{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Inputs","Model","Ships","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":"Inputs","index":0,"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 2.00% 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$3)","v":7.0000000000000007E-2}]
[null,null,null,"Growth",7,null,{"$f":"(E8-5)/100","v":0.02},{"$f":"G8","v":0.02},{"$f":"H8","v":0.02},0.02,{"$f":"I8","v":0.02},null,{"$f":"G8","v":0.02},{"$f":"M8","v":0.02},{"$f":"N8","v":0.02},0.02,{"$f":"O8","v":0.02},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G8:AF8,$G$3)","v":0.02}]
[null,null,null,"Cost of Capital",6,null,{"$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$3)","v":1000}]
[null,null,null,"Initial Income",null,null,{"$f":"G14*G11","v":70},{"$f":"H14*H11","v":80},65,60,30,null,{"$f":"M14*M11","v":70},{"$f":"N14*N11","v":80},{"$f":"O14*O11","v":45},{"$f":"P14*P11","v":60},{"$f":"Q14*Q11","v":30},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G15:AF15,$G$3)","v":45}]
[]
[null,null,null,"Value formula",null,null,{"$f":"G15*(1-G8/G7)/(G9-G8)","v":1250.0000000000002},{"$f":"H15*(1-H8/H7)/(H9-H8)","v":1500.0000000000002},1125.0000000000002,{"$f":"J15*(1-J8/J7)/(J9-J8)","v":1000.0000000000001},250,null,{"$f":"M15*(1-M8/M7)/(M9-M8)","v":1211.5384615384617},{"$f":"N15*(1-N8/N7)/(N9-N8)","v":1428.5714285714289},{"$f":"O15*(1-O8/O7)/(O9-O8)","v":803.57142857142878},1000.0000000000001,535.71428571428589,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G17:AF17,$G$3)","v":803.57142857142878}]
[null,null,null,"Value/Earnings",null,null,{"$f":"G17/G15","v":17.857142857142861},{"$f":"H17/H15","v":18.750000000000004},17.30769230769231,16.666666666666668,8.3333333333333339,null,{"$f":"M17/M15","v":17.30769230769231},{"$f":"N17/N15","v":17.857142857142861},{"$f":"O17/O15","v":17.857142857142861},{"$f":"P17/P15","v":16.666666666666668},{"$f":"Q17/Q15","v":17.857142857142865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX(G18:AF18,$G$3)","v":17.857142857142861}]
[]
[null,null,null,"Transition Period",null,null,5,{"$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!E22","v":1200.6571776909768},1133.9525267139845,1267.6932255734914,1200.6571776909768,999.99999991298489,1165.4160937962658]
[null,null,null,"Corrected P/E",null,0.02,{"$f":"G32","v":17.857142857142861},18.750000000000004,17.30769230769231,16.666666666666668,8.3333333333333339,{"$f":"Model!E25","v":24.424709241461258},16.441209742399337,16.275059010243059,24.424709241461258,16.666666665216415,32.791735282659658]
[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":16.441209742399337},{"$f":"N23","v":16.275059010243059},{"$f":"O23","v":24.424709241461258},{"$f":"P23","v":16.666666665216415},{"$f":"Q23","v":32.791735282659658}]
[null,null,null,null,null,null,null,null,null,null,null,"P/E Formula",{"$f":"M18","v":17.30769230769231},{"$f":"N18","v":17.857142857142861},{"$f":"O18","v":17.857142857142861},{"$f":"P18","v":16.666666666666668},{"$f":"Q18","v":17.857142857142865}]
[]
[null,null,null,null,null,null,{"$f":"G18","v":17.857142857142861},{"$f":"H18","v":18.750000000000004},17.30769230769231,16.666666666666668,8.3333333333333339]
[null,null,null,null,{"$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,"s"]

{"sheet":"Model","index":1,"n_rows":26,"n_cols":505,"rows_kept":26,"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",{"$f":"Inputs!AI8","v":0.02},{"$f":"E6","v":0.02}]
[null,null,null,"Payout",{"$f":"(1-E6/E5)","v":0.55555555555555558},{"$f":"(1-F6/F5)","v":0.7142857142857143},{"$f":"_xlfn.FORMULATEXT(E7)","v":"=(1-E6/E5)"}]
[null,null,null,"Cost of Capital",{"$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$6/E11)","v":0.55555555555555558},{"$f":"(1-$E$6/F11)","v":0.5931443263691103},0.62755403687729872,0.65905355526086762,0.68788901024560778,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,{"$f":"(1-$E$6/BR11)","v":0.7142857142857143},0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,{"$f":"(1-$E$6/ED11)","v":0.7142857142857143},0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,{"$f":"(1-$E$6/GP11)","v":0.7142857142857143},0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,{"$f":"(1-$E$6/JB11)","v":0.7142857142857143},0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,0.7142857142857143,{"$f":"(1-$E$6/KT11)","v":0.7142857142857143},{"$f":"(1-$E$6/KU11)","v":0.7142857142857143},{"$f":"(1-$E$6/KV11)","v":0.7142857142857143},{"$f":"(1-$E$6/KW11)","v":0.7142857142857143},{"$f":"(1-$E$6/KX11)","v":0.7142857142857143},{"$f":"(1-$E$6/KY11)","v":0.7142857142857143},{"$f":"(1-$E$6/KZ11)","v":0.7142857142857143},{"$f":"(1-$E$6/LA11)","v":0.7142857142857143},{"$f":"(1-$E$6/LB11)","v":0.7142857142857143},{"$f":"(1-$E$6/LC11)","v":0.7142857142857143},{"$f":"(1-$E$6/LD11)","v":0.7142857142857143},{"$f":"(1-$E$6/LE11)","v":0.7142857142857143},{"$f":"(1-$E$6/LF11)","v":0.7142857142857143},{"$f":"(1-$E$6/LG11)","v":0.7142857142857143},{"$f":"(1-$E$6/LH11)","v":0.7142857142857143},{"$f":"(1-$E$6/LI11)","v":0.7142857142857143},{"$f":"(1-$E$6/LJ11)","v":0.7142857142857143},{"$f":"(1-$E$6/LK11)","v":0.7142857142857143},{"$f":"(1-$E$6/LL11)","v":0.7142857142857143},{"$f":"(1-$E$6/LM11)","v":0.7142857142857143},{"$f":"(1-$E$6/LN11)","v":0.7142857142857143},{"$f":"(1-$E$6/LO11)","v":0.7142857142857143},{"$f":"(1-$E$6/LP11)","v":0.7142857142857143},{"$f":"(1-$E$6/LQ11)","v":0.7142857142857143},{"$f":"(1-$E$6/LR11)","v":0.7142857142857143},{"$f":"(1-$E$6/LS11)","v":0.7142857142857143},{"$f":"(1-$E$6/LT11)","v":0.7142857142857143},{"$f":"(1-$E$6/LU11)","v":0.7142857142857143},{"$f":"(1-$E$6/LV11)","v":0.7142857142857143},{"$f":"(1-$E$6/LW11)","v":0.7142857142857143},{"$f":"(1-$E$6/LX11)","v":0.7142857142857143},{"$f":"(1-$E$6/LY11)","v":0.7142857142857143},{"$f":"(1-$E$6/LZ11)","v":0.7142857142857143},{"$f":"(1-$E$6/MA11)","v":0.7142857142857143},{"$f":"(1-$E$6/MB11)","v":0.7142857142857143},{"$f":"(1-$E$6/MC11)","v":0.7142857142857143},{"$f":"(1-$E$6/MD11)","v":0.7142857142857143},{"$f":"(1-$E$6/ME11)","v":0.7142857142857143},{"$f":"(1-$E$6/MF11)","v":0.7142857142857143},{"$f":"(1-$E$6/MG11)","v":0.7142857142857143},{"$f":"(1-$E$6/MH11)","v":0.7142857142857143},{"$f":"(1-$E$6/MI11)","v":0.7142857142857143},{"$f":"(1-$E$6/MJ11)","v":0.7142857142857143},{"$f":"(1-$E$6/MK11)","v":0.7142857142857143},{"$f":"(1-$E$6/ML11)","v":0.7142857142857143},{"$f":"(1-$E$6/MM11)","v":0.7142857142857143},{"$f":"(1-$E$6/MN11)","v":0.7142857142857143},{"$f":"(1-$E$6/MO11)","v":0.7142857142857143},{"$f":"(1-$E$6/MP11)","v":0.7142857142857143},{"$f":"(1-$E$6/MQ11)","v":0.7142857142857143},{"$f":"(1-$E$6/MR11)","v":0.7142857142857143},{"$f":"(1-$E$6/MS11)","v":0.7142857142857143},{"$f":"(1-$E$6/MT11)","v":0.7142857142857143},{"$f":"(1-$E$6/MU11)","v":0.7142857142857143},{"$f":"(1-$E$6/MV11)","v":0.7142857142857143},{"$f":"(1-$E$6/MW11)","v":0.7142857142857143},{"$f":"(1-$E$6/MX11)","v":0.7142857142857143},{"$f":"(1-$E$6/MY11)","v":0.7142857142857143},{"$f":"(1-$E$6/MZ11)","v":0.7142857142857143},{"$f":"(1-$E$6/NA11)","v":0.7142857142857143},{"$f":"(1-$E$6/NB11)","v":0.7142857142857143},{"$f":"(1-$E$6/NC11)","v":0.7142857142857143},{"$f":"(1-$E$6/ND11)","v":0.7142857142857143},{"$f":"(1-$E$6/NE11)","v":0.7142857142857143},{"$f":"(1-$E$6/NF11)","v":0.7142857142857143},{"$f":"(1-$E$6/NG11)","v":0.7142857142857143},{"$f":"(1-$E$6/NH11)","v":0.7142857142857143},{"$f":"(1-$E$6/NI11)","v":0.7142857142857143},{"$f":"(1-$E$6/NJ11)","v":0.7142857142857143},{"$f":"(1-$E$6/NK11)","v":0.7142857142857143},{"$f":"(1-$E$6/NL11)","v":0.7142857142857143},{"$f":"(1-$E$6/NM11)","v":0.7142857142857143},{"$f":"(1-$E$6/NN11)","v":0.7142857142857143},{"$f":"(1-$E$6/NO11)","v":0.7142857142857143},{"$f":"(1-$E$6/NP11)","v":0.7142857142857143},{"$f":"(1-$E$6/NQ11)","v":0.7142857142857143},{"$f":"(1-$E$6/NR11)","v":0.7142857142857143},{"$f":"(1-$E$6/NS11)","v":0.7142857142857143},{"$f":"(1-$E$6/NT11)","v":0.7142857142857143},{"$f":"(1-$E$6/NU11)","v":0.7142857142857143},{"$f":"(1-$E$6/NV11)","v":0.7142857142857143},{"$f":"(1-$E$6/NW11)","v":0.7142857142857143},{"$f":"(1-$E$6/NX11)","v":0.7142857142857143},{"$f":"(1-$E$6/NY11)","v":0.7142857142857143},{"$f":"(1-$E$6/NZ11)","v":0.7142857142857143},{"$f":"(1-$E$6/OA11)","v":0.7142857142857143},{"$f":"(1-$E$6/OB11)","v":0.7142857142857143},{"$f":"(1-$E$6/OC11)","v":0.7142857142857143},{"$f":"(1-$E$6/OD11)","v":0.7142857142857143},{"$f":"(1-$E$6/OE11)","v":0.7142857142857143},{"$f":"(1-$E$6/OF11)","v":0.7142857142857143},{"$f":"(1-$E$6/OG11)","v":0.7142857142857143},{"$f":"(1-$E$6/OH11)","v":0.7142857142857143},{"$f":"(1-$E$6/OI11)","v":0.7142857142857143},{"$f":"(1-$E$6/OJ11)","v":0.7142857142857143},{"$f":"(1-$E$6/OK11)","v":0.7142857142857143},{"$f":"(1-$E$6/OL11)","v":0.7142857142857143},{"$f":"(1-$E$6/OM11)","v":0.7142857142857143},{"$f":"(1-$E$6/ON11)","v":0.7142857142857143},{"$f":"(1-$E$6/OO11)","v":0.7142857142857143},{"$f":"(1-$E$6/OP11)","v":0.7142857142857143},{"$f":"(1-$E$6/OQ11)","v":0.7142857142857143},{"$f":"(1-$E$6/OR11)","v":0.7142857142857143},{"$f":"(1-$E$6/OS11)","v":0.7142857142857143},{"$f":"(1-$E$6/OT11)","v":0.7142857142857143},{"$f":"(1-$E$6/OU11)","v":0.7142857142857143},{"$f":"(1-$E$6/OV11)","v":0.7142857142857143},{"$f":"(1-$E$6/OW11)","v":0.7142857142857143},{"$f":"(1-$E$6/OX11)","v":0.7142857142857143},{"$f":"(1-$E$6/OY11)","v":0.7142857142857143},{"$f":"(1-$E$6/OZ11)","v":0.7142857142857143},{"$f":"(1-$E$6/PA11)","v":0.7142857142857143},{"$f":"(1-$E$6/PB11)","v":0.7142857142857143},{"$f":"(1-$E$6/PC11)","v":0.7142857142857143},{"$f":"(1-$E$6/PD11)","v":0.7142857142857143},{"$f":"(1-$E$6/PE11)","v":0.7142857142857143},{"$f":"(1-$E$6/PF11)","v":0.7142857142857143},{"$f":"(1-$E$6/PG11)","v":0.7142857142857143},{"$f":"(1-$E$6/PH11)","v":0.7142857142857143},{"$f":"(1-$E$6/PI11)","v":0.7142857142857143},{"$f":"(1-$E$6/PJ11)","v":0.7142857142857143},{"$f":"(1-$E$6/PK11)","v":0.7142857142857143},{"$f":"(1-$E$6/PL11)","v":0.7142857142857143},{"$f":"(1-$E$6/PM11)","v":0.7142857142857143},{"$f":"(1-$E$6/PN11)","v":0.7142857142857143},{"$f":"(1-$E$6/PO11)","v":0.7142857142857143},{"$f":"(1-$E$6/PP11)","v":0.7142857142857143},{"$f":"(1-$E$6/PQ11)","v":0.7142857142857143},{"$f":"(1-$E$6/PR11)","v":0.7142857142857143},{"$f":"(1-$E$6/PS11)","v":0.7142857142857143},{"$f":"(1-$E$6/PT11)","v":0.7142857142857143},{"$f":"(1-$E$6/PU11)","v":0.7142857142857143},{"$f":"(1-$E$6/PV11)","v":0.7142857142857143},{"$f":"(1-$E$6/PW11)","v":0.7142857142857143},{"$f":"(1-$E$6/PX11)","v":0.7142857142857143},{"$f":"(1-$E$6/PY11)","v":0.7142857142857143},{"$f":"(1-$E$6/PZ11)","v":0.7142857142857143},{"$f":"(1-$E$6/QA11)","v":0.7142857142