":"KI57*(1+KJ7*KJ52)","v":15.192202676413991},{"$f":"KJ57*(1+KK7*KK52)","v":15.344124703178132},{"$f":"KK57*(1+KL7*KL52)","v":15.497565950209912},{"$f":"KL57*(1+KM7*KM52)","v":15.652541609712012},{"$f":"KM57*(1+KN7*KN52)","v":15.809067025809131},{"$f":"KN57*(1+KO7*KO52)","v":15.967157696067224},{"$f":"KO57*(1+KP7*KP52)","v":16.126829273027894},{"$f":"KP57*(1+KQ7*KQ52)","v":16.288097565758175},{"$f":"KQ57*(1+KR7*KR52)","v":16.450978541415758},{"$f":"KR57*(1+KS7*KS52)","v":16.615488326829915},{"$f":"KS57*(1+KT7*KT52)","v":16.781643210098213},{"$f":"KT57*(1+KU7*KU52)","v":16.949459642199194},{"$f":"KU57*(1+KV7*KV52)","v":17.118954238621185},{"$f":"KV57*(1+KW7*KW52)","v":17.290143781007398},{"$f":"KW57*(1+KX7*KX52)","v":17.463045218817474},{"$f":"KX57*(1+KY7*KY52)","v":17.637675671005649},{"$f":"KY57*(1+KZ7*KZ52)","v":17.814052427715705},{"$f":"KZ57*(1+LA7*LA52)","v":17.992192951992863},{"$f":"LA57*(1+LB7*LB52)","v":18.17211488151279},{"$f":"LB57*(1+LC7*LC52)","v":18.353836030327919},{"$f":"LC57*(1+LD7*LD52)","v":18.5373743906312},{"$f":"LD57*(1+LE7*LE52)","v":18.722748134537511},{"$f":"LE57*(1+LF7*LF52)","v":18.909975615882885},{"$f":"LF57*(1+LG7*LG52)","v":19.099075372041714},{"$f":"LG57*(1+LH7*LH52)","v":19.290066125762131},{"$f":"LH57*(1+LI7*LI52)","v":19.482966787019752},{"$f":"LI57*(1+LJ7*LJ52)","v":19.67779645488995},{"$f":"LJ57*(1+LK7*LK52)","v":19.874574419438851},{"$f":"LK57*(1+LL7*LL52)","v":20.073320163633241},{"$f":"LL57*(1+LM7*LM52)","v":20.274053365269573},{"$f":"LM57*(1+LN7*LN52)","v":20.476793898922271},{"$f":"LN57*(1+LO7*LO52)","v":20.681561837911495},{"$f":"LO57*(1+LP7*LP52)","v":20.888377456290609},{"$f":"LP57*(1+LQ7*LQ52)","v":21.097261230853515},{"$f":"LQ57*(1+LR7*LR52)","v":21.30823384316205},{"$f":"LR57*(1+LS7*LS52)","v":21.521316181593672},{"$f":"LS57*(1+LT7*LT52)","v":21.736529343409607},{"$f":"LT57*(1+LU7*LU52)","v":21.953894636843703},{"$f":"LU57*(1+LV7*LV52)","v":22.173433583212141},{"$f":"LV57*(1+LW7*LW52)","v":22.395167919044262},{"$f":"LW57*(1+LX7*LX52)","v":22.619119598234704},{"$f":"LX57*(1+LY7*LY52)","v":22.845310794217053},{"$f":"LY57*(1+LZ7*LZ52)","v":23.073763902159222},{"$f":"LZ57*(1+MA7*MA52)","v":23.304501541180812},{"$f":"MA57*(1+MB7*MB52)","v":23.53754655659262},{"$f":"MB57*(1+MC7*MC52)","v":23.772922022158546},{"$f":"MC57*(1+MD7*MD52)","v":24.010651242380131},{"$f":"MD57*(1+ME7*ME52)","v":24.250757754803931},{"$f":"ME57*(1+MF7*MF52)","v":24.493265332351971},{"$f":"MF57*(1+MG7*MG52)","v":24.738197985675491},{"$f":"MG57*(1+MH7*MH52)","v":24.985579965532246},{"$f":"MH57*(1+MI7*MI52)","v":25.235435765187567},{"$f":"MI57*(1+MJ7*MJ52)","v":25.487790122839442},{"$f":"MJ57*(1+MK7*MK52)","v":25.742668024067836},{"$f":"MK57*(1+ML7*ML52)","v":26.000094704308513},{"$f":"ML57*(1+MM7*MM52)","v":26.260095651351598},{"$f":"MM57*(1+MN7*MN52)","v":26.522696607865115},{"$f":"MN57*(1+MO7*MO52)","v":26.787923573943765},{"$f":"MO57*(1+MP7*MP52)","v":27.055802809683204},{"$f":"MP57*(1+MQ7*MQ52)","v":27.326360837780037},{"$f":"MQ57*(1+MR7*MR52)","v":27.599624446157836},{"$f":"MR57*(1+MS7*MS52)","v":27.875620690619414},{"$f":"MS57*(1+MT7*MT52)","v":28.154376897525609},{"$f":"MT57*(1+MU7*MU52)","v":28.435920666500866},{"$f":"MU57*(1+MV7*MV52)","v":28.720279873165875},{"$f":"MV57*(1+MW7*MW52)","v":29.007482671897534},{"$f":"MW57*(1+MX7*MX52)","v":29.297557498616509},{"$f":"MX57*(1+MY7*MY52)","v":29.590533073602675},{"$f":"MY57*(1+MZ7*MZ52)","v":29.886438404338701},{"$f":"MZ57*(1+NA7*NA52)","v":30.185302788382089},{"$f":"NA57*(1+NB7*NB52)","v":30.487155816265911},{"$f":"NB57*(1+NC7*NC52)","v":30.792027374428571},{"$f":"NC57*(1+ND7*ND52)","v":31.099947648172858},{"$f":"ND57*(1+NE7*NE52)","v":31.410947124654587},{"$f":"NE57*(1+NF7*NF52)","v":31.725056595901133},{"$f":"NF57*(1+NG7*NG52)","v":32.042307161860144},{"$f":"NG57*(1+NH7*NH52)","v":32.362730233478743},{"$f":"NH57*(1+NI7*NI52)","v":32.686357535813528},{"$f":"NI57*(1+NJ7*NJ52)","v":33.01322111117166},{"$f":"NJ57*(1+NK7*NK52)","v":33.343353322283377},{"$f":"NK57*(1+NL7*NL52)","v":33.676786855506208},{"$f":"NL57*(1+NM7*NM52)","v":34.013554724061272},{"$f":"NM57*(1+NN7*NN52)","v":34.353690271301886},{"$f":"NN57*(1+NO7*NO52)","v":34.697227174014905},{"$f":"NO57*(1+NP7*NP52)","v":35.044199445755055},{"$f":"NP57*(1+NQ7*NQ52)","v":35.394641440212602},{"$f":"NQ57*(1+NR7*NR52)","v":35.748587854614726},{"$f":"NR57*(1+NS7*NS52)","v":36.106073733160876},{"$f":"NS57*(1+NT7*NT52)","v":36.467134470492482},{"$f":"NT57*(1+NU7*NU52)","v":36.831805815197406},{"$f":"NU57*(1+NV7*NV52)","v":37.200123873349384},{"$f":"NV57*(1+NW7*NW52)","v":37.57212511208288},{"$f":"NW57*(1+NX7*NX52)","v":37.947846363203709},{"$f":"NX57*(1+NY7*NY52)","v":38.327324826835749},{"$f":"NY57*(1+NZ7*NZ52)","v":38.710598075104109},{"$f":"NZ57*(1+OA7*OA52)","v":39.097704055855154},{"$f":"OA57*(1+OB7*OB52)","v":39.488681096413707},{"$f":"OB57*(1+OC7*OC52)","v":39.883567907377845},{"$f":"OC57*(1+OD7*OD52)","v":40.282403586451622},{"$f":"OD57*(1+OE7*OE52)","v":40.685227622316141},{"$f":"OE57*(1+OF7*OF52)","v":41.092079898539303},{"$f":"OF57*(1+OG7*OG52)","v":41.503000697524698},{"$f":"OG57*(1+OH7*OH52)","v":41.918030704499948},{"$f":"OH57*(1+OI7*OI52)","v":42.337211011544944},{"$f":"OI57*(1+OJ7*OJ52)","v":42.760583121660396},{"$f":"OJ57*(1+OK7*OK52)","v":43.188188952876999},{"$f":"OK57*(1+OL7*OL52)","v":43.620070842405767},{"$f":"OL57*(1+OM7*OM52)","v":44.056271550829827},{"$f":"OM57*(1+ON7*ON52)","v":44.496834266338126},{"$f":"ON57*(1+OO7*OO52)","v":44.941802609001506},{"$f":"OO57*(1+OP7*OP52)","v":45.391220635091521},{"$f":"OP57*(1+OQ7*OQ52)","v":45.845132841442435},{"$f":"OQ57*(1+OR7*OR52)","v":46.303584169856862},{"$f":"OR57*(1+OS7*OS52)","v":46.766620011555432},{"$f":"OS57*(1+OT7*OT52)","v":47.234286211670984},{"$f":"OT57*(1+OU7*OU52)","v":47.706629073787695},{"$f":"OU57*(1+OV7*OV52)","v":48.183695364525576},{"$f":"OV57*(1+OW7*OW52)","v":48.665532318170833},{"$f":"OW57*(1+OX7*OX52)","v":49.15218764135254},{"$f":"OX57*(1+OY7*OY52)","v":49.643709517766069},{"$f":"OY57*(1+OZ7*OZ52)","v":50.140146612943731},{"$f":"OZ57*(1+PA7*PA52)","v":50.641548079073168},{"$f":"PA57*(1+PB7*PB52)","v":51.147963559863896},{"$f":"PB57*(1+PC7*PC52)","v":51.659443195462536},{"$f":"PC57*(1+PD7*PD52)","v":52.176037627417159},{"$f":"PD57*(1+PE7*PE52)","v":52.697798003691332},{"$f":"PE57*(1+PF7*PF52)","v":53.224775983728243},{"$f":"PF57*(1+PG7*PG52)","v":53.757023743565526},{"$f":"PG57*(1+PH7*PH52)","v":54.294593981001185},{"$f":"PH57*(1+PI7*PI52)","v":54.837539920811196},{"$f":"PI57*(1+PJ7*PJ52)","v":55.385915320019308},{"$f":"PJ57*(1+PK7*PK52)","v":55.939774473219501},{"$f":"PK57*(1+PL7*PL52)","v":56.499172217951696},{"$f":"PL57*(1+PM7*PM52)","v":57.064163940131216},{"$f":"PM57*(1+PN7*PN52)","v":57.634805579532532},{"$f":"PN57*(1+PO7*PO52)","v":58.211153635327861},{"$f":"PO57*(1+PP7*PP52)","v":58.793265171681142},{"$f":"PP57*(1+PQ7*PQ52)","v":59.381197823397954},{"$f":"PQ57*(1+PR7*PR52)","v":59.975009801631934},{"$f":"PR57*(1+PS7*PS52)","v":60.574759899648257},{"$f":"PS57*(1+PT7*PT52)","v":61.180507498644737},{"$f":"PT57*(1+PU7*PU52)","v":61.792312573631186},{"$f":"PU57*(1+PV7*PV52)","v":62.410235699367497},{"$f":"PV57*(1+PW7*PW52)","v":63.034338056361172},{"$f":"PW57*(1+PX7*PX52)","v":63.664681436924781},{"$f":"PX57*(1+PY7*PY52)","v":64.301328251294024},{"$f":"PY57*(1+PZ7*PZ52)","v":64.944341533806963},{"$f":"PZ57*(1+QA7*QA52)","v":65.593784949145032},{"$f":"QA57*(1+QB7*QB52)","v":66.249722798636483},{"$f":"QB57*(1+QC7*QC52)","v":66.912220026622848},{"$f":"QC57*(1+QD7*QD52)","v":67.581342226889078},{"$f":"QD57*(1+QE7*QE52)","v":68.257155649157966},{"$f":"QE57*(1+QF7*QF52)","v":68.939727205649547},{"$f":"QF57*(1+QG7*QG52)","v":69.629124477706043},{"$f":"QG57*(1+QH7*QH52)","v":70.3254157224831},{"$f":"QH57*(1+QI7*QI52)","v":71.028669879707934},{"$f":"QI57*(1+QJ7*QJ52)","v":71.738956578505011},{"$f":"QJ57*(1+QK7*QK52)","v":72.456346144290066},{"$f":"QK57*(1+QL7*QL52)","v":73.180909605732964},{"$f":"QL57*(1+QM7*QM52)","v":73.912718701790297},{"$f":"QM57*(1+QN7*QN52)","v":74.651845888808197},{"$f":"QN57*(1+QO7*QO52)","v":75.398364347696273},{"$f":"QO57*(1+QP7*QP52)","v":76.15234799117323},{"$f":"QP57*(1+QQ7*QQ52)","v":76.91387147108496},{"$f":"QQ57*(1+QR7*QR52)","v":77.683010185795808},{"$f":"QR57*(1+QS7*QS52)","v":78.459840287653762},{"$f":"QS57*(1+QT7*QT52)","v":79.244438690530302},{"$f":"QT57*(1+QU7*QU52)","v":80.036883077435604},{"$f":"QU57*(1+QV7*QV52)","v":80.837251908209964},{"$f":"QV57*(1+QW7*QW52)","v":81.645624427292063},{"$f":"QW57*(1+QX7*QX52)","v":82.462080671564991},{"$f":"QX57*(1+QY7*QY52)","v":83.286701478280648},{"$f":"QY57*(1+QZ7*QZ52)","v":84.119568493063454},{"$f":"QZ57*(1+RA7*RA52)","v":84.960764177994093},{"$f":"RA57*(1+RB7*RB52)","v":85.810371819774033},{"$f":"RB57*(1+RC7*RC52)","v":86.668475537971773},{"$f":"RC57*(1+RD7*RD52)","v":87.535160293351495},{"$f":"RD57*(1+RE7*RE52)","v":88.410511896285016},{"$f":"RE57*(1+RF7*RF52)","v":89.294617015247866},{"$f":"RF57*(1+RG7*RG52)","v":90.18756318540035},{"$f":"RG57*(1+RH7*RH52)","v":91.089438817254361},{"$f":"RH57*(1+RI7*RI52)","v":92.000333205426912},{"$f":"RI57*(1+RJ7*RJ52)","v":92.920336537481177},{"$f":"RJ57*(1+RK7*RK52)","v":93.849539902855994},{"$f":"RK57*(1+RL7*RL52)","v":94.788035301884548},{"$f":"RL57*(1+RM7*RM52)","v":95.735915654903394},{"$f":"RM57*(1+RN7*RN52)","v":96.693274811452426},{"$f":"RN57*(1+RO7*RO52)","v":97.660207559566956},{"$f":"RO57*(1+RP7*RP52)","v":98.636809635162621},{"$f":"RP57*(1+RQ7*RQ52)","v":99.623177731514247},{"$f":"RQ57*(1+RR7*RR52)","v":100.61940950882939},{"$f":"RR57*(1+RS7*RS52)","v":101.62560360391768},{"$f":"RS57*(1+RT7*RT52)","v":102.64185963995686},{"$f":"RT57*(1+RU7*RU52)","v":103.66827823635643},{"$f":"RU57*(1+RV7*RV52)","v":104.70496101872},{"$f":"RV57*(1+RW7*RW52)","v":105.7520106289072},{"$f":"RW57*(1+RX7*RX52)","v":106.80953073519628},{"$f":"RX57*(1+RY7*RY52)","v":107.87762604254824},{"$f":"RY57*(1+RZ7*RZ52)","v":108.95640230297373},{"$f":"RZ57*(1+SA7*SA52)","v":110.04596632600347},{"$f":"SA57*(1+SB7*SB52)","v":111.14642598926351},{"$f":"SB57*(1+SC7*SC52)","v":112.25789024915615},{"$f":"SC57*(1+SD7*SD52)","v":113.38046915164772},{"$f":"SD57*(1+SE7*SE52)","v":114.51427384316419},{"$f":"SE57*(1+SF7*SF52)","v":115.65941658159583},{"$f":"SF57*(1+SG7*SG52)","v":116.8160107474118},{"$f":"SG57*(1+SH7*SH52)","v":117.98417085488592},{"$f":"SH57*(1+SI7*SI52)","v":119.16401256343478},{"$f":"SI57*(1+SJ7*SJ52)","v":120.35565268906913},{"$f":"SJ57*(1+SK7*SK52)","v":121.55920921595983},{"$f":"SK57*(1+SL7*SL52)","v":122.77480130811942},{"$f":"SL57*(1+SM7*SM52)","v":124.00254932120062},{"$f":"SM57*(1+SN7*SN52)","v":125.24257481441262},{"$f":"SN57*(1+SO7*SO52)","v":126.49500056255675},{"$f":"SO57*(1+SP7*SP52)","v":127.75995056818232},{"$f":"SP57*(1+SQ7*SQ52)","v":129.03755007386414},{"$f":"SQ57*(1+SR7*SR52)","v":130.32792557460277},{"$f":"SR57*(1+SS7*SS52)","v":131.63120483034879},{"$f":"SS57*(1+ST7*ST52)","v":132.94751687865229},{"$f":"ST57*(1+SU7*SU52)","v":134.27699204743882},{"$f":"SU57*(1+SV7*SV52)","v":135.61976196791321},{"$f":"SV57*(1+SW7*SW52)","v":136.97595958759234},{"$f":"SW57*(1+SX7*SX52)","v":138.34571918346828},{"$f":"SX57*(1+SY7*SY52)","v":139.72917637530296},{"$f":"SY57*(1+SZ7*SZ52)","v":141.12646813905599},{"$f":"SZ57*(1+TA7*TA52)","v":142.53773282044654},{"$f":"TA57*(1+TB7*TB52)","v":143.963110148651},{"$f":"TB57*(1+TC7*TC52)","v":145.4027412501375}]
[null,null,null,"Invested Capital at Beginning of Period",null,null,null,null,null,null,{"$f":"K56*K57","v":173.16764476028024},{"$f":"L56*L57","v":173.16764476028024},{"$f":"M56*M57","v":173.16764476028024},{"$f":"N56*N57","v":173.16764476028024},{"$f":"O56*O57","v":173.16764476028024},{"$f":"P56*P57","v":173.16764476028024},{"$f":"Q56*Q57","v":173.16764476028024},{"$f":"R56*R57","v":173.16764476028024},{"$f":"S56*S57","v":173.16764476028024},{"$f":"T56*T57","v":173.16764476028024},{"$f":"U56*U57","v":173.16764476028024},{"$f":"V56*V57","v":173.16764476028024},{"$f":"W56*W57","v":173.16764476028024},{"$f":"X56*X57","v":173.16764476028024},{"$f":"Y56*Y57","v":173.16764476028024},{"$f":"Z56*Z57","v":176.77192671186523},{"$f":"AA56*AA57","v":179.83514044723844},{"$f":"AB56*AB57","v":182.42962184925887},{"$f":"AC56*AC57","v":184.62082861211027},{"$f":"AD56*AD57","v":186.46703689823136},{"$f":"AE56*AE57","v":188.33170726721369},{"$f":"AF56*AF57","v":190.21502433988582},{"$f":"AG56*AG57","v":192.11717458328468},{"$f":"AH56*AH57","v":194.03834632911756},{"$f":"AI56*AI57","v":195.97872979240873},{"$f":"AJ56*AJ57","v":197.93851709033285},{"$f":"AK56*AK57","v":199.91790226123615},{"$f":"AL56*AL57","v":201.91708128384852},{"$f":"AM56*AM57","v":203.93625209668699},{"$f":"AN56*AN57","v":205.97561461765386},{"$f":"AO56*AO57","v":208.0353707638304},{"$f":"AP56*AP57","v":210.1157244714687},{"$f":"AQ56*AQ57","v":212.21688171618339},{"$f":"AR56*AR57","v":214.33905053334524},{"$f":"AS56*AS57","v":216.4824410386787},{"$f":"AT56*AT57","v":218.64726544906546},{"$f":"AU56*AU57","v":220.83373810355613},{"$f":"AV56*AV57","v":223.04207548459166},{"$f":"AW56*AW57","v":225.2724962394376},{"$f":"AX56*AX57","v":227.52522120183198},{"$f":"AY56*AY57","v":229.80047341385028},{"$f":"AZ56*AZ57","v":232.0984781479888},{"$f":"BA56*BA57","v":234.41946292946866},{"$f":"BB56*BB57","v":236.76365755876336},{"$f":"BC56*BC57","v":239.13129413435098},{"$f":"BD56*BD57","v":241.52260707569451},{"$f":"BE56*BE57","v":243.93783314645145},{"$f":"BF56*BF57","v":246.37721147791595},{"$f":"BG56*BG57","v":248.84098359269515},{"$f":"BH56*BH57","v":251.3293934286221},{"$f":"BI56*BI57","v":253.84268736290835},{"$f":"BJ56*BJ57","v":256.38111423653743},{"$f":"BK56*BK57","v":258.94492537890278},{"$f":"BL56*BL57","v":261.53437463269182},{"$f":"BM56*BM57","v":264.14971837901874},{"$f":"BN56*BN57","v":266.79121556280893},{"$f":"BO56*BO57","v":269.459127718437},{"$f":"BP56*BP57","v":272.15371899562143},{"$f":"BQ56*BQ57","v":274.8752561855776},{"$f":"BR56*BR57","v":277.62400874743338},{"$f":"BS56*BS57","v":280.4002488349077},{"$f":"BT56*BT57","v":283.20425132325676},{"$f":"BU56*BU57","v":286.03629383648934},{"$f":"BV56*BV57","v":288.89665677485425},{"$f":"BW56*BW57","v":291.78562334260278},{"$f":"BX56*BX57","v":294.70347957602883},{