{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Questions","Inputs","Model","Portfolio"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":0,"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":"Questions","index":0,"n_rows":61,"n_cols":12,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Question 1"]
[null,null,null,"Go to the Inputs page and compute the Value/Earnings Ratio for the No Change Case"]
[]
[null,null,null,"What is the P/E ratio in the Base Case",null,null,null,null,15,null,null,17.142857142857146]
[]
[null,"Question 2"]
[]
[null,null,"Increase the growth rate using the spinner box to 3%."]
[null,null,"When you increase the growth rate:"]
[null,null,null,"a. The P/E Rato Increases for all of the companies"]
[null,null,null,"b. The P/E Increases for companies that earn returns below the cost of capital"]
[null,null,null,"c.  The P/E Decreases for companies that earn returns below the cost of capital"]
[null,null,null,"d. The P/E Decreases for companies that earn returns above the cost of capital"]
[]
[null,null,null,"Answer (lower case)",null,null,null,"c",null,"c"]
[]
[null,"Question 3"]
[]
[null,null,"Go to the Model Sheet"]
[null,null,"Fill in the equity balance sheet and the value of dividends"]
[]
[null,null,"The computed value per share is"]
[]
[null,"Question 4"]
[]
[null,null,"Which of the following are true with respect the value simulation versus the value formula"]
[]
[null,null,"a. The value for companies that have increasing ROI is higher than the value formula"]
[null,null,"b. The value for companies that have decreasing ROI is lower than the value driver formula"]
[null,null,"c. If companies are earning the same rate of return as cost of capital then there is no difference in the value formulas"]
[null,null,"d. All of the above are true"]
[]
[null,null,null,"Answer (lower case)",null,null,null,"c",null,"c"]
[]
[null,"Question 5"]
[]
[null,null,"Which of the following is true about screening"]
[]
[null,null,"a. Companies with low P/E ratios are better targets"]
[null,null,"b. Companies with high P/E ratios and potential  increase in return from M&A are better targets"]
[null,null,"c. Companies with high P/E Ratios and potential  high potential  growth from M&A are better targets"]
[null,null,"d. Companies with low P/E Ratios and potential  incrase in return from M&A are better targets"]
[null,null,"e. Companies with low P/E Ratios with low return and high growth can be good targets"]
[null,null,"f. d and e"]
[]
[null,null,null,"Answer (lower case)",null,null,null,"c",null,"c"]
[]
[null,"Question 6",null,null,null,null,null,"i"]
[]
[null,null,"Go to the Financial Analysis Blank File"]
[]
[null,null,"The yahoo finance ticker for Canadian Pacific and Norfolk and Southern"]
[]
[null,null,"The Canadian Pacific Ticker is"]
[null,null,"The Norfolk and Southern Ticker is"]
[]
[null,null,"The Market Watch url for Canadian Pacific Balance Sheet and Norfolk and Southern Balance Sheet"]
[]
[null,null,"The Canadian Pacific Ticker is"]
[null,null,"The Norfolk and Southern Ticker is"]

{"sheet":"Inputs","index":1,"n_rows":63,"n_cols":35,"rows_kept":63,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Scenarios"]
[null,null,null,null,null,null,9,null,{"$f":"AI6","v":"Increasing Return 4.50% to 7.00%"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"Changing Return Cases - Growth \"&TEXT(G8,\"##.00%\")&\" Cost of Capital \"&TEXT(G9,\"##.00%\")","v":"Changing Return Cases - Growth 1.00% Cost of Capital 6.00%"}]
[null,null,null,null,null,null,null,"Constant Return Cases"]
[null,null,null,null,null,null,"Base","High Return","Low Return","Return =COC","Return below COC",null,{"$f":"\"Reducing Return \"&TEXT(M11,\"##.00%\")&\" to \"&TEXT(M7,\"##.00%\")","v":"Reducing Return 7.00% to 6.50%"},{"$f":"\"Reducing Return \"&TEXT(N11,\"##.00%\")&\" to \"&TEXT(N7,\"##.00%\")","v":"Reducing Return 8.00% to 7.00%"},{"$f":"\"Increasing Return \"&TEXT(O11,\"##.00%\")&\" to \"&TEXT(O7,\"##.00%\")","v":"Increasing Return 4.50% to 7.00%"},{"$f":"J6","v":"Return =COC"},{"$f":"\"Increasing Return \"&TEXT(Q11,\"##.00%\")&\" to \"&TEXT(Q7,\"##.00%\")","v":"Increasing Return 3.00% to 7.00%"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G6:AF6,$G$3)","v":"Increasing Return 4.50% to 7.00%"}]
[null,null,null,"ROIC",null,null,7.0000000000000007E-2,0.08,6.5000000000000002E-2,{"$f":"J9","v":0.06},0.03,null,6.5000000000000002E-2,7.0000000000000007E-2,{"$f":"N7","v":7.0000000000000007E-2},{"$f":"P9","v":0.06},{"$f":"O7","v":7.0000000000000007E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G7:AF7,$G$3)","v":7.0000000000000007E-2}]
[null,null,null,"Growth",6,null,{"$f":"(E8-5)/100","v":0.01},{"$f":"G8","v":0.01},{"$f":"H8","v":0.01},0.01,{"$f":"I8","v":0.01},null,{"$f":"G8","v":0.01},{"$f":"M8","v":0.01},{"$f":"N8","v":0.01},0.01,{"$f":"O8","v":0.01},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G8:AF8,$G$3)","v":0.01}]
[null,null,null,"Cost of Capital",6,null,{"$f":"$E$9/100","v":0.06},{"$f":"$E$9/100","v":0.06},0.06,0.06,0.06,null,0.06,0.06,0.06,0.06,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G9:AF9,$G$3)","v":0.06}]
[]
[null,null,null,"Current Return",null,null,{"$f":"G7","v":7.0000000000000007E-2},{"$f":"H7","v":0.08},{"$f":"I7","v":6.5000000000000002E-2},0.06,0.03,null,7.0000000000000007E-2,0.08,4.4999999999999998E-2,{"$f":"P9","v":0.06},0.03,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G11:AF11,$G$3)","v":4.4999999999999998E-2}]
[null,null,null,"Future Return",null,null,{"$f":"G11","v":7.0000000000000007E-2},{"$f":"H7","v":0.08},{"$f":"I7","v":6.5000000000000002E-2},0.06,0.03,null,6.5000000000000002E-2,7.0000000000000007E-2,{"$f":"O7","v":7.0000000000000007E-2},0.06,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G12:AF12,$G$3)","v":7.0000000000000007E-2}]
[]
[null,null,null,"Book Value",null,null,1000,1000,1000,1000,1000,null,1000,1000,1000,1000,1000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G14:AF14,$G$3)","v":1000}]
[null,null,null,"Initial Income - BV x Current Return",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G15:AF15,$G$3)","v":0}]
[]
[null,null,null,"Value From Driver Formula",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G17:AF17,$G$3)","v":0}]
[null,null,null,"Value/Earnings (P/E Ratio)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G18:AF18,$G$3)","v":0}]
[]
[null,null,null,"Transition Period",null,null,5,{"$f":"G20","v":5},{"$f":"H20","v":5},5,5,null,{"$f":"K20","v":5},{"$f":"M20","v":5},{"$f":"N20","v":5},5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G20:AF20,$G$3)","v":5}]
[null,null,null,null,null,null,{"$f":"G6","v":"Base"},{"$f":"H6","v":"High Return"},"Low Return","Return =COC","Return below COC",null,7,8,9,10,11]
[null,null,null,"Corrected Value",null,0,{"$f":"G31","v":16.666666666666668},{"$f":"H31","v":16.666666666666668},16.666666666666668,16.666666666666668,16.666666666666668,{"$f":"Model!E26","v":0},1108.8691299918348,1217.529415971994,1151.140468100501,999.99999999967781,1116.2744732831316]
[null,null,null,"Corrected P/E",null,0.02,{"$f":"G32","v":17.857142857142861},18.750000000000004,17.30769230769231,16.666666666666668,8.3333333333333339,{"$f":"Model!E29","v":{"$error":"#DIV/0!"}},16.077524864200996,15.631039664731743,23.417401529640351,16.666666666661296,31.40901968450925]
[null,null,null,null,null,-0.02,16.071428571428569,15.625,16.346153846153847,16.666666666666668,20.833333333333332]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M6","v":"Reducing Return 7.00% to 6.50%"},{"$f":"N6","v":"Reducing Return 8.00% to 7.00%"},{"$f":"O6","v":"Increasing Return 4.50% to 7.00%"},{"$f":"P6","v":"Return =COC"},{"$f":"Q6","v":"Increasing Return 3.00% to 7.00%"}]
[null,null,null,null,null,null,null,null,null,null,null,"P/E Correct",{"$f":"M23","v":16.077524864200996},{"$f":"N23","v":15.631039664731743},{"$f":"O23","v":23.417401529640351},{"$f":"P23","v":16.666666666661296},{"$f":"Q23","v":31.40901968450925}]
[null,null,null,null,null,null,null,null,null,null,null,"P/E Formula",{"$f":"M18","v":0},{"$f":"N18","v":0},{"$f":"O18","v":0},{"$f":"P18","v":0},{"$f":"Q18","v":0}]
[]
[null,null,null,null,null,null,{"$f":"G18","v":0},{"$f":"H18","v":0},0,0,0]
[null,null,null,null,{"$f":"(F31-5)/100","v":0},5,16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668,16.666666666666668]
[null,null,null,"Growth",{"$f":"(F32-5)/100","v":0.02},7,17.857142857142861,18.750000000000004,17.30769230769231,16.666666666666668,8.3333333333333339]
[null,null,null,null,-0.02,3,16.071428571428569,15.625,16.346153846153847,16.666666666666668,20.833333333333332]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,70,80,65,60,30,null,70,80,45,60,30]