857143},{"$f":"(1-$E$6/QB11)","v":0.7142857142857143},{"$f":"(1-$E$6/QC11)","v":0.7142857142857143},{"$f":"(1-$E$6/QD11)","v":0.7142857142857143},{"$f":"(1-$E$6/QE11)","v":0.7142857142857143},{"$f":"(1-$E$6/QF11)","v":0.7142857142857143},{"$f":"(1-$E$6/QG11)","v":0.7142857142857143},{"$f":"(1-$E$6/QH11)","v":0.7142857142857143},{"$f":"(1-$E$6/QI11)","v":0.7142857142857143},{"$f":"(1-$E$6/QJ11)","v":0.7142857142857143},{"$f":"(1-$E$6/QK11)","v":0.7142857142857143},{"$f":"(1-$E$6/QL11)","v":0.7142857142857143},{"$f":"(1-$E$6/QM11)","v":0.7142857142857143},{"$f":"(1-$E$6/QN11)","v":0.7142857142857143},{"$f":"(1-$E$6/QO11)","v":0.7142857142857143},{"$f":"(1-$E$6/QP11)","v":0.7142857142857143},{"$f":"(1-$E$6/QQ11)","v":0.7142857142857143},{"$f":"(1-$E$6/QR11)","v":0.7142857142857143},{"$f":"(1-$E$6/QS11)","v":0.7142857142857143},{"$f":"(1-$E$6/QT11)","v":0.7142857142857143},{"$f":"(1-$E$6/QU11)","v":0.7142857142857143},{"$f":"(1-$E$6/QV11)","v":0.7142857142857143},{"$f":"(1-$E$6/QW11)","v":0.7142857142857143},{"$f":"(1-$E$6/QX11)","v":0.7142857142857143},{"$f":"(1-$E$6/QY11)","v":0.7142857142857143},{"$f":"(1-$E$6/QZ11)","v":0.7142857142857143},{"$f":"(1-$E$6/RA11)","v":0.7142857142857143},{"$f":"(1-$E$6/RB11)","v":0.7142857142857143},{"$f":"(1-$E$6/RC11)","v":0.7142857142857143},{"$f":"(1-$E$6/RD11)","v":0.7142857142857143},{"$f":"(1-$E$6/RE11)","v":0.7142857142857143},{"$f":"(1-$E$6/RF11)","v":0.7142857142857143},{"$f":"(1-$E$6/RG11)","v":0.7142857142857143},{"$f":"(1-$E$6/RH11)","v":0.7142857142857143},{"$f":"(1-$E$6/RI11)","v":0.7142857142857143},{"$f":"(1-$E$6/RJ11)","v":0.7142857142857143},{"$f":"(1-$E$6/RK11)","v":0.7142857142857143},{"$f":"(1-$E$6/RL11)","v":0.7142857142857143},{"$f":"(1-$E$6/RM11)","v":0.7142857142857143},{"$f":"(1-$E$6/RN11)","v":0.7142857142857143},{"$f":"(1-$E$6/RO11)","v":0.7142857142857143},{"$f":"(1-$E$6/RP11)","v":0.7142857142857143},{"$f":"(1-$E$6/RQ11)","v":0.7142857142857143},{"$f":"(1-$E$6/RR11)","v":0.7142857142857143},{"$f":"(1-$E$6/RS11)","v":0.7142857142857143},{"$f":"(1-$E$6/RT11)","v":0.7142857142857143},{"$f":"(1-$E$6/RU11)","v":0.7142857142857143},{"$f":"(1-$E$6/RV11)","v":0.7142857142857143},{"$f":"(1-$E$6/RW11)","v":0.7142857142857143},{"$f":"(1-$E$6/RX11)","v":0.7142857142857143},{"$f":"(1-$E$6/RY11)","v":0.7142857142857143},{"$f":"(1-$E$6/RZ11)","v":0.7142857142857143},{"$f":"(1-$E$6/SA11)","v":0.7142857142857143},{"$f":"(1-$E$6/SB11)","v":0.7142857142857143},{"$f":"(1-$E$6/SC11)","v":0.7142857142857143},{"$f":"(1-$E$6/SD11)","v":0.7142857142857143},{"$f":"(1-$E$6/SE11)","v":0.7142857142857143},{"$f":"(1-$E$6/SF11)","v":0.7142857142857143},{"$f":"(1-$E$6/SG11)","v":0.7142857142857143},{"$f":"(1-$E$6/SH11)","v":0.7142857142857143},{"$f":"(1-$E$6/SI11)","v":0.7142857142857143},{"$f":"(1-$E$6/SJ11)","v":0.7142857142857143},{"$f":"(1-$E$6/SK11)","v":0.7142857142857143}]
[]
[null,null,null,"Opening Book Value",null,{"$f":"E17","v":1000},{"$f":"F17","v":1020},1040.3999999999999,1061.2079999999999,1082.4321599999998,1104.0808032,1126.1624192639999,1148.6856676492798,1171.6593810022655,1195.0925686223109,1218.994419994757,1243.3743083946522,1268.2417945625452,1293.6066304537962,1319.4787630628721,1345.8683383241296,1372.7857050906121,1400.2414191924242,1428.2462475762727,1456.8111725277981,1485.9473959783541,1515.666343897921,1545.9796707758796,1576.8992641913974,1608.4372494752254,1640.60599446473,1673.4181143540245,1706.886476641105,1741.024206173927,1775.8446902974056,1811.3615841033538,1847.5888157854208,1884.5405921011293,1922.2314039431519,1960.6760320220151,1999.8895526624553,2039.8873437157042,2080.6850905900183,2122.2987924018184,2164.744768249855,2208.0396636148521,2252.2004568871489,2297.2444660248921,2343.1893553453897,2390.0531424522974,2437.8542053013434,2486.6112894073704,2536.3435151955177,2587.0703854994281,2638.8117932094165,2691.588029073605,2745.4197896550768,2800.3281854481784,2856.3347491571421,2913.461444140285,2971.7306730230907,3031.1652864835523,3091.7885922132232,3153.6243640574876,3216.6968513386373,3281.03078836541,3346.6514041327182,3413.5844322153725,3481.8561208596798,3551.4932432768733,{"$f":"BR17","v":3622.5231081424108},3694.9735703052588,3768.8730417113643,3844.2505025455916,3921.1355125965033,3999.5582228484336,4079.5493873054024,4161.140375051511,4244.3631825525417,4329.2504462035922,4415.8354551276643,4504.1521642302177,4594.2352075148219,4686.1199116651178,4779.8423098984204,4875.4391560963895,4972.9479392183175,5072.4068980026841,5173.8550359627379,5277.3321366819928,5382.8787794156324,5490.5363550039447,5600.3470821040237,5712.3540237461048,5826.6011042210266,5943.1331263054471,6061.9957888315557,6183.235704608187,6306.9004187003502,6433.0384270743571,6561.6991956158445,6692.9331795281614,6826.7918431187254,6963.3276799810992,7102.5942335807213,7244.6461182523353,7389.5390406173819,7537.3298214297292,7688.0764178583231,7841.8379462154899,7998.6747051397997,8158.6481992425952,8321.821163227447,8488.2575864919963,8658.0227382218363,8831.1831929862728,9007.8068568459985,9187.9629939829192,9371.7222538625774,9559.1566989398289,9750.3398329186257,9945.3466295769995,10144.25356216854,10347.138633411912,10554.081406080149,10765.163034201752,10980.466294885788,11200.075620783504,11424.077133199175,11652.558675863158,11885.609849380422,12123.32204636803,12365.788487295389,12613.104257041297,{"$f":"ED17","v":12865.366342182124},13122.673669025766,13385.127142406282,13652.829685254408,13925.886278959497,14204.404004538686,14488.492084629459,14778.261926322048,15073.82716484849,15375.30370814546,15682.809782308368,15996.465977954535,16316.395297513625,16642.723203463895,16975.577667533173,17315.089220883838,17661.391005301517,18014.618825407546,18374.911201915696,18742.409425954011,19117.257614473088,19499.602766762553,19889.594822097806,20287.386718539765,20693.134452910559,21106.997141968772,21529.13708480815,21959.719826504312,22398.9142230344,22846.892507495089,23303.830357644991,23769.90696479789,24245.305104093848,24730.211206175725,25224.815430299241,25729.311738905224,26243.897973683328,26768.775933156994,27304.151451820133,27850.234480856536,28407.239170473666,28975.383953883138,29554.8916329608,30145.989465620016,30748.909254932416,31363.887440031063,31991.165188831685,32630.988492608318,33283.608262460482,33949.280427709695,34628.266036263885,35320.831356989162,36027.247984128946,36747.792943811524,37482.748802687755,38232.403778741515,38997.051854316342,39776.992891402668,40572.532749230726,41383.983404215338,42211.663072299641,43055.89633374563,43917.014260420547,44795.354545628958,{"$f":"GP17","v":45691.261636541538},46605.086869272367,47537.188606657815,48487.932378790967,49457.691026366781,50446.844846894113,51455.781743831998,52484.897378708636,53534.595326282804,54605.287232808456,55697.392977464624,56811.340837013915,57947.567653754188,59106.519006829272,60288.649386965852,61494.422374705173,62724.310822199281,63978.797038643272,65258.372979416141,66563.540439004457,67894.811247784543,69252.707472740236,70637.761622195045,72050.516854638947,73491.52719173173,74961.357735566358,76460.584890277692,77989.796588083234,79549.592519844897,81140.584370241791,82763.39605764662,84418.663978799552,86107.037258375538,87829.178003543057,89585.761563613923,91377.476794886199,93205.02633078392,95069.126857399591,96970.509394547582,98909.919582438539,100888.1179740873,102905.88033356905,104963.99794024043,107063.27789904524,109204.54345702614,111388.63432616668,113616.40701269002,115888.73515294382,118206.5098560027,120570.64005312274,122982.0528541852,125441.69391126891,127950.52778949428,130509.53834528418,133119.72911218987,135782.12369443366,138497.76616832233,141267.72149168878,144093.07592152254,146974.93743995298,149914.43618875204,152912.72491252708,155970.97941077763,159090.39899899316,{"$f":"JB17","v":162272.206978973},165517.65111855246,168828.00414092353,172204.564223742,175648.65550821685,179161.62861838119,182744.86119074881,186399.75841456378,190127.75358285505,193930.30865451213,197808.91482760239,201765.09312415443,205800.39498663752,209916.40288637028,214114.73094409768,218397.02556297963,222764.96607423923,227220.26539572401,231764.67070363849,236399.96411771126,241127.96340006549,245950.52266806678,250869.53312142813,255886.92378385671,261004.66225953383,266224.75550472451,271549.250614819,276980.23562711541,282519.84033965773,288170.23714645091,293933.64188937994,299812.31472716754,305808.56102171086,311924.73224214505,318163.22688698798,324526.49142472778,331017.02125322237,337637.36167828686,344390.10891185259,351277.91109008965,358303.46931189147,365469.5386981293,372778.9294720919,380234.50806153374,387839.19822276442,395595.98218721972,403507.90183096414,411578.05986758345,419809.62106493511,428205.81348623382,436769.9297559585,445505.32835107768,454415.43491809926,463503.74361646123,472773.81848879048,482229.29485856631,491873.8807557376,501711.35837085237,511745.58553826943,521980.49724903482,532420.10719401552,543068.5093378959,553929.87952465389,565008.47711514693,{"$f":"LN17","v":576308.64665744989},587834.81959059881,599591.51598241087,611583.34630205901,623815.01322810014,636291.31349266216,649017.13976251532,661997.48255776567,675237.43220892106,688742.18085309956,702517.02447016153,716567.36495956476,730898.71225875604,745516.68650393118,760427.02023400983,775635.56063869002,791148.27185146383,806971.2372884932,823110.66203426314,839572.87527494843,856364.33278044744,873491.61943605647,890961.45182477764,908780.6808612732,926956.29447849863,945495.42036806862,964405.32877542998,983693.43535093858,1003367.3040579575,1023434.6501391167,1043903.3431418991,1064781.4100047371,1086077.0382048318,1107798.5789689284,1129954.5505483069,1152553.641559273,1175604.7143904585,1199116.8086782678,1223099.1448518331,1247561.1277488698,1272512.3503038471,1297962.597309924,1323921.8492561225,1350400.286241245,1377408.29196607,1404956.4578053914,1433055.5869614992,1461716.6987007293,1490951.0326747438,1520770.0533282387,1551185.4543948034,1582209.1634826995,1613853.3467523535,1646130.4136874005,1679053.0219611486,1712634.0824003716,1746886.7640483791,1781824.4993293467,1817460.9893159335,1853810.2091022523,1890886.4132842973,1928704.1415499833,1967278.2243809828,2006623.7888686024,{"$f":"NZ17","v":2046756.2646459744},2087691.389938894,2129445.2177376719,2172034.1220924258,2215474.8045342742,2259784.3006249596,2304979.9866374587,2351079.5863702078,2398101.1780976122,2446063.2016595644,2494984.4656927558,2544884.1550066108,2595781.8381067431,2647697.4748688778,2700651.4243662553,2754664.4528535805,2809757.7419106518,2865952.896748865,2923271.9546838421,2