"$f":"BY56*BY57","v":297.65051437178909},{"$f":"BZ56*BZ57","v":300.62701951550702},{"$f":"CA56*CA57","v":303.6332897106621},{"$f":"CB56*CB57","v":306.6696226077687},{"$f":"CC56*CC57","v":309.73631883384638},{"$f":"CD56*CD57","v":312.83368202218486},{"$f":"CE56*CE57","v":315.96201884240674},{"$f":"CF56*CF57","v":319.12163903083081},{"$f":"CG56*CG57","v":322.31285542113909},{"$f":"CH56*CH57","v":325.53598397535052},{"$f":"CI56*CI57","v":328.79134381510403},{"$f":"CJ56*CJ57","v":332.07925725325504},{"$f":"CK56*CK57","v":335.40004982578762},{"$f":"CL56*CL57","v":338.75405032404552},{"$f":"CM56*CM57","v":342.141590827286},{"$f":"CN56*CN57","v":345.56300673555882},{"$f":"CO56*CO57","v":349.01863680291444},{"$f":"CP56*CP57","v":352.50882317094363},{"$f":"CQ56*CQ57","v":356.03391140265308},{"$f":"CR56*CR57","v":359.59425051667961},{"$f":"CS56*CS57","v":363.19019302184643},{"$f":"CT56*CT57","v":366.82209495206484},{"$f":"CU56*CU57","v":370.49031590158552},{"$f":"CV56*CV57","v":374.19521906060135},{"$f":"CW56*CW57","v":377.93717125120736},{"$f":"CX56*CX57","v":381.71654296371941},{"$f":"CY56*CY57","v":385.53370839335662},{"$f":"CZ56*CZ57","v":389.38904547729021},{"$f":"DA56*DA57","v":393.28293593206308},{"$f":"DB56*DB57","v":397.21576529138372},{"$f":"DC56*DC57","v":401.18792294429755},{"$f":"DD56*DD57","v":405.19980217374058},{"$f":"DE56*DE57","v":409.25180019547798},{"$f":"DF56*DF57","v":413.34431819743276},{"$f":"DG56*DG57","v":417.47776137940707},{"$f":"DH56*DH57","v":421.65253899320118},{"$f":"DI56*DI57","v":425.86906438313315},{"$f":"DJ56*DJ57","v":430.12775502696445},{"$f":"DK56*DK57","v":434.42903257723407},{"$f":"DL56*DL57","v":438.77332290300643},{"$f":"DM56*DM57","v":443.16105613203644},{"$f":"DN56*DN57","v":447.59266669335676},{"$f":"DO56*DO57","v":452.06859336029032},{"$f":"DP56*DP57","v":456.58927929389318},{"$f":"DQ56*DQ57","v":461.15517208683212},{"$f":"DR56*DR57","v":465.76672380770049},{"$f":"DS56*DS57","v":470.4243910457775},{"$f":"DT56*DT57","v":475.12863495623526},{"$f":"DU56*DU57","v":479.87992130579761},{"$f":"DV56*DV57","v":484.67872051885558},{"$f":"DW56*DW57","v":489.52550772404413},{"$f":"DX56*DX57","v":494.42076280128458},{"$f":"DY56*DY57","v":499.36497042929739},{"$f":"DZ56*DZ57","v":504.35862013359036},{"$f":"EA56*EA57","v":509.40220633492623},{"$f":"EB56*EB57","v":514.49622839827543},{"$f":"EC56*EC57","v":519.64119068225818},{"$f":"ED56*ED57","v":524.8376025890808},{"$f":"EE56*EE57","v":530.08597861497162},{"$f":"EF56*EF57","v":535.38683840112139},{"$f":"EG56*EG57","v":540.7407067851326},{"$f":"EH56*EH57","v":546.1481138529839},{"$f":"EI56*EI57","v":551.60959499151375},{"$f":"EJ56*EJ57","v":557.12569094142884},{"$f":"EK56*EK57","v":562.69694785084312},{"$f":"EL56*EL57","v":568.32391732935162},{"$f":"EM56*EM57","v":574.0071565026451},{"$f":"EN56*EN57","v":579.74722806767159},{"$f":"EO56*EO57","v":585.54470034834833},{"$f":"EP56*EP57","v":591.40014735183183},{"$f":"EQ56*EQ57","v":597.31414882535012},{"$f":"ER56*ER57","v":603.28729031360365},{"$f":"ES56*ES57","v":609.32016321673962},{"$f":"ET56*ET57","v":615.41336484890701},{"$f":"EU56*EU57","v":621.56749849739606},{"$f":"EV56*EV57","v":627.78317348236999},{"$f":"EW56*EW57","v":634.06100521719372},{"$f":"EX56*EX57","v":640.40161526936561},{"$f":"EY56*EY57","v":646.80563142205926},{"$f":"EZ56*EZ57","v":653.27368773627995},{"$f":"FA56*FA57","v":659.80642461364266},{"$f":"FB56*FB57","v":666.40448885977912},{"$f":"FC56*FC57","v":673.06853374837692},{"$f":"FD56*FD57","v":679.79921908586061},{"$f":"FE56*FE57","v":686.59721127671924},{"$f":"FF56*FF57","v":693.4631833894864},{"$f":"FG56*FG57","v":700.39781522338137},{"$f":"FH56*FH57","v":707.40179337561517},{"$f":"FI56*FI57","v":714.47581130937135},{"$f":"FJ56*FJ57","v":721.62056942246511},{"$f":"FK56*FK57","v":728.83677511668975},{"$f":"FL56*FL57","v":736.12514286785677},{"$f":"FM56*FM57","v":743.48639429653531},{"$f":"FN56*FN57","v":750.92125823950073},{"$f":"FO56*FO57","v":758.43047082189571},{"$f":"FP56*FP57","v":766.01477553011466},{"$f":"FQ56*FQ57","v":773.67492328541584},{"$f":"FR56*FR57","v":781.41167251827005},{"$f":"FS56*FS57","v":789.22578924345271},{"$f":"FT56*FT57","v":797.11804713588708},{"$f":"FU56*FU57","v":805.08922760724602},{"$f":"FV56*FV57","v":813.14011988331845},{"$f":"FW56*FW57","v":821.27152108215159},{"$f":"FX56*FX57","v":829.48423629297326},{"$f":"FY56*FY57","v":837.77907865590294},{"$f":"FZ56*FZ57","v":846.15686944246204},{"$f":"GA56*GA57","v":854.61843813688654},{"$f":"GB56*GB57","v":863.16462251825544},{"$f":"GC56*GC57","v":871.79626874343796},{"$f":"GD56*GD57","v":880.51423143087231},{"$f":"GE56*GE57","v":889.319373745181},{"$f":"GF56*GF57","v":898.21256748263283},{"$f":"GG56*GG57","v":907.19469315745926},{"$f":"GH56*GH57","v":916.26664008903379},{"$f":"GI56*GI57","v":925.4293064899241},{"$f":"GJ56*GJ57","v":934.68359955482345},{"$f":"GK56*GK57","v":944.03043555037175},{"$f":"GL56*GL57","v":953.47073990587546},{"$f":"GM56*GM57","v":963.00544730493425},{"$f":"GN56*GN57","v":972.63550177798368},{"$f":"GO56*GO57","v":982.3618567957634},{"$f":"GP56*GP57","v":992.18547536372103},{"$f":"GQ56*GQ57","v":1002.1073301173582},{"$f":"GR56*GR57","v":1012.1284034185317},{"$f":"GS56*GS57","v":1022.249687452717},{"$f":"GT56*GT57","v":1032.4721843272441},{"$f":"GU56*GU57","v":1042.7969061705166},{"$f":"GV56*GV57","v":1053.2248752322218},{"$f":"GW56*GW57","v":1063.757123984544},{"$f":"GX56*GX57","v":1074.3946952243896},{"$f":"GY56*GY57","v":1085.1386421766335},{"$f":"GZ56*GZ57","v":1095.9900285983999},{"$f":"HA56*HA57","v":1106.9499288843838},{"$f":"HB56*HB57","v":1118.0194281732277},{"$f":"HC56*HC57","v":1129.1996224549598},{"$f":"HD56*HD57","v":1140.4916186795094},{"$f":"HE56*HE57","v":1151.8965348663046},{"$f":"HF56*HF57","v":1163.4155002149678},{"$f":"HG56*HG57","v":1175.0496552171173},{"$f":"HH56*HH57","v":1186.8001517692885},{"$f":"HI56*HI57","v":1198.6681532869814},{"$f":"HJ56*HJ57","v":1210.6548348198512},{"$f":"HK56*HK57","v":1222.7613831680499},{"$f":"HL56*HL57","v":1234.9889969997303},{"$f":"HM56*HM57","v":1247.3388869697276},{"$f":"HN56*HN57","v":1259.812275839425},{"$f":"HO56*HO57","v":1272.410398597819},{"$f":"HP56*HP57","v":1285.1345025837975},{"$f":"HQ56*HQ57","v":1297.9858476096354},{"$f":"HR56*HR57","v":1310.9657060857317},{"$f":"HS56*HS57","v":1324.0753631465891},{"$f":"HT56*HT57","v":1337.3161167780549},{"$f":"HU56*HU57","v":1350.6892779458356},{"$f":"HV56*HV57","v":1364.1961707252938},{"$f":"HW56*HW57","v":1377.8381324325467},{"$f":"HX56*HX57","v":1391.6165137568721},{"$f":"HY56*HY57","v":1405.5326788944408},{"$f":"HZ56*HZ57","v":1419.5880056833853},{"$f":"IA56*IA57","v":1433.7838857402189},{"$f":"IB56*IB57","v":1448.1217245976211},{"$f":"IC56*IC57","v":1462.6029418435974},{"$f":"ID56*ID57","v":1477.2289712620334},{"$f":"IE56*IE57","v":1492.0012609746539},{"$f":"IF56*IF57","v":1506.9212735844003},{"$f":"IG56*IG57","v":1521.9904863202444},{"$f":"IH56*IH57","v":1537.2103911834467},{"$f":"II56*II57","v":1552.5824950952813},{"$f":"IJ56*IJ57","v":1568.1083200462342},{"$f":"IK56*IK57","v":1583.7894032466966},{"$f":"IL56*IL57","v":1599.6272972791635},{"$f":"IM56*IM57","v":1615.6235702519552},{"$f":"IN56*IN57","v":1631.7798059544748},{"$f":"IO56*IO57","v":1648.0976040140195},{"$f":"IP56*IP57","v":1664.5785800541596},{"$f":"IQ56*IQ57","v":1681.2243658547013},{"$f":"IR56*IR57","v":1698.0366095132483},{"$f":"IS56*IS57","v":1715.0169756083808},{"$f":"IT56*IT57","v":1732.1671453644647},{"$f":"IU56*IU57","v":1749.4888168181092},{"$f":"IV56*IV57","v":1766.9837049862904},{"$f":"IW56*IW57","v":1784.6535420361533},{"$f":"IX56*IX57","v":1802.5000774565149},{"$f":"IY56*IY57","v":1820.5250782310798},{"$f":"IZ56*IZ57","v":1838.7303290133907},{"$f":"JA56*JA57","v":1857.1176323035245},{"$f":"JB56*JB57","v":1875.6888086265596},{"$f":"JC56*JC57","v":1894.4456967128253},{"$f":"JD56*JD57","v":1913.3901536799538},{"$f":"JE56*JE57","v":1932.5240552167531},{"$f":"JF56*JF57","v":1951.8492957689207},{"$f":"JG56*JG57","v":1971.3677887266099},{"$f":"JH56*JH57","v":1991.0814666138758},{"$f":"JI56*JI57","v":2010.9922812800146},{"$f":"JJ56*JJ57","v":2031.1022040928146},{"$f":"JK56*JK57","v":2051.4132261337427},{"$f":"JL56*JL57","v":2071.9273583950803},{"$f":"JM56*JM57","v":2092.6466319790311},{"$f":"JN56*JN57","v":2113.5730982988216},{"$f":"JO56*JO57","v":2134.7088292818098},{"$f":"JP56*JP57","v":2156.055917574628},{"$f":"JQ56*JQ57","v":2177.6164767503747},{"$f":"JR56*JR57","v":2199.3926415178785},{"$f":"JS56*JS57","v":2221.386567933057},{"$f":"JT56*JT57","v":2243.6004336123879},{"$f":"JU56*JU57","v":2266.0364379485118},{"$f":"JV56*JV57","v":2288.6968023279969},{"$f":"JW56*JW57","v":2311.5837703512771},{"$f":"JX56*JX57","v":2334.6996080547897},{"$f":"JY56*JY57","v":2358.0466041353375},{"$f":"JZ56*JZ57","v":2381.6270701766912},{"$f":"KA56*KA57","v":2405.443340878458},{"$f":"KB56*KB57","v":2429.4977742872425},{"$f":"KC56*KC57","v":2453.792752030115},{"$f":"KD56*KD57","v":2478.3306795504163},{"$f":"KE56*KE57","v":2503.1139863459202},{"$f":"KF56*KF57","v":2528.1451262093797},{"$f":"KG56*KG57","v":2553.4265774714731},{"$f":"KH56*KH57","v":2578.9608432461882},{"$f":"KI56*KI57","v":2604.7504516786503},{"$f":"KJ56*KJ57","v":2630.7979561954367},{"$f":"KK56*KK57","v":2657.1059357573913},{"$f":"KL56*KL57","v":2683.6769951149649},{"$f":"KM56*KM57","v":2710.5137650661145},{"$f":"KN56*KN57","v":2737.6189027167757},{"$f":"KO56*KO57","v":2764.9950917439437},{"$f":"KP56*KP57","v":2792.6450426613828},{"$f":"KQ56*KQ57","v":2820.5714930879972},{"$f":"KR56*KR57","v":2848.777208018877},{"$f":"KS56*KS57","v":2877.2649800990657},{"$f":"KT56*KT57","v":2906.0376299000563},{"$f":"KU56*KU57","v":2935.0980061990567},{"$f":"KV56*KV57","v":2964.4489862610471},{"$f":"KW56*KW57","v":2994.0934761236576},{"$f":"KX56*KX57","v":3024.0344108848944},{"$f":"KY56*KY57","v":3054.2747549937435},{"$f":"KZ56*KZ57","v":3084.8175025436808},{"$f":"LA56*LA57","v":3115.6656775691181},{"$f":"LB56*LB57","v":3146.822334344809},{"$f":"LC56*LC57","v":3178.2905576882572},{"$f":"LD56*LD57","v":3210.0734632651402},{"$f":"LE56*LE57","v":3242.1741978977911},{"$f":"LF56*LF57","v":3274.5959398767691},{"$f":"LG56*LG57","v":3307.3418992755369},{"$f":"LH56*LH57","v":3340.4153182682921},{"$f":"LI56*LI57","v":3373.819471450975},{"$f":"LJ56*LJ57","v":3407.557666165485},{"$f":"LK56*LK57","v":3441.6332428271398},{"$f":"LL56*LL57","v":3476.0495752554116},{"$f":"LM56*LM57","v":3510.8100710079657},{"$f":"LN56*LN57","v":3545.9181717180454},{"$f":"LO56*LO57","v":3581.3773534352263},{"$f":"LP56*LP57","v":3617.1911269695784},{"$f":"LQ56*LQ57","v":3653.3630382392744},{"$f":"LR56*LR57","v":3689.8966686216668},{"$f":"LS56*LS57","v":3726.7956353078839},{"$f":"LT56*LT57","v":3764.0635916609622},{"$f":"LU56*LU57","v":3801.7042275775721},{"$f":"LV56*LV57","v":3839.7212698533476},{"$f":"LW56*LW57","v":3878.1184825518812},{"$f":"LX56*LX57","v":3916.8996673774},{"$f":"LY56*LY57","v":3956.068664051174},{"$f":"LZ56*LZ57","v":3995.6293506916859},{"$f":"MA56*MA57","v":4035.585644198602},{"$f":"MB56*MB57","v":4075.9415006405884},{"$f":"MC56*MC57","v":4116.700915646994},{"$f":"MD56*MD57","v":4157.8679248034641},{"$f":"ME56*ME57","v":4199.4466040514981},{"$f":"MF56*MF57","v":4241.4410700920134},{"$f":"MG56*MG57","v":4283.855480792934},{"$f":"MH56*MH57","v":4326.6940356008627},{"$f":"MI56*MI57","v":4369.9609759568712},{"$f":"MJ56*MJ57","v":4413.6605857164395},{"$f":"MK56*MK57","v":4457.7971915736043},{"$f":"ML56*ML57","v":4502.3751634893397},{"$f":"MM56*MM57","v":4547.3989151242331},{"$f":"MN56*MN57","v":4592.8729042754758},{"$f":"MO56*MO57","v":4638.8016333182304},{"$f":"MP56*MP57","v":4685.1896496514128},{"$f":"MQ56*MQ57","v":4732.041546147927},{"$f":"MR56*MR57","v":4779.3619616094065},{"$f":"MS56*MS57","v":4827.1555812255001},{"$f":"MT56*MT57","v":4875.4271370377555},{"$f":"MU56*MU57","v":4924.1814084081334},{"$f":"MV56*MV57","v":4973.4232224922143},{"$f":"MW56*MW57","v":5023.1574547171367},{"$f":"MX56*MX57","v":5073.3890292643082},{"$f":"MY56*MY57","v":5124.1229195569513},{"$f":"MZ56*MZ57","v":5175.364148752521},{"$f":"NA56*NA57","v":5227.1177902400459},{"$f":"NB56*NB57","v":5279.3889681424471},{"$f":"NC56*NC57","v":5332.182857823871},{"$f":"ND56*ND57","v":5385.5046864021106},{"$f":"NE56*NE57","v":5439.359733266132},{"$f":"NF56*NF57","v":5493.7533305987927},{"$f":"NG56*NG57","v":5548.6908639047806},{"$f":"NH56*NH57","v":5604.1777725438278},{"$f":"NI56*NI57","v":5660.2195502692657},{"$f":"NJ56*NJ57","v":5716.8217457719584},{"$f":"NK56*NK57","v":5773.9899632296774},{"$f":"NL56*NL57","v":5831.7298628619737},{"$f":"NM56*NM57","v":5890.0471614905946},{"$f":"NN56*NN57","v":5948.9476331055002},{"$f":"NO56*NO57","v":6008.4371094365551},{"$f":"NP56*NP57","v":6068.5214805309206},{"$f":"NQ56*NQ57","v":6129.20669533623},{"$f":"NR56*NR57","v":6190.4987622895915},{"$f":"NS56*NS57","v":6252.4037499124879},{"$f":"NT56*NT57","v":6314.9277874116124},{"$f":"NU56*NU57","v":6378.0770652857282},{"$f":"NV56*NV57","v":6441.8578359385865},{"$f":"NW56*NW57","v":6506.2764142979722},{"$f":"NX56*NX57","v":6571.3391784409523},{"$f":"NY56*NY57","v":6637.0525702253626},{"$f":"NZ56*NZ57","v":6703.4230959276165},{"$f":"OA56*OA57","v":6770.4573268868935},{"$f":"OB56*OB57","v":6838.1619001557629},{"$f":"OC56*OC57","v":6906.5435191573206},{"$f":"OD56*OD57","v":6975.6089543488933},{"$f":"OE56*OE57","v":7045.3650438923823},{"$f":"OF56*OF57","v":7115.8186943313067},{"$f":"OG56*OG57","v":7186.9768812746197},{"$f":"OH56*OH57","v":7258.8466500873665},{"$f":"OI56*OI57","v":7331.4351165882399},{"$f":"OJ56*OJ57","v":7404.7494677541226},{"$f":"OK56*OK57","v":7478.7969624316638},{"$f":"OL56*OL57","v":7553.5849320559801},{"$f":"OM56*OM57","v":7629.1207813765404},{"$f":"ON56*ON57","v":7705.4119891903056},{"$f":"OO56*OO57","v":7782.4661090822083},{"$f":"OP56*OP57","v":7860.290770173031},{"$f":"OQ56*OQ57","v":7938.8936778747602},{"$f":"OR56*OR57","v":8018.282614653509},{"$f":"OS56*OS57","v":8098.4654408000442},{"$f":"OT56*OT57","v":8179.4500952080443},{"$f":"OU56*OU57","v":8261.2445961601243},{"$f":"OV56*OV57","v":8343.8570421217264},{"$f":"OW56*OW57","v":8427.2956125429446},{"$f":"OX56*OX57","v":8511.5685686683737},{"$f":"OY56*OY57","v":8596.6842543550574},