[null,null,null,null,null,null,1200.0000000000002,1400.0000000000002,1100,999.99999999999989,400.00000000000006,null,1184.6153846153848,1371.4285714285718,771.42857142857156,999.99999999999989,514.28571428571433]
[null,null,null,null,null,null,17.142857142857146,17.500000000000004,16.923076923076923,16.666666666666664,13.333333333333336,null,16.923076923076923,17.142857142857146,17.142857142857146,16.666666666666664,17.142857142857146]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"s"]

{"sheet":"Model","index":2,"n_rows":38,"n_cols":505,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Scenario",{"$f":"Inputs!AI6","v":"Increasing Return 4.50% to 7.00%"}]
[]
[null,"Inputs",null,null,0,{"$f":"Inputs!AI20","v":5}]
[null,null,null,"Return",{"$f":"Inputs!AI11","v":4.4999999999999998E-2},{"$f":"Inputs!AI12","v":7.0000000000000007E-2}]
[null,null,null,"Growth",{"$f":"Inputs!AI8","v":0.01},{"$f":"E6","v":0.01},null,null,"You can copy with Shift, CNTL, --> and then CNTL, R"]
[null,null,null,"Payout",{"$f":"(1-E6/E5)","v":0.77777777777777779},{"$f":"(1-F6/F5)","v":0.85714285714285721},{"$f":"_xlfn.FORMULATEXT(E7)","v":"=(1-E6/E5)"}]
[null,null,null,"Cost of Capital",{"$f":"Inputs!AI9","v":0.06}]
[]
[null,"Model",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]
[null,null,null,"Return",{"$f":"interpolate_look_up(E10,4:4,5:5)","v":4.4999999999999998E-2},{"$f":"interpolate_look_up(F10,4:4,5:5)","v":4.9157480886316787E-2},{"$f":"interpolate_look_up(G10,4:4,5:5)","v":5.3699065046413336E-2},{"$f":"interpolate_look_up(H10,4:4,5:5)","v":5.8660239191825454E-2},{"$f":"interpolate_look_up(I10,4:4,5:5)","v":6.4079768596865136E-2},{"$f":"interpolate_look_up(J10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(K10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(L10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(M10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(N10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(O10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(P10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(Q10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(R10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(S10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(T10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(U10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(V10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(W10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(X10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(Y10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(Z10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(AZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(BZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(CZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(DZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ED10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ER10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ES10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ET10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(EZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(FZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(GZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(HZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ID10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(II10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(IZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(JZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(KZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(LZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ME10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ML10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(MZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ND10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(NZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(ON10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(OZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(PZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(QZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RK10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RL10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RM10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RN10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RO10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RP10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RQ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RR10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RS10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RT10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RU10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RV10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RW10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RX10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RY10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(RZ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SA10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SB10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SC10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SD10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SE10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SF10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SG10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SH10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SI10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SJ10,4:4,5:5)","v":7.0000000000000007E-2},{"$f":"interpolate_look_up(SK10,4:4,5:5)","v":7.0000000000000007E-2}]
[null,null,null,"Payout",{"$f":"(1-$E$6/E11)","v":0.77777777777777779},{"$f":"(1-$E$6/F11)","v":0.79657216318455515},{"$f":"(1-$E$6/G11)","v":0.81377701843864936},0.82952677763043381,0.84394450512280383,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,{"$f":"(1-$E$6/BR11)","v":0.85714285714285721},0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,{"$f":"(1-$E$6/ED11)","v":0.85714285714285721},0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,{"$f":"(1-$E$6/GP11)","v":0.85714285714285721},0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,{"$f":"(1-$E$6/JB11)","v":0.85714285714285721},0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,0.85714285714285721,{"$f":"(1-$E$6/KT11)","v":0.85714285714285721},{"$f":"(1-$E$6/KU11)","v":0.85714285714285721},{"$f":"(1-$E$6/KV11)","v":0.85714285714285721},{"$f":"(1-$E$6/KW11)","v":0.85714285714285721},{"$f":"(1-$E$6/KX11)","v":0.85714285714285721},{"$f":"(1-$E$6/KY11)","v":0.85714285714285721},{"$f":"(1-$E$6/KZ11)","v":0.85714285714285721},{"$f":"(1-$E$6/LA11)","v":0.85714285714285721},{"$f":"(1-$E$6/LB11)","v":0.85714285714285721},{"$f":"(1-$E$6/LC11)","v":0.85714285714285721},{"$f":"(1-$E$6/LD11)","v":0.85714285714285721},{"$f":"(1-$E$6/LE11)","v":0.85714285714285721},{"$f":"(1-$E$6/LF11)","v":0.85714285714285721},{"$f":"(1-$E$6/LG11)","v":0.85714285714285721},{"$f":"(1-$E$6/LH11)","v":0.85714285714285721},{"$f":"(1-$E$6/LI11)","v":0.85714285714285721},{"$f":"(1-$E$6/LJ11)","v":0.85714285714285721},{"$f":"(1-$E$6/LK11)","v":0.85714285714285721},{"$f":"(1-$E$6/LL11)","v":0.85714285714285721},{"$f":"(1-$E$6/LM11)","v":0.85714285714285721},{"$f":"(1-$E$6/LN11)","v":0.85714285714285721},{"$f":"(1-$E$6/LO11)","v":0.85714285714285721},{"$f":"(1-$E$6/LP11)","v":0.85714285714285721},{"$f":"(1-$E$6/LQ11)","v":0.85714285714285721},{"$f":"(1-$E$6/LR11)","v":0.85714285714285721},{"$f":"(1-$E$6/LS11)","v":0.85714285714285721},{"$f":"(1-$E$6/LT11)","v":0.85714285714285721},{"$f":"(1-$E$6/LU11)","v":0.85714285714285721},{"$f":"(1-$E$6/LV11)","v":0.85714285714285721},{"$f":"(1-$E$6/LW11)","v":0.85714285714285721},{"$f":"(1-$E$6/LX11)","v":0.85714285714285721},{"$f":"(1-$E$6/LY11)","v":0.85714285714285721},{"$f":"(1-$E$6/LZ11)","v":0.85714285714285721},{"$f":"(1-$E$6/MA11)","v":0.85714285714285721},{"$f":"(1-$E$6/MB11)","v":0.85714285714285721},{"$f":"(1-$E$6/MC11)","v":0.85714285714285721},{"$f":"(1-$E$6/MD11)","v":0.85714285714285721},{"$f":"(1-$E$6/ME11)","v":0.85714285714285721},{"$f":"(1-$E$6/MF11)","v":0.85714285714285721},{"$f":"(1-$E$6/MG11)","v":0.85714285714285721},{"$f":"(1-$E$6/MH11)","v":0.85714285714285721},{"$f":"(1-$E$6/MI11)","v":0.85714285714285721},{"$f":"(1-$E$6/MJ11)","v":0.85714285714285721},{"$f":"(1-$E$6/MK11)","v":0.85714285714285721},{"$f":"(1-$E$6/ML11)","v":0.85714285714285721},{"$f":"(1-$E$6/MM11)","v":0.85714285714285721},{"$f":"(1-$E$6/MN11)","v":0.85714285714285721},{"$f":"(1-$E$6/MO11)","v":0.85714285714285721},{"$f":"(1-$E$6/MP11)","v":0.85714285714285721