981737.393777519,3041372.1416530693,3102199.5844861306,3164243.5761758531,3227528.4476993703,3292079.0166533575,3357920.5969864246,3425079.0089261532,3493580.5891046762,3563452.2008867697,3634721.2449045051,3707415.6698025954,3781563.9831986474,3857195.2628626204,3934339.1681198729,4013025.9514822699,4093286.4705119156,4175152.1999221542,4258655.2439205972,4343828.3487990098,4430704.9157749899,4519319.0140904896,4609705.3943722993,4701899.5022597453,4795937.4923049398,4891856.2421510378,4989693.3669940587,5089487.2343339399,5191276.9790206188,5295102.518601032,5401004.5689730532,5509024.6603525141,5619205.1535595637,5731589.256630755,5846221.0417633699,5963145.4625986377,6082408.3718506107,6204056.539287623,6328137.6700733751,6454700.4234748427,6583794.4319443395,6715470.3205832262,6849779.7269948907,6986775.3215347882,7126510.827965484,{"$f":"QL17","v":7269041.0445247944},7414421.86541529,7562710.3027235959,7713964.5087780682,7868243.79895363,8025608.6749327034,8186120.8484313572,8349843.265399985,8516840.1307079848,8687176.9333221447,8860920.4719885886,9038138.8814283609,9218901.659056928,9403279.6922380663,9591345.2860828266,9783172.1918044835,9978835.6356405728,10178412.348353384,10381980.595320452,10589620.207226861,10801412.611371398,11017440.863598825,11237789.680870801,11462545.474488217,11691796.383977981,11925632.311657541,12164144.957890691,12407427.857048504,12655576.414189475,12908687.942473264,13166861.701322731,13430198.935349185,13698802.914056169,13972778.972337293,14252234.551784039,14537279.242819721,14828024.827676116,15124585.324229637,15427077.030714231,15735618.571328515,16050330.942755084,16371337.561610186,16698764.312842391,17032739.599099237,17373394.391081221,17720862.278902844,18075279.524480902,18436785.11497052,18805520.817269932,19181631.233615331,19565263.858287636]
[null,null,null,"Add: Income",null,{"$f":"F14*F11","v":49.15748088631679},{"$f":"G14*G11","v":54.773046347341605},61.030112855175197,68.001963073142051,75.77025119999999,77.285656224000007,78.83136934848001,80.407996735449601,82.016156670158594,83.656479803561766,85.329609399633,87.036201587625655,88.776925619378176,90.552464131765745,92.363513414401055,94.210783682689083,96.094999356342854,98.016899343469703,99.977237330339094,101.97678207694588,104.0163177184848,106.09664407285449,108.21857695431159,110.38294849339783,112.59060746326578,114.8424196125311,117.13926800478173,119.48205336487736,121.87169443217491,124.3091283208184,126.79531088723478,129.33121710497946,131.91784144707907,134.55619827602064,137.24732224154107,139.99226868637189,142.79211406009932,145.6479563413013,148.56091546812729,151.53213377748986,154.56277645303967,157.65403198210043,160.80711262174245,164.0232548741773,167.30371997166083,170.64979437109406,174.06279025851595,177.54404606368627,181.09492698495998,184.71682552465916,188.41116203515236,192.1793852758554,196.0229729813725,199.94343244099997,203.94230108981998,208.02114711161636,212.18157005384867,216.42520145492566,220.75370548402415,225.16877959370464,229.67215518557873,234.2655982892903,238.95091025507611,243.7299284601776,248.60452702938116,{"$f":"BS14*BS11","v":253.57661756996879},258.64814992136814,263.82111291979555,269.09753517819144,274.47948588175524,279.96907559939041,285.56845711137822,291.27982625360579,297.10542277867796,303.04753123425149,309.10848185893656,315.29065149611529,321.59646452603755,328.02839381655826,334.58896169288948,341.28074092674728,348.10635574528226,355.06848286018794,362.16985251739169,369.41324956773951,376.8015145590943,384.33754485027617,392.02429574728171,399.86478166222736,407.86207729547192,416.01931884138133,424.33970521820896,432.82649932257311,441.48302930902457,450.31268989520504,459.31894369310913,468.50532256697136,477.8754290183108,487.43293759867697,497.18159635065052,507.1252282776635,517.26773284321678,527.61308750008106,538.16534925008261,548.9286562350843,559.90722935978602,571.10537394698167,582.52748142592134,594.17803105443977,606.06159167552858,618.18282350903917,630.54647997921995,643.15740957880439,656.02055777038049,669.14096892578812,682.52378830430382,696.17426407039,710.09774935179792,724.29970433883398,738.78569842561058,753.56141239412273,768.63264064200519,784.00529345484529,799.68539932394231,815.67910731042116,831.99268945662959,848.63254324576224,865.6051941106773,882.91729799289089,{"$f":"EE14*EE11","v":900.57564395274881},918.58715683180367,936.95889996843982,955.69807796780867,974.81203952716487,994.30828031770818,1014.1944459240623,1034.4783348425435,1055.1679015393943,1076.2712595701823,1097.7966847615858,1119.7526184568176,1142.1476708259538,1164.9906242424727,1188.2904367273222,1212.0562454618687,1236.2973703711064,1261.0233177785283,1286.2437841340989,1311.9686598167809,1338.2080330131164,1364.9721936733788,1392.2716375468465,1420.1170702977836,1448.5194117037393,1477.4897999378143,1507.0395959365705,1537.1803878553019,1567.9239956124081,1599.2824755246563,1631.2681250351495,1663.8934875358525,1697.1713572865694,1731.1147844323009,1765.737080120947,1801.0518217233659,1837.072858157833,1873.8143153209899,1911.2906016274094,1949.5164136599576,1988.5067419331567,2028.2768767718198,2068.8424143072561,2110.2192625934013,2152.4236478452694,2195.4721208021747,2239.3815632182182,2284.1691944825825,2329.8525783722339,2376.4496299396787,2423.9786225384723,2472.4581949892417,2521.9073588890265,2572.345506066807,2623.7924161881429,2676.2682645119062,2729.7936298021441,2784.3895023981872,2840.0772924461512,2896.8788382950738,2954.816415060975,3013.9127433621943,3074.1909982294387,3135.6748181940275,{"$f":"GQ14*GQ11","v":3198.388314557908},3262.3560808490661,3327.6032024660476,3394.1552665153681,3462.0383718456751,3531.2791392825884,3601.9047220682401,3673.9428165096047,3747.4216728397969,3822.3701062965924,3898.817508422524,3976.7938585909747,4056.3297357627935,4137.4563304780495,4220.2054570876098,4304.6095662293628,4390.7017575539503,4478.5157927050295,4568.0861085591305,4659.4478307303125,4752.636787344918,4847.6895230918171,4944.6433135536536,5043.5361798247268,5144.4069034212216,5247.2950414896459,5352.2409423194385,5459.2857611658274,5568.4714763891434,5679.8409059169262,5793.4377240352642,5909.3064785159695,6027.4926080862879,6148.0424602480143,6271.0033094529754,6396.4233756420344,6524.3518431548746,6654.8388800179719,6787.9356576183318,6923.6943707706987,7062.1682581861123,7203.4116233498344,7347.4798558168304,7494.4294529331673,7644.3180419918308,7797.2044028316677,7953.1484908883021,8112.2114607060676,8274.4556899201889,8439.9448037185921,8608.7436997929653,8780.9185737888256,8956.5369452646009,9135.6676841698936,9318.3810378532926,9504.7486586103569,9694.8436317825635,9888.740504418216,10086.51531450658,10288.24562079671,10494.010533212644,10703.890743876897,10917.968558754435,11136.327929929523,{"$f":"JC14*JC11","v":11359.054488528111},11586.235578298672,11817.960289864648,12054.319495661941,12295.405885575181,12541.314003286685,12792.140283352417,13047.983089019466,13308.942750799855,13575.12160581585,13846.624037932168,14123.556518690812,14406.027649064628,14694.148202045921,14988.031166086839,15287.791789408575,15593.547625196748,15905.418577700682,16223.526949254696,16547.997488239791,16878.957438004585,17216.536586764676,17560.867318499972,17912.08466486997,18270.326358167371,18635.732885330719,19008.447543037331,19388.61649389808,19776.388823776044,20171.916600251567,20575.3549322566,20986.862030901731,21406.599271519761,21834.731256950156,22271.425882089159,22716.854399730946,23171.191487725569,23634.615317480082,24107.307623829682,24589.453776306276,25081.242851832405,25582.867708869053,26094.525063046436,{"$f":"KT14*KT11","v":26616.415564307365},{"$f":"KU14*KU11","v":27148.743875593511},{"$f":"KV14*KV11","v":27691.718753105382},{"$f":"KW14*KW11","v":28245.553128167492},{"$f":"KX14*KX11","v":28810.464190730843},{"$f":"KY14*KY11","v":29386.67347454546},{"$f":"KZ14*KZ11","v":29974.406944036371},{"$f":"LA14*LA11","v":30573.895082917097},{"$f":"LB14*LB11","v":31185.372984575442},{"$f":"LC14*LC11","v":31809.080444266951},{"$f":"LD14*LD11","v":32445.262053152288},{"$f":"LE14*LE11","v":33094.167294215338},{"$f":"LF14*LF11","v":33756.050640099646},{"$f":"LG14*LG11","v":34431.171652901634},{"$f":"LH14*LH11","v":35119.795085959668},{"$f":"LI14*LI11","v":35822.190987678863},{"$f":"LJ14*LJ11","v":36538.634807432441},{"$f":"LK14*LK11","v":37269.407503581089},{"$f":"LL14*LL11","v":38014.79565365272},{"$f":"LM14*LM11","v":38775.09156672578},{"$f":"LN14*LN11","v":39550.593398060286},{"$f":"LO14*LO11","v":40341.605266021499},{"$f":"LP14*LP11","v":41148.437371341919},{"$f":"LQ14*LQ11","v":41971.406118768762},{"$f":"LR14*LR11","v":42810.834241144134},{"$f":"LS14*LS11","v":43667.050925967014},{"$f":"LT14*LT11","v":44540.391944486357},{"$f":"LU14*LU11","v":45431.199783376076},{"$f":"LV14*LV11","v":46339.823779043603},{"$f":"LW14*LW11","v":47266.620254624482},{"$f":"LX14*LX11","v":48211.952659716975},{"$f":"LY14*LY11","v":49176.191712911314},{"$f":"LZ14*LZ11","v":50159.715547169537},{"$f":"MA14*MA11","v":51162.909858112929},{"$f":"MB14*MB11","v":52186.168055275186},{"$f":"MC14*MC11","v":53229.891416380691},{"$f":"MD14*MD11","v":54294.489244708304},{"$f":"ME14*ME11","v":55380.379029602474},{"$f":"MF14*MF11","v":56487.98661019453},{"$f":"MG14*MG11","v":57617.746342398423},{"$f":"MH14*MH11","v":58770.101269246392},{"$f":"MI14*MI11","v":59945.503294631329},{"$f":"MJ14*MJ11","v":61144.413360523962},{"$f":"MK14*MK11","v":62367.301627734443},{"$f":"ML14*ML11","v":63614.647660289127},{"$f":"MM14*MM11","v":64886.940613494909},{"$f":"MN14*MN11","v":66184.679425764814},{"$f":"MO14*MO11","v":67508.373014280107},{"$f":"MP14*MP11","v":68858.540474565714},{"$f":"MQ14*MQ11","v":70235.711284057033},{"$f":"MR14*MR11","v":71640.425509738168},{"$f":"MS14*MS11","v":73073.234019932948},{"$f":"MT14*MT11","v":74534.698700331603},{"$f":"MU14*MU11","v":76025.392674338233},{"$f":"MV14*MV11","v":77545.900527824997},{"$f":"MW14*MW11","v":79096.818538381485},{"$f":"MX14*MX11","v":80678.754909149124},{"$f":"MY14*MY11","v":82292.330007332101},{"$f":"MZ14*MZ11","v":83938.176607478745},{"$f":"NA14*NA11","v":85616.940139628321},{"$f":"NB14*NB11","v":87329.27894242089},{"$f":"NC14*NC11","v":89075.864521269308},{"$f":"ND14*ND11","v":90857.381811694693},{"$f":"NE14*NE11","v":92674.52944792858},{"$f":"NF14*NF11","v":94528.020036887159},{"$f":"NG14*NG11","v":96418.5804376249},{"$f":"NH14*NH11","v":98346.95204637741},{"$f":"NI14*NI11","v":100313.89108730495},{"$f":"NJ14*NJ11","v":102320.16890905106},{"$f":"NK14*NK11","v":104366.57228723208},{"$f":"NL14*NL11","v":106453.90373297672},{"$f":"NM14*NM11","v":108582.98180763624},{"$f":"NN14*NN11","v":110754.64144378898},{"$f":"NO14*NO11","v":112969.73427266475},{"$f":"NP14*NP11","v":115229.12895811805},{"$f":"NQ14*NQ11","v":117533.71153728041},{"$f":"NR14*NR11","v":119884.38576802603},{"$f":"NS14*NS11","v":122282.07348338656},{"$f":"NT14*NT11","v":124727.71495305428},{"$f":"NU14*NU11","v":127222.26925211537},{"$f":"NV14*NV11","v":129766.71463715767},{"$f":"NW14*NW11","v":132362.04892990083},{"$f":"NX14*NX11","v":135009.28990849885},{"$f":"NY14*NY11","v":137709.4757066688},{"$f":"NZ14*NZ11","v":140463.66522080218},{"$f":"OA14*OA11","v":143272.93852521823},{"$f":"OB14*OB11","v":146138.39729572259},{"$f":"OC14*OC11","v":149061.16524163703},{"$f":"OD14*OD11","v":152042.38854646983},{"$f":"OE14*OE11","v":155083.23631739922},{"$f":"OF14*OF11","v":158184.9010437472},{"$f":"OG14*OG11","v":161348.59906462213},{"$f":"OH14*OH11","v":164575.57104591458},{"$f":"OI14*OI11","v":167867.08246683289},{"$f":"OJ14*OJ11","v":171224.42411616951},{"$f":"OK14*OK11","v":174648.91259849293},{"$f":"OL14*OL11","v":178141.89085046278},{"$f":"OM14*OM11","v":181704.72866747202},{"$f":"ON14*ON11","v":185338.82324082145},{"$f":"OO14*OO11","v":189045.5997056379},{"$f":"OP14*OP11","v":192826.51169975064},{"$f":"OQ14*OQ11","v":196683.04193374564},{"$f":"OR14*OR11","v":200616.70277242057},{"$f":"OS14*OS11","v":204629.03682786896},{"$f":"OT14*OT11","v":208721.61756442636},{"$f":"OU14*OU11","v":212896.04991571486},{"$f":"OV14*OV11","v":217153.97091402917},{"$f":"OW14*OW11","v":221497.05033230974},{"$f":"OX14*OX11","v":225926.99133895594},{"$f":"OY14*OY11","v":230445.53116573504},{"$f":"OZ14*OZ11","v":235054.44178904974},{"$f":"PA14*PA11","v":239755.53062483075},{"$f":"PB14*PB11","v":244550.64123732736},{"$f":"PC14*PC11","v":249441.65406207391},{"$f":"PD14*PD11","v":254430.48714331537},{"$f":"PE14*PE11","v":259519.09688618171},{"$f":"PF14*PF11","v":264709.47882390535},{"$f":"PG14*PG11","v":270003.66840038344},{"$f":"PH14*PH11","v":275403.7417683911},{"$f":"PI14*PI11","v":280911.8166037589},{"$f":"PJ14*PJ11","v":286530.0529358341},{"$f":"PK14*PK11","v":292260.65399455081},{"$f":"PL14*PL11","v":298105.86707444186},{"$f":"PM14*PM11","v":304067.9844159307},{"$f":"PN14*PN11","v":310149.34410424932},{"$f":"PO14*PO11","v":316352.3309863343},{"$f":"PP14*PP11","v":322679.377606061},{"$f":"PQ14*PQ11","v":329132.9651581822},{"$f":"PR14*PR11","v":335715.62446134584},{"$f":"PS14*PS11","v":342429.93695057265},{"$f":"PT14*PT11","v":349278.53568958415},{"$f":"PU14*PU11","v":356264.1064033758},{"$f":"PV14*PV11","v":363389.38853144337},{"$f":"PW14*PW11","v":370657.1763020723},{"$f":"PX14*PX11","v":378070.31982811377},{"$f":"PY14*PY11","v":385631.72622467601},{"$f":"PZ14*PZ11","v":393344.36074916949},{"$f":"QA14*QA11","v":401211.24796415289},{"$f":"QB14*QB11","v":409235.47292343591},{"$f":"QC14*QC11","v":417420.18238190468},{"$f":"QD14*QD11","v":425768.58602954278},{"$f":"QE14*QE11","v":434283.95775013365},{"$f":"QF14*QF11","v":442969.63690513629},{"$f":"QG14*QG11","v":451829.02964323905},{"$f":"QH14*QH11","v":460865.61023610382},{"$f":"QI14*QI11","v":470082.9224408259},{"$f":"QJ14*QJ11","v":479484.58088964241},{"$f":"QK14*QK11","v":489074.27250743523},{"$f":"QL14*QL11","v":498855.75795758393},{"$f":"QM14*QM11","v":508832.87311673566},{"$f":"QN14*QN11","v":519009.53057907033},{"$f":"QO14*QO11","v":529389.72119065176},{"$f":"QP14*QP11","v":539977.51561446488},{"$f":"QQ14*QQ11","v":550777.06592675415},{"$f":"QR14*QR11","v":561792.60724528925},{"$f":"QS14*QS11","v":573028.45939019509},{"$f":"QT14*QT11","v":584489.02857799898},{"$f":"QU14*QU11","v":596178.80914955901},{"$f":"QV14*QV11","v":608102.38533255015},{"$f":"QW14*QW11","v":620264.43303920131},{"$f":"QX14*QX11","v":632669.72169998533},{"$f":"QY14*QY11","v":645323.11613398499},{"$f":"QZ14*QZ11","v":658229.57845666469},{"$f":"RA14*RA11","v":671394.17002579791},{"$f":"RB14*RB11","v":684822.05342631391},{"$f":"RC14*RC11","v":698518.49449484015},{"$f":"RD14*RD11","v":712488.86438473698},{"$f":"RE14*RE11","v":726738.64167243172},{"$f":"RF14*RF11","v":741273.41450588033},{"$f":"RG14*RG11","v":756098.8827959979},{"$f":"RH14*RH11","v":771220.86045191786},{"$f":"RI14*RI11","v":786645.27766095614},{"$f":"RJ14*RJ11","v":802378.18321417528},{"$f":"RK14*RK11","v":818425.74687845877},{"$f":"RL14*RL11","v":834794.26181602792},{"$f":"RM14*RM11","v":851490.14705234847},{"$f":"RN14*RN11","v":868519.94999339536},{"$f":"RO14*RO11","v":885890.34899326332},{"$f":"RP14*RP11","v":903608.15597312863},{"$f":"RQ14*RQ11","v":921680.31909259118},{"$f":"RR14*RR11","v":940113.92547444301},{"$f":"RS14*RS11","v":958916.20398393192},{"$f":"RT14*RT11","v":978094.52806361055},{"$f":"RU14*RU11","v":997656.41862488282},{"$f":"RV14*RV11","v":1017609.5469973806},{"$f":"RW14*RW11","v":1037961.7379373282},{"$f":"RX14*RX11","v":1058720.9726960748},{"$f":"RY14*RY11","v":1079895.3921499962},{"$f":"RZ14*RZ11","v":1101493.2999929963},{"$f":"SA14*SA11","v":1123523.165992856},{"$f":"SB14*SB11","v":1145993.6293127132},{"$f":"SC14*SC11","v":1168913.5018989674},{"$f":"SD14*SD11","v":1192291.7719369468},{"$f":"SE14*SE11","v":1216137.6073756856},{"$f":"SF14*SF11","v":1240460.3595231993},{"$f":"SG14*SG11","v":1265269.5667136633},{"$f":"SH14*SH11","v":1290574.9580479364},{"$f":"SI14*SI11","v":1316386.4572088954},{"$f":"SJ14*SJ11","v":1342714.1863530732},{"$f":"SK14*SK11","v":1369568.4700801347}]
[null,null,null,"Less: Dividend",null,{"$f":"F15*F12","v":29.157480886316787},{"$f":"G15*G12","v":34.373046347341607},40.222112855175197,46.777803073142053,54.121607999999995,55.204040160000005,56.308120963200011,57.434283382464002,58.582969050113284,59.754628431115549,60.949720999737856,62.168715419732614,63.41208972812727,64.680331522689826,65.973938153143607,67.293416916206496,68.639285254530606,70.012070959621212,71.412312378813638,72.840558626389921,74.297369798917714,75.783317194896071,77.298983538793991,78.844963209569883,80.42186247376128,82.03029972323651,83.670905717701231,85.344323832055252,87.051210308696369,88.792234514870287,90.568079205167706,92.379440789271044,94.227029605056487,96.111570197157604,98.033801601100762,99.994477633122784,101.99436718578524,104.03425452950093,106.11493962009092,108.23723841249276,110.40198318074263,112.61002284435746,114.86222330124461,117.1594677672695,119.50265712261488,121.89271026506719,124.33056447036853,126.81717575977591,129.35351927497143,131.94058966047083,134.57940145368025,137.27098948275386,140.01640927240894,142.81673745785713,145.67307220701429,148.58653365115455,151.55826432417763,154.5894296106612,157.68121820287439,160.83484256693188,164.05153941827052,167.33257020663592,170.67922161076865,174.09280604298399,177.5746621638437,{"$f":"BS15*BS12","v":181.12615540712056},184.74867851526295,188.44365208556826,192.2125251272796,196.05677562982518,199.97791114242173,203.97746936527017,208.05701875257557,212.21815912762713,216.46252231017965,220.79177275638327,225.20760821151092,229.71176037574111,234.30599558325591,238.99211549492105,243.77195780481949,248.6473969609159,253.62034490013426,258.69275179813695,263.86660683409968,269.14393897078168,274.52681775019727,280.01735410520121,285.61770118730527,291.33005521105139,297.15665631527241,303.09978944157785,309.16178523040935,315.34502093501754,321.65192135371791,328.08495978079225,334.6466589764081,341.33959215593632,348.16638399905497,355.12971167903612,362.23230591261677,369.47695203086914,376.86649107148651,384.40382089291614,392.09189731077453,399.93373525699002,407.93240996212978,416.09105816137242,424.41287932459983,432.90113691109184,441.5591596493137,450.39034284229996,459.39814969914602,468.58611269312894,477.95783494699151,487.51699164593128,497.26733147885,507.2126781084271,517.35693167059571,527.70407030400759,538.25815171008765,549.02331474428945,560.00378103917524,571.20385665995877,582.62793379315804,594.28049246902117,606.16610231840161,618.2894243647695,630.65521285206489,{"$f":"EE15*EE12","v":643.26831710910631},656.13368345128833,669.25635712031419,682.6414842627205,696.29431394797496,710.22020022693448,724.42460423147304,738.9130963161025,753.69135824242449,768.76518540727307,784.1404891154184,799.82329889772689,815.81976487568136,832.13616017319475,848.77888337665877,865.75446104419188,883.06955026507603,900.73094127037734,918.74556009578487,937.12047129770065,955.8628807236546,974.98013833812774,994.47974110489031,1014.3693359269882,1034.6567226455281,1055.3498570984389,1076.4568542404077,1097.9859913252158,1119.9457111517202,1142.3446253747545,1165.1915178822496,1188.4953482398946,1212.2652552046925,1236.5105603087864,1261.2407715149623,1286.4655869452615,1312.1948986841664,1338.4387966578499,1365.2075725910067,1392.5117240428269,1420.3619585236834,1448.7691976941571,1477.7445816480401,1507.2994732810009,1537.4454627466212,1568.1943720015533,1599.5582594415844,1631.5494246304161,1664.1804131230242,1697.4640213854848,1731.4133018131945,1766.0415678494585,1801.3623992064474,1837.3896471905764,1874.1374401343878,1911.6201889370759,1949.8525927158173,1988.8496445701337,2028.6266374615366,2069.1991702107671,2110.5831536149822,2152.7948166872816,2195.8507130210278,2239.7677272814481,{"$f":"GQ15*GQ12","v":2284.563081827077},2330.2543434636186,2376.8594303328914,2424.3966189395487,2472.8845513183396,2522.3422423447059,2572.7890871916002,2624.2448689354319,2676.7297663141408,2730.2643616404234,2784.8696488732317,2840.5670418506961,2897.3783826877097,2955.3259503414638,3014.4324693482927,3074.7211187352591,3136.2155411099648,3198.9398519321639,3262.9186489708077,3328.1770219502232,3394.7405623892273,3462.6353736370124,3531.8880811097524,3602.5258427319477,3674.5763595865869,3748.0678867783186,3823.0292445138848,3899.4898294041623,3977.4796259922455,4057.0292185120902,4138.1698028823321,4220.933198939978,4305.3518629187774,4391.4589001771528,4479.2880781806971,4568.8738397443103,4660.2513165391965,4753.4563428699803,4848.5254697273804,4945.495979121928,5044.4058987043663,5145.2940166784529,5248.1998970120221,5353.1638949522621,5460.2271728513078,5569.4317163083342,5680.8203506345017,5794.4367576471914,5910.3254928001352,6028.5320026561376,6149.1026427092611,6272.084695563447,6397.526389474715,6525.47691726421,6655.9864556094944,6789.1061847216833,6924.8883084161171,7063.3860745844404,7204.6537960761289,7348.7468719976496,7495.721809437603,7645.636245626355,7798.5489705388827,7954.5199499496593,{"$f":"JC15*JC12","v":8113.6103489486504},8275.8825559276229,8441.4002070461775,8610.2282111871009,8782.4327754108435,8958.0814309190609,9137.2430595374408,9319.9879207281901,9506.3876791427538,9696.5154327256078,9890.445741380121,10088.254656