{"$f":"OZ56*OZ57","v":8682.6510968986076},{"$f":"PA56*PA57","v":8769.477607867595},{"$f":"PB56*PB57","v":8857.1723839462702},{"$f":"PC56*PC57","v":8945.7441077857329},{"$f":"PD56*PD57","v":9035.2015488635898},{"$f":"PE56*PE57","v":9125.5535643522253},{"$f":"PF56*PF57","v":9216.8090999957476},{"$f":"PG56*PG57","v":9308.9771909957053},{"$f":"PH56*PH57","v":9402.0669629056629},{"$f":"PI56*PI57","v":9496.0876325347199},{"$f":"PJ56*PJ57","v":9591.0485088600672},{"$f":"PK56*PK57","v":9686.9589939486668},{"$f":"PL56*PL57","v":9783.8285838881529},{"$f":"PM56*PM57","v":9881.6668697270361},{"$f":"PN56*PN57","v":9980.483538424307},{"$f":"PO56*PO57","v":10080.288373808551},{"$f":"PP56*PP57","v":10181.091257546637},{"$f":"PQ56*PQ57","v":10282.902170122103},{"$f":"PR56*PR57","v":10385.731191823324},{"$f":"PS56*PS57","v":10489.588503741557},{"$f":"PT56*PT57","v":10594.484388778974},{"$f":"PU56*PU57","v":10700.429232666764},{"$f":"PV56*PV57","v":10807.43352499343},{"$f":"PW56*PW57","v":10915.507860243364},{"$f":"PX56*PX57","v":11024.662938845799},{"$f":"PY56*PY57","v":11134.909568234256},{"$f":"PZ56*PZ57","v":11246.258663916598},{"$f":"QA56*QA57","v":11358.721250555764},{"$f":"QB56*QB57","v":11472.308463061321},{"$f":"QC56*QC57","v":11587.031547691935},{"$f":"QD56*QD57","v":11702.901863168854},{"$f":"QE56*QE57","v":11819.930881800543},{"$f":"QF56*QF57","v":11938.130190618547},{"$f":"QG56*QG57","v":12057.511492524733},{"$f":"QH56*QH57","v":12178.086607449981},{"$f":"QI56*QI57","v":12299.86747352448},{"$f":"QJ56*QJ57","v":12422.866148259725},{"$f":"QK56*QK57","v":12547.094809742322},{"$f":"QL56*QL57","v":12672.565757839746},{"$f":"QM56*QM57","v":12799.291415418144},{"$f":"QN56*QN57","v":12927.284329572325},{"$f":"QO56*QO57","v":13056.557172868046},{"$f":"QP56*QP57","v":13187.122744596727},{"$f":"QQ56*QQ57","v":13318.993972042694},{"$f":"QR56*QR57","v":13452.183911763121},{"$f":"QS56*QS57","v":13586.70575088075},{"$f":"QT56*QT57","v":13722.572808389559},{"$f":"QU56*QU57","v":13859.798536473454},{"$f":"QV56*QV57","v":13998.396521838189},{"$f":"QW56*QW57","v":14138.380487056571},{"$f":"QX56*QX57","v":14279.764291927138},{"$f":"QY56*QY57","v":14422.56193484641},{"$f":"QZ56*QZ57","v":14566.787554194874},{"$f":"RA56*RA57","v":14712.455429736823},{"$f":"RB56*RB57","v":14859.579984034192},{"$f":"RC56*RC57","v":15008.175783874534},{"$f":"RD56*RD57","v":15158.257541713279},{"$f":"RE56*RE57","v":15309.840117130414},{"$f":"RF56*RF57","v":15462.938518301718},{"$f":"RG56*RG57","v":15617.567903484736},{"$f":"RH56*RH57","v":15773.743582519584},{"$f":"RI56*RI57","v":15931.481018344783},{"$f":"RJ56*RJ57","v":16090.795828528229},{"$f":"RK56*RK57","v":16251.703786813512},{"$f":"RL56*RL57","v":16414.220824681644},{"$f":"RM56*RM57","v":16578.363032928464},{"$f":"RN56*RN57","v":16744.146663257747},{"$f":"RO56*RO57","v":16911.588129890326},{"$f":"RP56*RP57","v":17080.704011189227},{"$f":"RQ56*RQ57","v":17251.51105130112},{"$f":"RR56*RR57","v":17424.02616181413},{"$f":"RS56*RS57","v":17598.266423432273},{"$f":"RT56*RT57","v":17774.249087666594},{"$f":"RU56*RU57","v":17951.99157854326},{"$f":"RV56*RV57","v":18131.511494328694},{"$f":"RW56*RW57","v":18312.826609271982},{"$f":"RX56*RX57","v":18495.954875364703},{"$f":"RY56*RY57","v":18680.914424118349},{"$f":"RZ56*RZ57","v":18867.723568359535},{"$f":"SA56*SA57","v":19056.400804043129},{"$f":"SB56*SB57","v":19246.964812083563},{"$f":"SC56*SC57","v":19439.4344602044},{"$f":"SD56*SD57","v":19633.828804806442},{"$f":"SE56*SE57","v":19830.167092854506},{"$f":"SF56*SF57","v":20028.468763783054},{"$f":"SG56*SG57","v":20228.753451420886},{"$f":"SH56*SH57","v":20431.040985935095},{"$f":"SI56*SI57","v":20635.351395794445},{"$f":"SJ56*SJ57","v":20841.704909752392},{"$f":"SK56*SK57","v":21050.121958849915},{"$f":"SL56*SL57","v":21260.623178438414},{"$f":"SM56*SM57","v":21473.229410222797},{"$f":"SN56*SN57","v":21687.961704325025},{"$f":"SO56*SO57","v":21904.841321368276},{"$f":"SP56*SP57","v":22123.889734581961},{"$f":"SQ56*SQ57","v":22345.128631927779},{"$f":"SR56*SR57","v":22568.579918247055},{"$f":"SS56*SS57","v":22794.265717429524},{"$f":"ST56*ST57","v":23022.208374603822},{"$f":"SU56*SU57","v":23252.43045834986},{"$f":"SV56*SV57","v":23484.954762933357},{"$f":"SW56*SW57","v":23719.804310562693},{"$f":"SX56*SX57","v":23957.002353668322},{"$f":"SY56*SY57","v":24196.572377205004},{"$f":"SZ56*SZ57","v":24438.538100977054},{"$f":"TA56*TA57","v":24682.923481986822},{"$f":"TB56*TB57","v":24929.752716806692},{"$f":"TC56*TC57","v":25179.050243974754}]
[null,null,null,"Increase in Invested Capital",null,null,null,null,null,null,{"$f":"(L58-K58)*K54","v":0},{"$f":"(M58-L58)*L54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.0632137353732105,2.5944814020204205,2.191206762851408,1.8462082861210831,1.8646703689823312,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BY58-BX58)*BX54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EK58-EJ58)*EJ54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GW58-GV58)*GV54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JI58-JH58)*JH54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LU58-LT58)*LT54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OG58-OF58)*OF54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QS58-QR58)*QR54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"ROIC",null,null,null,null,null,null,{"$f":"K6","v":0.12},{"$f":"L6","v":0.12},{"$f":"M6","v":0.12},{"$f":"N6","v":0.12},{"$f":"O6","v":0.12},{"$f":"P6","v":0.12},{"$f":"Q6","v":0.12},{"$f":"R6","v":0.12},{"$f":"S6","v":0.12},{"$f":"T6","v":0.12},{"$f":"U6","v":0.12},{"$f":"V6","v":0.12},{"$f":"W6","v":0.12},{"$f":"X6","v":0.12},{"$f":"Y6","v":0.11},{"$f":"Z6","v":0.10049252443928346},{"$f":"AA6","v":9.1806795165272556E-2},{"$f":"AB6","v":8.3871787334894934E-2},{"$f":"AC6","v":7.6622614895621027E-2},{"$f":"AD6","v":7.0000000000000007E-2},{"$f":"AE6","v":7.0000000000000007E-2},{"$f":"AF6","v":7.0000000000000007E-2},{"$f":"AG6","v":7.0000000000000007E-2},{"$f":"AH6","v":7.0000000000000007E-2},{"$f":"AI6","v":7.0000000000000007E-2},{"$f":"AJ6","v":7.0000000000000007E-2},{"$f":"AK6","v":7.0000000000000007E-2},{"$f":"AL6","v":7.0000000000000007E-2},{"$f":"AM6","v":7.0000000000000007E-2},{"$f":"AN6","v":7.0000000000000007E-2},{"$f":"AO6","v":7.0000000000000007E-2},{"$f":"AP6","v":7.0000000000000007E-2},{"$f":"AQ6","v":7.0000000000000007E-2},{"$f":"AR6","v":7.0000000000000007E-2},{"$f":"AS6","v":7.0000000000000007E-2},{"$f":"AT6","v":7.0000000000000007E-2},{"$f":"AU6","v":7.0000000000000007E-2},{"$f":"AV6","v":7.0000000000000007E-2},{"$f":"AW6","v":7.0000000000000007E-2},{"$f":"AX6","v":7.0000000000000007E-2},{"$f":"AY6","v":7.0000000000000007E-2},{"$f":"AZ6","v":7.0000000000000007E-2},{"$f":"BA6","v":7.0000000000000007E-2},{"$f":"BB6","v":7.0000000000000007E-2},{"$f":"BC6","v":7.0000000000000007E-2},{"$f":"BD6","v":7.0000000000000007E-2},{"$f":"BE6","v":7.0000000000000007E-2},{"$f":"BF6","v":7.0000000000000007E-2},{"$f":"BG6","v":7.0000000000000007E-2},{"$f":"BH6","v":7.0000000000000007E-2},{"$f":"BI6","v":7.0000000000000007E-2},{"$f":"BJ6","v":7.0000000000000007E-2},{"$f":"BK6","v":7.0000000000000007E-2},{"$f":"BL6","v":7.0000000000000007E-2},{"$f":"BM6","v":7.0000000000000007E-2},{"$f":"BN6","v":7.0000000000000007E-2},{"$f":"BO6","v":7.0000000000000007E-2},{"$f":"BP6","v":7.0000000000000007E-2},{"$f":"BQ6","v":7.0000000000000007E-2},{"$f":"BR6","v":7.0000000000000007E-2},{"$f":"BS6","v":7.0000000000000007E-2},{"$f":"BT6","v":7.0000000000000007E-2},{"$f":"BU6","v":7.0000000000000007E-2},{"$f":"BV6","v":7.0000000000000007E-2},{"$f":"BW6","v":7.0000000000000007E-2},{"$f":"BX6","v":7.0000000000000007E-2},{"$f":"BY6","v":7.0000000000000007E-2},{"$f":"BZ6","v":7.0000000000000007E-2},{"$f":"CA6","v":7.0000000000000007E-2},{"$f":"CB6","v":7.0000000000000007E-2},{"$f":"CC6","v":7.0000000000000007E-2},{"$f":"CD6","v":7.0000000000000007E-2},{"$f":"CE6","v":7.0000000000000007E-2},{"$f":"CF6","v":7.0000000000000007E-2},{"$f":"CG6","v":7.0000000000000007E-2},{"$f":"CH6","v":7.0000000000000007E-2},{"$f":"CI6","v":7.0000000000000007E-2},{"$f":"CJ6","v":7.0000000000000007E-2},{"$f":"CK6","v":7.0000000000000007E-2},{"$f":"CL6","v":7.0000000000000007E-2},{"$f":"CM6","v":7.0000000000000007E-2},{"$f":"CN6","v":7.0000000000000007E-2},{"$f":"CO6","v":7.0000000000000007E-2},{"$f":"CP6","v":7.0000000000000007E-2},{"$f":"CQ6","v":7.0000000000000007E-2},{"$f":"CR6","v":7.0000000000000007E-2},{"$f":"CS6","v":7.0000000000000007E-2},{"$f":"CT6","v":7.0000000000000007E-2},{"$f":"CU6","v":7.0000000000000007E-2},{"$f":"CV6","v":7.0000000000000007E-2},{"$f":"CW6","v":7.0000000000000007E-2},{"$f":"CX6","v":7.0000000000000007E-2},{"$f":"CY6","v":7.0000000000000007E-2},{"$f":"CZ6","v":7.0000000000000007E-2},{"$f":"DA6","v":7.0000000000000007E-2},{"$f":"DB6","v":7.0000000000000007E-2},{"$f":"DC6","v":7.0000000000000007E-2},{"$f":"DD6","v":7.0000000000000007E-2},{"$f":"DE6","v":7.0000000000000007E-2},{"$f":"DF6","v":7.0000000000000007E-2},{"$f":"DG6","v":7.0000000000000007E-2},{"$f":"DH6","v":7.0000000000000007E-2},{"$f":"DI6","v":7.0000000000000007E-2},{"$f":"DJ6","v":7.0000000000000007E-2},{"$f":"DK6","v":7.0000000000000007E-2},{"$f":"DL6","v":7.0000000000000007E-2},{"$f":"DM6","v":7.0000000000000007E-2},{"$f":"DN6","v":7.0000000000000007E-2},{"$f":"DO6","v":7.0000000000000007E-2},{"$f":"DP6","v":7.0000000000000007E-2},{"$f":"DQ6","v":7.0000000000000007E-2},{"$f":"DR6","v":7.0000000000000007E-2},{"$f":"DS6","v":7.0000000000000007E-2},{"$f":"DT6","v":7.0000000000000007E-2},{"$f":"DU6","v":7.0000000000000007E-2},{"$f":"DV6","v":7.0000000000000007E-2},{"$f":"DW6","v":7.0000000000000007E-2},{"$f":"DX6","v":7.0000000000000007E-2},{"$f":"DY6","v":7.0000000000000007E-2},{"$f":"DZ6","v":7.0000000000000007E-2},{"$f":"EA6","v":7.0000000000000007E-2},{"$f":"EB6","v":7.0000000000000007E-2},{"$f":"EC6","v":7.0000000000000007E-2},{"$f":"ED6","v":7.0000000000000007E-2},{"$f":"EE6","v":7.0000000000000007E-2},{"$f":"EF6","v":7.0000000000000007E-2},{"$f":"EG6","v":7.0000000000000007E-2},{"$f":"EH6","v":7.0000000000000007E-2},{"$f":"EI6","v":7.0000000000000007E-2},{"$f":"EJ6","v":7.0000000000000007E-2},{"$f":"EK6","v":7.0000000000000007E-2},{"$f":"EL6","v":7.0000000000000007E-2},{"$f":"EM6","v":7.0000000000000007E-2},{"$f":"EN6","v":7.0000000000000007E-2},{"$f":"EO6","v":7.0000000000000007E-2},{"$f":"EP6","v":7.0000000000000007E-2},{"$f":"EQ6","v":7.0000000000000007E-2},{"$f":"ER6","v":7.0000000000000007E-2},{"$f":"ES6","v":7.0000000000000007E-2},{"$f":"ET6","v":7.0000000000000007E-2},{"$f":"EU6","v":7.0000000000000007E-2},{"$f":"EV6","v":7.0000000000000007E-2},{"$f":"EW6","v":7.0000000000000007E-2},{"$f":"EX6","v":7.0000000000000007E-2},{"$f":"EY6","v":7.0000000000000007E-2},{"$f":"EZ6","v":7.0000000000000007E-2},{"$f":"FA6","v":7.0000000000000007E-2},{"$f":"FB6","v":7.0000000000000007E-2},{"$f":"FC6","v":7.0000000000000007E-2},{"$f":"FD6","v":7.0000000000000007E-2},{"$f":"FE6","v":7.0000000000000007E-2},{"$f":"FF6","v":7.0000000000000007E-2},{"$f":"FG6","v":7.0000000000000007E-2},{"$f":"FH6","v":7.0000000000000007E-2},{"$f":"FI6","v":7.0000000000000007E-2},{"$f":"FJ6","v":7.0000000000000007E-2},{"$f":"FK6","v":7.0000000000000007E-2},{"$f":"FL6","v":7.0000000000000007E-2},{"$f":"FM6","v":7.0000000000000007E-2},{"$f":"FN6","v":7.0000000000000007E-2},{"$f":"FO6","v":7.0000000000000007E-2},{"$f":"FP6","v":7.0000000000000007E-2},{"$f":"FQ6","v":7.0000000000000007E-2},{"$f":"FR6","v":7.0000000000000007E-2},{"$f":"FS6","v":7.0000000000000007E-2},{"$f":"FT6","v":7.0000000000000007E-2},{"$f":"FU6","v":7.0000000000000007E-2},{"$f":"FV6","v":7.0000000000000007E-2},{"$f":"FW6","v":7.0000000000000007E-2},{"$f":"FX6","v":7.0000000000000007E-2},{"$f":"FY6","v":7.0000000000000007E-2},{"$f":"FZ6","v":7.0000000000000007E-2},{"$f":"GA6","v":7.0000000000000007E-2},{"$f":"GB6","v":7.0000000000000007E-2},{"$f":"GC6","v":7.0000000000000007E-2},{"$f":"GD6","v":7.0000000000000007E-2},{"$f":"GE6","v":7.0000000000000007E-2},{"$f":"GF6","v":7.0000000000000007E-2},{"$f":"GG6","v":7.0000000000000007E-2},{"$f":"GH6","v":7.0000000000000007E-2},{"$f":"GI6","v":7.0000000000000007E-2},{"$f":"GJ6","v":7.0000000000000007E-2},{"$f":"GK6","v":7.0000000000000007E-2},{"$f":"GL6","v":7.0000000000000007E-2},{"$f":"GM6","v":7.0000000000000007E-2},{"$f":"GN6","v":7.0000000000000007E-2},{"$f":"GO6","v":7.0000000000000007E-2},{"$f":"GP6","v":7.0000000000000007E-2},{"$f":"GQ6","v":7.0000000000000007E-2},{"$f":"GR6","v":7.0000000000000007E-2},{"$f":"GS6","v":7.0000000000000007E-2},{"$f":"GT6","v":7.0000000000000007E-2},{"$f":"GU6","v":7.0000000000000007E-2},{"$f":"GV6","v":7.0000000000000007E-2},{"$f":"GW6","v":7.0000000000000007E-2},{"$f":"GX6","v":7.0000000000000007E-2},{"$f":"GY6","v":7.0000000000000007E-2},{"$f":"GZ6","v":7.0000000000000007E-2},{"$f":"HA6","v":7.0000000000000007E-2},{"$f":"HB6","v":7.0000000000000007E-2},{"$f":"HC6","v":7.0000000000000007E-2},{"$f":"HD6","v":7.0000000000000007E-2},{"$f":"HE6","v":7.0000000000000007E-2},{"$f":"HF6","v":7.0000000000000007E-2},{"$f":"HG6","v":7.0000000000000007E-2},{"$f":"HH6","v":7.0000000000000007E-2},{"$f":"HI6","v":7.0000000000000007E-2},{"$f":"HJ6","v":7.0000000000000007E-2},{"$f":"HK6","v":7.0000000000000007E-2},{"$f":"HL6","v":7.0000000000000007E-2},{"$f":"HM6","v":7.0000000000000007E-2},{"$f":"HN6","v":7.0000000000000007E-2},{"$f":"HO6","v":7.0000000000000007E-2},{"$f":"HP6","v":7.0000000000000007E-2},{"$f":"HQ6","v":7.0000000000000007E-2},{"$f":"HR6","v":7.0000000000000007E-2},{"$f":"HS6","v":7.0000000000000007E-2},{"$f":"HT6","v":7.0000000000000007E-2},{"$f":"HU6","v":7.0000000000000007E-2},{"$f":"HV6","v":7.0000000000000007E-2},{"$f":"HW6","v":7.0000000000000007E-2},{"$f":"HX6","v":7.0000000000000007E-2},{"$f":"HY6","v":7.0000000000000007E-2},{"$f":"HZ6","v":7.0000000000000007E-2},{"$f":"IA6","v":7.0000000000000007E-2},{"$f":"IB6","v":7.0000000000000007E-2},{"$f":"IC6","v":7.0000000000000007E-2},{"$f":"ID6","v":7.0000000000000007E-2},{"$f":"IE6","v":7.0000000000000007E-2},{"$f":"IF6","v":7.0000000000000007E-2},{"$f":"IG6","v":7.0000000000000007E-2},{"$f":"IH6","v":7.0000000000000007E-2},{"$f":"II6","v":7.0000000000000007E-2},{"$f":"IJ6","v":