},{"$f":"(1-$E$6/MQ11)","v":0.85714285714285721},{"$f":"(1-$E$6/MR11)","v":0.85714285714285721},{"$f":"(1-$E$6/MS11)","v":0.85714285714285721},{"$f":"(1-$E$6/MT11)","v":0.85714285714285721},{"$f":"(1-$E$6/MU11)","v":0.85714285714285721},{"$f":"(1-$E$6/MV11)","v":0.85714285714285721},{"$f":"(1-$E$6/MW11)","v":0.85714285714285721},{"$f":"(1-$E$6/MX11)","v":0.85714285714285721},{"$f":"(1-$E$6/MY11)","v":0.85714285714285721},{"$f":"(1-$E$6/MZ11)","v":0.85714285714285721},{"$f":"(1-$E$6/NA11)","v":0.85714285714285721},{"$f":"(1-$E$6/NB11)","v":0.85714285714285721},{"$f":"(1-$E$6/NC11)","v":0.85714285714285721},{"$f":"(1-$E$6/ND11)","v":0.85714285714285721},{"$f":"(1-$E$6/NE11)","v":0.85714285714285721},{"$f":"(1-$E$6/NF11)","v":0.85714285714285721},{"$f":"(1-$E$6/NG11)","v":0.85714285714285721},{"$f":"(1-$E$6/NH11)","v":0.85714285714285721},{"$f":"(1-$E$6/NI11)","v":0.85714285714285721},{"$f":"(1-$E$6/NJ11)","v":0.85714285714285721},{"$f":"(1-$E$6/NK11)","v":0.85714285714285721},{"$f":"(1-$E$6/NL11)","v":0.85714285714285721},{"$f":"(1-$E$6/NM11)","v":0.85714285714285721},{"$f":"(1-$E$6/NN11)","v":0.85714285714285721},{"$f":"(1-$E$6/NO11)","v":0.85714285714285721},{"$f":"(1-$E$6/NP11)","v":0.85714285714285721},{"$f":"(1-$E$6/NQ11)","v":0.85714285714285721},{"$f":"(1-$E$6/NR11)","v":0.85714285714285721},{"$f":"(1-$E$6/NS11)","v":0.85714285714285721},{"$f":"(1-$E$6/NT11)","v":0.85714285714285721},{"$f":"(1-$E$6/NU11)","v":0.85714285714285721},{"$f":"(1-$E$6/NV11)","v":0.85714285714285721},{"$f":"(1-$E$6/NW11)","v":0.85714285714285721},{"$f":"(1-$E$6/NX11)","v":0.85714285714285721},{"$f":"(1-$E$6/NY11)","v":0.85714285714285721},{"$f":"(1-$E$6/NZ11)","v":0.85714285714285721},{"$f":"(1-$E$6/OA11)","v":0.85714285714285721},{"$f":"(1-$E$6/OB11)","v":0.85714285714285721},{"$f":"(1-$E$6/OC11)","v":0.85714285714285721},{"$f":"(1-$E$6/OD11)","v":0.85714285714285721},{"$f":"(1-$E$6/OE11)","v":0.85714285714285721},{"$f":"(1-$E$6/OF11)","v":0.85714285714285721},{"$f":"(1-$E$6/OG11)","v":0.85714285714285721},{"$f":"(1-$E$6/OH11)","v":0.85714285714285721},{"$f":"(1-$E$6/OI11)","v":0.85714285714285721},{"$f":"(1-$E$6/OJ11)","v":0.85714285714285721},{"$f":"(1-$E$6/OK11)","v":0.85714285714285721},{"$f":"(1-$E$6/OL11)","v":0.85714285714285721},{"$f":"(1-$E$6/OM11)","v":0.85714285714285721},{"$f":"(1-$E$6/ON11)","v":0.85714285714285721},{"$f":"(1-$E$6/OO11)","v":0.85714285714285721},{"$f":"(1-$E$6/OP11)","v":0.85714285714285721},{"$f":"(1-$E$6/OQ11)","v":0.85714285714285721},{"$f":"(1-$E$6/OR11)","v":0.85714285714285721},{"$f":"(1-$E$6/OS11)","v":0.85714285714285721},{"$f":"(1-$E$6/OT11)","v":0.85714285714285721},{"$f":"(1-$E$6/OU11)","v":0.85714285714285721},{"$f":"(1-$E$6/OV11)","v":0.85714285714285721},{"$f":"(1-$E$6/OW11)","v":0.85714285714285721},{"$f":"(1-$E$6/OX11)","v":0.85714285714285721},{"$f":"(1-$E$6/OY11)","v":0.85714285714285721},{"$f":"(1-$E$6/OZ11)","v":0.85714285714285721},{"$f":"(1-$E$6/PA11)","v":0.85714285714285721},{"$f":"(1-$E$6/PB11)","v":0.85714285714285721},{"$f":"(1-$E$6/PC11)","v":0.85714285714285721},{"$f":"(1-$E$6/PD11)","v":0.85714285714285721},{"$f":"(1-$E$6/PE11)","v":0.85714285714285721},{"$f":"(1-$E$6/PF11)","v":0.85714285714285721},{"$f":"(1-$E$6/PG11)","v":0.85714285714285721},{"$f":"(1-$E$6/PH11)","v":0.85714285714285721},{"$f":"(1-$E$6/PI11)","v":0.85714285714285721},{"$f":"(1-$E$6/PJ11)","v":0.85714285714285721},{"$f":"(1-$E$6/PK11)","v":0.85714285714285721},{"$f":"(1-$E$6/PL11)","v":0.85714285714285721},{"$f":"(1-$E$6/PM11)","v":0.85714285714285721},{"$f":"(1-$E$6/PN11)","v":0.85714285714285721},{"$f":"(1-$E$6/PO11)","v":0.85714285714285721},{"$f":"(1-$E$6/PP11)","v":0.85714285714285721},{"$f":"(1-$E$6/PQ11)","v":0.85714285714285721},{"$f":"(1-$E$6/PR11)","v":0.85714285714285721},{"$f":"(1-$E$6/PS11)","v":0.85714285714285721},{"$f":"(1-$E$6/PT11)","v":0.85714285714285721},{"$f":"(1-$E$6/PU11)","v":0.85714285714285721},{"$f":"(1-$E$6/PV11)","v":0.85714285714285721},{"$f":"(1-$E$6/PW11)","v":0.85714285714285721},{"$f":"(1-$E$6/PX11)","v":0.85714285714285721},{"$f":"(1-$E$6/PY11)","v":0.85714285714285721},{"$f":"(1-$E$6/PZ11)","v":0.85714285714285721},{"$f":"(1-$E$6/QA11)","v":0.85714285714285721},{"$f":"(1-$E$6/QB11)","v":0.85714285714285721},{"$f":"(1-$E$6/QC11)","v":0.85714285714285721},{"$f":"(1-$E$6/QD11)","v":0.85714285714285721},{"$f":"(1-$E$6/QE11)","v":0.85714285714285721},{"$f":"(1-$E$6/QF11)","v":0.85714285714285721},{"$f":"(1-$E$6/QG11)","v":0.85714285714285721},{"$f":"(1-$E$6/QH11)","v":0.85714285714285721},{"$f":"(1-$E$6/QI11)","v":0.85714285714285721},{"$f":"(1-$E$6/QJ11)","v":0.85714285714285721},{"$f":"(1-$E$6/QK11)","v":0.85714285714285721},{"$f":"(1-$E$6/QL11)","v":0.85714285714285721},{"$f":"(1-$E$6/QM11)","v":0.85714285714285721},{"$f":"(1-$E$6/QN11)","v":0.85714285714285721},{"$f":"(1-$E$6/QO11)","v":0.85714285714285721},{"$f":"(1-$E$6/QP11)","v":0.85714285714285721},{"$f":"(1-$E$6/QQ11)","v":0.85714285714285721},{"$f":"(1-$E$6/QR11)","v":0.85714285714285721},{"$f":"(1-$E$6/QS11)","v":0.85714285714285721},{"$f":"(1-$E$6/QT11)","v":0.85714285714285721},{"$f":"(1-$E$6/QU11)","v":0.85714285714285721},{"$f":"(1-$E$6/QV11)","v":0.85714285714285721},{"$f":"(1-$E$6/QW11)","v":0.85714285714285721},{"$f":"(1-$E$6/QX11)","v":0.85714285714285721},{"$f":"(1-$E$6/QY11)","v":0.85714285714285721},{"$f":"(1-$E$6/QZ11)","v":0.85714285714285721},{"$f":"(1-$E$6/RA11)","v":0.85714285714285721},{"$f":"(1-$E$6/RB11)","v":0.85714285714285721},{"$f":"(1-$E$6/RC11)","v":0.85714285714285721},{"$f":"(1-$E$6/RD11)","v":0.85714285714285721},{"$f":"(1-$E$6/RE11)","v":0.85714285714285721},{"$f":"(1-$E$6/RF11)","v":0.85714285714285721},{"$f":"(1-$E$6/RG11)","v":0.85714285714285721},{"$f":"(1-$E$6/RH11)","v":0.85714285714285721},{"$f":"(1-$E$6/RI11)","v":0.85714285714285721},{"$f":"(1-$E$6/RJ11)","v":0.85714285714285721},{"$f":"(1-$E$6/RK11)","v":0.85714285714285721},{"$f":"(1-$E$6/RL11)","v":0.85714285714285721},{"$f":"(1-$E$6/RM11)","v":0.85714285714285721},{"$f":"(1-$E$6/RN11)","v":0.85714285714285721},{"$f":"(1-$E$6/RO11)","v":0.85714285714285721},{"$f":"(1-$E$6/RP11)","v":0.85714285714285721},{"$f":"(1-$E$6/RQ11)","v":0.85714285714285721},{"$f":"(1-$E$6/RR11)","v":0.85714285714285721},{"$f":"(1-$E$6/RS11)","v":0.85714285714285721},{"$f":"(1-$E$6/RT11)","v":0.85714285714285721},{"$f":"(1-$E$6/RU11)","v":0.85714285714285721},{"$f":"(1-$E$6/RV11)","v":0.85714285714285721},{"$f":"(1-$E$6/RW11)","v":0.85714285714285721},{"$f":"(1-$E$6/RX11)","v":0.85714285714285721},{"$f":"(1-$E$6/RY11)","v":0.85714285714285721},{"$f":"(1-$E$6/RZ11)","v":0.85714285714285721},{"$f":"(1-$E$6/SA11)","v":0.85714285714285721},{"$f":"(1-$E$6/SB11)","v":0.85714285714285721},{"$f":"(1-$E$6/SC11)","v":0.85714285714285721},{"$f":"(1-$E$6/SD11)","v":0.85714285714285721},{"$f":"(1-$E$6/SE11)","v":0.85714285714285721},{"$f":"(1-$E$6/SF11)","v":0.85714285714285721},{"$f":"(1-$E$6/SG11)","v":0.85714285714285721},{"$f":"(1-$E$6/SH11)","v":0.85714285714285721},{"$f":"(1-$E$6/SI11)","v":0.85714285714285721},{"$f":"(1-$E$6/SJ11)","v":0.85714285714285721},{"$f":"(1-$E$6/SK11)","v":0.85714285714285721}]
[]
[null,null,null,"Opening Book Value"]
[null,null,null,"Add: Income"]
[null,null,null,"Less: Dividend"]
[null,null,null,"Closing Book Value",{"$f":"Inputs!G14","v":1000}]
[]
[null,null,null,"Terminal Value (Driver Formula)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SK15*(1-F6/F5)/(E8-E6)","v":0}]
[null,null,null,"Total Cash to Investors",null,{"$f":"F16+F19","v":0},{"$f":"G16+G19","v":0},{"$f":"H16+H19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BS16+BS19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EE16+EE19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GQ16+GQ19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JC16+JC19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LO16+LO19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OA16+OA19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QM16+QM19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Income Growth Rate",null,null,{"$f":"G15/F15-1","v":{"$error":"#DIV/0!"}},{"$f":"H15/G15-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BT15/BS15-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"EF15/EE15-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"GR15/GQ15-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"JD15/JC15-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"LP15/LO15-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"OB15/OA15-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"QN15/QM15-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[null,null,null,"Net Asset Growth Rate",null,null,{"$f":"G14/F14-1","v":{"$error":"#DIV/0!"}},{"$f":"H14/G14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"BT14/BS14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"EF14/EE14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"GR14/GQ14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"JD14/JC14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"LP14/LO14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"OB14/OA14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":"QN14/QM14-1","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,"Valuation"]