207722,10290.019749331877,10495.820144318515,10705.736547204886,10919.851278148983,11138.248303711964,11361.013269786203,11588.233535181926,11819.998205885566,12056.398170003275,12297.52613340334,12543.476656071409,12794.346189192836,13050.233112976694,13311.237775236228,13577.462530740951,13849.011781355772,14125.992016982889,14408.511857322548,14696.682094469001,14990.615736358381,15290.428051085544,15596.236612107254,15908.161344349399,16226.32457123639,16550.851062661121,16881.868083914345,17219.505445592629,17563.895554504485,17915.173465594577,18273.476934906466,18638.946473604599,19011.725403076689,19391.959911138223,19779.799109360989,20175.395091548209,20578.902993379175,20990.481053246756,21410.290674311695,21838.496487797926,22275.266417553888,22720.771745904964,23175.187180823064,23638.690924439528,24111.464742928318,24593.694037786881,25085.56791854262,25587.279276913476,26099.024862451744,26621.005359700779,27153.425466894802,27696.493976232701,28250.423855757348,28815.4323328725,29391.740979529943,29979.575799120546,30579.167315102954,31190.750661405011,31814.565674633111,32450.856988125768,33099.874127888288,33761.871610446062,34437.109042654985,35125.851223508085,35828.368247978244,36544.935612937807,37275.834325196563,38021.351011700492,38781.778031934504,39557.413592573197,40348.561864424664,41155.533101713161,41978.643763747423,42818.216639022379,43674.580971802832,44548.072591238888,45439.034043063664,46347.814723924937,47274.771018403437,48220.266438771505,49184.671767546941,50168.365202897883,51171.732506955836,52195.167157094962,53239.070500236863,54303.851910241596,55389.928948446424,56497.727527415351,57627.682077963662,58780.235719522927,59955.840433913392,61154.957242591656,62378.056387443496,63625.617515192367,64898.129865496208,66196.092462806133,67520.014312062252,68870.414598303498,70247.822890269585,71652.779348074968,73085.834935036473,74547.551633737196,76038.502666411936,77559.272719740169,79110.458174134983,80692.667337617677,82306.520684370029,83952.651098057439,85631.704120018592,87344.338202418978,89091.224966467344,90873.049465796692,92690.510455112628,94544.320664214887,96435.207077499173,98363.911219049143,100331.18944343014,102337.81323229874,104384.56949694471,106472.2608868836,108601.70610462131,110773.74022671374,112989.21503124801,115248.99933187295,117553.97931851042,119905.05890488063,122303.16008297823,124749.2232846378,127244.20775033056,129789.09190533716,132384.8737434439,135032.57121831278,137733.22264267903,140487.88709553261,143297.64483744328,146163.59773419212,149086.86968887597,152068.60708265347,155109.97922430656,158212.17880879267,161376.42238496852,164603.95083266788,167896.02984932126,171253.95044630769,174679.02945523383,178172.61004433851,181736.06224522527,185370.7834901298,189078.19915993238,192859.76314313104,196716.95840599365,200651.2975741135,204664.3235255958,208757.60999610773,212932.76219602991,217191.41743995051,221535.24578874951,225965.9507045245,230485.26971861499,235094.97511298727,239796.87461524704,244592.8121075519,249484.66834970296,254474.36171669699,259563.84895103099,264755.12593005167,270050.22844865272,275451.23301762575,280960.2576779782,286579.46283153776,292311.05208816851,298157.27312993194,304120.41859253059,310202.82696438121,316406.88350366877,322735.02117374219,329189.72159721702,335773.51602916134,342488.98634974461,349338.76607673947,356325.54139827425,363452.05222623976,370721.09327076451,378135.51513617986,385698.22543890349,393412.18994768156,401280.43374663522,409306.04242156795,417492.16326999926,425842.0065353993,434358.84666610725,443046.02359942952,451906.94407141808,460945.08295284642,470163.98461190338,479567.2643041414,489158.60959022422,498941.78178202867,508920.61741766927,519099.02976602269,529481.01036134316,540070.63056856999,550872.04317994136,561889.48404354008,573127.27372441092,584589.81919889909,596281.61558287707,608207.24789453461,620371.39285242523,632778.8207094738,645434.39712366334,658343.08506613655,671509.94676745927,684940.14570280851,698638.94861686474,712611.727589202,726863.96214098611,741401.24138380587,756229.266211482,771353.85153571167,786780.92856642592,802516.54713775427,818566.87808050937,834938.21564211964,851636.97995496204,868669.71955406119,886043.11394514237,903763.97622404527,921839.25574852608,940276.04086349672,959081.56168076664,978263.19291438197]
[null,null,null,"Closing Book Value",{"$f":"Inputs!G14","v":1000},{"$f":"F14+F15-F16","v":1020},{"$f":"G14+G15-G16","v":1040.3999999999999},1061.2079999999999,1082.4321599999998,1104.0808032,1126.1624192639999,1148.6856676492798,1171.6593810022655,1195.0925686223109,1218.994419994757,1243.3743083946522,1268.2417945625452,1293.6066304537962,1319.4787630628721,1345.8683383241296,1372.7857050906121,1400.2414191924242,1428.2462475762727,1456.8111725277981,1485.9473959783541,1515.666343897921,1545.9796707758796,1576.8992641913974,1608.4372494752254,1640.60599446473,1673.4181143540245,1706.886476641105,1741.024206173927,1775.8446902974056,1811.3615841033538,1847.5888157854208,1884.5405921011293,1922.2314039431519,1960.6760320220151,1999.8895526624553,2039.8873437157042,2080.6850905900183,2122.2987924018184,2164.744768249855,2208.0396636148521,2252.2004568871489,2297.2444660248921,2343.1893553453897,2390.0531424522974,2437.8542053013434,2486.6112894073704,2536.3435151955177,2587.0703854994281,2638.8117932094165,2691.588029073605,2745.4197896550768,2800.3281854481784,2856.3347491571421,2913.461444140285,2971.7306730230907,3031.1652864835523,3091.7885922132232,3153.6243640574876,3216.6968513386373,3281.03078836541,3346.6514041327182,3413.5844322153725,3481.8561208596798,3551.4932432768733,3622.5231081424108,{"$f":"BS14+BS15-BS16","v":3694.9735703052588},3768.8730417113643,3844.2505025455916,3921.1355125965033,3999.5582228484336,4079.5493873054024,4161.140375051511,4244.3631825525417,4329.2504462035922,4415.8354551276643,4504.1521642302177,4594.2352075148219,4686.1199116651178,4779.8423098984204,4875.4391560963895,4972.9479392183175,5072.4068980026841,5173.8550359627379,5277.3321366819928,5382.8787794156324,5490.5363550039447,5600.3470821040237,5712.3540237461048,5826.6011042210266,5943.1331263054471,6061.9957888315557,6183.235704608187,6306.9004187003502,6433.0384270743571,6561.6991956158445,6692.9331795281614,6826.7918431187254,6963.3276799810992,7102.5942335807213,7244.6461182523353,7389.5390406173819,7537.3298214297292,7688.0764178583231,7841.8379462154899,7998.6747051397997,8158.6481992425952,8321.821163227447,8488.2575864919963,8658.0227382218363,8831.1831929862728,9007.8068568459985,9187.9629939829192,9371.7222538625774,9559.1566989398289,9750.3398329186257,9945.3466295769995,10144.25356216854,10347.138633411912,10554.081406080149,10765.163034201752,10980.466294885788,11200.075620783504,11424.077133199175,11652.558675863158,11885.609849380422,12123.32204636803,12365.788487295389,12613.104257041297,12865.366342182124,{"$f":"EE14+EE15-EE16","v":13122.673669025766},13385.127142406282,13652.829685254408,13925.886278959497,14204.404004538686,14488.492084629459,14778.261926322048,15073.82716484849,15375.30370814546,15682.809782308368,15996.465977954535,16316.395297513625,16642.723203463895,16975.577667533173,17315.089220883838,17661.391005301517,18014.618825407546,18374.911201915696,18742.409425954011,19117.257614473088,19499.602766762553,19889.594822097806,20287.386718539765,20693.134452910559,21106.997141968772,21529.13708480815,21959.719826504312,22398.9142230344,22846.892507495089,23303.830357644991,23769.90696479789,24245.305104093848,24730.211206175725,25224.815430299241,25729.311738905224,26243.897973683328,26768.775933156994,27304.151451820133,27850.234480856536,28407.239170473666,28975.383953883138,29554.8916329608,30145.989465620016,30748.909254932416,31363.887440031063,31991.165188831685,32630.988492608318,33283.608262460482,33949.280427709695,34628.266036263885,35320.831356989162,36027.247984128946,36747.792943811524,37482.748802687755,38232.403778741515,38997.051854316342,39776.992891402668,40572.532749230726,41383.983404215338,42211.663072299641,43055.89633374563,43917.014260420547,44795.354545628958,45691.261636541538,{"$f":"GQ14+GQ15-GQ16","v":46605.086869272367},47537.188606657815,48487.932378790967,49457.691026366781,50446.844846894113,51455.781743831998,52484.897378708636,53534.595326282804,54605.287232808456,55697.392977464624,56811.340837013915,57947.567653754188,59106.519006829272,60288.649386965852,61494.422374705173,62724.310822199281,63978.797038643272,65258.372979416141,66563.540439004457,67894.811247784543,69252.707472740236,70637.761622195045,72050.516854638947,73491.52719173173,74961.357735566358,76460.584890277692,77989.796588083234,79549.592519844897,81140.584370241791,82763.39605764662,84418.663978799552,86107.037258375538,87829.178003543057,89585.761563613923,91377.476794886199,93205.02633078392,95069.126857399591,96970.509394547582,98909.919582438539,100888.1179740873,102905.88033356905,104963.99794024043,107063.27789904524,109204.54345702614,111388.63432616668,113616.40701269002,115888.73515294382,118206.5098560027,120570.64005312274,122982.0528541852,125441.69391126891,127950.52778949428,130509.53834528418,133119.72911218987,135782.12369443366,138497.76616832233,141267.72149168878,144093.07592152254,146974.93743995298,149914.43618875204,152912.72491252708,155970.97941077763,159090.39899899316,162272.206978973,{"$f":"JC14+JC15-JC16","v":165517.65111855246},168828.00414092353,172204.564223742,175648.65550821685,179161.62861838119,182744.86119074881,186399.75841456378,190127.75358285505,193930.30865451213,197808.91482760239,201765.09312415443,205800.39498663752,209916.40288637028,214114.73094409768,218397.02556297963,222764.96607423923,227220.26539572401,231764.67070363849,236399.96411771126,241127.96340006549,245950.52266806678,250869.53312142813,255886.92378385671,261004.66225953383,266224.75550472451,271549.250614819,276980.23562711541,282519.84033965773,288170.23714645091,293933.64188937994,299812.31472716754,305808.56102171086,311924.73224214505,318163.22688698798,324526.49142472778,331017.02125322237,337637.36167828686,344390.10891185259,351277.91109008965,358303.46931189147,365469.5386981293,372778.9294720919,380234.50806153374,{"$f":"KT14+KT15-KT16","v":387839.19822276442},{"$f":"KU14+KU15-KU16","v":395595.98218721972},{"$f":"KV14+KV15-KV16","v":403507.90183096414},{"$f":"KW14+KW15-KW16","v":411578.05986758345},{"$f":"KX14+KX15-KX16","v":419809.62106493511},{"$f":"KY14+KY15-KY16","v":428205.81348623382},{"$f":"KZ14+KZ15-KZ16","v":436769.9297559585},{"$f":"LA14+LA15-LA16","v":445505.32835107768},{"$f":"LB14+LB15-LB16