7.0000000000000007E-2},{"$f":"IK6","v":7.0000000000000007E-2},{"$f":"IL6","v":7.0000000000000007E-2},{"$f":"IM6","v":7.0000000000000007E-2},{"$f":"IN6","v":7.0000000000000007E-2},{"$f":"IO6","v":7.0000000000000007E-2},{"$f":"IP6","v":7.0000000000000007E-2},{"$f":"IQ6","v":7.0000000000000007E-2},{"$f":"IR6","v":7.0000000000000007E-2},{"$f":"IS6","v":7.0000000000000007E-2},{"$f":"IT6","v":7.0000000000000007E-2},{"$f":"IU6","v":7.0000000000000007E-2},{"$f":"IV6","v":7.0000000000000007E-2},{"$f":"IW6","v":7.0000000000000007E-2},{"$f":"IX6","v":7.0000000000000007E-2},{"$f":"IY6","v":7.0000000000000007E-2},{"$f":"IZ6","v":7.0000000000000007E-2},{"$f":"JA6","v":7.0000000000000007E-2},{"$f":"JB6","v":7.0000000000000007E-2},{"$f":"JC6","v":7.0000000000000007E-2},{"$f":"JD6","v":7.0000000000000007E-2},{"$f":"JE6","v":7.0000000000000007E-2},{"$f":"JF6","v":7.0000000000000007E-2},{"$f":"JG6","v":7.0000000000000007E-2},{"$f":"JH6","v":7.0000000000000007E-2},{"$f":"JI6","v":7.0000000000000007E-2},{"$f":"JJ6","v":7.0000000000000007E-2},{"$f":"JK6","v":7.0000000000000007E-2},{"$f":"JL6","v":7.0000000000000007E-2},{"$f":"JM6","v":7.0000000000000007E-2},{"$f":"JN6","v":7.0000000000000007E-2},{"$f":"JO6","v":7.0000000000000007E-2},{"$f":"JP6","v":7.0000000000000007E-2},{"$f":"JQ6","v":7.0000000000000007E-2},{"$f":"JR6","v":7.0000000000000007E-2},{"$f":"JS6","v":7.0000000000000007E-2},{"$f":"JT6","v":7.0000000000000007E-2},{"$f":"JU6","v":7.0000000000000007E-2},{"$f":"JV6","v":7.0000000000000007E-2},{"$f":"JW6","v":7.0000000000000007E-2},{"$f":"JX6","v":7.0000000000000007E-2},{"$f":"JY6","v":7.0000000000000007E-2},{"$f":"JZ6","v":7.0000000000000007E-2},{"$f":"KA6","v":7.0000000000000007E-2},{"$f":"KB6","v":7.0000000000000007E-2},{"$f":"KC6","v":7.0000000000000007E-2},{"$f":"KD6","v":7.0000000000000007E-2},{"$f":"KE6","v":7.0000000000000007E-2},{"$f":"KF6","v":7.0000000000000007E-2},{"$f":"KG6","v":7.0000000000000007E-2},{"$f":"KH6","v":7.0000000000000007E-2},{"$f":"KI6","v":7.0000000000000007E-2},{"$f":"KJ6","v":7.0000000000000007E-2},{"$f":"KK6","v":7.0000000000000007E-2},{"$f":"KL6","v":7.0000000000000007E-2},{"$f":"KM6","v":7.0000000000000007E-2},{"$f":"KN6","v":7.0000000000000007E-2},{"$f":"KO6","v":7.0000000000000007E-2},{"$f":"KP6","v":7.0000000000000007E-2},{"$f":"KQ6","v":7.0000000000000007E-2},{"$f":"KR6","v":7.0000000000000007E-2},{"$f":"KS6","v":7.0000000000000007E-2},{"$f":"KT6","v":7.0000000000000007E-2},{"$f":"KU6","v":7.0000000000000007E-2},{"$f":"KV6","v":7.0000000000000007E-2},{"$f":"KW6","v":7.0000000000000007E-2},{"$f":"KX6","v":7.0000000000000007E-2},{"$f":"KY6","v":7.0000000000000007E-2},{"$f":"KZ6","v":7.0000000000000007E-2},{"$f":"LA6","v":7.0000000000000007E-2},{"$f":"LB6","v":7.0000000000000007E-2},{"$f":"LC6","v":7.0000000000000007E-2},{"$f":"LD6","v":7.0000000000000007E-2},{"$f":"LE6","v":7.0000000000000007E-2},{"$f":"LF6","v":7.0000000000000007E-2},{"$f":"LG6","v":7.0000000000000007E-2},{"$f":"LH6","v":7.0000000000000007E-2},{"$f":"LI6","v":7.0000000000000007E-2},{"$f":"LJ6","v":7.0000000000000007E-2},{"$f":"LK6","v":7.0000000000000007E-2},{"$f":"LL6","v":7.0000000000000007E-2},{"$f":"LM6","v":7.0000000000000007E-2},{"$f":"LN6","v":7.0000000000000007E-2},{"$f":"LO6","v":7.0000000000000007E-2},{"$f":"LP6","v":7.0000000000000007E-2},{"$f":"LQ6","v":7.0000000000000007E-2},{"$f":"LR6","v":7.0000000000000007E-2},{"$f":"LS6","v":7.0000000000000007E-2},{"$f":"LT6","v":7.0000000000000007E-2},{"$f":"LU6","v":7.0000000000000007E-2},{"$f":"LV6","v":7.0000000000000007E-2},{"$f":"LW6","v":7.0000000000000007E-2},{"$f":"LX6","v":7.0000000000000007E-2},{"$f":"LY6","v":7.0000000000000007E-2},{"$f":"LZ6","v":7.0000000000000007E-2},{"$f":"MA6","v":7.0000000000000007E-2},{"$f":"MB6","v":7.0000000000000007E-2},{"$f":"MC6","v":7.0000000000000007E-2},{"$f":"MD6","v":7.0000000000000007E-2},{"$f":"ME6","v":7.0000000000000007E-2},{"$f":"MF6","v":7.0000000000000007E-2},{"$f":"MG6","v":7.0000000000000007E-2},{"$f":"MH6","v":7.0000000000000007E-2},{"$f":"MI6","v":7.0000000000000007E-2},{"$f":"MJ6","v":7.0000000000000007E-2},{"$f":"MK6","v":7.0000000000000007E-2},{"$f":"ML6","v":7.0000000000000007E-2},{"$f":"MM6","v":7.0000000000000007E-2},{"$f":"MN6","v":7.0000000000000007E-2},{"$f":"MO6","v":7.0000000000000007E-2},{"$f":"MP6","v":7.0000000000000007E-2},{"$f":"MQ6","v":7.0000000000000007E-2},{"$f":"MR6","v":7.0000000000000007E-2},{"$f":"MS6","v":7.0000000000000007E-2},{"$f":"MT6","v":7.0000000000000007E-2},{"$f":"MU6","v":7.0000000000000007E-2},{"$f":"MV6","v":7.0000000000000007E-2},{"$f":"MW6","v":7.0000000000000007E-2},{"$f":"MX6","v":7.0000000000000007E-2},{"$f":"MY6","v":7.0000000000000007E-2},{"$f":"MZ6","v":7.0000000000000007E-2},{"$f":"NA6","v":7.0000000000000007E-2},{"$f":"NB6","v":7.0000000000000007E-2},{"$f":"NC6","v":7.0000000000000007E-2},{"$f":"ND6","v":7.0000000000000007E-2},{"$f":"NE6","v":7.0000000000000007E-2},{"$f":"NF6","v":7.0000000000000007E-2},{"$f":"NG6","v":7.0000000000000007E-2},{"$f":"NH6","v":7.0000000000000007E-2},{"$f":"NI6","v":7.0000000000000007E-2},{"$f":"NJ6","v":7.0000000000000007E-2},{"$f":"NK6","v":7.0000000000000007E-2},{"$f":"NL6","v":7.0000000000000007E-2},{"$f":"NM6","v":7.0000000000000007E-2},{"$f":"NN6","v":7.0000000000000007E-2},{"$f":"NO6","v":7.0000000000000007E-2},{"$f":"NP6","v":7.0000000000000007E-2},{"$f":"NQ6","v":7.0000000000000007E-2},{"$f":"NR6","v":7.0000000000000007E-2},{"$f":"NS6","v":7.0000000000000007E-2},{"$f":"NT6","v":7.0000000000000007E-2},{"$f":"NU6","v":7.0000000000000007E-2},{"$f":"NV6","v":7.0000000000000007E-2},{"$f":"NW6","v":7.0000000000000007E-2},{"$f":"NX6","v":7.0000000000000007E-2},{"$f":"NY6","v":7.0000000000000007E-2},{"$f":"NZ6","v":7.0000000000000007E-2},{"$f":"OA6","v":7.0000000000000007E-2},{"$f":"OB6","v":7.0000000000000007E-2},{"$f":"OC6","v":7.0000000000000007E-2},{"$f":"OD6","v":7.0000000000000007E-2},{"$f":"OE6","v":7.0000000000000007E-2},{"$f":"OF6","v":7.0000000000000007E-2},{"$f":"OG6","v":7.0000000000000007E-2},{"$f":"OH6","v":7.0000000000000007E-2},{"$f":"OI6","v":7.0000000000000007E-2},{"$f":"OJ6","v":7.0000000000000007E-2},{"$f":"OK6","v":7.0000000000000007E-2},{"$f":"OL6","v":7.0000000000000007E-2},{"$f":"OM6","v":7.0000000000000007E-2},{"$f":"ON6","v":7.0000000000000007E-2},{"$f":"OO6","v":7.0000000000000007E-2},{"$f":"OP6","v":7.0000000000000007E-2},{"$f":"OQ6","v":7.0000000000000007E-2},{"$f":"OR6","v":7.0000000000000007E-2},{"$f":"OS6","v":7.0000000000000007E-2},{"$f":"OT6","v":7.0000000000000007E-2},{"$f":"OU6","v":7.0000000000000007E-2},{"$f":"OV6","v":7.0000000000000007E-2},{"$f":"OW6","v":7.0000000000000007E-2},{"$f":"OX6","v":7.0000000000000007E-2},{"$f":"OY6","v":7.0000000000000007E-2},{"$f":"OZ6","v":7.0000000000000007E-2},{"$f":"PA6","v":7.0000000000000007E-2},{"$f":"PB6","v":7.0000000000000007E-2},{"$f":"PC6","v":7.0000000000000007E-2},{"$f":"PD6","v":7.0000000000000007E-2},{"$f":"PE6","v":7.0000000000000007E-2},{"$f":"PF6","v":7.0000000000000007E-2},{"$f":"PG6","v":7.0000000000000007E-2},{"$f":"PH6","v":7.0000000000000007E-2},{"$f":"PI6","v":7.0000000000000007E-2},{"$f":"PJ6","v":7.0000000000000007E-2},{"$f":"PK6","v":7.0000000000000007E-2},{"$f":"PL6","v":7.0000000000000007E-2},{"$f":"PM6","v":7.0000000000000007E-2},{"$f":"PN6","v":7.0000000000000007E-2},{"$f":"PO6","v":7.0000000000000007E-2},{"$f":"PP6","v":7.0000000000000007E-2},{"$f":"PQ6","v":7.0000000000000007E-2},{"$f":"PR6","v":7.0000000000000007E-2},{"$f":"PS6","v":7.0000000000000007E-2},{"$f":"PT6","v":7.0000000000000007E-2},{"$f":"PU6","v":7.0000000000000007E-2},{"$f":"PV6","v":7.0000000000000007E-2},{"$f":"PW6","v":7.0000000000000007E-2},{"$f":"PX6","v":7.0000000000000007E-2},{"$f":"PY6","v":7.0000000000000007E-2},{"$f":"PZ6","v":7.0000000000000007E-2},{"$f":"QA6","v":7.0000000000000007E-2},{"$f":"QB6","v":7.0000000000000007E-2},{"$f":"QC6","v":7.0000000000000007E-2},{"$f":"QD6","v":7.0000000000000007E-2},{"$f":"QE6","v":7.0000000000000007E-2},{"$f":"QF6","v":7.0000000000000007E-2},{"$f":"QG6","v":7.0000000000000007E-2},{"$f":"QH6","v":7.0000000000000007E-2},{"$f":"QI6","v":7.0000000000000007E-2},{"$f":"QJ6","v":7.0000000000000007E-2},{"$f":"QK6","v":7.0000000000000007E-2},{"$f":"QL6","v":7.0000000000000007E-2},{"$f":"QM6","v":7.0000000000000007E-2},{"$f":"QN6","v":7.0000000000000007E-2},{"$f":"QO6","v":7.0000000000000007E-2},{"$f":"QP6","v":7.0000000000000007E-2},{"$f":"QQ6","v":7.0000000000000007E-2},{"$f":"QR6","v":7.0000000000000007E-2},{"$f":"QS6","v":7.0000000000000007E-2},{"$f":"QT6","v":7.0000000000000007E-2},{"$f":"QU6","v":7.0000000000000007E-2},{"$f":"QV6","v":7.0000000000000007E-2},{"$f":"QW6","v":7.0000000000000007E-2},{"$f":"QX6","v":7.0000000000000007E-2},{"$f":"QY6","v":7.0000000000000007E-2},{"$f":"QZ6","v":7.0000000000000007E-2},{"$f":"RA6","v":7.0000000000000007E-2},{"$f":"RB6","v":7.0000000000000007E-2},{"$f":"RC6","v":7.0000000000000007E-2},{"$f":"RD6","v":7.0000000000000007E-2},{"$f":"RE6","v":7.0000000000000007E-2},{"$f":"RF6","v":7.0000000000000007E-2},{"$f":"RG6","v":7.0000000000000007E-2},{"$f":"RH6","v":7.0000000000000007E-2},{"$f":"RI6","v":7.0000000000000007E-2},{"$f":"RJ6","v":7.0000000000000007E-2},{"$f":"RK6","v":7.0000000000000007E-2},{"$f":"RL6","v":7.0000000000000007E-2},{"$f":"RM6","v":7.0000000000000007E-2},{"$f":"RN6","v":7.0000000000000007E-2},{"$f":"RO6","v":7.0000000000000007E-2},{"$f":"RP6","v":7.0000000000000007E-2},{"$f":"RQ6","v":7.0000000000000007E-2},{"$f":"RR6","v":7.0000000000000007E-2},{"$f":"RS6","v":7.0000000000000007E-2},{"$f":"RT6","v":7.0000000000000007E-2},{"$f":"RU6","v":7.0000000000000007E-2},{"$f":"RV6","v":7.0000000000000007E-2},{"$f":"RW6","v":7.0000000000000007E-2},{"$f":"RX6","v":7.0000000000000007E-2},{"$f":"RY6","v":7.0000000000000007E-2},{"$f":"RZ6","v":7.0000000000000007E-2},{"$f":"SA6","v":7.0000000000000007E-2},{"$f":"SB6","v":7.0000000000000007E-2},{"$f":"SC6","v":7.0000000000000007E-2},{"$f":"SD6","v":7.0000000000000007E-2},{"$f":"SE6","v":7.0000000000000007E-2},{"$f":"SF6","v":7.0000000000000007E-2},{"$f":"SG6","v":7.0000000000000007E-2},{"$f":"SH6","v":7.0000000000000007E-2},{"$f":"SI6","v":7.0000000000000007E-2},{"$f":"SJ6","v":7.0000000000000007E-2},{"$f":"SK6","v":7.0000000000000007E-2},{"$f":"SL6","v":7.0000000000000007E-2},{"$f":"SM6","v":7.0000000000000007E-2},{"$f":"SN6","v":7.0000000000000007E-2},{"$f":"SO6","v":7.0000000000000007E-2},{"$f":"SP6","v":7.0000000000000007E-2},{"$f":"SQ6","v":7.0000000000000007E-2},{"$f":"SR6","v":7.0000000000000007E-2},{"$f":"SS6","v":7.0000000000000007E-2},{"$f":"ST6","v":7.0000000000000007E-2},{"$f":"SU6","v":7.0000000000000007E-2},{"$f":"SV6","v":7.0000000000000007E-2},{"$f":"SW6","v":7.0000000000000007E-2},{"$f":"SX6","v":7.0000000000000007E-2},{"$f":"SY6","v":7.0000000000000007E-2},{"$f":"SZ6","v":7.0000000000000007E-2},{"$f":"TA6","v":7.0000000000000007E-2},{"$f":"TB6","v":7.0000000000000007E-2},{"$f":"TC6","v":7.0000000000000007E-2}]
[null,null,null,"NOPAT",null,null,null,null,null,null,{"$f":"K60*J58*K52","v":0},{"$f":"L60*K58*L52","v":0},{"$f":"M60*L58*M52","v":0},{"$f":"N60*M58*N52","v":0},{"$f":"O60*N58*O52","v":0},{"$f":"P60*O58*P52","v":0},{"$f":"Q60*P58*Q52","v":0},{"$f":"R60*Q58*R52","v":0},{"$f":"S60*R58*S52","v":0},{"$f":"T60*S58*T52","v":0},{"$f":"U60*T58*U52","v":0},{"$f":"V60*U58*V52","v":0},{"$f":"W60*V58*W52","v":0},{"$f":"X60*W58*X52","v":0},{"$f":"Y60*X58*Y52","v":0},{"$f":"Z60*Z58*Z52","v":17.764257165271342},{"$f":"AA60*AA58*AA52","v":16.510087902557643},{"$f":"AB60*AB58*AB52","v":15.300698447326342},{"$f":"AC60*AC58*AC52","v":14.146130652456177},{"$f":"AD60*AD58*AD52","v":13.052692582876196},{"$f":"AE60*AE58*AE52","v":13.18321950870496},{"$f":"AF60*AF58*AF52","v":13.315051703792008},{"$f":"AG60*AG58*AG52","v":13.448202220829929},{"$f":"AH60*AH58*AH52","v":13.58268424303823},{"$f":"AI60*AI58*AI52","v":13.718511085468613},{"$f":"AJ60*AJ58*AJ52","v":13.855696196323301},{"$f":"AK60*AK58*AK52","v":13.994253158286531},{"$f":"AL60*AL58*AL52","v":14.134195689869397},{"$f":"AM60*AM58*AM52","v":14.27553764676809},{"$f":"AN60*AN58*AN52","v":14.418293023235771},{"$f":"AO60*AO58*AO52","v":14.56247595346813},{"$f":"AP60*AP58*AP52","v":14.708100713002811},{"$f":"AQ60*AQ58*AQ52","v":14.855181720132839},{"$f":"AR60*AR58*AR52","v":15.003733537334169},{"$f":"AS60*AS58*AS52","v":15.153770872707511},{"$f":"AT60*AT58*AT52","v":15.305308581434584},{"$f":"AU60*AU58*AU52","v":15.45836166724893},{"$f":"AV60*AV58*AV52","v":15.612945283921418},{"$f":"AW60*AW58*AW52","v":15.769074736760633},{"$f":"AX60*AX58*AX52","v":15.926765484128241},{"$f":"AY60*AY58*AY52","v":16.086033138969523},{"$f":"AZ60*AZ58*AZ52","v":16.246893470359218},{"$f":"BA60*BA58*BA52","v":16.409362405062808},{"$f":"BB60*BB58*BB52","v":16.573456029113437},{"$f":"BC60*BC58*BC52","v":16.739190589404568},{"$f":"BD60*BD58*BD52","v":16.906582495298618},{"$f":"BE60*BE58*BE52","v":17.075648320251602},{"$f":"BF60*BF58*BF52","v":17.246404803454119},{"$f":"BG60*BG58*BG52","v":17.418868851488661},{"$f":"BH60*BH58*BH52","v":17.593057540003549},{"$f":"BI60*BI58*BI52","v":17.768988115403587},{"$f":"BJ60*BJ58*BJ52","v":17.946677996557622},{"$f":"BK60*BK58*BK52","v":18.126144776523198},{"$f":"BL60*BL58*BL52","v":18.307406224288428},{"$f":"BM60*BM58*BM52","v":18.490480286531312},{"$f":"BN60*BN58*BN52","v":18.675385089396627},{"$f":"BO60*BO58*BO52","v":18.862138940290592},{"$f":"BP60*BP58*BP52","v":19.050760329693503},{"$f":"BQ60*BQ58*BQ52","v":19.241267932990432},{"$f":"BR60*BR58*BR52","v":19.433680612320337},{"$f":"BS60*BS58*BS52","v":19.628017418443541},{"$f":"BT60*BT58*BT52","v":19.824297592627975},{"$f":"BU60*BU58*BU52","v":20.022540568554255},{"$f":"BV60*BV58*BV52","v":20.222765974239799},{"$f":"BW60*BW58*BW52","v":20.424993633982197},{"$f":"BX60*BX58*BX52","v":20.629243570322021},{"$f":"BY60*BY58*BY52","v":20.835536006025237},{"$f":"BZ60*BZ58*BZ52","v":21.043891366085493},{"$f":"CA60*CA58*CA52","v":21.254330279746348},{"$f":"CB60*CB58*CB52","v":21.466873582543812},{"$f":"CC60*CC58*CC52","v":21.68154231836925},{"$f":"CD60*CD58*CD52","v":21.898357741552942},{"$f":"CE60*CE58*CE52","v":22.117341318968474},{"$f":"CF60*CF58*CF52","v":22.33851473215816},{"$f":"CG60*CG58*CG52","v":22.561899879479739},{"$f":"CH60*CH58*CH52