[null,null,null,"Value",{"$f":"NPV($E$8,F20:SK20)","v":0},null,"=NPV($E$8,F19:SK19)",null,null,1151.140468100501]
[null,null,null,"Formula Value",{"$f":"Inputs!AI17","v":0}]
[]
[null,null,null,"PE Ratio - Correct",{"$f":"E26/F15","v":{"$error":"#DIV/0!"}},null,"=E22/F15"]
[null,null,null,"PE Ratio - Formula",{"$f":"E27/F15","v":{"$error":"#DIV/0!"}},null,"=E23/F15"]
[]
[]
[]
[]
[null,null,null,null,null,1000,1010,1020.0999999999999,1030.3009999999999,1040.60401,1051.0100500999999,1061.5201506009998,1072.1353521070098,1082.8567056280799,1093.6852726843606,1104.6221254112043,1115.6683466653162,1126.8250301319692,1138.093280433289,1149.4742132376218,1160.9689553699982,1172.578644923698,1184.3044313729349,1196.1474756866642,1208.1089504435308,1220.1900399479662,1232.3919403474458,1244.7158597509203,1257.1630183484297,1269.734648531914,1282.431995017233,1295.2563149674054,1308.2088781170794,1321.2909668982502,1334.5038765672327,1347.8489153329051,1361.3274044862342,1374.9406785310964,1388.6900853164075,1402.5769861695715,1416.6027560312671,1430.7687835915797,1445.0764714274953,1459.5272361417701,1474.1225085031876,1488.8637335882197,1503.7523709241018,1518.7898946333428,1533.9777935796762,1549.317571515473,1564.8107472306276,1580.4588547029339,1596.2634432499631,1612.2260776824626,1628.3483384592871,1644.6318218438798,1661.0781400623184,1677.6889214629416,1694.465810677571,1711.4104687843467,1728.5245734721902,1745.8098192069122,1763.2679173989814,1780.9005965729712,1798.7096025387009,1816.6966985640879,1834.8636655497287,1853.212302205226,1871.7444252272785,1890.4618694795513,1909.3664881743468,1928.4601530560903,1947.7447545866512,1967.2222021325179,1986.8944241538431,2006.7633683953818,2026.8310020793358,2047.0993121001291,2067.5703052211306,2088.2460082733419,2109.1284683560752,2130.2197530396361,2151.5219505700325,2173.0371700757328,2194.7675417764899,2216.7152171942548,2238.8823693661975,2261.2711930598593,2283.8839049904577,2306.7227440403622,2329.7899714807659,2353.0878711955738,2376.6187499075295,2400.3849374066049,2424.3887867806711,2448.6326746484779,2473.1190013949627,2497.850191408912,2522.8286933230011,2548.0569802562309,2573.5375500587934,2599.2729255593813,2625.2656548149748,2651.5183113631247,2678.033494476756,2704.8138294215232,2731.8619677157385,2759.1805873928961,2786.772393266825,2814.6401171994935,2842.7865183714885,2871.2143835552033,2899.9265273907549,2928.9257926646624,2958.2150505913091,2987.7972010972221,3017.6751731081945,3047.8519248392763,3078.3304440876691,3109.1137485285458,3140.2048860138311,3171.6069348739693,3203.3230042227092,3235.3562342649366,3267.7097966075862,3300.3868945736617,3333.3907635193982,3366.7246711545922,3400.3919178661381,3434.3958370447995,3468.739795415247,3503.4271933693994,3538.4614653030935,3573.8460799561244,3609.5845407556858,3645.6803861632429,3682.1371900248755,3718.9585619251243,3756.1481475443757,3793.7096290198192,3831.6467253100172,3869.9631925631174,3908.6628244887488,3947.7494527336357,3987.2269472609719,4027.0992167335821,4067.3702089009175,4108.0439109899271,4149.1243500998262,4190.6155936008245,4232.5217495368324,4274.8469670322011,4317.5954367025233,4360.7713910695484,4404.3791049802439,4448.4228960300461,4492.9071249903473,4537.8361962402505,4583.2145582026533,4629.0467037846793,4675.3371708225259,4722.090542530751,4769.3114479560591,4817.0045624356198,4865.1746080599769,4913.8263541405768,4962.9646176819824,5012.5942638588022,5062.7202064973899,5113.3474085623639,5164.4808826479875,5216.1256914744681,5268.2869483892127,5320.9698178731051,5374.1795160518359,5427.9213112123543,5482.2005243244785,5537.0225295677228,5592.3927548634001,5648.3166824120344,5704.7998492361548,5761.8478477285171,5819.466326205802,5877.6609894678595,5936.4375993625381,5995.8019753561639,6055.7599951097254,6116.317595060822,6177.4807710114301,6239.2555787215442,6301.6481345087595,6364.664615853847,6428.3112620123848,6492.5943746325083,6557.5203183788326,6623.0955215626209,6689.3264767782475,6756.2197415460296,6823.7819389614897,6892.0197583511044,6960.9399559346148,7030.5493554939612,7100.8548490489011,7171.8633975393896,7243.582031514783,7316.0178518299308,7389.1780303482301,7463.069810651712,7537.7005087582293,7613.0775138458112,7689.2082889842695,7766.1003718741122,7843.7613755928542,7922.1989893487835,8001.4209792422716,8081.4351890346952,8162.2495409250414,8243.8720363342927,8326.310756697636,8409.573864264612,8493.6696029072573,8578.606298936329,8664.392361925693,8751.0362855449494,8838.5466484003991,8926.9321148844028,9016.2014360332469,9106.3634503935791,9197.4270848975139,9289.4013557464896,9382.2953693039544,9476.1183229969938,9570.8795062269637,9666.5883012892336,9763.2541843021263,9860.8867261451487,9959.4955934066002,10059.090549340666,10159.681454834074,10261.278269382414,10363.891052076237,10467.529962596998,10572.205262222969,10677.927314845199,10784.706587993651,10892.553653873587,11001.479190412323,11111.493982316448,11222.608922139612,11334.835011361009,11448.183361474619,11562.665195089367,11678.29184704026,11795.074765510662,11913.025513165769,12032.155768297427,12152.477325980401,12274.002099240204,12396.742120232606,12520.709541434931,12645.916636849281,12772.375803217772,12900.09956124995,13029.10055686245,13159.391562431074,13290.985478055383,13423.895332835937,13558.134286164295,13693.715629025939,13830.652785316199,13968.95931316936,14108.648906301054,14249.735395364063,14392.232749317704,14536.155076810881,14681.516627578991,14828.331793854781,14976.615111793328,15126.38126291126,15277.645075540373,15430.421526295777,15584.725741558736,15740.572998974325,15897.97872896407,16056.95851625371,16217.528101416245,16379.703382430409,16543.500416254712,16708.93542041726,16876.02477462143,17044.785022367643,17215.232872591318,17387.385201317229,17561.259053330399,17736.871643863702,17914.240360302341,18093.382763905367,18274.316591544422,18457.059757459865,18641.630355034464,18828.046658584808,19016.327125170657,19206.490396422367,19398.55530038659,19592.540853390456,19788.466261924361,19986.350924543603,20186.214433789039,20388.076578126929,20591.957343908198,20797.876917347279,21005.855686520754,21215.91424338596,21428.073385819818,21642.354119678017,21858.777660874799,22077.365437483546,22298.139091858382,22521.120482776965,22746.331687604736,22973.795004480784,23203.532954525592,23435.56828407085,23669.92396691156,23906.623206580676,24145.689438646485,24387.14633303295,24631.017796363278,24877.327974326912,25126.101254070181,25377.362266610882,25631.135889276989,25887.447248169759,26146.321720651456,26407.78493785797,26671.862787236551,26938.581415108914,27207.967229260001,27480.0469015526,27754.847370568124,28032.395844273804,28312.719802716543,28595.84700074371,28881.805470751144,29170.623525458654,29462.329760713241,29756.95305832037,30054.522588903572,30355.067814792608,30658.618492940535,30965.204677869944,31274.856724648645,31587.605291895132,31903.481344814081,32222.51615826222,32544.741319844841,32870.188733043287,33198.890620373721,33530.879526577453,33866.188321843227,34204.850205061659,34546.898707112276,34892.367694183398,35241.291371125233,35593.70428483648,35949.641327684847,36309.137740961698,36672.229118371317,37038.951409555026,37409.340923650576,37783.434332887082,38161.268676215957,38542.881362978122,38928.310176607905,39317.593278373985,39710.76921115772,40107.876903269302,40508.955672301992,40914.04522902501,41323.185681315263,41736.417538128415,42153.781713509699,42575.319530644796,43001.07272595125,43431.083453210762,43865.394287742871,44304.048230620298,44747.088712926503,45194.559600055763,45646.505196056321,46102.970248016878,46563.999950497047,47029.63995000202,47499.936349502044,47974.935712997067,48454.685070127038,48939.231920828308,49428.624240036595,49922.910482436957,50422.139587261321,50926.360983133934,51435.624592965272,51949.980838894924,52469.480647283875,52994.175453756718,53524.117208294279,54059.35838037722,54599.951964180997,55145.951483822806,55697.410998661027,56254.385108647635,56816.928959734112,57385.098249331451,57958.949231824765,58538.538724143007,59123.924111384433,59715.163352498275,60312.314986