","v":454415.43491809926},{"$f":"LC14+LC15-LC16","v":463503.74361646123},{"$f":"LD14+LD15-LD16","v":472773.81848879048},{"$f":"LE14+LE15-LE16","v":482229.29485856631},{"$f":"LF14+LF15-LF16","v":491873.8807557376},{"$f":"LG14+LG15-LG16","v":501711.35837085237},{"$f":"LH14+LH15-LH16","v":511745.58553826943},{"$f":"LI14+LI15-LI16","v":521980.49724903482},{"$f":"LJ14+LJ15-LJ16","v":532420.10719401552},{"$f":"LK14+LK15-LK16","v":543068.5093378959},{"$f":"LL14+LL15-LL16","v":553929.87952465389},{"$f":"LM14+LM15-LM16","v":565008.47711514693},{"$f":"LN14+LN15-LN16","v":576308.64665744989},{"$f":"LO14+LO15-LO16","v":587834.81959059881},{"$f":"LP14+LP15-LP16","v":599591.51598241087},{"$f":"LQ14+LQ15-LQ16","v":611583.34630205901},{"$f":"LR14+LR15-LR16","v":623815.01322810014},{"$f":"LS14+LS15-LS16","v":636291.31349266216},{"$f":"LT14+LT15-LT16","v":649017.13976251532},{"$f":"LU14+LU15-LU16","v":661997.48255776567},{"$f":"LV14+LV15-LV16","v":675237.43220892106},{"$f":"LW14+LW15-LW16","v":688742.18085309956},{"$f":"LX14+LX15-LX16","v":702517.02447016153},{"$f":"LY14+LY15-LY16","v":716567.36495956476},{"$f":"LZ14+LZ15-LZ16","v":730898.71225875604},{"$f":"MA14+MA15-MA16","v":745516.68650393118},{"$f":"MB14+MB15-MB16","v":760427.02023400983},{"$f":"MC14+MC15-MC16","v":775635.56063869002},{"$f":"MD14+MD15-MD16","v":791148.27185146383},{"$f":"ME14+ME15-ME16","v":806971.2372884932},{"$f":"MF14+MF15-MF16","v":823110.66203426314},{"$f":"MG14+MG15-MG16","v":839572.87527494843},{"$f":"MH14+MH15-MH16","v":856364.33278044744},{"$f":"MI14+MI15-MI16","v":873491.61943605647},{"$f":"MJ14+MJ15-MJ16","v":890961.45182477764},{"$f":"MK14+MK15-MK16","v":908780.6808612732},{"$f":"ML14+ML15-ML16","v":926956.29447849863},{"$f":"MM14+MM15-MM16","v":945495.42036806862},{"$f":"MN14+MN15-MN16","v":964405.32877542998},{"$f":"MO14+MO15-MO16","v":983693.43535093858},{"$f":"MP14+MP15-MP16","v":1003367.3040579575},{"$f":"MQ14+MQ15-MQ16","v":1023434.6501391167},{"$f":"MR14+MR15-MR16","v":1043903.3431418991},{"$f":"MS14+MS15-MS16","v":1064781.4100047371},{"$f":"MT14+MT15-MT16","v":1086077.0382048318},{"$f":"MU14+MU15-MU16","v":1107798.5789689284},{"$f":"MV14+MV15-MV16","v":1129954.5505483069},{"$f":"MW14+MW15-MW16","v":1152553.641559273},{"$f":"MX14+MX15-MX16","v":1175604.7143904585},{"$f":"MY14+MY15-MY16","v":1199116.8086782678},{"$f":"MZ14+MZ15-MZ16","v":1223099.1448518331},{"$f":"NA14+NA15-NA16","v":1247561.1277488698},{"$f":"NB14+NB15-NB16","v":1272512.3503038471},{"$f":"NC14+NC15-NC16","v":1297962.597309924},{"$f":"ND14+ND15-ND16","v":1323921.8492561225},{"$f":"NE14+NE15-NE16","v":1350400.286241245},{"$f":"NF14+NF15-NF16","v":1377408.29196607},{"$f":"NG14+NG15-NG16","v":1404956.4578053914},{"$f":"NH14+NH15-NH16","v":1433055.5869614992},{"$f":"NI14+NI15-NI16","v":1461716.6987007293},{"$f":"NJ14+NJ15-NJ16","v":1490951.0326747438},{"$f":"NK14+NK15-NK16","v":1520770.0533282387},{"$f":"NL14+NL15-NL16","v":1551185.4543948034},{"$f":"NM14+NM15-NM16","v":1582209.1634826995},{"$f":"NN14+NN15-NN16","v":1613853.3467523535},{"$f":"NO14+NO15-NO16","v":1646130.4136874005},{"$f":"NP14+NP15-NP16","v":1679053.0219611486},{"$f":"NQ14+NQ15-NQ16","v":1712634.0824003716},{"$f":"NR14+NR15-NR16","v":1746886.7640483791},{"$f":"NS14+NS15-NS16","v":1781824.4993293467},{"$f":"NT14+NT15-NT16","v":1817460.9893159335},{"$f":"NU14+NU15-NU16","v":1853810.2091022523},{"$f":"NV14+NV15-NV16","v":1890886.4132842973},{"$f":"NW14+NW15-NW16","v":1928704.1415499833},{"$f":"NX14+NX15-NX16","v":1967278.2243809828},{"$f":"NY14+NY15-NY16","v":2006623.7888686024},{"$f":"NZ14+NZ15-NZ16","v":2046756.2646459744},{"$f":"OA14+OA15-OA16","v":2087691.389938894},{"$f":"OB14+OB15-OB16","v":2129445.2177376719},{"$f":"OC14+OC15-OC16","v":2172034.1220924258},{"$f":"OD14+OD15-OD16","v":2215474.8045342742},{"$f":"OE14+OE15-OE16","v":2259784.3006249596},{"$f":"OF14+OF15-OF16","v":2304979.9866374587},{"$f":"OG14+OG15-OG16","v":2351079.5863702078},{"$f":"OH14+OH15-OH16","v":2398101.1780976122},{"$f":"OI14+OI15-OI16","v":2446063.2016595644},{"$f":"OJ14+OJ15-OJ16","v":2494984.4656927558},{"$f":"OK14+OK15-OK16","v":2544884.1550066108},{"$f":"OL14+OL15-OL16","v":2595781.8381067431},{"$f":"OM14+OM15-OM16","v":2647697.4748688778},{"$f":"ON14+ON15-ON16","v":2700651.4243662553},{"$f":"OO14+OO15-OO16","v":2754664.4528535805},{"$f":"OP14+OP15-OP16","v":2809757.7419106518},{"$f":"OQ14+OQ15-OQ16","v":2865952.896748865},{"$f":"OR14+OR15-OR16","v":2923271.9546838421},{"$f":"OS14+OS15-OS16","v":2981737.393777519},{"$f":"OT14+OT15-OT16","v":3041372.1416530693},{"$f":"OU14+OU15-OU16","v":3102199.5844861306},{"$f":"OV14+OV15-OV16","v":3164243.5761758531},{"$f":"OW14+OW15-OW16","v":3227528.4476993703},{"$f":"OX14+OX15-OX16","v":3292079.0166533575},{"$f":"OY14+OY15-OY16","v":3357920.5969864246},{"$f":"OZ14+OZ15-OZ16","v":3425079.0089261532},{"$f":"PA14+PA15-PA16","v":3493580.5891046762},{"$f":"PB14+PB15-PB16","v":3563452.2008867697},{"$f":"PC14+PC15-PC16","v":3634721.2449045051},{"$f":"PD14+PD15-PD16","v":3707415.6698025954},{"$f":"PE14+PE15-PE16","v":3781563.9831986474},{"$f":"PF14+PF15-PF16","v":3857195.2628626204},{"$f":"PG14+PG15-PG16","v":3934339.1681198729},{"$f":"PH14+PH15-PH16","v":4013025.9514822699},{"$f":"PI14+PI15-PI16","v":4093286.4705119156},{"$f":"PJ14+PJ15-PJ16","v":4175152.1999221542},{"$f":"PK14+PK15-PK16","v":4258655.2439205972},{"$f":"PL14+PL15-PL16","v":4343828.3487990098},{"$f":"PM14+PM15-PM16","v":4430704.9157749899},{"$f":"PN14+PN15-PN16","v":4519319.0140904896},{"$f":"PO14+PO15-PO16","v":4609705.3943722993},{"$f":"PP14+PP15-PP16","v":4701899.5022597453},{"$f":"PQ14+PQ15-PQ16","v":4795937.4923049398},{"$f":"PR14+PR15-PR16","v":4891856.2421510378},{"$f":"PS14+PS15-PS16","v":4989693.3669940587},{"$f":"PT14+PT15-PT16","v":5089487.2343339399},{"$f":"PU14+PU15-PU16","v":5191276.9790206188},{"$f":"PV14+PV15-PV16","v":5295102.518601032},{"$f":"PW14+PW15-PW16","v":5401004.5689730532},{"$f":"PX14+PX15-PX16","v":5509024.6603525141},{"$f":"PY14+PY15-PY16","v":5619205.1535595637},{"$f":"PZ14+PZ15-PZ16","v":5731589.256630755},{"$f":"QA14+QA15-QA16","v":5846221.0417633699},{"$f":"QB14+QB15-QB16","v":5963145.4625986377},{"$f":"QC14+QC15-QC16","v":6082408.3718506107},{"$f":"QD14+QD15-QD16","v":6204056.539287623},{"$f":"QE14+QE15-QE16","v":6328137.6700733751},{"$f":"QF14+QF15-QF16","v":6454700.4234748427},{"$f":"QG14+QG15-QG16","v":6583794.4319443395},{"$f":"QH14+QH15-QH16","v":6715470.3205832262},{"$f":"QI14+QI15-QI16","v":6849779.7269948907},{"$f":"QJ14+QJ15-QJ16","v":6986775.3215347882},{"$f":"QK14+QK15-QK16","v":7126510.827965484},{"$f":"QL14+QL15-QL16","v":7269041.0445247944},{"$f":"QM14+QM15-QM16","v":7414421.86541529},{"$f":"QN14+QN15-QN16","v":7562710.3027235959},{"$f":"QO14+QO15-QO16","v":7713964.5087780682},{"$f":"QP14+QP15-QP16","v":7868243.79895363},{"$f":"QQ14+QQ15-QQ16","v":8025608.6749327034},{"$f":"QR14+QR15-QR16","v":8186120.8484313572},{"$f":"QS14+QS15-QS16","v":8349843.265399985},{"$f":"QT14+QT15-QT16","v":8516840.1307079848},{"$f":"QU14+QU15-QU16","v":8687176.9333221447},{"$f":"QV14+QV15-QV16","v":8860920.4719885886},{"$f":"QW14+QW15-QW16","v":9038138.8814283609},{"$f":"QX14+QX15-QX16","v":9218901.659056928},{"$f":"QY14+QY15-QY16","v":9403279.6922380663},{"$f":"QZ14+QZ15-QZ16","v":9591345.2860828266},{"$f":"RA14+RA15-RA16","v":9783172.1918044835},{"$f":"RB14+RB15-RB16","v":9978835.6356405728},{"$f":"RC14+RC15-RC16","v":10178412.348353384},{"$f":"RD14+RD15-RD16","v":10381980.595320452},{"$f":"RE14+RE15-RE16","v":10589620.207226861},{"$f":"RF14+RF15-RF16","v":10801412.611371398},{"$f":"RG14+RG15-RG16","v":11017440.863598825},{"$f":"RH14+RH15-RH16","v":11237789.680870801},{"$f":"RI14+RI15-RI16","v":11462545.474488217},{"$f":"RJ14+RJ15-RJ16","v":11691796.383977981},{"$f":"RK14+RK15-RK16","v":11925632.311657541},{"$f":"RL14+RL15-RL16","v":12164144.957890691},{"$f":"RM14+RM15-RM16","v":12407427.857048504},{"$f":"RN14+RN15-RN16","v":12655576.414189475},{"$f":"RO14+RO15-RO16","v":12908687.942473264},{"$f":"RP14+RP15-RP16","v":13166861.701322731},{"$f":"RQ14+RQ15-RQ16","v":13430198.935349185},{"$f":"RR14+RR15-RR16","v":13698802.914056169},{"$f":"RS14+RS15-RS16","v":13972778.972337293},{"$f":"RT14+RT15-RT16","v":14252234.551784039},{"$f":"RU14+RU15-RU16","v":14537279.242819721},{"$f":"RV14+RV15-RV16","v":14828024.827676116},{"$f":"RW14+RW15-RW16","v":15124585.324229637},{"$f":"RX14+RX15-RX16","v":15427077.030714231},{"$f":"RY14+RY15-RY16","v":15735618.571328515},{"$f":"RZ14+RZ15-RZ16","v":16050330.942755084},{"$f":"SA14+SA15-SA16","v":16371337.561610186},{"$f":"SB14+SB15-SB16","v":16698764.312842391},{"$f":"SC14+SC15-SC16","v":17032739.599099237},{"$f":"SD14+SD15-SD16","v":17373394.391081221},{"$f":"SE14+SE15-SE16","v":17720862.278902844},{"$f":"SF14+SF15-SF16","v":18075279.524480902},{"$f":"SG14+SG15-SG16","v":18436785.11497052},{"$f":"SH14+SH15-SH16","v":18805520.817269932},{"$f":"SI14+SI15-SI16","v":19181631.233615331},{"$f":"SJ14+SJ15-SJ16","v":19565263.858287636},{"$f":"SK14+SK15-SK16","v":19956569.135453388}]
[null,null,null,"Terminal Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":24456579.822859552}]