","v":22.78751887827454},{"$f":"CI60*CI58*CI52","v":23.015394067057283},{"$f":"CJ60*CJ58*CJ52","v":23.245548007727855},{"$f":"CK60*CK58*CK52","v":23.478003487805136},{"$f":"CL60*CL58*CL52","v":23.712783522683189},{"$f":"CM60*CM58*CM52","v":23.949911357910022},{"$f":"CN60*CN58*CN52","v":24.189410471489118},{"$f":"CO60*CO58*CO52","v":24.431304576204013},{"$f":"CP60*CP58*CP52","v":24.675617621966058},{"$f":"CQ60*CQ58*CQ52","v":24.922373798185717},{"$f":"CR60*CR58*CR52","v":25.171597536167575},{"$f":"CS60*CS58*CS52","v":25.423313511529251},{"$f":"CT60*CT58*CT52","v":25.67754664664454},{"$f":"CU60*CU58*CU52","v":25.934322113110987},{"$f":"CV60*CV58*CV52","v":26.193665334242098},{"$f":"CW60*CW58*CW52","v":26.455601987584519},{"$f":"CX60*CX58*CX52","v":26.720158007460363},{"$f":"CY60*CY58*CY52","v":26.987359587534964},{"$f":"CZ60*CZ58*CZ52","v":27.257233183410317},{"$f":"DA60*DA58*DA52","v":27.529805515244419},{"$f":"DB60*DB58*DB52","v":27.805103570396863},{"$f":"DC60*DC58*DC52","v":28.08315460610083},{"$f":"DD60*DD58*DD52","v":28.363986152161843},{"$f":"DE60*DE58*DE52","v":28.64762601368346},{"$f":"DF60*DF58*DF52","v":28.934102273820297},{"$f":"DG60*DG58*DG52","v":29.223443296558496},{"$f":"DH60*DH58*DH52","v":29.515677729524086},{"$f":"DI60*DI58*DI52","v":29.810834506819322},{"$f":"DJ60*DJ58*DJ52","v":30.108942851887516},{"$f":"DK60*DK58*DK52","v":30.410032280406387},{"$f":"DL60*DL58*DL52","v":30.714132603210452},{"$f":"DM60*DM58*DM52","v":31.021273929242554},{"$f":"DN60*DN58*DN52","v":31.331486668534975},{"$f":"DO60*DO58*DO52","v":31.644801535220324},{"$f":"DP60*DP58*DP52","v":31.961249550572525},{"$f":"DQ60*DQ58*DQ52","v":32.280862046078255},{"$f":"DR60*DR58*DR52","v":32.603670666539038},{"$f":"DS60*DS58*DS52","v":32.92970737320443},{"$f":"DT60*DT58*DT52","v":33.259004446936473},{"$f":"DU60*DU58*DU52","v":33.591594491405836},{"$f":"DV60*DV58*DV52","v":33.927510436319892},{"$f":"DW60*DW58*DW52","v":34.266785540683095},{"$f":"DX60*DX58*DX52","v":34.609453396089926},{"$f":"DY60*DY58*DY52","v":34.95554793005082},{"$f":"DZ60*DZ58*DZ52","v":35.305103409351332},{"$f":"EA60*EA58*EA52","v":35.658154443444843},{"$f":"EB60*EB58*EB52","v":36.014735987879284},{"$f":"EC60*EC58*EC52","v":36.374883347758079},{"$f":"ED60*ED58*ED52","v":36.738632181235658},{"$f":"EE60*EE58*EE52","v":37.10601850304802},{"$f":"EF60*EF58*EF52","v":37.4770786880785},{"$f":"EG60*EG58*EG52","v":37.851849474959288},{"$f":"EH60*EH58*EH52","v":38.23036796970888},{"$f":"EI60*EI58*EI52","v":38.612671649405968},{"$f":"EJ60*EJ58*EJ52","v":38.998798365900022},{"$f":"EK60*EK58*EK52","v":39.38878634955902},{"$f":"EL60*EL58*EL52","v":39.782674213054619},{"$f":"EM60*EM58*EM52","v":40.18050095518516},{"$f":"EN60*EN58*EN52","v":40.582305964737017},{"$f":"EO60*EO58*EO52","v":40.988129024384385},{"$f":"EP60*EP58*EP52","v":41.39801031462823},{"$f":"EQ60*EQ58*EQ52","v":41.81199041777451},{"$f":"ER60*ER58*ER52","v":42.23011032195226},{"$f":"ES60*ES58*ES52","v":42.652411425171778},{"$f":"ET60*ET58*ET52","v":43.078935539423497},{"$f":"EU60*EU58*EU52","v":43.50972489481773},{"$f":"EV60*EV58*EV52","v":43.944822143765904},{"$f":"EW60*EW58*EW52","v":44.384270365203562},{"$f":"EX60*EX58*EX52","v":44.828113068855593},{"$f":"EY60*EY58*EY52","v":45.27639419954415},{"$f":"EZ60*EZ58*EZ52","v":45.7291581415396},{"$f":"FA60*FA58*FA52","v":46.18644972295499},{"$f":"FB60*FB58*FB52","v":46.648314220184545},{"$f":"FC60*FC58*FC52","v":47.11479736238639},{"$f":"FD60*FD58*FD52","v":47.585945336010248},{"$f":"FE60*FE58*FE52","v":48.061804789370349},{"$f":"FF60*FF58*FF52","v":48.542422837264056},{"$f":"FG60*FG58*FG52","v":49.027847065636699},{"$f":"FH60*FH58*FH52","v":49.51812553629307},{"$f":"FI60*FI58*FI52","v":50.013306791655999},{"$f":"FJ60*FJ58*FJ52","v":50.513439859572564},{"$f":"FK60*FK58*FK52","v":51.018574258168286},{"$f":"FL60*FL58*FL52","v":51.528760000749976},{"$f":"FM60*FM58*FM52","v":52.044047600757473},{"$f":"FN60*FN58*FN52","v":52.564488076765059},{"$f":"FO60*FO58*FO52","v":53.090132957532703},{"$f":"FP60*FP58*FP52","v":53.621034287108031},{"$f":"FQ60*FQ58*FQ52","v":54.157244629979111},{"$f":"FR60*FR58*FR52","v":54.698817076278907},{"$f":"FS60*FS58*FS52","v":55.245805247041694},{"$f":"FT60*FT58*FT52","v":55.798263299512101},{"$f":"FU60*FU58*FU52","v":56.356245932507228},{"$f":"FV60*FV58*FV52","v":56.919808391832298},{"$f":"FW60*FW58*FW52","v":57.489006475750614},{"$f":"FX60*FX58*FX52","v":58.063896540508132},{"$f":"FY60*FY58*FY52","v":58.644535505913211},{"$f":"FZ60*FZ58*FZ52","v":59.230980860972352},{"$f":"GA60*GA58*GA52","v":59.823290669582065},{"$f":"GB60*GB58*GB52","v":60.421523576277885},{"$f":"GC60*GC58*GC52","v":61.025738812040665},{"$f":"GD60*GD58*GD52","v":61.635996200161067},{"$f":"GE60*GE58*GE52","v":62.252356162162677},{"$f":"GF60*GF58*GF52","v":62.874879723784304},{"$f":"GG60*GG58*GG52","v":63.503628521022151},{"$f":"GH60*GH58*GH52","v":64.13866480623237},{"$f":"GI60*GI58*GI52","v":64.780051454294693},{"$f":"GJ60*GJ58*GJ52","v":65.427851968837643},{"$f":"GK60*GK58*GK52","v":66.082130488526033},{"$f":"GL60*GL58*GL52","v":66.742951793411294},{"$f":"GM60*GM58*GM52","v":67.410381311345404},{"$f":"GN60*GN58*GN52","v":68.084485124458865},{"$f":"GO60*GO58*GO52","v":68.765329975703452},{"$f":"GP60*GP58*GP52","v":69.452983275460483},{"$f":"GQ60*GQ58*GQ52","v":70.14751310821508},{"$f":"GR60*GR58*GR52","v":70.848988239297228},{"$f":"GS60*GS58*GS52","v":71.557478121690195},{"$f":"GT60*GT58*GT52","v":72.273052902907096},{"$f":"GU60*GU58*GU52","v":72.995783431936175},{"$f":"GV60*GV58*GV52","v":73.72574126625554},{"$f":"GW60*GW58*GW52","v":74.462998678918083},{"$f":"GX60*GX58*GX52","v":75.207628665707276},{"$f":"GY60*GY58*GY52","v":75.959704952364362},{"$f":"GZ60*GZ58*GZ52","v":76.719302001887996},{"$f":"HA60*HA58*HA52","v":77.486495021906876},{"$f":"HB60*HB58*HB52","v":78.261359972125945},{"$f":"HC60*HC58*HC52","v":79.043973571847189},{"$f":"HD60*HD58*HD52","v":79.834413307565669},{"$f":"HE60*HE58*HE52","v":80.632757440641328},{"$f":"HF60*HF58*HF52","v":81.439085015047752},{"$f":"HG60*HG58*HG52","v":82.253475865198226},{"$f":"HH60*HH58*HH52","v":83.076010623850209},{"$f":"HI60*HI58*HI52","v":83.906770730088709},{"$f":"HJ60*HJ58*HJ52","v":84.745838437389594},{"$f":"HK60*HK58*HK52","v":85.593296821763502},{"$f":"HL60*HL58*HL52","v":86.449229789981132},{"$f":"HM60*HM58*HM52","v":87.313722087880933},{"$f":"HN60*HN58*HN52","v":88.18685930875975},{"$f":"HO60*HO58*HO52","v":89.068727901847339},{"$f":"HP60*HP58*HP52","v":89.959415180865832},{"$f":"HQ60*HQ58*HQ52","v":90.859009332674489},{"$f":"HR60*HR58*HR52","v":91.767599426001226},{"$f":"HS60*HS58*HS52","v":92.685275420261249},{"$f":"HT60*HT58*HT52","v":93.612128174463862},{"$f":"HU60*HU58*HU52","v":94.548249456208495},{"$f":"HV60*HV58*HV52","v":95.493731950770567},{"$f":"HW60*HW58*HW52","v":96.448669270278273},{"$f":"HX60*HX58*HX52","v":97.413155962981051},{"$f":"HY60*HY58*HY52","v":98.387287522610862},{"$f":"HZ60*HZ58*HZ52","v":99.371160397836974},{"$f":"IA60*IA58*IA52","v":100.36487200181533},{"$f":"IB60*IB58*IB52","v":101.36852072183349},{"$f":"IC60*IC58*IC52","v":102.38220592905182},{"$f":"ID60*ID58*ID52","v":103.40602798834234},{"$f":"IE60*IE58*IE52","v":104.44008826822578},{"$f":"IF60*IF58*IF52","v":105.48448915090803},{"$f":"IG60*IG58*IG52","v":106.53933404241711},{"$f":"IH60*IH58*IH52","v":107.60472738284128},{"$f":"II60*II58*II52","v":108.6807746566697},{"$f":"IJ60*IJ58*IJ52","v":109.7675824032364},{"$f":"IK60*IK58*IK52","v":110.86525822726877},{"$f":"IL60*IL58*IL52","v":111.97391080954145},{"$f":"IM60*IM58*IM52","v":113.09364991763688},{"$f":"IN60*IN58*IN52","v":114.22458641681325},{"$f":"IO60*IO58*IO52","v":115.36683228098137},{"$f":"IP60*IP58*IP52","v":116.52050060379118},{"$f":"IQ60*IQ58*IQ52","v":117.6857056098291},{"$f":"IR60*IR58*IR52","v":118.8625626659274},{"$f":"IS60*IS58*IS52","v":120.05118829258667},{"$f":"IT60*IT58*IT52","v":121.25170017551254},{"$f":"IU60*IU58*IU52","v":122.46421717726766},{"$f":"IV60*IV58*IV52","v":123.68885934904034},{"$f":"IW60*IW58*IW52","v":124.92574794253075},{"$f":"IX60*IX58*IX52","v":126.17500542195606},{"$f":"IY60*IY58*IY52","v":127.43675547617559},{"$f":"IZ60*IZ58*IZ52","v":128.71112303093736},{"$f":"JA60*JA58*JA52","v":129.99823426124672},{"$f":"JB60*JB58*JB52","v":131.29821660385917},{"$f":"JC60*JC58*JC52","v":132.61119876989778},{"$f":"JD60*JD58*JD52","v":133.93731075759678},{"$f":"JE60*JE58*JE52","v":135.27668386517274},{"$f":"JF60*JF58*JF52","v":136.62945070382446},{"$f":"JG60*JG58*JG52","v":137.99574521086271},{"$f":"JH60*JH58*JH52","v":139.37570266297132},{"$f":"JI60*JI58*JI52","v":140.76945968960104},{"$f":"JJ60*JJ58*JJ52","v":142.17715428649703},{"$f":"JK60*JK58*JK52","v":143.598925829362},{"$f":"JL60*JL58*JL52","v":145.03491508765563},{"$f":"JM60*JM58*JM52","v":146.48526423853218},{"$f":"JN60*JN58*JN52","v":147.95011688091753},{"$f":"JO60*JO58*JO52","v":149.42961804972671},{"$f":"JP60*JP58*JP52","v":150.92391423022397},{"$f":"JQ60*JQ58*JQ52","v":152.43315337252625},{"$f":"JR60*JR58*JR52","v":153.95748490625149},{"$f":"JS60*JS58*JS52","v":155.49705975531401},{"$f":"JT60*JT58*JT52","v":157.05203035286718},{"$f":"JU60*JU58*JU52","v":158.62255065639584},{"$f":"JV60*JV58*JV52","v":160.20877616295979},{"$f":"JW60*JW58*JW52","v":161.8108639245894},{"$f":"JX60*JX58*JX52","v":163.42897256383529},{"$f":"JY60*JY58*JY52","v":165.06326228947364},{"$f":"JZ60*JZ58*JZ52","v":166.7138949123684},{"$f":"KA60*KA58*KA52","v":168.38103386149209},{"$f":"KB60*KB58*KB52","v":170.06484420010699},{"$f":"KC60*KC58*KC52","v":171.76549264210806},{"$f":"KD60*KD58*KD52","v":173.48314756852915},{"$f":"KE60*KE58*KE52","v":175.21797904421445},{"$f":"KF60*KF58*KF52","v":176.97015883465659},{"$f":"KG60*KG58*KG52","v":178.73986042300314},{"$f":"KH60*KH58*KH52","v":180.52725902723319},{"$f":"KI60*KI58*KI52","v":182.33253161750554},{"$f":"KJ60*KJ58*KJ52","v":184.15585693368058},{"$f":"KK60*KK58*KK52","v":185.99741550301741},{"$f":"KL60*KL58*KL52","v":187.85738965804757},{"$f":"KM60*KM58*KM52","v":189.73596355462803},{"$f":"KN60*KN58*KN52","v":191.63332319017431},{"$f":"KO60*KO58*KO52","v":193.54965642207608},{"$f":"KP60*KP58*KP52","v":195.48515298629681},{"$f":"KQ60*KQ58*KQ52","v":197.44000451615983},{"$f":"KR60*KR58*KR52","v":199.41440456132142},{"$f":"KS60*KS58*KS52","v":201.40854860693463},{"$f":"KT60*KT58*KT52","v":203.42263409300395},{"$f":"KU60*KU58*KU52","v":205.456860433934},{"$f":"KV60*KV58*KV52","v":207.51142903827332},{"$f":"KW60*KW58*KW52","v":209.58654332865606},{"$f":"KX60*KX58*KX52","v":211.68240876194264},{"$f":"KY60*KY58*KY52","v":213.79923284956206},{"$f":"KZ60*KZ58*KZ52","v":215.93722517805767},{"$f":"LA60*LA58*LA52","v":218.09659742983828},{"$f":"LB60*LB58*LB52","v":220.27756340413666},{"$f":"LC60*LC58*LC52","v":222.48033903817802},{"$f":"LD60*LD58*LD52","v":224.70514242855984},{"$f":"LE60*LE58*LE52","v":226.9521938528454},{"$f":"LF60*LF58*LF52","v":229.22171579137387},{"$f":"LG60*LG58*LG52","v":231.51393294928761},{"$f":"LH60*LH58*LH52","v":233.82907227878047},{"$f":"LI60*LI58*LI52","v":236.16736300156828},{"$f":"LJ60*LJ58*LJ52","v":238.52903663158398},{"$f":"LK60*LK58*LK52","v":240.91432699789982},{"$f":"LL60*LL58*LL52","v":243.32347026787883},{"$f":"LM60*LM58*LM52","v":245.75670497055762},{"$f":"LN60*LN58*LN52","v":248.21427202026319},{"$f":"LO60*LO58*LO52","v":250.69641474046585},{"$f":"LP60*LP58*LP52","v":253.20337888787051},{"$f":"LQ60*LQ58*LQ52","v":255.73541267674923},{"$f":"LR60*LR58*LR52","v":258.29276680351671},{"$f":"LS60*LS58*LS52","v":260.87569447155192},{"$f":"LT60*LT58*LT52","v":263.4844514162674},{"$f":"LU60*LU58*LU52","v":266.11929593043004},{"$f":"LV60*LV58*LV52","v":268.78048888973439},{"$f":"LW60*LW58*LW52","v":271.46829377863173},{"$f":"LX60*LX58*LX52","v":274.18297671641801},{"$f":"LY60*LY58*LY52","v":276.92480648358219},{"$f":"LZ60*LZ58*LZ52","v":279.69405454841802},{"$f":"MA60*MA58*MA52","v":282.49099509390214},{"$f":"MB60*MB58*MB52","v":285.3159050448412},{"$f":"MC60*MC58*MC52","v":288.16906409528963},{"$f":"MD60*MD58*MD52","v":291.05075473624254},{"$f":"ME60*ME58*ME52","v":293.96126228360487},{"$f":"MF60*MF58*MF52","v":296.90087490644095},{"$f":"MG60*MG58*MG52","v":299.86988365550542},{"$f":"MH60*MH58*MH52","v":302.8685824920604},{"$f":"MI60*MI58*MI52","v":305.89726831698101},{"$f":"MJ60*MJ58*MJ52","v":308.95624100015078},{"$f":"MK60*MK58*MK52","v":312.04580341015236},{"$f":"ML60*ML58*ML52","v":315.16626144425379},{"$f":"MM60*MM58*MM52","v":318.31792405869635},{"$f":"MN60*MN58*MN52","v":321.50110329928333},{"$f":"MO60*MO58*MO52","v":324.71611433227616},{"$f":"MP60*MP58*MP52","v":327.96327547559895},{"$f":"MQ60*MQ58*MQ52","v":331.24290823035494},{"$f":"MR60*MR58*MR52","v":334.55533731265848},{"$f":"MS60*MS58*MS52","v":337.90089068578504},{"$f":"MT60*MT58*MT52","v":341.27989959264289},{"$f":"MU60*MU58*MU52","v":344.69269858856939},{"$f":"MV60*MV58*MV52","v":348.13962557445501},{"$f":"MW60*MW58*MW52","v":351.6210218301996},{"$f":"MX60*MX58*MX52","v":355.13723204850163},{"$f":"MY60*MY58*MY52","v":358.6886043689866},{"$f":"MZ60*MZ58*MZ52","v":362.2754904126765},{"$f":"NA60*NA58*NA52","v":365.89824531680324},{"$f":"NB60*NB58*NB52","v":369.55722776997135},{"$f":"NC60*NC58*NC52","v":373.25280004767103},{"$f":"ND60*ND58*ND52","v":376.98532804814778},{"$f":"NE60*NE58*NE52","v":380.75518132862931},{"$f":"NF60*NF58*NF52","v":384.56273314191554},{"$f":"NG60*NG58*NG52","v":388.40836047333465},{"$f":"NH60*NH58*NH52","v":392.292444078068},{"$f":"NI60*NI58*NI52","v":396.21536851884866},{"$f":"NJ60*NJ58*NJ52","v":400.17752220403713},{"$f":"NK60*NK58*NK52","v":404.17929742607748},{"$f":"NL60*NL58*NL52","v":408.2210904003382},{"$f":"NM60*NM58*NM52","v":412.30330130434169},{"$f":"NN60*NN58*NN52","v":416.42633431738506},{"$f":"NO60*NO58*NO52","v":420.5905976605589},{"$f":"NP60*NP58*NP52","v":424.79650363716451},{"$f":"NQ60*NQ58*NQ52","v":429.04446867353613},{"$f":"NR60*NR58*NR52","v":433.33491336027146},{"$f":"NS60*NS58*NS52","v":437.66826249387418},{"$f":"NT60*NT58*NT52","v":442.0449451188129},{"$f":"NU60*NU58*NU52","v":446.46539457000102},{"$f":"NV60*NV58*NV52","v":450.93004851570112},{"$f":"NW60*NW58*NW52","v":455.4393490008581},{"$f":"NX60*NX58*NX52","v":459.99374249086668},{"$f":"NY60*NY58*NY52","