023252,60915.43813588348,61524.592517242316,62139.838442414737,62761.236826838882,63388.849195107272,64022.737687058354,64662.965063928939,65309.594714568229,65962.690661713903,66622.31756833104,67288.540744014346,67961.426151454492,68641.040412969029,69327.45081709871,70020.725325269697,70720.932578522392,71428.141904307617,72142.423323350697,72863.847556584195,73592.486032150046,74328.410892471555,75071.695001396263,75822.411951410235,76580.636070924331,77346.442431633579,78119.906855949928,78901.105924509437,79690.116983754531,80487.018153592086,81291.888335128009,82104.807218479298,82925.855290664098,83755.11384357074,84592.664982006434,85438.591631826494,86292.977548144758,87155.907323626205,88027.466396862466,88907.741060831089,89796.818471439401,90694.786656153796,91601.734522715327,92517.751867942483,93442.929386621909,94377.358680488134,95321.132267293011,96274.343589965938,97237.087025865592,98209.457896124237,99191.552475085482,100183.46799983633,101185.3026798347,102197.15570663304,103219.12726369938,104251.31853633637,105293.83172169974,106346.77003891673,107410.2377393059,108484.34011669895,109569.18351786594,110664.8753530446,111771.52410657505,112889.23934764079,114018.13174111721,115158.31305852838,116309.89618911366,117472.9951510048,118647.72510251484,119834.20235353999,121032.54437707539,122242.86982084614,123465.2985190546,124699.95150424514,125946.9510192876,127206.42052948047,128478.48473477527,129763.26958212302,131060.90227794426,132371.51130072371,133695.22641373097,135032.17867786827,136382.50046464696,137746.32546929346,139123.78872398639,140515.02661122626,141920.1768773385,143339.37864611187]
[null,null,null,null,null,49.15748088631679,54.236055696877472,59.83930999958114,66.021449665118737,72.842280700000003,73.570703507000005,74.306410542069997,75.049474647490698,75.799969393965597,76.557969087905249,77.3235487787843,78.096784266572143,78.877752109237861,79.666529630330231,80.463194926633534,81.267826875899885,82.080505144658872,82.901310196105456,83.730323298066494,84.567626531047168,85.413302796357641,86.267435824321211,87.130110182564437,88.001411284390088,88.881425397233983,89.770239651206325,90.667942047718384,91.574621468195559,92.490367682877519,93.415271359706296,94.349424073303368,95.292918314036399,96.245847497176754,97.208305972148537,98.180389031870007,99.162192922188709,100.15381485141059,101.15535299992469,102.16690652992392,103.18857559522314,104.22046135117539,105.26266596468713,106.31529262433401,107.37844555057735,108.45223000608311,109.53675230614394,110.63211982920538,111.73844102749743,112.8558254377724,113.9843836921501,115.1242275290716,116.2754698043623,117.43822450240593,118.61260674742998,119.79873281490428,120.99672014305332,122.20668734448387,123.42875421792871,124.66304176010799,125.90967217770907,127.16876889948617,128.44045658848103,129.72486115436584,131.02210976590951,132.33233086356861,133.65565417220429,134.99221071392634,136.3421328210656,137.70555414927625,139.08260969076903,140.47343578767675,141.87817014555353,143.29695184700904,144.72992136547916,146.17722057913394,147.63899278492528,149.11538271277453,150.60653653990229,152.11260190530132,153.6337279243543,155.17006520359786,156.72176585563383,158.28898351419016,159.87187334933205,161.47059208282536,163.08529800365363,164.71615098369017,166.36331249352708,168.02694561846235,169.707215074647,171.40428722539346,173.1183300976474,174.84951339862386,176.59800853261009,178.36398861793617,180.14762850411554,181.94910478915671,183.76859583704825,185.60628179541874,187.46234461337295,189.33696805950663,191.2303377401017,193.14264111750273,195.07406752867777,197.02480820396457,198.9950562860042,200.98500684886426,202.99485691735288,205.02480548652639,207.07505354139167,209.14580407680558,211.23726211757364,213.34963473874936,215.48313108613686,217.63796239699823,219.81434202096821,222.01248544117786,224.23261029558967,226.47493639854559,228.73968576253105,231.02708262015634,233.33735344635789,235.67072698082148,238.02743425062968,240.40770859313599,242.81178567906733,245.23990353585799,247.69230257121657,250.16922559692873,252.67091785289804,255.19762703142703,257.74960330174133,260.32709933475871,262.93037032810633,265.55967403138737,268.21527077170123,270.89742347941825,273.60639771421245,276.34246169135452,279.10588630826805,281.89694517135075,284.71591462306424,287.56307376929493,290.43870450698785,293.34309155205773,296.27652246757827,299.23928769225409,302.23168056917666,305.25399737486839,308.3065373486171,311.38960272210323,314.50349874932436,317.64853373681757,320.82501907418578,324.03326926492758,327.27360195757683,330.54633797715258,333.85180135692417,337.1903193704934,340.56222256419841,343.9678447898404,347.40752323773881,350.88159847011616,354.39041445481735,357.9343185993655,361.51366178535915,365.12879840321278,368.78008638724492,372.46788725111742,376.19256612362852,379.95449178486484,383.75403670271351,387.59157706974065,391.46749284043807,395.38216776884246,399.3359894465309,403.32934934099626,407.36264283440619,411.43626926275022,415.5506319553777,419.7061382749315,423.90319965768083,428.14223165425756,432.42365397080016,436.74789051050811,441.1153694156132,445.52652310976936,449.98178834086696,454.48160622427565,459.02642228651831,463.6166865093835,468.25285337447735,472.9353819082221,477.66473572730433,482.44138308457735,487.2657969154231,492.13845488457736,497.05983943342312,502.03043782775734,507.05074220603484,512.12124962809526,517.24246212437617,522.41488674561992,527.63903561307609,532.91542596920681,538.24458022889894,543.62702603118794,549.0632962914998,554.55392925441492,560.09946854695909,565.70046323242877,571.35746786475295,577.07104254340049,582.84175296883461,588.67017049852291,594.55687220350808,600.50244092554306,606.50746533479855,612.57253998814656,618.69826538802795,624.88524804190831,631.13410052232734,637.44544152755054,643.81989594282607,650.25809490225436,656.76067585127691,663.32828260978965,669.96156543588756,676.66118109024637,683.42779290114891,690.2620708301605,697.16469153846208,704.13633845384675,711.17770183838525,718.28947885676905,725.47237364533657,732.72709738178992,740.05436835560795,747.45491203916401,754.92946115955567,762.4787557711511,770.10354332886266,777.80457876215144,785.58262454977296,793.43845079527068,801.37283530322338,809.3865636562557,817.48042929281826,825.65523358574649,833.91178592160384,842.25090378081995,850.67341281862809,859.18014694681438,867.7719484162825,876.44966790044532,885.21416457944974,894.06630622524415,903.00696928749664,912.03703898037156,921.15740937017529,930.36898346387693,939.67267329851563,949.06940003150078,958.56009403181588,968.14569497213404,977.82715192185526,987.60542344107387,997.48147767548448,1007.4562924522394,1017.5308553767618,1027.7061639305296,1037.9832255698348,1048.3630578255331,1058.8466884037882,1069.4351552878263,1080.1295068407044,1090.9308019091116,1101.8401099282028,1112.8585110274851,1123.9870961377599,1135.2269670991373,1146.5792367701288,1158.0450291378299,1169.6254794292083,1181.3217342235002,1193.134951565735,1205.0663010813923,1217.1169640922062,1229.288133733128,1241.5810150704592,1253.996825221164,1266.5367934733758,1279.2021614081098,1291.9941830221908,1304.9141248524127,1317.9632661009366,1331.1428987619461,1344.4543277495659,1357.8988710270614,1371.477859737332,1385.1926383347054,1399.0445647180525,1413.0350103652329,1427.1653604688852,1441.4370140735739,1455.8513842143097,1470.4098980564529,1485.1139970370173,1499.9651370073875,1514.9647883774614,1530.1144362612361,1545.4155806238484,1560.869736430087,1576.4784337943877,1592.2432181323315,1608.1656503136551,1624.2473068167915,1640.4897798849597,1656.8946776838093,1673.4636244606475,1690.1982607052541,1707.1002433123067,1724.1712457454296,1741.4129582028841,1758.8270877849129,1776.4153586627619,1794.1795122493895,1812.1213073718834,1830.2425204456022,1848.544945650058,1867.0303951065587,1885.7006990576242,1904.5577060482003,1923.6032831086823,1942.839315939769,1962.2677090991665,1981.8903861901583,2001.7092900520599,2021.7263829525803,2041.943646782106,2062.3630832499271,2082.9867140824263,2103.8165812232501,2124.8547470354829,2146.1032945058378,2167.5643274508961,2189.2399707254053,2211.1323704326596,2233.2436941369861,2255.5761310783555,2278.131892389139,2300.9132113130304,2323.9223434261608,2347.1615668604218,2370.6331825290263,2394.3395143543162,2418.2829094978597,2442.4657385928381,2466.8903959787667,2491.559299938554,2516.4748929379393,2541.6396418673189,2567.0560382859926,2592.7265986688521,2618.6538646555405,2644.8404033020961,2671.2888073351173,2698.0016954084685,2724.9817123625535,2752.2315294861792,2779.7538447810407,2807.5513