[null,null,null,"Total Cash",null,{"$f":"F16+F18","v":29.157480886316787},{"$f":"G16+G18","v":34.373046347341607},40.222112855175197,46.777803073142053,54.121607999999995,55.204040160000005,56.308120963200011,57.434283382464002,58.582969050113284,59.754628431115549,60.949720999737856,62.168715419732614,63.41208972812727,64.680331522689826,65.973938153143607,67.293416916206496,68.639285254530606,70.012070959621212,71.412312378813638,72.840558626389921,74.297369798917714,75.783317194896071,77.298983538793991,78.844963209569883,80.42186247376128,82.03029972323651,83.670905717701231,85.344323832055252,87.051210308696369,88.792234514870287,90.568079205167706,92.379440789271044,94.227029605056487,96.111570197157604,98.033801601100762,99.994477633122784,101.99436718578524,104.03425452950093,106.11493962009092,108.23723841249276,110.40198318074263,112.61002284435746,114.86222330124461,117.1594677672695,119.50265712261488,121.89271026506719,124.33056447036853,126.81717575977591,129.35351927497143,131.94058966047083,134.57940145368025,137.27098948275386,140.01640927240894,142.81673745785713,145.67307220701429,148.58653365115455,151.55826432417763,154.5894296106612,157.68121820287439,160.83484256693188,164.05153941827052,167.33257020663592,170.67922161076865,174.09280604298399,177.5746621638437,{"$f":"BS16+BS18","v":181.12615540712056},184.74867851526295,188.44365208556826,192.2125251272796,196.05677562982518,199.97791114242173,203.97746936527017,208.05701875257557,212.21815912762713,216.46252231017965,220.79177275638327,225.20760821151092,229.71176037574111,234.30599558325591,238.99211549492105,243.77195780481949,248.6473969609159,253.62034490013426,258.69275179813695,263.86660683409968,269.14393897078168,274.52681775019727,280.01735410520121,285.61770118730527,291.33005521105139,297.15665631527241,303.09978944157785,309.16178523040935,315.34502093501754,321.65192135371791,328.08495978079225,334.6466589764081,341.33959215593632,348.16638399905497,355.12971167903612,362.23230591261677,369.47695203086914,376.86649107148651,384.40382089291614,392.09189731077453,399.93373525699002,407.93240996212978,416.09105816137242,424.41287932459983,432.90113691109184,441.5591596493137,450.39034284229996,459.39814969914602,468.58611269312894,477.95783494699151,487.51699164593128,497.26733147885,507.2126781084271,517.35693167059571,527.70407030400759,538.25815171008765,549.02331474428945,560.00378103917524,571.20385665995877,582.62793379315804,594.28049246902117,606.16610231840161,618.2894243647695,630.65521285206489,{"$f":"EE16+EE18","v":643.26831710910631},656.13368345128833,669.25635712031419,682.6414842627205,696.29431394797496,710.22020022693448,724.42460423147304,738.9130963161025,753.69135824242449,768.76518540727307,784.1404891154184,799.82329889772689,815.81976487568136,832.13616017319475,848.77888337665877,865.75446104419188,883.06955026507603,900.73094127037734,918.74556009578487,937.12047129770065,955.8628807236546,974.98013833812774,994.47974110489031,1014.3693359269882,1034.6567226455281,1055.3498570984389,1076.4568542404077,1097.9859913252158,1119.9457111517202,1142.3446253747545,1165.1915178822496,1188.4953482398946,1212.2652552046925,1236.5105603087864,1261.2407715149623,1286.4655869452615,1312.1948986841664,1338.4387966578499,1365.2075725910067,1392.5117240428269,1420.3619585236834,1448.7691976941571,1477.7445816480401,1507.2994732810009,1537.4454627466212,1568.1943720015533,1599.5582594415844,1631.5494246304161,1664.1804131230242,1697.4640213854848,1731.4133018131945,1766.0415678494585,1801.3623992064474,1837.3896471905764,1874.1374401343878,1911.6201889370759,1949.8525927158173,1988.8496445701337,2028.6266374615366,2069.1991702107671,2110.5831536149822,2152.7948166872816,2195.8507130210278,2239.7677272814481,{"$f":"GQ16+GQ18","v":2284.563081827077},2330.2543434636186,2376.8594303328914,2424.3966189395487,2472.8845513183396,2522.3422423447059,2572.7890871916002,2624.2448689354319,2676.7297663141408,2730.2643616404234,2784.8696488732317,2840.5670418506961,2897.3783826877097,2955.3259503414638,3014.4324693482927,3074.7211187352591,3136.2155411099648,3198.9398519321639,3262.9186489708077,3328.1770219502232,3394.7405623892273,3462.6353736370124,3531.8880811097524,3602.5258427319477,3674.5763595865869,3748.0678867783186,3823.0292445138848,3899.4898294041623,3977.4796259922455,4057.0292185120902,4138.1698028823321,4220.933198939978,4305.3518629187774,4391.4589001771528,4479.2880781806971,4568.8738397443103,4660.2513165391965,4753.4563428699803,4848.5254697273804,4945.495979121928,5044.4058987043663,5145.2940166784529,5248.1998970120221,5353.1638949522621,5460.2271728513078,5569.4317163083342,5680.8203506345017,5794.4367576471914,5910.3254928001352,6028.5320026561376,6149.1026427092611,6272.084695563447,6397.526389474715,6525.47691726421,6655.9864556094944,6789.1061847216833,6924.8883084161171,7063.3860745844404,7204.6537960761289,7348.7468719976496,7495.721809437603,7645.636245626355,7798.5489705388827,7954.5199499496593,{"$f":"JC16+JC18","v":8113.6103489486504},8275.8825559276229,8441.4002070461775,8610.2282111871009,8782.4327754108435,8958.0814309190609,9137.2430595374408,9319.9879207281901,9506.3876791427538,9696.5154327256078,9890.445741380121,10088.254656207722,10290.019749331877,10495.820144318515,10705.736547204886,10919.851278148983,11138.248303711964,11361.013269786203,11588.233535181926,11819.998205885566,12056.398170003275,12297.52613340334,12543.476656071409,12794.346189192836,13050.233112976694,13311.237775236228,13577.462530740951,13849.011781355772,14125.992016982889,14408.511857322548,14696.682094469001,14990.615736358381,15290.428051085544,15596.236612107254,15908.161344349399,16226.32457123639,16550.851062661121,16881.868083914345,17219.505445592629,17563.895554504485,17915.173465594577,18273.476934906466,18638.946473604599,19011.725403076689,19391.959911138223,19779.799109360989,20175.395091548209,20578.902993379175,20990.481053246756,21410.290674311695,21838.496487797926,22275.266417553888,22720.771745904964,23175.187180823064,23638.690924439528,24111.464742928318,24593.694037786881,25085.56791854262,25587.279276913476,26099.024862451744,26621.005359700779,27153.425466894802,27696.493976232701,28250.423855757348,{"$f":"LO16+LO18","v":28815.4323328725},29391.740979529943,29979.575799120546,30579.167315102954,31190.750661405011,31814.565674633111,32450.856988125768,33099.874127888288,33761.871610446062,34437.109042654985,35125.851223508085,35828.368247978244,36544.935612937807,37275.834325196563,38021.351011700492,38781.778031934504,39557.413592573197,40348.561864424664,41155.533101713161,41978.643763747423,42818.216639022379,43674.580971802832,44548.072591238888,45439.034043063664,46347.814723924937,47274.771018403437,48220.266438771505,49184.671767546941,50168.365202897883,51171.732506955836,52195.167157094962,53239.070500236863,54303.851910241596,55389.928948446424,56497.727527415351,57627.682077963662,58780.235719522927,59955.840433913392,61154.957242591656,62378.056387443496,63625.617515192367,64898.129865496208,66196.092462806133,67520.014312062252,68870.414598303498,70247.822890269585,71652.779348074968,73085.834935036473,74547.551633737196,76038.502666411936,77559.272719740169,79110.458174134983,80692.667337617677,82306.520684370029,83952.651098057439,85631.704120018592,87344.338202418978,89091.224966467344,90873.049465796692,92690.510455112628,94544.320664214887,96435.207077499173,98363.911219049143,100331.18944343014,{"$f":"OA16+OA18","v":102337.81323229874},104384.56949694471,106472.2608868836,108601.70610462131,110773.74022671374,112989.21503124801,115248.99933187295,117553.97931851042,119905.05890488063,122303.16008297823,124749.2232846378,127244.20775033056,129789.09190533716,132384.8737434439,135032.57121831278,137733.22264267903,140487.88709553261,143297.64483744328,146163.59773419212,149086.86968887597,152068.60708265347,155109.97922430656,158212.17880879267,161376.42238496852,164603.95083266788,167896.02984932126,171253.95044630769,174679.02945523383,178172.61004433851,181736.06224522527,185370.7834901298,189078.19915993238,192859.76314313104,196716.95840599365,200651.2975741135,204664.3235255958,208757.60999610773,212932.76219602991,217191.41743995051,221535.24578874951,225965.9507045245,230485.26971861499,235094.97511298727,239796.87461524704,244592.8121075519,249484.66834970296,254474.36171669699,259563.84895103099,264755.12593005167,270050.22844865272,275451.23301762575,280960.2576779782,286579.46283153776,292311.05208816851,298157.27312993194,304120.41859253059,310202.82696438121,316406.88350366877,322735.02117374219,329189.72159721702,335773.51602916134,342488.98634974461,349338.76607673947,356325.54139827425,{"$f":"QM16+QM18","v":363452.05222623976},370721.09327076451,378135.51513617986,385698.22543890349,393412.18994768156,401280.43374663522,409306.04242156795,417492.16326999926,425842.0065353993,434358.84666610725,443046.02359942952,451906.94407141808,460945.08295284642,470163.98461190338,479567.2643041414,489158.60959022422,498941.78178202867,508920.61741766927,519099.02976602269,529481.01036134316,540070.63056856999,550872.04317994136,561889.48404354008,573127.27372441092,584589.81919889909,596281.61558287707,608207.24789453461,620371.39285242523,632778.8207094738,645434.39712366334,658343.08506613655,671509.94676745927,684940.14570280851,698638.94861686474,712611.727589202,726863.96214098611,741401.24138380587,756229.266211482,771353.85153571167,786780.92856642592,802516.54713775427,818566.87808050937,834938.21564211964,851636.97995496204,868669.71955406119,886043.11394514237,903763.97622404527,921839.25574852608,940276.04086349672,959081.56168076664,25434843.015773933]
[null,null,null,"Growth Rate",null,null,{"$f":"G15/F15-1","v":0.11423623342318034},{"$f":"H15/G15-1","v":0.11423623342318034},0.11423623342318057,0.11423623342318034,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"BT15/BS15-1","v":2.0000000000000018E-2},2.000000000000024E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"EF15/EE15-1","v":1.9999999999999796E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"GR15/GQ15-1","v":2.0000000000000018E-2},2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,{"$f":"JD15/JC15-1","v":2.0000000000000018E-2},2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,{"$f":"LP15/LO15-1","v":1.9999999999999796E-2},2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"OB15/OA15-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999574E-2,2.000000000000024E-2,1.9999999999999796E-2,2.000000000000024E-2,2.000000000000024E-2,2.0000000000000018E-2,1.9999999999999796E-2,1.9999999999999796E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,{"$f":"QN15/QM15-1","v":2.0000000000000018E-2},2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,1.9999999999999796E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.0000000000000018E-2,2.000000000000024E-2,2.0000000000000018E-2,2.0000000000000018E-2]
[]
[null,null,null,"Value",{"$f":"NPV($E$8,F19:SK19)","v":1200.6571776909768},null,{"$f":"_xlfn.FORMULATEXT(E22)","v":"=NPV($E$8,F19:SK19)"}]
[null,null,null,"Formula Value",{"$f":"Inputs!AI17","v":803.57142857142878}]
[]
[null,null,null,"PE Ratio - Correct",{"$f":"E22/F15","v":24.424709241461258},null,{"$f":"_xlfn.FORMULATEXT(E25)","v":"=E22/F15"}]
[null,null,null,"PE Ratio - Formula",{"$f":"E23/F15","v":16.346879744098249},null,{"$f":"_xlfn.FORMULATEXT(E26)","v":"=E23/F15"}]

{"sheet":"Ships","index":2,"n_rows":76,"n_cols":48,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Timline"]
[null,null,"Period",null,null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40]
[null,null,"Date",null,"2024-01-01",null,null,{"$f":"E4-1","v":"2023-12-31"},{"$f":"EDATE(H4,12)","v":"2024-12-31"},{"$f":"EDATE(I4,12)","v":"2025-12-31"},"2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31"]
[]
[null,"Inputs"]
[null,null,"Ship 1",null,null,null,null,null,"Results"]
[null,null,null,"EBITDA",100]
[null,null,null,"Synergies",10,null,null,null,"Total EBITDA",null,null,{"$f":"I58","v":561.5}]
[null,null,null,"Age",20,null,null,null,"Total Value No Synergies",null,null,{"$f":"F63","v":9003.085126562286}]