v":464.59367991577545},{"$f":"NZ60*NZ58*NZ52","v":469.23961671493322},{"$f":"OA60*OA58*OA52","v":473.93201288208257},{"$f":"OB60*OB58*OB52","v":478.67133301090342},{"$f":"OC60*OC58*OC52","v":483.4580463410125},{"$f":"OD60*OD58*OD52","v":488.29262680442258},{"$f":"OE60*OE58*OE52","v":493.17555307246681},{"$f":"OF60*OF58*OF52","v":498.10730860319154},{"$f":"OG60*OG58*OG52","v":503.08838168922341},{"$f":"OH60*OH58*OH52","v":508.11926550611571},{"$f":"OI60*OI58*OI52","v":513.20045816117681},{"$f":"OJ60*OJ58*OJ52","v":518.33246274278861},{"$f":"OK60*OK58*OK52","v":523.51578737021657},{"$f":"OL60*OL58*OL52","v":528.75094524391864},{"$f":"OM60*OM58*OM52","v":534.03845469635792},{"$f":"ON60*ON58*ON52","v":539.37883924332141},{"$f":"OO60*OO58*OO52","v":544.77262763575459},{"$f":"OP60*OP58*OP52","v":550.22035391211227},{"$f":"OQ60*OQ58*OQ52","v":555.72255745123323},{"$f":"OR60*OR58*OR52","v":561.2797830257457},{"$f":"OS60*OS58*OS52","v":566.89258085600318},{"$f":"OT60*OT58*OT52","v":572.56150666456313},{"$f":"OU60*OU58*OU52","v":578.2871217312088},{"$f":"OV60*OV58*OV52","v":584.06999294852085},{"$f":"OW60*OW58*OW52","v":589.91069287800622},{"$f":"OX60*OX58*OX52","v":595.80979980678626},{"$f":"OY60*OY58*OY52","v":601.7678978048541},{"$f":"OZ60*OZ58*OZ52","v":607.78557678290258},{"$f":"PA60*PA58*PA52","v":613.86343255073166},{"$f":"PB60*PB58*PB52","v":620.00206687623893},{"$f":"PC60*PC58*PC52","v":626.2020875450014},{"$f":"PD60*PD58*PD52","v":632.46410842045134},{"$f":"PE60*PE58*PE52","v":638.78874950465581},{"$f":"PF60*PF58*PF52","v":645.1766369997024},{"$f":"PG60*PG58*PG52","v":651.62840336969941},{"$f":"PH60*PH58*PH52","v":658.14468740339646},{"$f":"PI60*PI58*PI52","v":664.72613427743045},{"$f":"PJ60*PJ58*PJ52","v":671.37339562020475},{"$f":"PK60*PK58*PK52","v":678.08712957640671},{"$f":"PL60*PL58*PL52","v":684.8680008721708},{"$f":"PM60*PM58*PM52","v":691.71668088089257},{"$f":"PN60*PN58*PN52","v":698.63384768970161},{"$f":"PO60*PO58*PO52","v":705.62018616659861},{"$f":"PP60*PP58*PP52","v":712.67638802826468},{"$f":"PQ60*PQ58*PQ52","v":719.80315190854731},{"$f":"PR60*PR58*PR52","v":727.00118342763278},{"$f":"PS60*PS58*PS52","v":734.27119526190904},{"$f":"PT60*PT58*PT52","v":741.61390721452824},{"$f":"PU60*PU58*PU52","v":749.0300462866735},{"$f":"PV60*PV58*PV52","v":756.52034674954018},{"$f":"PW60*PW58*PW52","v":764.08555021703557},{"$f":"PX60*PX58*PX52","v":771.72640571920601},{"$f":"PY60*PY58*PY52","v":779.443669776398},{"$f":"PZ60*PZ58*PZ52","v":787.23810647416201},{"$f":"QA60*QA58*QA52","v":795.1104875389035},{"$f":"QB60*QB58*QB52","v":803.06159241429259},{"$f":"QC60*QC58*QC52","v":811.09220833843551},{"$f":"QD60*QD58*QD52","v":819.20313042181988},{"$f":"QE60*QE58*QE52","v":827.39516172603805},{"$f":"QF60*QF58*QF52","v":835.66911334329836},{"$f":"QG60*QG58*QG52","v":844.02580447673131},{"$f":"QH60*QH58*QH52","v":852.46606252149877},{"$f":"QI60*QI58*QI52","v":860.99072314671366},{"$f":"QJ60*QJ58*QJ52","v":869.60063037818088},{"$f":"QK60*QK58*QK52","v":878.2966366819627},{"$f":"QL60*QL58*QL52","v":887.07960304878225},{"$f":"QM60*QM58*QM52","v":895.95039907927014},{"$f":"QN60*QN58*QN52","v":904.9099030700628},{"$f":"QO60*QO58*QO52","v":913.95900210076331},{"$f":"QP60*QP58*QP52","v":923.09859212177093},{"$f":"QQ60*QQ58*QQ52","v":932.3295780429886},{"$f":"QR60*QR58*QR52","v":941.65287382341853},{"$f":"QS60*QS58*QS52","v":951.06940256165262},{"$f":"QT60*QT58*QT52","v":960.58009658726928},{"$f":"QU60*QU58*QU52","v":970.1858975531419},{"$f":"QV60*QV58*QV52","v":979.88775652867332},{"$f":"QW60*QW58*QW52","v":989.68663409396004},{"$f":"QX60*QX58*QX52","v":999.58350043489975},{"$f":"QY60*QY58*QY52","v":1009.5793354392488},{"$f":"QZ60*QZ58*QZ52","v":1019.6751287936413},{"$f":"RA60*RA58*RA52","v":1029.8718800815777},{"$f":"RB60*RB58*RB52","v":1040.1705988823935},{"$f":"RC60*RC58*RC52","v":1050.5723048712175},{"$f":"RD60*RD58*RD52","v":1061.0780279199296},{"$f":"RE60*RE58*RE52","v":1071.688808199129},{"$f":"RF60*RF58*RF52","v":1082.4056962811203},{"$f":"RG60*RG58*RG52","v":1093.2297532439316},{"$f":"RH60*RH58*RH52","v":1104.162050776371},{"$f":"RI60*RI58*RI52","v":1115.203671284135},{"$f":"RJ60*RJ58*RJ52","v":1126.3557079969762},{"$f":"RK60*RK58*RK52","v":1137.619265076946},{"$f":"RL60*RL58*RL52","v":1148.9954577277151},{"$f":"RM60*RM58*RM52","v":1160.4854123049927},{"$f":"RN60*RN58*RN52","v":1172.0902664280425},{"$f":"RO60*RO58*RO52","v":1183.8111690923229},{"$f":"RP60*RP58*RP52","v":1195.649280783246},{"$f":"RQ60*RQ58*RQ52","v":1207.6057735910786},{"$f":"RR60*RR58*RR52","v":1219.6818313269891},{"$f":"RS60*RS58*RS52","v":1231.8786496402593},{"$f":"RT60*RT58*RT52","v":1244.1974361366617},{"$f":"RU60*RU58*RU52","v":1256.6394104980284},{"$f":"RV60*RV58*RV52","v":1269.2058046030086},{"$f":"RW60*RW58*RW52","v":1281.8978626490389},{"$f":"RX60*RX58*RX52","v":1294.7168412755293},{"$f":"RY60*RY58*RY52","v":1307.6640096882845},{"$f":"RZ60*RZ58*RZ52","v":1320.7406497851675},{"$f":"SA60*SA58*SA52","v":1333.9480562830192},{"$f":"SB60*SB58*SB52","v":1347.2875368458494},{"$f":"SC60*SC58*SC52","v":1360.7604122143082},{"$f":"SD60*SD58*SD52","v":1374.3680163364511},{"$f":"SE60*SE58*SE52","v":1388.1116964998155},{"$f":"SF60*SF58*SF52","v":1401.9928134648139},{"$f":"SG60*SG58*SG52","v":1416.0127415994621},{"$f":"SH60*SH58*SH52","v":1430.1728690154569},{"$f":"SI60*SI58*SI52","v":1444.4745977056114},{"$f":"SJ60*SJ58*SJ52","v":1458.9193436826677},{"$f":"SK60*SK58*SK52","v":1473.5085371194941},{"$f":"SL60*SL58*SL52","v":1488.2436224906892},{"$f":"SM60*SM58*SM52","v":1503.1260587155959},{"$f":"SN60*SN58*SN52","v":1518.1573193027518},{"$f":"SO60*SO58*SO52","v":1533.3388924957794},{"$f":"SP60*SP58*SP52","v":1548.6722814207374},{"$f":"SQ60*SQ58*SQ52","v":1564.1590042349446},{"$f":"SR60*SR58*SR52","v":1579.8005942772941},{"$f":"SS60*SS58*SS52","v":1595.5986002200668},{"$f":"ST60*ST58*ST52","v":1611.5545862222677},{"$f":"SU60*SU58*SU52","v":1627.6701320844904},{"$f":"SV60*SV58*SV52","v":1643.9468334053352},{"$f":"SW60*SW58*SW52","v":1660.3863017393887},{"$f":"SX60*SX58*SX52","v":1676.9901647567826},{"$f":"SY60*SY58*SY52","v":1693.7600664043505},{"$f":"SZ60*SZ58*SZ52","v":1710.6976670683939},{"$f":"TA60*TA58*TA52","v":1727.8046437390776},{"$f":"TB60*TB58*TB52","v":1745.0826901764685},{"$f":"TC60*TC58*TC52","v":1762.533517078233}]
[null,null,null,"Cash Flow",null,null,null,null,null,null,{"$f":"(K61-K59)*K54","v":0},{"$f":"(L61-L59)*L54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,14.701043429898132,13.915606500537223,13.109491684474934,12.299922366335094,11.188022213893865,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX61-BX59)*BX54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ61-EJ59)*EJ54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV61-GV59)*GV54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH61-JH59)*JH54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT61-LT59)*LT54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF61-OF59)*OF54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QR61-QR59)*QR54","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value Driver Multipler with Final ROIC",{"$f":"(1-F63/H63)/(G63-F63)","v":11.583011583011583},{"$f":"Scenarios!$I$48","v":0.01},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$I$47","v":7.0000000000000007E-2},null,null,{"$f":"$E$63","v":11.583011583011583},{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,{"$f":"$E$63","v":11.583011583011583},11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583,11.583011583011583]
[null,null,null,"Value at Final Terminal Period",null,null,null,null,null,null,{"$f":"K63*K58*K53*K6*(1+$F$63)","v":0},{"$f":"L63*L58*L53*L6*(1+$F$63)","v":0},{"$f":"M63*M58*M53*M6*(1+$F$63)","v":0},{"$f":"N63*N58*N53*N6*(1+$F$63)","v":0},{"$f":"O63*O58*O53*O6*(1+$F$63)","v":0},{"$f":"P63*P58*P53*P6*(1+$F$63)","v":0},{"$f":"Q63*Q58*Q53*Q6*(1+$F$63)","v":0},{"$f":"R63*R58*R53*R6*(1+$F$63)","v":0},{"$f":"S63*S58*S53*S6*(1+$F$63)","v":0},{"$f":"T63*T58*T53*T6*(1+$F$63)","v":0},{"$f":"U63*U58*U53*U6*(1+$F$63)","v":0},{"$f":"V63*V58*V53*V6*(1+$F$63)","v":0},{"$f":"W63*W58*W53*W6*(1+$F$63)","v":0},{"$f":"X63*X58*X53*X6*(1+$F$63)","v":0},{"$f":"Y63*Y58*Y53*Y6*(1+$F$63)","v":0},{"$f":"Z63*Z58*Z53*Z6*(1+$F$63)","v":0},{"$f":"AA63*AA58*AA53*AA6*(1+$F$63)","v":0},{"$f":"AB63*AB58*AB53*AB6*(1+$F$63)","v":0},{"$f":"AC63*AC58*AC53*AC6*(1+$F$63)","v":0},{"$f":"AD63*AD58*AD53*AD6*(1+$F$63)","v":152.70138427071379},{"$f":"AE63*AE58*AE53*AE6*(1+$F$63)","v":0},{"$f":"AF63*AF58*AF53*AF6*(1+$F$63)","v":0},{"$f":"AG63*AG58*AG53*AG6*(1+$F$63)","v":0},{"$f":"AH63*AH58*AH53*AH6*(1+$F$63)","v":0},{"$f":"AI63*AI58*AI53*AI6*(1+$F$63)","v":0},{"$f":"AJ63*AJ58*AJ53*AJ6*(1+$F$63)","v":0},{"$f":"AK63*AK58*AK53*AK6*(1+$F$63)","v":0},{"$f":"AL63*AL58*AL53*AL6*(1+$F$63)","v":0},{"$f":"AM63*AM58*AM53*AM6*(1+$F$63)","v":0},{"$f":"AN63*AN58*AN53*AN6*(1+$F$63)","v":0},{"$f":"AO63*AO58*AO53*AO6*(1+$F$63)","v":0},{"$f":"AP63*AP58*AP53*AP6*(1+$F$63)","v":0},{"$f":"AQ63*AQ58*AQ53*AQ6*(1+$F$63)","v":0},{"$f":"AR63*AR58*AR53*AR6*(1+$F$63)","v":0},{"$f":"AS63*AS58*AS53*AS6*(1+$F$63)","v":0},{"$f":"AT63*AT58*AT53*AT6*(1+$F$63)","v":0},{"$f":"AU63*AU58*AU53*AU6*(1+$F$63)","v":0},{"$f":"AV63*AV58*AV53*AV6*(1+$F$63)","v":0},{"$f":"AW63*AW58*AW53*AW6*(1+$F$63)","v":0},{"$f":"AX63*AX58*AX53*AX6*(1+$F$63)","v":0},{"$f":"AY63*AY58*AY53*AY6*(1+$F$63)","v":0},{"$f":"AZ63*AZ58*AZ53*AZ6*(1+$F$63)","v":0},{"$f":"BA63*BA58*BA53*BA6*(1+$F$63)","v":0},{"$f":"BB63*BB58*BB53*BB6*(1+$F$63)","v":0},{"$f":"BC63*BC58*BC53*BC6*(1+$F$63)","v":0},{"$f":"BD63*BD58*BD53*BD6*(1+$F$63)","v":0},{"$f":"BE63*BE58*BE53*BE6*(1+$F$63)","v":0},{"$f":"BF63*BF58*BF53*BF6*(1+$F$63)","v":0},{"$f":"BG63*BG58*BG53*BG6*(1+$F$63)","v":0},{"$f":"BH63*BH58*BH53*BH6*(1+$F$63)","v":0},{"$f":"BI63*BI58*BI53*BI6*(1+$F$63)","v":0},{"$f":"BJ63*BJ58*BJ53*BJ6*(1+$F$63)","v":0},{"$f":"BK63*BK58*BK53*BK6*(1+$F$63)","v":0},{"$f":"BL63*BL58*BL53*BL6*(1+$F$63)","v":0},{"$f":"BM63*BM58*BM53*BM6*(1+$F$63)","v":0},{"$f":"BN63*BN58*BN53*BN6*(1+$F$63)","v":0},{"$f":"BO63*BO58*BO53*BO6*(1+$F$63)","v":0},{"$f":"BP63*BP58*BP53*BP6*(1+$F$63)","v":0},{"$f":"BQ63*BQ58*BQ53*BQ6*(1+$F$63)","v":0},{"$f":"BR63*BR58*BR53*BR6*(1+$F$63)","v":0},{"$f":"BS63*BS58*BS53*BS6*(1+$F$63)","v":0},{"$f":"BT63*BT58*BT53*BT6*(1+$F$63)","v":0},{"$f":"BU63*BU58*BU53*BU6*(1+$F$63)","v":0},{"$f":"BV63*BV58*BV53*BV6*(1+$F$63)","v":0},{"$f":"BW63*BW58*BW53*BW6*(1+$F$63)","v":0},{"$f":"BX63*BX58*BX53*BX6*(1+$F$63)","v":0},{"$f":"BY63*BY58*BY53*BY6*(1+$F$63)","v":0},{"$f":"BZ63*BZ58*BZ53*BZ6*(1+$F$63)","v":0},{"$f":"CA63*CA58*CA53*CA6*(1+$F$63)","v":0},{"$f":"CB63*CB58*CB53*CB6*(1+$F$63)","v":0},{"$f":"CC63*CC58*CC53*CC6*(1+$F$63)","v":0},{"$f":"CD63*CD58*CD53*CD6*(1+$F$63)","v":0},{"$f":"CE63*CE58*CE53*CE6*(1+$F$63)","v":0},{"$f":"CF63*CF58*CF53*CF6*(1+$F$63)","v":0},{"$f":"CG63*CG58*CG53*CG6*(1+$F$63)","v":0},{"$f":"CH63*CH58*CH53*CH6*(1+$F$63)","v":0},{"$f":"CI63*CI58*CI53*CI6*(1+$F$63)","v":0},{"$f":"CJ63*CJ58*CJ53*CJ6*(1+$F$63)","v":0},{"$f":"CK63*CK58*CK53*CK6*(1+$F$63)","v":0},{"$f":"CL63*CL58*CL53*CL6*(1+$F$63)","v":0},{"$f":"CM63*CM58*CM53*CM6*(1+$F$63)","v":0},{"$f":"CN63*CN58*CN53*CN6*(1+$F$63)","v":0},{"$f":"CO63*CO58*CO53*CO6*(1+$F$63)","v":0},{"$f":"CP63*CP58*CP53*CP6*(1+$F$63)","v":0},{"$f":"CQ63*CQ58*CQ53*CQ6*(1+$F$63)","v":0},{"$f":"CR63*CR58*CR53*CR6*(1+$F$63)","v":0},{"$f":"CS63*CS58*CS53*CS6*(1+$F$63)","v":0},{"$f":"CT63*CT58*CT53*CT6*(1+$F$63)","v":0},{"$f":"CU63*CU58*CU53*CU6*(1+$F$63)","v":0},{"$f":"CV63*CV58*CV53*CV6*(1+$F$63)","v":0},{"$f":"CW63*CW58*CW53*CW6*(1+$F$63)","v":0},{"$f":"CX63*CX58*CX53*CX6*(1+$F$63)","v":0},{"$f":"CY63*CY58*CY53*CY6*(1+$F$63)","v":0},{"$f":"CZ63*CZ58*CZ53*CZ6*(1+$F$63)","v":0},{"$f":"DA63*DA58*DA53*DA6*(1+$F$63)","v":0},{"$f":"DB63*DB58*DB53*DB6*(1+$F$63)","v":0},{"$f":"DC63*DC58*DC53*DC6*(1+$F$63)","v":0},{"$f":"DD63*DD58*DD53*DD6*(1+$F$63)","v":0},{"$f":"DE63*DE58*DE53*DE6*(1+$F$63)","v":0},{"$f":"DF63*DF58*DF53*DF6*(1+$F$63)","v":0},{"$f":"DG63*DG58*DG53*DG6*(1+$F$63)","v":0},{"$f":"DH63*DH58*DH53*DH6*(1+$F$63)","v":0},{"$f":"DI63*DI58*DI53*DI6*(1+$F$63)","v":0},{"$f":"DJ63*DJ58*DJ53*DJ6*(1+$F$63)","v":0},{"$f":"DK63*DK58*DK53*DK6*(1+$F$63)","v":0},{"$f":"DL63*DL58*DL53*DL6*(1+$F$63)","v":0},{"$f":"DM63*DM58*DM53*DM6*(1+$F$63)","v":0},{"$f":"DN63*DN58*DN53*DN6*(1+$F$63)","v":0},{"$f":"DO63*DO58*DO53*DO6*(1+$F$63)","v":0},{"$f":"DP63*DP58*DP53*DP6*(1+$F$63)","v":0},{"$f":"DQ63*DQ58*DQ53*DQ6*(1+$F$63)","v":0},{"$f":"DR63*DR58*DR53*DR6*(1+$F$63)","v":0},{"$f":"DS63*DS58*DS53*DS6*(1+$F$63)","v":0},{"$f":"DT63*DT58*DT53*DT6*(1+$F$63)","v":0},{"$f":"DU63*DU58*DU53*DU6*(1+$F$63)","v":0},{"$f":"DV63*DV58*DV53*DV6*(1+$F$63)","v":0},{"$f":"DW63*DW58*DW53*DW6*(1+$F$63)","v":0},{"$f":"DX63*DX58*DX53*DX6*(1+$F$63)","v":0},{"$f":"DY63*DY58*DY53*DY6*(1+$F$63)","v":0},{"$f":"DZ63*DZ58*DZ53*DZ6*(1+$F$63)","v":0},{"$f":"EA63*EA58*EA53*EA6*(1+$F$63)","v":0},{"$f":"EB63*EB58*EB53*EB6*(1+$F$63)","v":0},{"$f":"EC63*EC58*EC53*EC6*(1+$F$63)","v":0},{"$f":"ED63*ED58*ED53*ED6*(1+$F$63)","v":0},{"$f":"EE63*EE58*EE53*EE6*(1+$F$63)","v":0},{"$f":"EF63*EF58*EF53*EF6*(1+$F$63)","v":0},{"$f":"EG63*EG58*EG53*EG6*(1+$F$63)","v":0},{"$f":"EH63*EH58*EH53*EH6*(1+$F$63)","v":0},{"$f":"EI63*EI58*EI53*EI6*(1+$F$63)","v":0},{"$f":"EJ63*EJ58*EJ53*EJ6*(1+$F$63)","v":0},{"$f":"EK63*EK58*EK53*EK6*(1+$F$63)","v":0},{"$f":"EL63*EL58*EL53*EL6*(1+$F$63)","v":0},{"$f":"EM63*EM58*EM53*EM6*(1+$F$63)","v":0},{"$f":"EN63*EN58*EN53*EN6*(1+$F$63)","v":0},{"$f":"EO63*EO58*EO53*EO6*(1+$F$63)","v":0},{"$f":"EP63*EP58*EP53*EP6*(1+$F$63)","v":0},{"$f":"EQ63*EQ58*EQ53*EQ6*(1+$F$63)","v":0},{"$f":"ER63*ER58*ER53*ER6*(1+$F$63)","v":0},{"$f":"ES63*ES58*ES53*ES6*(1+$F$63)","v":0},{"$f":"ET63*ET58*ET53*ET6*(1+$F$63)","v":0},{"$f":"EU63*EU58*EU53*EU6*(1+$F$63)","v":0},{"$f":"EV63*EV58*EV53*EV6*(1+$F$63)","v":0},{"$f":"EW63*EW58*EW53*EW6*(1+$F$63)","v":0},{"$f":"EX63*EX58*EX53*EX6*(1+$F$63)","v":0},{"$f":"EY63*EY58*EY53*EY6*(1+$F$63)","v":0},{"$f":"EZ63*EZ58*EZ53*EZ6*(1+$F$63)","v":0},{"$f":"FA63*FA58*FA53*FA6*(1+$F$63)","v":0},{"$f":"FB63*FB58*FB53*FB6*(1+$F$63)","v":0},{"$f":"FC63*FC58*FC53*FC6*(1+$F$63)","v":0},{"$f":"FD63*FD58*FD53*FD6*(1+$F$63)","v":0},{"$f":"FE63*FE58*FE53*FE6*(1+$F$63)","v":0},