832288516,2835.6268970611395,2863.9831660317509,2892.6229976920686,2921.5492276689893,2950.7647199456792,2980.2723671451358,3010.0750908165878,3040.1758417247538,3070.5776001420013,3101.2833761434213,3132.2962099048555,3163.6191720039037,3195.255363723943,3227.2079173611819,3259.4799965347938,3292.0747965001415,3324.9955444651432,3358.2454999097949,3391.8279549088929,3425.7462344579817,3460.003696802562,3494.6037337705875,3529.5497711082926,3564.8452688193756,3600.4937215075693,3636.4986587226449,3672.8636453098716,3709.5922817629707,3746.6882045806001,3784.1550866264056,3821.9966374926703,3860.2166038675969,3898.8187699062723,3937.8069576053349,3977.1850271813883,4016.9568774532022,4057.126446227734,4097.6977106900113,4138.6746877969108,4180.0614346748798,4221.8620490216281,4264.0806695118436,4306.7214762069625,4349.7886909690324,4393.2865778787218,4437.2194436575091,4481.5916380940853,4526.4075544750258,4571.6716300197768,4617.3883463199736,4663.5622297831733,4710.1978520810044,4757.2998306018153,4804.8728289078326,4852.9215571969098,4901.4507727688797,4950.4652804965681,4999.9699333015333,5049.9696326345493,5100.469328960894,5151.4740222505034,5202.988762473009,5255.0186500977388,5307.5688365987171,5360.644524964704,5414.2509702143507,5468.3934799164954,5523.0774147156608,5578.3081888628176,5634.0912707514462,5690.4321834589609,5747.3365052935515,5804.8098703464875,5862.8579690499528,5921.4865487404513,5980.7014142278549,6040.5084283701335,6100.9135126538349,6161.9226477803732,6223.5418742581769,6285.7772930007586,6348.6350659307664,6412.1214165900737,6476.2426307559745,6541.005057063534,6606.4151076341705,6672.4792587105112,6739.2040512976164,6806.596091810592,6874.6620527286968,6943.4086732559845,7012.8427599885435,7082.9711875884295,7153.8008994643133,7225.3389084589571,7297.5922975435469,7370.5682205189823,7444.2739027241714,7518.7166417514136,7593.9038081689268,7669.8428462506163,7746.5412747131222,7824.0066874602535,7902.2467543348557,7981.2692218782049,8061.081914096987,8141.6927332379564,8223.1096605703369,8305.3407571760399,8388.3941647478005,8472.2781063952789,8557.0008874592313,8642.5708963338238,8728.9966052971613,8816.2865713501324,8904.449437063633,8993.4939314342701,9083.4288707486121,9174.2631594560989,9266.0057910506603,9358.6658489611691,9452.2525074507794,9546.7750325252873,9642.2427828505424,9738.665210679048,9836.0518627858401,9934.4123814136965,10033.756505227831]
[null,null,null,null,null,39.15748088631679,44.13605569687747,49.638309999581139,55.718439665118737,62.436240600000005,63.060603006000008,63.691209036060002,64.328121126420598,64.971402337684808,65.621116361061652,66.277327524672259,66.94010079991898,67.609501807918164,68.285596825997345,68.968452794257317,69.658137322199906,70.354718695421894,71.058265882376105,71.768848541199858,72.48653702661187,73.211402396877986,73.943516420846763,74.682951585055235,75.429781100905799,76.184078911914852,76.945919701034001,77.715378898044335,78.492532687024777,79.277458013895028,80.070232594033968,80.870934919974317,81.679644269174062,82.496440711865802,83.321405118984472,84.1546191701743,84.996165361876038,85.846127015494801,86.704588285649734,87.571634168506222,88.447350510191271,89.331824015293193,90.225142255446116,91.127393678000587,92.038667614780593,92.959054290928393,93.888644833837674,94.827531282176039,95.775806594997803,96.733564660947778,97.700900307557234,98.677909310632813,99.66468840373912,100.66133528777652,101.66794864065427,102.68462812706082,103.71147440833143,104.74858915241475,105.7960750439389,106.85403579437828,107.92257615232207,109.0018019138453,110.09181993298374,111.19273813231358,112.30466551363672,113.42771216877311,114.56198929046083,115.70760918336545,116.86468527519909,118.03333212795108,119.2136654492306,120.40580210372293,121.60986012476017,122.82595872600776,124.05421831326785,125.29476049640053,126.54770810136453,127.81318518237818,129.09131703420198,130.38223020454399,131.68605250658942,133.00291303165531,134.33294216197186,135.67627158359159,137.03303429942747,138.40336464242176,139.78739828884599,141.18527227173445,142.5971249944518,144.0230962443963,145.46332720684029,146.9179604789087,148.38714008369777,149.87101148453473,151.36972159938009,152.88341881537389,154.41225300352761,155.95637553356289,157.51593928889852,159.09109868178751,160.68200966860539,162.28882976529141,163.91171806294432,165.55083524357377,167.20634359600953,168.87840703196963,170.56719110228931,172.27286301331225,173.99559164344532,175.73554755987976,177.49290303547858,179.26783206583337,181.0605103864917,182.8711154903566,184.69982664526017,186.54682491171278,188.4122931608299,190.29641609243816,192.19938025336259,194.12137405589624,196.0625877964552,198.02321367441974,200.00344581116391,202.00348026927557,204.02351507196832,206.06375022268801,208.12438772491487,210.205631602164,212.30768791818565,214.43076479736749,216.57507244534119,218.74082316979462,220.92823140149258,223.13751371550748,225.36888885266259,227.62257774118919,229.89880351860106,232.19779155378708,234.51976946932498,236.86496716401817,239.23361683565835,241.62595300401495,244.04221253405507,246.48263465939567,248.9474610059896,251.43693561604951,253.95130497220998,256.49081802193211,259.05572620215145,261.64628346417294,264.26274629881465,266.90537376180276,269.57442749942089,272.27017177441508,274.99287349215928,277.7428022270808,280.52023024935158,283.3254325518451,286.15868687736361,289.02027374613721,291.91047648359864,294.82958124843464,297.77787706091902,300.75565583152814,303.76321238984349,306.80084451374188,309.8688529588793,312.9675414884681,316.09721690335283,319.25818907238636,322.45077096311019,325.67527867274134,328.93203145946876,332.22135177406346,335.5435652918041,338.89900094472216,342.28799095416935,345.71087086371108,349.1679795723482,352.65965936807163,356.18625596175235,359.74811852136986,363.34559970658358,366.97905570364935,370.6488462606859,374.35533472329269,378.09888807052562,381.87987695123093,385.69867572074315,389.55566247795059,393.45121910273002,397.38573129375732,401.3595886066949,405.37318449276182,409.42691633768948,413.52118550106633,417.65639735607698,421.83296132963778,426.05129094293414,430.31180385236348,434.61492189088705,438.96107110979597,443.3506818208939,447.78418863910281,452.2620305254938,456.78465083074872,461.35249733905624,465.96602231244685,470.62568253557129,475.33193936092709,480.08525875453637,484.88611134208185,489.73497245550254,494.6323221800576,499.5786454018583,504.57443185587681,509.62017617443553,514.71637793617981,519.8635417155416,525.06217713269712,530.31279890402402,535.61592689306428,540.97208616199487,546.38180702361478,551.84562509385091,557.3640813447895,562.93772215823742,568.56709937981975,574.25277037361798,579.99529807735405,585.79525105812763,591.65320356870905,597.5697356043961,603.54543296044017,609.58088729004453,615.67669616294495,621.83346312457422,628.05179775581996,634.33231573337832,640.67563889071209,647.08239527961916,653.55321923241524,660.08875142473948,666.68963893898695,673.35653532837682,680.0901006816606,686.89100168847722,693.75991170536213,700.69751082241567,707.70448593063986,714.78153078994615,721.92934609784572,729.14863955882413,736.44012595441234,743.80452721395648,751.24257248609604,758.75499821095696,766.34254819306648,774.00597367499722,781.74603341174713,789.56349374586455,797.45912868332312,805.43371997015629,813.48805716985783,821.62293774155648,829.83916711897211,838.13755879016173,846.51893437806336,854.98412372184396,863.53396495906236,872.16930460865308,880.89099765473964,889.69990763128703,898.59690670759994,907.5828757746757,916.65870453242258,925.82529157774673,935.0835444935243,944.43437993845953,953.87872373784444,963.41751097522285,973.0516860849749,982.78220294582468,992.61002497528284,1002.5361252250358,1012.5614864772861,1022.6871013420587,1032.9139723554792,1043.2431120790341,1053.675543199824,1064.2122986318223,1074.8544216181406,1085.6029658343223,1096.4589954926655,1107.4235854475921,1118.4978213020681,1129.6827995150886,1140.9796275102397,1152.3894237853424,1163.9133180231956,1175.5524512034276,1187.3079757154619,1199.1810554726164,1211.1728660273425,1223.2845946876159,1235.517440634492,1247.872615040837,1260.3513411912454,1272.9548546031579,1285.6844031491894,1298.5412471806812,1311.5266596524882,1324.6419262490131,1337.8883455115033,1351.2672289666182,1364.7799012562843,1378.4277002688473,1392.2119772715357,1406.1340970442513,1420.1954380146938,1434.3973923948408,1448.7413663187895,1463.2287799819774,1477.8610677817969,1492.639678459615,1507.5660752442111,1522.6417359966531,1537.8681533566198,1553.2468348901859,1568.7793032390878,1584.4670962714783,1600