{"$f":"FF63*FF58*FF53*FF6*(1+$F$63)","v":0},{"$f":"FG63*FG58*FG53*FG6*(1+$F$63)","v":0},{"$f":"FH63*FH58*FH53*FH6*(1+$F$63)","v":0},{"$f":"FI63*FI58*FI53*FI6*(1+$F$63)","v":0},{"$f":"FJ63*FJ58*FJ53*FJ6*(1+$F$63)","v":0},{"$f":"FK63*FK58*FK53*FK6*(1+$F$63)","v":0},{"$f":"FL63*FL58*FL53*FL6*(1+$F$63)","v":0},{"$f":"FM63*FM58*FM53*FM6*(1+$F$63)","v":0},{"$f":"FN63*FN58*FN53*FN6*(1+$F$63)","v":0},{"$f":"FO63*FO58*FO53*FO6*(1+$F$63)","v":0},{"$f":"FP63*FP58*FP53*FP6*(1+$F$63)","v":0},{"$f":"FQ63*FQ58*FQ53*FQ6*(1+$F$63)","v":0},{"$f":"FR63*FR58*FR53*FR6*(1+$F$63)","v":0},{"$f":"FS63*FS58*FS53*FS6*(1+$F$63)","v":0},{"$f":"FT63*FT58*FT53*FT6*(1+$F$63)","v":0},{"$f":"FU63*FU58*FU53*FU6*(1+$F$63)","v":0},{"$f":"FV63*FV58*FV53*FV6*(1+$F$63)","v":0},{"$f":"FW63*FW58*FW53*FW6*(1+$F$63)","v":0},{"$f":"FX63*FX58*FX53*FX6*(1+$F$63)","v":0},{"$f":"FY63*FY58*FY53*FY6*(1+$F$63)","v":0},{"$f":"FZ63*FZ58*FZ53*FZ6*(1+$F$63)","v":0},{"$f":"GA63*GA58*GA53*GA6*(1+$F$63)","v":0},{"$f":"GB63*GB58*GB53*GB6*(1+$F$63)","v":0},{"$f":"GC63*GC58*GC53*GC6*(1+$F$63)","v":0},{"$f":"GD63*GD58*GD53*GD6*(1+$F$63)","v":0},{"$f":"GE63*GE58*GE53*GE6*(1+$F$63)","v":0},{"$f":"GF63*GF58*GF53*GF6*(1+$F$63)","v":0},{"$f":"GG63*GG58*GG53*GG6*(1+$F$63)","v":0},{"$f":"GH63*GH58*GH53*GH6*(1+$F$63)","v":0},{"$f":"GI63*GI58*GI53*GI6*(1+$F$63)","v":0},{"$f":"GJ63*GJ58*GJ53*GJ6*(1+$F$63)","v":0},{"$f":"GK63*GK58*GK53*GK6*(1+$F$63)","v":0},{"$f":"GL63*GL58*GL53*GL6*(1+$F$63)","v":0},{"$f":"GM63*GM58*GM53*GM6*(1+$F$63)","v":0},{"$f":"GN63*GN58*GN53*GN6*(1+$F$63)","v":0},{"$f":"GO63*GO58*GO53*GO6*(1+$F$63)","v":0},{"$f":"GP63*GP58*GP53*GP6*(1+$F$63)","v":0},{"$f":"GQ63*GQ58*GQ53*GQ6*(1+$F$63)","v":0},{"$f":"GR63*GR58*GR53*GR6*(1+$F$63)","v":0},{"$f":"GS63*GS58*GS53*GS6*(1+$F$63)","v":0},{"$f":"GT63*GT58*GT53*GT6*(1+$F$63)","v":0},{"$f":"GU63*GU58*GU53*GU6*(1+$F$63)","v":0},{"$f":"GV63*GV58*GV53*GV6*(1+$F$63)","v":0},{"$f":"GW63*GW58*GW53*GW6*(1+$F$63)","v":0},{"$f":"GX63*GX58*GX53*GX6*(1+$F$63)","v":0},{"$f":"GY63*GY58*GY53*GY6*(1+$F$63)","v":0},{"$f":"GZ63*GZ58*GZ53*GZ6*(1+$F$63)","v":0},{"$f":"HA63*HA58*HA53*HA6*(1+$F$63)","v":0},{"$f":"HB63*HB58*HB53*HB6*(1+$F$63)","v":0},{"$f":"HC63*HC58*HC53*HC6*(1+$F$63)","v":0},{"$f":"HD63*HD58*HD53*HD6*(1+$F$63)","v":0},{"$f":"HE63*HE58*HE53*HE6*(1+$F$63)","v":0},{"$f":"HF63*HF58*HF53*HF6*(1+$F$63)","v":0},{"$f":"HG63*HG58*HG53*HG6*(1+$F$63)","v":0},{"$f":"HH63*HH58*HH53*HH6*(1+$F$63)","v":0},{"$f":"HI63*HI58*HI53*HI6*(1+$F$63)","v":0},{"$f":"HJ63*HJ58*HJ53*HJ6*(1+$F$63)","v":0},{"$f":"HK63*HK58*HK53*HK6*(1+$F$63)","v":0},{"$f":"HL63*HL58*HL53*HL6*(1+$F$63)","v":0},{"$f":"HM63*HM58*HM53*HM6*(1+$F$63)","v":0},{"$f":"HN63*HN58*HN53*HN6*(1+$F$63)","v":0},{"$f":"HO63*HO58*HO53*HO6*(1+$F$63)","v":0},{"$f":"HP63*HP58*HP53*HP6*(1+$F$63)","v":0},{"$f":"HQ63*HQ58*HQ53*HQ6*(1+$F$63)","v":0},{"$f":"HR63*HR58*HR53*HR6*(1+$F$63)","v":0},{"$f":"HS63*HS58*HS53*HS6*(1+$F$63)","v":0},{"$f":"HT63*HT58*HT53*HT6*(1+$F$63)","v":0},{"$f":"HU63*HU58*HU53*HU6*(1+$F$63)","v":0},{"$f":"HV63*HV58*HV53*HV6*(1+$F$63)","v":0},{"$f":"HW63*HW58*HW53*HW6*(1+$F$63)","v":0},{"$f":"HX63*HX58*HX53*HX6*(1+$F$63)","v":0},{"$f":"HY63*HY58*HY53*HY6*(1+$F$63)","v":0},{"$f":"HZ63*HZ58*HZ53*HZ6*(1+$F$63)","v":0},{"$f":"IA63*IA58*IA53*IA6*(1+$F$63)","v":0},{"$f":"IB63*IB58*IB53*IB6*(1+$F$63)","v":0},{"$f":"IC63*IC58*IC53*IC6*(1+$F$63)","v":0},{"$f":"ID63*ID58*ID53*ID6*(1+$F$63)","v":0},{"$f":"IE63*IE58*IE53*IE6*(1+$F$63)","v":0},{"$f":"IF63*IF58*IF53*IF6*(1+$F$63)","v":0},{"$f":"IG63*IG58*IG53*IG6*(1+$F$63)","v":0},{"$f":"IH63*IH58*IH53*IH6*(1+$F$63)","v":0},{"$f":"II63*II58*II53*II6*(1+$F$63)","v":0},{"$f":"IJ63*IJ58*IJ53*IJ6*(1+$F$63)","v":0},{"$f":"IK63*IK58*IK53*IK6*(1+$F$63)","v":0},{"$f":"IL63*IL58*IL53*IL6*(1+$F$63)","v":0},{"$f":"IM63*IM58*IM53*IM6*(1+$F$63)","v":0},{"$f":"IN63*IN58*IN53*IN6*(1+$F$63)","v":0},{"$f":"IO63*IO58*IO53*IO6*(1+$F$63)","v":0},{"$f":"IP63*IP58*IP53*IP6*(1+$F$63)","v":0},{"$f":"IQ63*IQ58*IQ53*IQ6*(1+$F$63)","v":0},{"$f":"IR63*IR58*IR53*IR6*(1+$F$63)","v":0},{"$f":"IS63*IS58*IS53*IS6*(1+$F$63)","v":0},{"$f":"IT63*IT58*IT53*IT6*(1+$F$63)","v":0},{"$f":"IU63*IU58*IU53*IU6*(1+$F$63)","v":0},{"$f":"IV63*IV58*IV53*IV6*(1+$F$63)","v":0},{"$f":"IW63*IW58*IW53*IW6*(1+$F$63)","v":0},{"$f":"IX63*IX58*IX53*IX6*(1+$F$63)","v":0},{"$f":"IY63*IY58*IY53*IY6*(1+$F$63)","v":0},{"$f":"IZ63*IZ58*IZ53*IZ6*(1+$F$63)","v":0},{"$f":"JA63*JA58*JA53*JA6*(1+$F$63)","v":0},{"$f":"JB63*JB58*JB53*JB6*(1+$F$63)","v":0},{"$f":"JC63*JC58*JC53*JC6*(1+$F$63)","v":0},{"$f":"JD63*JD58*JD53*JD6*(1+$F$63)","v":0},{"$f":"JE63*JE58*JE53*JE6*(1+$F$63)","v":0},{"$f":"JF63*JF58*JF53*JF6*(1+$F$63)","v":0},{"$f":"JG63*JG58*JG53*JG6*(1+$F$63)","v":0},{"$f":"JH63*JH58*JH53*JH6*(1+$F$63)","v":0},{"$f":"JI63*JI58*JI53*JI6*(1+$F$63)","v":0},{"$f":"JJ63*JJ58*JJ53*JJ6*(1+$F$63)","v":0},{"$f":"JK63*JK58*JK53*JK6*(1+$F$63)","v":0},{"$f":"JL63*JL58*JL53*JL6*(1+$F$63)","v":0},{"$f":"JM63*JM58*JM53*JM6*(1+$F$63)","v":0},{"$f":"JN63*JN58*JN53*JN6*(1+$F$63)","v":0},{"$f":"JO63*JO58*JO53*JO6*(1+$F$63)","v":0},{"$f":"JP63*JP58*JP53*JP6*(1+$F$63)","v":0},{"$f":"JQ63*JQ58*JQ53*JQ6*(1+$F$63)","v":0},{"$f":"JR63*JR58*JR53*JR6*(1+$F$63)","v":0},{"$f":"JS63*JS58*JS53*JS6*(1+$F$63)","v":0},{"$f":"JT63*JT58*JT53*JT6*(1+$F$63)","v":0},{"$f":"JU63*JU58*JU53*JU6*(1+$F$63)","v":0},{"$f":"JV63*JV58*JV53*JV6*(1+$F$63)","v":0},{"$f":"JW63*JW58*JW53*JW6*(1+$F$63)","v":0},{"$f":"JX63*JX58*JX53*JX6*(1+$F$63)","v":0},{"$f":"JY63*JY58*JY53*JY6*(1+$F$63)","v":0},{"$f":"JZ63*JZ58*JZ53*JZ6*(1+$F$63)","v":0},{"$f":"KA63*KA58*KA53*KA6*(1+$F$63)","v":0},{"$f":"KB63*KB58*KB53*KB6*(1+$F$63)","v":0},{"$f":"KC63*KC58*KC53*KC6*(1+$F$63)","v":0},{"$f":"KD63*KD58*KD53*KD6*(1+$F$63)","v":0},{"$f":"KE63*KE58*KE53*KE6*(1+$F$63)","v":0},{"$f":"KF63*KF58*KF53*KF6*(1+$F$63)","v":0},{"$f":"KG63*KG58*KG53*KG6*(1+$F$63)","v":0},{"$f":"KH63*KH58*KH53*KH6*(1+$F$63)","v":0},{"$f":"KI63*KI58*KI53*KI6*(1+$F$63)","v":0},{"$f":"KJ63*KJ58*KJ53*KJ6*(1+$F$63)","v":0},{"$f":"KK63*KK58*KK53*KK6*(1+$F$63)","v":0},{"$f":"KL63*KL58*KL53*KL6*(1+$F$63)","v":0},{"$f":"KM63*KM58*KM53*KM6*(1+$F$63)","v":0},{"$f":"KN63*KN58*KN53*KN6*(1+$F$63)","v":0},{"$f":"KO63*KO58*KO53*KO6*(1+$F$63)","v":0},{"$f":"KP63*KP58*KP53*KP6*(1+$F$63)","v":0},{"$f":"KQ63*KQ58*KQ53*KQ6*(1+$F$63)","v":0},{"$f":"KR63*KR58*KR53*KR6*(1+$F$63)","v":0},{"$f":"KS63*KS58*KS53*KS6*(1+$F$63)","v":0},{"$f":"KT63*KT58*KT53*KT6*(1+$F$63)","v":0},{"$f":"KU63*KU58*KU53*KU6*(1+$F$63)","v":0},{"$f":"KV63*KV58*KV53*KV6*(1+$F$63)","v":0},{"$f":"KW63*KW58*KW53*KW6*(1+$F$63)","v":0},{"$f":"KX63*KX58*KX53*KX6*(1+$F$63)","v":0},{"$f":"KY63*KY58*KY53*KY6*(1+$F$63)","v":0},{"$f":"KZ63*KZ58*KZ53*KZ6*(1+$F$63)","v":0},{"$f":"LA63*LA58*LA53*LA6*(1+$F$63)","v":0},{"$f":"LB63*LB58*LB53*LB6*(1+$F$63)","v":0},{"$f":"LC63*LC58*LC53*LC6*(1+$F$63)","v":0},{"$f":"LD63*LD58*LD53*LD6*(1+$F$63)","v":0},{"$f":"LE63*LE58*LE53*LE6*(1+$F$63)","v":0},{"$f":"LF63*LF58*LF53*LF6*(1+$F$63)","v":0},{"$f":"LG63*LG58*LG53*LG6*(1+$F$63)","v":0},{"$f":"LH63*LH58*LH53*LH6*(1+$F$63)","v":0},{"$f":"LI63*LI58*LI53*LI6*(1+$F$63)","v":0},{"$f":"LJ63*LJ58*LJ53*LJ6*(1+$F$63)","v":0},{"$f":"LK63*LK58*LK53*LK6*(1+$F$63)","v":0},{"$f":"LL63*LL58*LL53*LL6*(1+$F$63)","v":0},{"$f":"LM63*LM58*LM53*LM6*(1+$F$63)","v":0},{"$f":"LN63*LN58*LN53*LN6*(1+$F$63)","v":0},{"$f":"LO63*LO58*LO53*LO6*(1+$F$63)","v":0},{"$f":"LP63*LP58*LP53*LP6*(1+$F$63)","v":0},{"$f":"LQ63*LQ58*LQ53*LQ6*(1+$F$63)","v":0},{"$f":"LR63*LR58*LR53*LR6*(1+$F$63)","v":0},{"$f":"LS63*LS58*LS53*LS6*(1+$F$63)","v":0},{"$f":"LT63*LT58*LT53*LT6*(1+$F$63)","v":0},{"$f":"LU63*LU58*LU53*LU6*(1+$F$63)","v":0},{"$f":"LV63*LV58*LV53*LV6*(1+$F$63)","v":0},{"$f":"LW63*LW58*LW53*LW6*(1+$F$63)","v":0},{"$f":"LX63*LX58*LX53*LX6*(1+$F$63)","v":0},{"$f":"LY63*LY58*LY53*LY6*(1+$F$63)","v":0},{"$f":"LZ63*LZ58*LZ53*LZ6*(1+$F$63)","v":0},{"$f":"MA63*MA58*MA53*MA6*(1+$F$63)","v":0},{"$f":"MB63*MB58*MB53*MB6*(1+$F$63)","v":0},{"$f":"MC63*MC58*MC53*MC6*(1+$F$63)","v":0},{"$f":"MD63*MD58*MD53*MD6*(1+$F$63)","v":0},{"$f":"ME63*ME58*ME53*ME6*(1+$F$63)","v":0},{"$f":"MF63*MF58*MF53*MF6*(1+$F$63)","v":0},{"$f":"MG63*MG58*MG53*MG6*(1+$F$63)","v":0},{"$f":"MH63*MH58*MH53*MH6*(1+$F$63)","v":0},{"$f":"MI63*MI58*MI53*MI6*(1+$F$63)","v":0},{"$f":"MJ63*MJ58*MJ53*MJ6*(1+$F$63)","v":0},{"$f":"MK63*MK58*MK53*MK6*(1+$F$63)","v":0},{"$f":"ML63*ML58*ML53*ML6*(1+$F$63)","v":0},{"$f":"MM63*MM58*MM53*MM6*(1+$F$63)","v":0},{"$f":"MN63*MN58*MN53*MN6*(1+$F$63)","v":0},{"$f":"MO63*MO58*MO53*MO6*(1+$F$63)","v":0},{"$f":"MP63*MP58*MP53*MP6*(1+$F$63)","v":0},{"$f":"MQ63*MQ58*MQ53*MQ6*(1+$F$63)","v":0},{"$f":"MR63*MR58*MR53*MR6*(1+$F$63)","v":0},{"$f":"MS63*MS58*MS53*MS6*(1+$F$63)","v":0},{"$f":"MT63*MT58*MT53*MT6*(1+$F$63)","v":0},{"$f":"MU63*MU58*MU53*MU6*(1+$F$63)","v":0},{"$f":"MV63*MV58*MV53*MV6*(1+$F$63)","v":0},{"$f":"MW63*MW58*MW53*MW6*(1+$F$63)","v":0},{"$f":"MX63*MX58*MX53*MX6*(1+$F$63)","v":0},{"$f":"MY63*MY58*MY53*MY6*(1+$F$63)","v":0},{"$f":"MZ63*MZ58*MZ53*MZ6*(1+$F$63)","v":0},{"$f":"NA63*NA58*NA53*NA6*(1+$F$63)","v":0},{"$f":"NB63*NB58*NB53*NB6*(1+$F$63)","v":0},{"$f":"NC63*NC58*NC53*NC6*(1+$F$63)","v":0},{"$f":"ND63*ND58*ND53*ND6*(1+$F$63)","v":0},{"$f":"NE63*NE58*NE53*NE6*(1+$F$63)","v":0},{"$f":"NF63*NF58*NF53*NF6*(1+$F$63)","v":0},{"$f":"NG63*NG58*NG53*NG6*(1+$F$63)","v":0},{"$f":"NH63*NH58*NH53*NH6*(1+$F$63)","v":0},{"$f":"NI63*NI58*NI53*NI6*(1+$F$63)","v":0},{"$f":"NJ63*NJ58*NJ53*NJ6*(1+$F$63)","v":0},{"$f":"NK63*NK58*NK53*NK6*(1+$F$63)","v":0},{"$f":"NL63*NL58*NL53*NL6*(1+$F$63)","v":0},{"$f":"NM63*NM58*NM53*NM6*(1+$F$63)","v":0},{"$f":"NN63*NN58*NN53*NN6*(1+$F$63)","v":0},{"$f":"NO63*NO58*NO53*NO6*(1+$F$63)","v":0},{"$f":"NP63*NP58*NP53*NP6*(1+$F$63)","v":0},{"$f":"NQ63*NQ58*NQ53*NQ6*(1+$F$63)","v":0},{"$f":"NR63*NR58*NR53*NR6*(1+$F$63)","v":0},{"$f":"NS63*NS58*NS53*NS6*(1+$F$63)","v":0},{"$f":"NT63*NT58*NT53*NT6*(1+$F$63)","v":0},{"$f":"NU63*NU58*NU53*NU6*(1+$F$63)","v":0},{"$f":"NV63*NV58*NV53*NV6*(1+$F$63)","v":0},{"$f":"NW63*NW58*NW53*NW6*(1+$F$63)","v":0},{"$f":"NX63*NX58*NX53*NX6*(1+$F$63)","v":0},{"$f":"NY63*NY58*NY53*NY6*(1+$F$63)","v":0},{"$f":"NZ63*NZ58*NZ53*NZ6*(1+$F$63)","v":0},{"$f":"OA63*OA58*OA53*OA6*(1+$F$63)","v":0},{"$f":"OB63*OB58*OB53*OB6*(1+$F$63)","v":0},{"$f":"OC63*OC58*OC53*OC6*(1+$F$63)","v":0},{"$f":"OD63*OD58*OD53*OD6*(1+$F$63)","v":0},{"$f":"OE63*OE58*OE53*OE6*(1+$F$63)","v":0},{"$f":"OF63*OF58*OF53*OF6*(1+$F$63)","v":0},{"$f":"OG63*OG58*OG53*OG6*(1+$F$63)","v":0},{"$f":"OH63*OH58*OH53*OH6*(1+$F$63)","v":0},{"$f":"OI63*OI58*OI53*OI6*(1+$F$63)","v":0},{"$f":"OJ63*OJ58*OJ53*OJ6*(1+$F$63)","v":0},{"$f":"OK63*OK58*OK53*OK6*(1+$F$63)","v":0},{"$f":"OL63*OL58*OL53*OL6*(1+$F$63)","v":0},{"$f":"OM63*OM58*OM53*OM6*(1+$F$63)","v":0},{"$f":"ON63*ON58*ON53*ON6*(1+$F$63)","v":0},{"$f":"OO63*OO58*OO53*OO6*(1+$F$63)","v":0},{"$f":"OP63*OP58*OP53*OP6*(1+$F$63)","v":0},{"$f":"OQ63*OQ58*OQ53*OQ6*(1+$F$63)","v":0},{"$f":"OR63*OR58*OR53*OR6*(1+$F$63)","v":0},{"$f":"OS63*OS58*OS53*OS6*(1+$F$63)","v":0},{"$f":"OT63*OT58*OT53*OT6*(1+$F$63)","v":0},{"$f":"OU63*OU58*OU53*OU6*(1+$F$63)","v":0},{"$f":"OV63*OV58*OV53*OV6*(1+$F$63)","v":0},{"$f":"OW63*OW58*OW53*OW6*(1+$F$63)","v":0},{"$f":"OX63*OX58*OX53*OX6*(1+$F$63)","v":0},{"$f":"OY63*OY58*OY53*OY6*(1+$F$63)","v":0},{"$f":"OZ63*OZ58*OZ53*OZ6*(1+$F$63)","v":0},{"$f":"PA63*PA58*PA53*PA6*(1+$F$63)","v":0},{"$f":"PB63*PB58*PB53*PB6*(1+$F$63)","v":0},{"$f":"PC63*PC58*PC53*PC6*(1+$F$63)","v":0},{"$f":"PD63*PD58*PD53*PD6*(1+$F$63)","v":0},{"$f":"PE63*PE58*PE53*PE6*(1+$F$63)","v":0},{"$f":"PF63*PF58*PF53*PF6*(1+$F$63)","v":0},{"$f":"PG63*PG58*PG53*PG6*(1+$F$63)","v":0},{"$f":"PH63*PH58*PH53*PH6*(1+$F$63)","v":0},{"$f":"PI63*PI58*PI53*PI6*(1+$F$63)","v":0},{"$f":"PJ63*PJ58*PJ53*PJ6*(1+$F$63)","v":0},{"$f":"PK63*PK58*PK53*PK6*(1+$F$63)","v":0},{"$f":"PL63*PL58*PL53*PL6*(1+$F$63)","v":0},{"$f":"PM63*PM58*PM53*PM6*(1+$F$63)","v":0},{"$f":"PN63*PN58*PN53*PN6*(1+$F$63)","v":0},{"$f":"PO63*PO58*PO53*PO6*(1+$F$63)","v":0},{"$f":"PP63*PP58*PP53*PP6*(1+$F$63)","v":0},{"$f":"PQ63*PQ58*PQ53*PQ6*(1+$F$63)","v":0},{"$f":"PR63*PR58*PR53*PR6*(1+$F$63)","v":0},{"$f":"PS63*PS58*PS53*PS6*(1+$F$63)","v":0},{"$f":"PT63*PT58*PT53*PT6*(1+$F$63)","v":0},{"$f":"PU63*PU58*PU53*PU6*(1+$F$63)","v":0},{"$f":"PV63*PV58*PV53*PV6*(1+$F$63)","v":0},{"$f":"PW63*PW58*PW53*PW6*(1+$F$63)","v":0},{"$f":"PX63*PX58*PX53*PX6*(1+$F$63)","v":0},{"$f":"PY63*PY58*PY53*PY6*(1+$F$63)","v":0},{"$f":"PZ63*PZ58*PZ53*PZ6*(1+$F$63)","v":0},{"$f":"QA63*QA58*QA53*QA6*(1+$F$63)","v":0},{"$f":"QB63*QB58*QB53*QB6*(1+$F$63)","v":0},{"$f":"QC63*QC58*QC53*QC6*(1+$F$63)","v":0},{"$f":"QD63*QD58*QD53*QD6*(1+$F$63)","v":0},{"$f":"QE63*QE58*QE53*QE6*(1+$F$63)","v":0},{"$f":"QF63*QF58*QF53*QF6*(1+$F$63)","v":0},{"$f":"QG63*QG58*QG53*QG6*(1+$F$63)","v":0},{"$f":"QH63*QH58*QH53*QH6*(1+$F$63)","v":0},{"$f":"QI63*QI58*QI53*QI6*(1+$F$63)","v":0},{"$f":"QJ63*QJ58*QJ53*QJ6*(1+$F$63)","v":0},{"$f":"QK63*QK58*QK53*QK6*(1+$F$63)","v":0},{"$f":"QL63*QL58*QL53*QL6*(1+$F$63)","v":0},{"$f":"QM63*QM58*QM53*QM6*(1+$F$63)","v":0},{"$f":"QN63*QN58*QN53*QN6*(1+$F$63)","v":0},{"$f":"QO63*QO58*QO53*QO6*(1+$F$63)","v":0},{"$f":"QP63*QP58*QP53*QP6*(1+$F$63)","v":0},{"$f":"QQ63*QQ58*QQ53*QQ6*(1+$F$63)","v":0},{"$f":"QR63*QR58*QR53*QR6*(1+$F$63)","v":0},{"$f":"QS63*QS58*QS53*QS6*(1+$F$63)","v":0},{"$f":"QT63*QT58*QT53*QT6*(1+$F$63)","v":0},{"$f":"QU63*QU58*QU53*QU6*(1+$F$63)","v":0},{"$f":"QV63*QV58*QV53*QV6*(1+$F$63)","v":0},{"$f":"QW63*QW58*QW53*QW6*(1+$F$63)","v":0},{"$f":"QX63*QX58*QX53*QX6*(1+$F$63)","v":0},{"$f":"QY63*QY58*QY53*QY6*(1+$F$63)","v":0},{"$f":"QZ63*QZ58*QZ53*QZ6*(1+$F$63)","v":0},{"$f":"RA63*RA58*RA53*RA6*(1+$F$63)","v":0},{"$f":"RB63*RB58*RB53*RB6*(1+$F$63)","v":0},{"$f":"RC63*RC58*RC53*RC6*(1+$F$63)","v":0},{"$f":"RD63*RD58*RD53*RD6*(1+$F$63)","v":0},{"$f":"RE63*RE58*RE53*RE6*(1+$F$63)","v":0},{"$f":"RF63*RF58*RF53*RF6*(1+$F$63)","v":0},{"$f":"RG63*RG58*RG53*RG6*(1+$F$63)","v":0},{"$f":"RH63*RH58*RH53*RH6*(1+$F$63)","v":0},{"$f":"RI63*RI58*RI53*RI6*(1+$F$63)","v":0},{"$f":"RJ63*RJ58*RJ53*RJ6*(1+$F$63)","v":0},{"$f":"RK63*RK58*RK53*RK6*(1+$F$63)","v":0},{"$f":"RL63*RL58*RL53*RL6*(1+$F$63)","v":0},{"$f":"RM63*RM58*RM53*RM6*(1+$F$63)","v":0},{"$f":"RN63*RN58*RN53*RN6*(1+$F$63)","v":0},{"$f":"RO63*RO58*RO53*RO6*(1+$F$63)","v":0},{"$f":"RP63*RP58*RP53*RP6*(1+$F$63)","v":0},{"$f":"RQ63*RQ58*RQ53*RQ6*(1+$F$63)","v":0},{"$f":"RR63*RR58*RR53*RR6*(1+$F$63)","v":0},{"$f":"RS63*RS58*RS53*RS6*(1+$F$63)","v":0},{"$f":"RT63*RT58*RT53*RT6*(1+$F$63)","v":0},{"$f":"RU63*RU58*RU53*RU6*(1+$F$63)","v":0},{"$f":"RV63*RV58*RV53*RV6*(1+$F$63)","v":0},{"$f":"RW63*RW58*RW53*RW6*(1+$F$63)","v":0},{"$f":"RX63*RX58*RX53*RX6*(1+$F$63)","v":0},{"$f":"RY63*RY58*RY53*RY6*(1+$F$63)","v":0},{"$f":"RZ63*RZ58*RZ53*RZ6*(1+$F$63)","v":0},{"$f":"SA63*SA58*SA53*SA6*(1+$F$63)","v":0},{"$f":"SB63*SB58*SB53*SB6*(1+$F$63)","v":0},{"$f":"SC63*SC58*SC53*SC6*(1+$F$63)","v":0},{"$f":"SD63*SD58*SD53*SD6*(1+$F$63)","v":0},{"$f":"SE63*SE58*SE53*SE6*(1+$F$63)","v":0},{"$f":"SF63*SF58*SF53*SF6*(1+$F$63)","v":0},{"$f":"SG63*SG58*SG53*SG6*(1+$F$63)","v":0},{"$f":"SH63*SH58*SH53*SH6*(1+$F$63)","v":0},{"$f":"SI63*SI58*SI53*SI6*(1+$F$63)","v":0},{"$f":"SJ63*SJ58*SJ53*SJ6*(1+$F$63)","v":0},{"$f":"SK63*SK58*SK53*SK6*(1+$F$63)","v":0},{"$f":"SL63*SL58*SL53*SL6*(1+$F$63)","v":0},{"$f":"SM63*SM58*SM53*SM6*(1+$F$63)","v":0},{"$f":"SN63*SN58*SN53*SN6*(1+$F$63)","v":0},{"$f":"SO63*SO58*SO53*SO6*(1+$F$63)","v":0},{"$f":"SP63*SP58*SP53*SP6*(1+$F$63)","v":0},{"$f":"SQ63*SQ58*SQ53*SQ6*(1+$F$63)","v":0},{"$f":"SR63*SR58*SR53*SR6*(1+$F$63)","v":0},{"$f":"SS63*SS58*SS53*SS6*(1+$F$63)","v":0},{"$f":"ST63*ST58*ST53*ST6*(1+$F$63)","v":0},{"$f":"SU63*SU58*SU53*SU6*(1+$F$63)","v":0},{"$f":"SV63*SV58*SV53*SV6*(1+$F$63)","v":0},{"$f":"SW63*SW58*SW53*SW6*(1+$F$63)","v":0},{"$f":"SX63*SX58*SX53*SX6*(1+$F$63)","v":0},{"$f":"SY63*SY58*SY53*SY6*(1+$F$63)","v":0},{"$f":"SZ63*SZ58*SZ53*SZ6*(1+$F$63)","v":0},{"$f":"TA63*TA58*TA53*TA6*(1+$F$63)","v":0},{"$f":"TB63*TB58*TB53*TB6*(1+$F$63)","v":0},{"$f":"TC63*TC58*TC53*TC6*(1+$F$63)","v":0}]
[null,null,null,"Total Cash Flow",{"$f":"NPV(G65,K65:KW65)","v":45.958832867762013},null,{"$f":"G36","v":8.4000000000000005E-2},null,null,null,{"$f":"(K64+K62)","v":0},{"$f":"(L64+L62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,14.701043429898132,13.915606500537223,13.109491684474934,12.299922366335094,163.88940648460766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX64+BX62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ64+EJ62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV64+GV62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JH64+JH62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LT64+LT62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(OF64+OF62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QR64+QR62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Explicit Value",{"$f":"E40","v":84.420578295227301}]
[null,null,null,"Total Value",{"$f":"E65+E66","v":130.3794111629893}]
[]
[]
[null,null,null,"ROIC =Income/Investment"]
[null,null,null,"Given Growth and ROIC"]
[null,null,null,"Need Income"]
[null,null,null,"Need Change in Investment"]
[null,null,null,"Investment (t) =Investment (t-1) * (1+g)"]
[]
[null,null,null,null,null,{"$f":"Scenarios!D10","v":"2020-04-29"},{"$f":"Scenarios!I10","v":"2040-04-29"},null,null,{"$f":"TODAY()","v":"2020-04-29"},{"$f":"EDATE(J76,12)","v":"2021-04-29"},{"$f":"EDATE(K76,12)","v":"2022-04-29"},"2023-04-29","2024-04-29","2025-04-29","2026-04-29","2027-04-29","2028-04-29","2029-04-29","2030-04-29","2031-04-29","2032-04-29","2033-04-29","2034-04-29","2035-04-29","2036-04-29","2037-04-29","2038-04-29","2039-04-29","2040-04-29","2041-04-29","2042-04-29","2043-04-29","2044-04-29","2045-04-29","2046-04-29","2047-04-29","2048-04-29","2049-04-29","2050-04-29","2051-04-29","2052-04-29","2053-04-29","2054-04-29","2055-04-29","2056-04-29","2057-04-29","2058-04-29","2059-04-29","2060-04-29","2061-04-29","2062-04-29","2063-04-29","2064-04-29","2065-04-29","2066-04-29","2067-04-29","2068-04-29","2069-04-29","2070-04-29","2071-04-29","2072-04-29","2073-04-29","2074-04-29","2075-04-29","2076-04-29","2077-04-29","2078-04-29","2079-04-29","2080-04-29","2081-04-29","2082-04-29","2083-04-29","2084-04-29","2085-04-29",{"$f":"EDATE(BW76,12)","v":"2086-04-29"},"2087-04-29","2088-04-29","2089-04-29","2090-04-29","2091-04-29","2092-04-29","2093-04-29","2094-04-29","2095-04-29","2096-04-29","2097-04-29","2098-04-29","2099-04-29","2100-04-29","2101-04-29","2102-04-29","2103-04-29","2104-04-29","2105-04-29","2106-04-29","2107-04-29","2108-04-29","2109-04-29","2110-04-29","2111-04-29","2112-04-29","2113-04-29","2114-04-29","2115-04-29","2116-04-29","2117-04-29","2118-04-29","2119-04-29","2120-04-29","2121-04-29","2122-04-29","2123-04-29","2124-04-29","2125-04-29","2126-04-29","2127-04-29","2128-04-29","2129-04-29","2130-04-29","2131-04-29","2132-04-29","2133-04-29","2134-04-29","2135-04-29","2136-04-29","2137-04-29","2138-04-29","2139-04-29","2140-04-29","2141-04-29","2142-04-29","2143-04-29","2144-04-29","2145-04-29","2146-04-29","2147-04-29","2148-04-29","2149-04-29",{"$f":"EDATE(EI76,12)","v":"2150-04-29"},"2151-04-29","2152-04-29","2153-04-29","2154-04-29","2155-04-29","2156-04-29","2157-04-29","2158-04-29","2159-04-29","2160-04-29","2161-04-29","2162-04-29","2163-04-29","2164-04-29","2165-04-29","2166-04-29","2167-04-29","2168-04-29","2169-04-29","2170-04-29","2171-04-29","2172-04-29","2173-04-29","2174-04-29","2175-04-29","2176-04-29","2177-04-29","2178-04-29","2179-04-29","2180-04-29","2181-04-29","2182-04-29","2183-04-29","2184-04-29","2185-04-29","2186-04-29","2187-04-29","2188-04-29","2189-04-29","2190-04-29","2191-04-29","2192-04-29","2193-04-29","2194-04-29","2195-04-29","2196-04-29","2197-04-29","2198-04-29","2199-04-29","2200-04-29","2201-04-29","2202-04-29","2203-04-29","2204-04-29","2205-04-29","2206-04-29","2207-04-29","2208-04-29","2209-04-29","2210-04-29","2211-04-29","2212-04-29","2213-04-29",{"$f":"EDATE(GU76,12)","v":"2214-04-29"},"2215-04-29","2216-04-29","2217-04-29","2218-04-29","2219-04-29","2220-04-29","2221-04-29","2222-04-29","2223-04-29","2224-04-29","2225-04-29","2226-04-29","2227-04-29","2228-04-29","2229-04-29","2230-04-29","2231-04-29","2232-04-29","2233-04-29","2234-04-29","2235-04-29","2236-04-29","2237-04-29","2238-04-29","2239-04-29","2240-04-29","2241-04-29","2242-04-29","2243-04-29","2244-04-29","2245-04-29","2246-04-29","2247-04-29","2248-04-29","2249-04-29","2250-04-29","2251-04-29","2252-04-29","2253-04-29","2254-04-29","2255-04-29","2256-04-29","2257-04-29","2258-04-29","2259-04-29","2260-04-29","2261-04-29","2262-04-29","2263-04-29","2264-04-29","2265-04-29","2266-04-29","2267-04-29","2268-04-29","2269-04-29","2270-04-29","2271-04-29","2272-04-29","2273-04-29","2274-04-29","2275-04-29","2276-04-29","2277-04-29",{"$f":"EDATE(JG76,12)","v":"2278-04-29"},"2279-04-29","2280-04-29","2281-04-29","2282-04-29","2283-04-29","2284-04-29","2285-04-29","2286-04-29","2287-04-29","2288-04-29","2289-04-29","2290-04-29","2291-04-29","2292-04-29","2293-04-29","2294-04-29","2295-04-29","2296-04-29","2297-04-29","2298-04-29","2299-04-29","2300-04-29","2301-04-29","2302-04-29","2303-04-29","2304-04-29","2305-04-29","2306-04-29","2307-04-29","2308-04-29","2309-04-29","2310-04-29","2311-04-29","2312-04-29","2313-04-29","2314-04-29","2315-04-29","2316-04-29","2317-04-29","2318-04-29","2319-04-29","2320-04-29","2321-04-29","2322-04-29","2323-04-29","2324-04-29","2325-04-29","2326-04-29","2327-04-29","2328-04-29","2329-04-29","2330-04-29","2331-04-29","2332-04-29","2333-04-29","2334-04-29","2335-04-29","2336-04-29","2337-04-29","2338-04-29","2339-04-29","2340-04-29","2341-04-29",{"$f":"EDATE(LS76,12)","v":"2342-04-29"},"2343-04-29","2344-04-29","2345-04-29","2346-04-29","2347-04-29","2348-04-29","2349-04-29","2350-04-29","2351-04-29","2352-04-29","2353-04-29","2354-04-29","2355-04-29","2356-04-29","2357-04-29","2358-04-29","2359-04-29","2360-04-29","2361-04-29","2362-04-29","2363-04-29","2364-04-29","2365-04-29","2366-04-29","2367-04-29","2368-04-29","2369-04-29","2370-04-29","2371-04-29","2372-04-29","2373-04-29","2374-04-29","2375-04-29","2376-04-29","2377-04-29","2378-04-29","2379-04-29","2380-04-29","2381-04-29","2382-04-29","2383-04-29","2384-04-29","2385-04-29","2386-04-29","2387-04-29","2388-04-29","2389-04-29","2390-04-29","2391-04-29","2392-04-29","2393-04-29","2394-04-29","2395-04-29","2396-04-29","2397-04-29","2398-04-29","2399-04-29","2400-04-29","2401-04-29","2402-04-29","2403-04-29","2404-04-29","2405-04-29",{"$f":"EDATE(OE76,12)","v":"2406-04-29"},"2407-04-29","2408-04-29","2409-04-29","2410-04-29","2411-04-29","2412-04-29","2413-04-29","2414-04-29","2415-04-29","2416-04-29","2417-04-29","2418-04-29","2419-04-29","2420-04-29","2421-04-29","2422-04-29","2423-04-29","2424-04-29","2425-04-29","2426-04-29","2427-04-29","2428-04-29","2429-04-29","2430-04-29","2431-04-29","2432-04-29","2433-04-29","2434-04-29","2435-04-29","2436-04-29","2437-04-29","2438-04-29","2439-04-29","2440-04-29","2441-04-29","2442-04-29","2443-04-29","2444-04-29","2445-04-29","2446-04-29","2447-04-29","2448-04-29","2449-04-29","2450-04-29","2451-04-29","2452-04-29","2453-04-29","2454-04-29","2455-04-29","2456-04-29","2457-04-29","2458-04-29","2459-04-29","2460-04-29","2461-04-29","2462-04-29","2463-04-29","2464-04-29","2465-04-29","2466-04-29","2467-04-29","2468-04-29","2469-04-29",{"$f":"EDATE(QQ76,12)","v":"2470-04-29"},"2471-04-29","2472-04-29","2473-04-29","2474-04-29","2475-04-29","2476-04-29","2477-04-29","2478-04-29","2479-04-29","2480-04-29","2481-04-29","2482-04-29","2483-04-29","2484-04-29","2485-04-29","2486-04-29","2487-04-29","2488-04-29","2489-04-29","2490-04-29","2491-04-29","2492-04-29","2493-04-29","2494-04-29","2495-04-29","2496-04-29","2497-04-29","2498-04-29","2499-04-29","2500-04-29","2501-04-29","2502-04-29","2503-04-29","2504-04-29","2505-04-29","2506-04-29","2507-04-29","2508-04-29","2509-04-29","2510-04-29","2511-04-29","2512-04-29","2513-04-29","2514-04-29","2515-04-29","2516-04-29","2517-04-29","2518-04-29","2519-04-29","2520-04-29","2521-04-29","2522-04-29","2523-04-29","2524-04-29","2525-04-29","2526-04-29","2527-04-29","2528-04-29","2529-04-29","2530-04-29","2531-04-29","2532-04-29","2533-04-29"]
[null,"Graphs",null,null,null,null,null,null,null,null,{"$f":"AND(K76>=$F$76,K76<=$G$76)","v":true},{"$f":"AND(L76>=$F$76,L76<=$G$76)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(BX76>=$F$76,BX76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(EJ76>=$F$76,EJ76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(GV76>=$F$76,GV76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(JH76>=$F$76,JH76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LT76>=$F$76,LT76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(OF76>=$F$76,OF76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QR76>=$F$76,QR76<=$G$76)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K77,K76,NA())","v":"2021-04-29"},{"$f":"IF(L77,L76,NA())","v":"2022-04-29"},"2023-04-29","2024-04-29","2025-04-29","2026-04-29","2027-04-29","2028-04-29","2029-04-29","2030-04-29","2031-04-29","2032-04-29","2033-04-29","2034-04-29","2035-04-29","2036-04-29","2037-04-29","2038-04-29","2039-04-29","2040-04-29",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BX77,BX76,NA())","v":{"$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(EJ77,EJ76,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"},{"$f":"IF(GV77,GV76,NA())","v":{"$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(JH77,JH76,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"},{"$f":"IF(LT77,LT76,NA())","v":{"$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(OF77,OF76,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"},{"$f":"IF(QR77,QR76,NA())","v":{"$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"},{"$error":"#N/A"}]
[null,null,"Return on Investment",null,null,null,null,null,null,null,{"$f":"K6","v":0.12},{"$f":"L6","v":0.12},0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.12,0.11,0.10049252443928346,9.1806795165272556E-2,8.3871787334894934E-2,7.6622614895621027E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"BX6","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"EJ6","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"GV6","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"JH6","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"KX6","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"NJ6","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"PV6","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,{"$f":"SH6","v":7.0000000000000007E-2},7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[null,null,"Cost of Capital",null,null,null,null,null,null,null,{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2},{"$f":"Scenarios!$D$3","v":8.4000000000000005E-2}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K78","v":"2021-04-29"},{"$f":"L78","v":"2022-04-29"},"2023-04-29","2024-04-29","2025-04-29","2026-04-29","2027-04-29","2028-04-29","2029-04-29","2030-04-29","2031-04-29","2032-04-29","2033-04-29","2034-04-29","2035-04-29","2036-04-29","2037-04-29","2038-04-29","2039-04-29","2040-04-29",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BX78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"EJ78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GV78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"JH78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LT78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$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":"OF78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"QR78","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,"Growth",null,null,null,null,null,null,null,{"$f":"K7","v":0.04},{"$f":"L7","v":0.04},0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,0.04,2.5000000000000001E-2,2.081383018504683E-2,1.7328621078878659E-2,1.4426999059072135E-2,1.2011244339814313E-2,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"BX7","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,{"$f":"EJ7","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"GV7","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,{"$f":"JH7","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"LT7","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,{"$f":"OF7","v":0.01},0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,{"$f":"QR7","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]