.3117672341932,1616.3148849065351,1632.4780337556003,1648.8028140931563,1665.2908422340879,1681.9437506564286,1698.7631881629929,1715.750820044623,1732.908328245069,1750.2374115275195,1767.7397856427947,1785.4171834992226,1803.2713553342144,1821.3040688875569,1839.5171095764324,1857.9122806721969,1876.491403478919,1895.2563175137084,1914.2088806888453,1933.3509694957334,1952.6844791906908,1972.2113239825976,1991.9334372224237,2011.8527715946475,2031.9712993105941,2052.2910123036995,2072.813922426737,2093.5420616510041,2114.4774822675145,2135.6222570901891,2156.9784796610911,2178.5482644577019,2200.3337471022796,2222.337084573302,2244.560455419035,2267.0060599732255,2289.6761205729581,2312.5728817786876,2335.6986105964747,2359.0555967024393,2382.6461526694638,2406.4726141961587,2430.53734033812,2454.842713741501,2479.3911408789163,2504.1850522877053,2529.2269028105825,2554.5191718386882,2580.0643635570755,2605.8650071926463,2631.9236572645727,2658.2428938372186,2684.8253227755904,2711.6735760033462,2738.79031176338,2766.1782148810134,2793.8399970298233,2821.7783970001215,2849.9961809701231,2878.4961427798244,2907.2811042076228,2936.3539152496987,2965.7174544021964,2995.3746289462179,3025.3283752356797,3055.5816589880365,3086.1374755779166,3116.9988503336958,3148.168838837033,3179.6505272254039,3211.4470324976573,3243.5615028226334,3275.9971178508604,3308.7570890293691,3341.8446599196623,3375.2631065188589,3409.0157375840472,3443.1058949598878,3477.5369539094868,3512.3123234485815,3547.4354466830669,3582.9098011498972,3618.7388991613957,3654.926288153009,3691.4755510345394,3728.3903065448853,3765.674209610333,3803.3309517064367,3841.3642612235021,3879.7779038357367,3918.5756828740946,3957.7614397028347,3997.339054099863,4037.312444640861,4077.6855690872708,4118.4624247781421,4159.6470490259226,4201.2435195161825,4243.2559547113442,4285.688514258457,4328.5453994010422,4371.8308533950521,4415.5491619290033,4459.7046535482941,4504.3017000837763,4549.3447170846148,4594.8381642554614,4640.786545898015,4687.1944113569962,4734.066355470567,4781.4070190252723,4829.2210892155254,4877.5133001076811,4926.2884331087589,4975.5513174398466,5025.3068306142459,5075.5598989203872,5126.3154979095907,5177.5786528886865,5229.3544394175733,5281.6479838117484,5334.464463649866,5387.8091082863648,5441.6871993692284,5496.1040713629209,5551.0651120765497,5606.5757631973156,5662.6415208292892,5719.2679360375814,5776.4606153979576,5834.2252215519366,5892.5674737674544,5951.4931485051302,6011.0080799901807,6071.1181607900826,6131.8293423979831,6193.1476358219634,6255.079112180184,6317.629903301985,6380.8062023350049,6444.6142643583553,6509.0604070019381,6574.1510110719573,6639.8925211826763,6706.2914463945035,6773.3543608584487,6841.0879044670337,6909.4987835117036,6978.5937713468202,7048.3797090602893,7118.8635061508921,7190.0521412124008,7261.9526626245251,7334.57218925077,7407.9179111432777,7481.9970902547102,7556.8170611572568,7632.3852317688288,7708.7090840865176,7785.7961749273827,7863.6541366766569,7942.2906780434241,8021.7135848238595,8101.9307206720969,8182.9500278788182,8264.7795281576091,8347.427323439184,8430.9015966735769,8515.2106126403123,8600.3627187667134]
[null,null,null,null,null,1010,1020.0999999999999,1030.3009999999999,1040.60401,1051.0100500999999,1061.5201506009998,1072.1353521070098,1082.8567056280799,1093.6852726843606,1104.6221254112043,1115.6683466653162,1126.8250301319692,1138.093280433289,1149.4742132376218,1160.9689553699982,1172.578644923698,1184.3044313729349,1196.1474756866642,1208.1089504435308,1220.1900399479662,1232.3919403474458,1244.7158597509203,1257.1630183484297,1269.734648531914,1282.431995017233,1295.2563149674054,1308.2088781170794,1321.2909668982502,1334.5038765672327,1347.8489153329051,1361.3274044862342,1374.9406785310964,1388.6900853164075,1402.5769861695715,1416.6027560312671,1430.7687835915797,1445.0764714274953,1459.5272361417701,1474.1225085031876,1488.8637335882197,1503.7523709241018,1518.7898946333428,1533.9777935796762,1549.317571515473,1564.8107472306276,1580.4588547029339,1596.2634432499631,1612.2260776824626,1628.3483384592871,1644.6318218438798,1661.0781400623184,1677.6889214629416,1694.465810677571,1711.4104687843467,1728.5245734721902,1745.8098192069122,1763.2679173989814,1780.9005965729712,1798.7096025387009,1816.6966985640879,1834.8636655497287,1853.212302205226,1871.7444252272785,1890.4618694795513,1909.3664881743468,1928.4601530560903,1947.7447545866512,1967.2222021325179,1986.8944241538431,2006.7633683953818,2026.8310020793358,2047.0993121001291,2067.5703052211306,2088.2460082733419,2109.1284683560752,2130.2197530396361,2151.5219505700325,2173.0371700757328,2194.7675417764899,2216.7152171942548,2238.8823693661975,2261.2711930598593,2283.8839049904577,2306.7227440403622,2329.7899714807659,2353.0878711955738,2376.6187499075295,2400.3849374066049,2424.3887867806711,2448.6326746484779,2473.1190013949627,2497.850191408912,2522.8286933230011,2548.0569802562309,2573.5375500587934,2599.2729255593813,2625.2656548149748,2651.5183113631247,2678.033494476756,2704.8138294215232,2731.8619677157385,2759.1805873928961,2786.772393266825,2814.6401171994935,2842.7865183714885,2871.2143835552033,2899.9265273907549,2928.9257926646624,2958.2150505913091,2987.7972010972221,3017.6751731081945,3047.8519248392763,3078.3304440876691,3109.1137485285458,3140.2048860138311,3171.6069348739693,3203.3230042227092,3235.3562342649366,3267.7097966075862,3300.3868945736617,3333.3907635193982,3366.7246711545922,3400.3919178661381,3434.3958370447995,3468.739795415247,3503.4271933693994,3538.4614653030935,3573.8460799561244,3609.5845407556858,3645.6803861632429,3682.1371900248755,3718.9585619251243,3756.1481475443757,3793.7096290198192,3831.6467253100172,3869.9631925631174,3908.6628244887488,3947.7494527336357,3987.2269472609719,4027.0992167335821,4067.3702089009175,4108.0439109899271,4149.1243500998262,4190.6155936008245,4232.5217495368324,4274.8469670322011,4317.5954367025233,4360.7713910695484,4404.3791049802439,4448.4228960300461,4492.9071249903473,4537.8361962402505,4583.2145582026533,4629.0467037846793,4675.3371708225259,4722.090542530751,4769.3114479560591,4817.0045624356198,4865.1746080599769,4913.8263541405768,4962.9646176819824,5012.5942638588022,5062.7202064973899,5113.3474085623639,5164.4808826479875,5216.1256914744681,5268.2869483892127,5320.9698178731051,5374.1795160518359,5427.9213112123543,5482.2005243244785,5537.0225295677228,5592.3927548634001,5648.3166824120344,5704.7998492361548,5761.8478477285171,5819.466326205802,5877.6609894678595,5936.4375993625381,5995.8019753561639,6055.7599951097254,6116.317595060822,6177.4807710114301,6239.2555787215442,6301.6481345087595,6364.664615853847,6428.3112620123848,6492.5943746325083,6557.5203183788326,6623.0955215626209,6689.3264767782475,6756.2197415460296,6823.7819389614897,6892.0197583511044,6960.9399559346148,7030.5493554939612,7100.8548490489011,7171.8633975393896,7243.582031514783,7316.0178518299308,7389.1780303482301,7463.069810651712,7537.7005087582293,7613.0775138458112,7689.2082889842695,7766.1003718741122,7843.7613755928542,7922.1989893487835,8001.4209792422716,8081.4351890346952,8162.2495409250414,8243.8720363342927,8326.310756697636,8409.573864264612,8493.6696029072573,8578.606298936329,8664.392361925693,8751.0362855449494,8838.5466484003991,8926.9321148844028,9016.2014360332469,9106.3634503935791,9197.4270848975139,9289.4013557464896,9382.2953693039544,9476.1183229969938,9570.8795062269637,9666.5883012892336,9763.2541843021263,9860.8867261451487,9959.4955934066002,10059.090549340666,10159.681454834074,10261.278269382414,10363.891052076237,10467.529962596998,10572.205262222969,10677.927314845199,10784.706587993651,10892.553653873587,11001.479190412323,11111.493982316448,11222.608922139612,11334.835011361009,11448.183361474619,11562.665195089367,11678.29184704026,11795.074765510662,11913.025513165769,12032.155768297427,12152.477325980401,12274.002099240204,12396.742120232606,12520.709541434931,12645.916636849281,12772.375803217772,12900.09956124995,13029.10055686245,13159.391562431074,13290.985478055383,13423.895332835937,13558.134286164295,13693.715629025939,13830.652785316199,13968.95931316936,14108.648906301054,14249.735395364063,14392.232749317704,14536.155076810881,14681.516627578991,14828.331793854781,14976.615111793328,15126.38126291126,15277.645075540373,15430.421526295777,15584.725741558736,15740.572998974325,15897.97872896407,16056.95851625371,16217.528101416245,16379.703382430409,16543.500416254712,16708.93542041726,16876.02477462143,17044.785022367643,17215.232872591318,17387.385201317229,17561.259053330399,17736.871643863702,17914.240360302341,18093.382763905367,18274.316591544422,18457.059757459865,18641.630355034464,18828.046658584808,19016.327125170657,19206.490396422367,19398.55530038659,19592.540853390456,19788.466261924361,19986.350924543603,20186.214433789039,20388.076578126929,20591.957343908198,20797.876917347279,21005.855686520754,21215.91424338596,21428.073385819818,21642.354119678017,21858.777660874799,22077.365437483546,22298.139091858382,22521.120482776965,22746.331687604736,22973.795004480784,23203.532954525592,23435.56828407085,23669.92396691156,23906.623206580676,24145.689438646485,24387.14633303295,24631.017796363278,24877.327974326912,25126.101254070181,25377.362266610882,25631.135889276989,25887.447248169759,26146.321720651456,26407.78493785797,26671.862787236551,26938.581415108914,27207.967229260001,27480.0469015526,27754.847370568124,28032.395844273804,28312.719802716543,28595.84700074371,28881.805470751144,29170.623525458654,29462.329760713241,29756.95305832037,30054.522588903572,30355.067814792608,30658.618492940535,30965.204677869944,31274.856724648645,31587.605291895132,31903.481344814081,32222.51615826222,32544.741319844841,32870.188733043287,33198.890620373721,33530.879526577453,33866.188321843227,34204.850205061659,34546.898707112276,34892.367694183398,35241.291371125233,35593.70428483648,35949.641327684847,36309.137740961698,36672.229118371317,37038.951409555026,37409.340923650576,37783.434332887082,38161.268676215957,38542.881362978122,38928.310176607905,39317.593278373985,39710.76921115772,40107.876903269302,40508.955672301992,40914.04522902501,41323.185681315263,41736.417538128415,42153.781713509699,42575.319530644796,43001.07272595125,43431.083453210762,43865.394287742871,44304.048230620298,44747.088712926503,45194.559600055763,45646.505196056321,46102.970248016878,46563.999950497047,47029.63995000202,47499.936349502044,47974.935712997067,48454.685070127038,48939.231920828308,49428.624240036595,49922.910482436957,50422.139587261321,50926.360983133934,51435.624592965272,51949.980838894924,52469.480647283875,52994.175453756718,53524.117208294279,54059.35838037722,54599.951964180997,55145.951483822806,55697.410998661027,56254.385108647635,56816.928959734112,57385.098249331451,57958.949231824765,58538.538724143007,59123.924111384433,59715.163352498275,60312.314986023252,60915.43813588348,61524.592517242316,62139.838442414737,62761.236826838882,63388.849195107272,64022.737687058354,64662.965063928939,65309.594714568229,65962.690661713903,66622.31756833104,67288.540744014346,67961.426151454492,68641.040412969029,69327.45081709871,70020.725325269697,70720.932578522392,71428.141904307617,72142.423323350697,72863.847556584195,73592.486032150046,74328.410892471555,75071.695001396263,75822.411951410235,76580.636070924331,77346.442431633579,78119.906855949928,78901.105924509437,79690.116983754531,80487.018153592086,81291.888335128009,82104.807218479298,82925.855290664098,83755.11384357074,84592.664982006434,85438.591631826494,86292.977548144758,87155.907323626205,88027.466396862466,88907.741060831089,89796.818471439401,90694.786656153796,91601.734522715327,92517.751867942483,93442.929386621909,94377.358680488134,95321.132267293011,96274.343589965938,97237.087025865592,98209.457896124237,99191.552475085482,100183.46799983633,101185.3026798347,102197.15570663304,103219.12726369938,104251.31853633637,105293.83172169974,106346.77003891673,107410.2377393059,108484.34011669895,109569.18351786594,110664.8753530446,111771.52410657505,112889.23934764079,114018.13174111721,115158.31305852838,116309.89618911366,117472.9951510048,118647.72510251484,119834.20235353999,121032.54437707539,122242.86982084614,123465.2985190546,124699.95150424514,125946.9510192876,127206.42052948047,128478.48473477527,129763.26958212302,131060.90227794426,132371.51130072371,133695.22641373097,135032.17867786827,136382.50046464696,137746.32546929346,139123.78872398639,140515.02661122626,141920.1768773385,143339.37864611187,144772.77243257299]

{"sheet":"Portfolio","index":3,"n_rows":38,"n_cols":36,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null," "]
[null,null,"Historic Period",null,null,null,null,2,10,15,30]
[null,null,"Historic Growth",null,null,null,null,0.5,0.3,0.2,0.05]
[]
[null,null,"Future Period",null,null,null,0,1,10,15,20]
[null,null,"Projected Growth",null,null,null,null,0.03,0.03,0.03,0.03]
[]
[null,null,"Lifetime of Investment",null,"Years",20]
[null,null,"Historic Inflation Rate",null,"%",0.04]
[null,null,"Future Inflation Rate",null,"%",0.02]
[]
[null,null,"Price per Unit",null,"USD/Unit"]
[null,null,"Cost per Unit",null,"USD/Unit"]
[null,null,"Capital Expenditure per Unit"]
[]
[null,null,"Straight Line Depreciation Flag",null,"Flag"]
[null,null,"Write-Off"]
[]
[null,null,"Valuation"]
[null,null,null,"WACC"]
[null,null,null,"Terminal Growth"]
[]
[]
[null,"Existing",null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Asset Balance",null,null,null,null,{"$f":"interpolate_look_up(H24,2:2,3:3)","v":0.5},{"$f":"interpolate_look_up(I24,2:2,3:3)","v":0.46907135299264263},{"$f":"interpolate_look_up(J24,2:2,3:3)","v":0.44005586839669669},{"$f":"interpolate_look_up(K24,2:2,3:3)","v":0.41283520316238159},{"$f":"interpolate_look_up(L24,2:2,3:3)","v":0.3872983346207417},{"$f":"interpolate_look_up(M24,2:2,3:3)","v":0.36334110766469713},{"$f":"interpolate_look_up(N24,2:2,3:3)","v":0.34086580994024979},{"$f":"interpolate_look_up(O24,2:2,3:3)","v":0.31978077331521187},{"$f":"interpolate_look_up(P24,2:2,3:3)","v":0.3},{"$f":"interpolate_look_up(Q24,2:2,3:3)","v":0.2766323734445183},{"$f":"interpolate_look_up(R24,2:2,3:3)","v":0.25508490012515816},{"$f":"interpolate_look_up(S24,2:2,3:3)","v":0.23521580450493473},{"$f":"interpolate_look_up(T24,2:2,3:3)","v":0.21689435423953976},{"$f":"interpolate_look_up(U24,2:2,3:3)","v":0.2},{"$f":"interpolate_look_up(V24,2:2,3:3)","v":0.18234449771164338},{"$f":"interpolate_look_up(W24,2:2,3:3)","v":0.16624757922855757},{"$f":"interpolate_look_up(X24,2:2,3:3)","v":0.15157165665103983},{"$f":"interpolate_look_up(Y24,2:2,3:3)","v":0.1381912879967776},{"$f":"interpolate_look_up(Z24,2:2,3:3)","v":0.12599210498948732},{"$f":"interpolate_look_up(AA24,2:2,3:3)","v":0.11486983549970352},{"$f":"interpolate_look_up(AB24,2:2,3:3)","v":0.10472941228206267},{"$f":"interpolate_look_up(AC24,2:2,3:3)","v":9.548416039104167E-2},{"$f":"interpolate_look_up(AD24,2:2,3:3)","v":8.7055056329612412E-2},{"$f":"interpolate_look_up(AE24,2:2,3:3)","v":7.9370052598409985E-2},{"$f":"interpolate_look_up(AF24,2:2,3:3)","v":7.2363461872018905E-2},{"$f":"interpolate_look_up(AG24,2:2,3:3)","v":6.5975395538644718E-2},{"$f":"interpolate_look_up(AH24,2:2,3:3)","v":6.0151251804105833E-2},{"$f":"interpolate_look_up(AI24,2:2,3:3)","v":5.4841248984731299E-2},{"$f":"interpolate_look_up(AJ24,2:2,3:3)","v":0.05}]
[null,null,null,"Historic Units",null,null,0,10,{"$f":"H26*(1+I25)","v":14.690713529926427},{"$f":"I26*(1+J25)","v":21.1554482297053},29.889161997606934,41.465184662489662,56.531190787279861,75.800740921872801,100.04036047173531,130.05246861325591,166.02919167805959,208.38073145511814,257.39517284766055,313.2227326468286,375.8672791761943,444.40460940381945,518.28579991521713,596.84323722707597,679.32177291165181,764.91095304598139,852.77614839429475,942.08689322379018,1032.0412692386687,1121.8856800667259,1210.9298055030249,1298.5568783132342,1384.2296819893775,1467.4928301454379,1547.9719698267518,1625.3705683180895]
[]
[null,null,"Starting Units",null,null,null,{"$f":"AJ26","v":1625.3705683180895}]
[]
[null,null,null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15]
[null,null,null,"Growth Rate",null,null,{"$f":"LOOKUP(G30,5:5,6:6)","v":0},{"$f":"LOOKUP(H30,5:5,6:6)","v":0.03},{"$f":"LOOKUP(I30,5:5,6:6)","v":0.03},0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,null,"Real Units",null,null,{"$f":"G28","v":1625.3705683180895},{"$f":"G32*(1+H31)","v":1674.1316853676321},{"$f":"H32*(1+I31)","v":1724.3556359286611},1776.0863050065209,1829.3688941567166,1884.2499609814181,1940.7774598108606,1999.0007836051864,2058.9708071133418,2120.739931326742,2184.3621292665443,2249.8929931445409,2317.389782938877,2386.9114764270435,2458.5188207198548,2532.2743853414504]
[null,null,null,"Add: Retired Units Replaced"]
[null,null,null,"Total Units",null,null,{"$f":"G32+G33","v":1625.3705683180895},{"$f":"H32+H33","v":1674.1316853676321},1724.3556359286611,1776.0863050065209,1829.3688941567166,1884.2499609814181,1940.7774598108606,1999.0007836051864,2058.9708071133418,2120.739931326742,2184.3621292665443,2249.8929931445409,2317.389782938877,2386.9114764270435,2458.5188207198548,2532.2743853414504]
[]
[null,null,null,"New Investment"]
[]
[null,null,null,"Capital Expenditue/Unit"]