[null,null,null,"Life",35,null,null,null,"Total Value with Synergies",null,null,{"$f":"F76","v":9702.4690942625002}]
[null,null,null,"Remaining Life",{"$f":"E11-E10","v":15}]
[null,null,null,"Retirement",{"$f":"EDATE(E4,E12*12)","v":"2039-01-01"},null,null,null,"EV/BITDA No Synergies",null,null,{"$f":"L10/L9","v":16.033989539736929}]
[null,null,null,"Inflation",0.01,null,null,null,"EV/EBITDA with Synergies",null,null,{"$f":"L11/L9","v":17.279553150957259}]
[null,null,null,"Cost of Capital",0.06]
[null,null,null,"Include",true]
[]
[null,null,"Ship 2"]
[null,null,null,"EBITDA",150]
[null,null,null,"Synergies",20]
[null,null,null,"Age",4]
[null,null,null,"Life",35]
[null,null,null,"Remaining Life",{"$f":"E22-E21","v":31}]
[null,null,null,"Retirement",{"$f":"EDATE(E4,E23*12)","v":"2055-01-01"}]
[null,null,null,"Inflation",0.02]
[null,null,null,"Cost of Capital",7.0000000000000007E-2]
[null,null,null,"Include",true]
[]
[null,null,"Ship 3"]
[null,null,null,"EBITDA",300]
[null,null,null,"Synergies",15]
[null,null,null,"Age",1]
[null,null,null,"Life",35]
[null,null,null,"Remaining Life",{"$f":"E33-E32","v":34}]
[null,null,null,"Retirement",{"$f":"EDATE(E4,E34*12)","v":"2058-01-01"}]
[null,null,null,"Inflation",2.5000000000000001E-2]
[null,null,null,"Cost of Capital",6.5000000000000002E-2]
[null,null,null,"Incude",true]
[]
[]
[null,"Model - Timing"]
[null,null,"Ship 1 Life",null,{"$f":"E13","v":"2039-01-01"},null,{"$f":"SUM(I42:XFD42)","v":15},null,{"$f":"(I$4<=$E42)*1","v":1},{"$f":"(J$4<=$E42)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ship 2 Life",null,{"$f":"E24","v":"2055-01-01"},null,{"$f":"SUM(I43:XFD43)","v":31},null,{"$f":"(I$4<=$E43)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0]
[null,null,"Ship 3 Life",null,{"$f":"E35","v":"2058-01-01"},null,{"$f":"SUM(I44:XFD44)","v":34},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0]
[]
[null,null,"Ship 1 EBITDA Base",null,{"$f":"E8","v":100},null,null,null,{"$f":"$E46*I42","v":100},{"$f":"$E46*J42","v":100},100,100,100,100,100,100,100,100,100,100,100,100,100,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ship 2 EBITDA Base",null,{"$f":"E19","v":150},null,null,null,{"$f":"$E47*I43","v":150},150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,150,0,0,0,0,0,0,0,0,0]
[null,null,"Ship 3 EBITDA Base",null,{"$f":"E30","v":300},null,null,null,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I46:I48)","v":550},{"$f":"SUM(J46:J48)","v":550},550,550,550,550,550,550,550,550,550,550,550,550,550,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,450,300,300,300,0,0,0,0,0,0]
[]
[null,null,"Ship 1 Inflation Index",null,{"$f":"E14","v":0.01},null,null,1,{"$f":"H51*(1+$E51)","v":1.01},{"$f":"I51*(1+$E51)","v":1.0201},1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609,1.1046221254112045,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376223,1.1609689553699987,1.1725786449236986,1.1843044313729356,1.196147475686665,1.2081089504435316,1.220190039947967,1.2323919403474468,1.2447158597509214,1.2571630183484306,1.269734648531915,1.282431995017234,1.2952563149674063,1.3082088781170804,1.3212909668982513,1.3345038765672339,1.3478489153329063,1.3613274044862353,1.3749406785310978,1.3886900853164088,1.4025769861695729,1.4166027560312686,1.4307687835915812,1.4450764714274971,1.4595272361417722,1.4741225085031899,1.4888637335882218]
[null,null,"Ship 2 Inflation Index",null,{"$f":"E25","v":0.02},null,null,1,{"$f":"H52*(1+$E52)","v":1.02},1.0404,1.0612079999999999,1.08243216,1.1040808032,1.1261624192640001,1.14868566764928,1.1716593810022657,1.1950925686223111,1.2189944199947573,1.2433743083946525,1.2682417945625455,1.2936066304537963,1.3194787630628724,1.3458683383241299,1.3727857050906125,1.4002414191924248,1.4282462475762734,1.4568111725277988,1.4859473959783549,1.5156663438979221,1.5459796707758806,1.5768992641913981,1.6084372494752261,1.6406059944647307,1.6734181143540252,1.7068864766411058,1.7410242061739281,1.7758446902974065,1.8113615841033548,1.8475888157854219,1.8845405921011305,1.9222314039431532,1.9606760320220162,1.9998895526624565,2.0398873437157055,2.0806850905900198,2.1222987924018204,2.1647447682498568,2.208039663614854]
[null,null,"Ship 3 Inflation Index",null,{"$f":"E36","v":2.5000000000000001E-2},null,null,1,1.0249999999999999,1.0506249999999999,1.0768906249999999,1.1038128906249998,1.1314082128906247,1.1596934182128902,1.1886857536682123,1.2184028975099175,1.2488629699476652,1.2800845441963566,1.3120866578012655,1.3448888242462971,1.3785110448524545,1.4129738209737657,1.4482981664981096,1.4845056206605622,1.5216182611770761,1.5596587177065029,1.5986501856491653,1.6386164402903942,1.6795818512976539,1.721571397580095,1.7646106825195973,1.8087259495825871,1.8539440983221516,1.9002927007802053,1.9478000182997102,1.9964950187572028,2.0464073942261325,2.0975675790817858,2.1500067685588302,2.2037569377728006,2.2588508612171205,2.3153221327475482,2.3732051860662366,2.4325353157178924,2.4933486986108395,2.5556824160761105,2.6195744764780131,2.6850638383899632]
[]
[null,null,"Ship 1 EBITDA Inflated",null,{"$f":"E16","v":true},null,null,null,{"$f":"$E55*I46*I51","v":101},102.01,103.03009999999999,104.060401,105.10100500999999,106.15201506009998,107.21353521070098,108.28567056280801,109.36852726843608,110.46221254112045,111.56683466653166,112.68250301319698,113.80932804332895,114.94742132376223,116.09689553699987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ship 1 EBITDA Inflated",null,{"$f":"E27","v":true},null,null,null,{"$f":"$E56*I47*I52","v":153},156.06,159.18119999999999,162.364824,165.61212048000002,168.92436288960002,172.30285014739201,175.74890715033987,179.26388529334665,182.8491629992136,186.50614625919786,190.23626918438183,194.04099456806944,197.92181445943086,201.88025074861949,205.91785576359186,210.03621287886372,214.23693713644101,218.52167587916981,222.89210939675323,227.34995158468831,231.8969506163821,236.53488962870972,241.26558742128393,246.09089916970959,251.01271715310378,256.03297149616589,261.15363092608919,266.37670354461096,271.70423761550325,277.13832236781326,0,0,0,0,0,0,0,0,0]
[null,null,"Ship 1 EBITDA Inflated",null,{"$f":"E38","v":true},null,null,null,{"$f":"$E57*I48*I53","v":307.5},315.1875,323.06718749999999,331.14386718749995,339.42246386718739,347.90802546386703,356.6057261004637,365.52086925297522,374.65889098429955,384.02536325890702,393.62599734037968,403.46664727388912,413.55331345573632,423.89214629212972,434.48944994943287,445.35168619816869,456.48547835312286,467.89761531195086,479.59505569474959,491.58493208711826,503.87455538929618,516.47141927402856,529.38320475587921,542.61778487477613,556.18322949664548,570.08781023406164,584.3400054899131,598.9485056271609,613.92221826783975,629.27027372453574,645.00203056764906,661.12708133184015,677.65525836513621,694.59663982426446,0,0,0,0,0,0]
[null,null,null,"Total",null,null,null,null,{"$f":"SUM(I55:I57)","v":561.5},{"$f":"SUM(J55:J57)","v":573.25749999999994},585.27848749999998,597.56909218750002,610.13558935718743,622.98440341356707,636.12211145855667,649.5554469661231,663.2913035460823,677.33673879924106,691.69897826610918,706.38541947146791,721.4036360671347,736.76138207532279,752.46659623505229,651.26954196176052,666.52169123198655,682.1345524483919,698.11673157391942,714.47704148387152,731.22450697398449,748.36836989041069,765.91809438458893,783.88337229606009,802.27412866635507,821.10052738716536,840.37297698607904,860.10213655325015,880.29892181245077,900.97451134003904,922.14035293546226,661.12708133184015,677.65525836513621,694.59663982426446,0,0,0,0,0,0]
[]
[null,null,"PV of EBITDA - Ship 1",null,{"$f":"$E$15","v":0.06},{"$f":"NPV(E60,I55:AV55)","v":1041.4478010174294}]
[null,null,"PV of EBITDA - Ship 2",null,{"$f":"$E$26","v":7.0000000000000007E-2},{"$f":"NPV(E61,I56:AV56)","v":2365.8878558547767}]
[null,null,"PV of EBITDA - Ship 3",null,{"$f":"$E$37","v":6.5000000000000002E-2},{"$f":"NPV(E62,I57:AV57)","v":5595.7494696900794}]
[null,null,null,"Total",null,{"$f":"SUM(F60:F62)","v":9003.085126562286}]
[]
[null,null,"Synergies - Ship 1",null,{"$f":"E9","v":10},null,null,null,{"$f":"$E65*I51*I42","v":10.1},10.201000000000001,10.303009999999999,10.4060401,10.510100501,10.615201506009999,10.721353521070098,10.8285670562808,10.936852726843609,11.046221254112044,11.156683466653165,11.268250301319698,11.380932804332895,11.494742132376224,11.609689553699987,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Synergies - Ship 2",null,{"$f":"E20","v":20},null,null,null,{"$f":"$E66*I52*I43","v":20.399999999999999},20.808,21.224159999999998,21.648643199999999,22.081616064000002,22.523248385280002,22.973713352985602,23.433187620045317,23.90185137244622,24.379888399895147,24.867486167893048,25.364835891250909,25.872132609075926,26.389575261257448,26.917366766482598,27.455714101812248,28.004828383848498,28.56492495152547,29.136223450555974,29.7189479195671,30.313326877958442,30.91959341551761,31.537985283827965,32.168744989504525,32.812119889294614,33.468362287080502,34.137729532822114,34.820484123478565,35.516893805948129,36.227231682067099,36.951776315708436,0,0,0,0,0,0,0,0,0]
[null,null,"Synergies - Ship 3",null,{"$f":"E31","v":15},null,null,null,{"$f":"$E67*I53*I44","v":15.374999999999998},15.759374999999999,16.153359374999997,16.557193359374995,16.971123193359368,17.395401273193354,17.830286305023183,18.276043462648762,18.732944549214977,19.20126816294535,19.681299867018982,20.173332363694456,20.677665672786816,21.194607314606486,21.724472497471645,22.267584309908433,22.824273917656143,23.394880765597541,23.979752784737478,24.579246604355912,25.193727769464807,25.823570963701425,26.469160237793961,27.130889243738807,27.809161474832273,28.504390511703079,29.217000274495653,29.947425281358043,30.696110913391987,31.463513686226786,32.250101528382451,33.056354066592007,33.882762918256809,34.729831991213224,0,0,0,0,0,0]
[]
[null,null,"Ship 1 EBITDA After Synergy",null,null,null,null,null,{"$f":"I55+I65","v":111.1},112.21100000000001,113.33310999999999,114.4664411,115.61110551099999,116.76721656610998,117.93488873177108,119.11423761908881,120.30537999527969,121.50843379523249,122.72351813318483,123.95075331451667,125.19026084766185,126.44216345613845,127.70658509069986,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Ship 2 EBITDA After Synergy",null,null,null,null,null,{"$f":"I56+I66","v":173.4},176.86799999999999,180.40535999999997,184.01346720000001,187.69373654400002,191.44761127488002,195.27656350037762,199.18209477038519,203.16573666579288,207.22905139910876,211.37363242709091,215.60110507563274,219.91312717714536,224.31138972068831,228.79761751510208,233.37356986540411,238.04104126271221,242.80186208796647,247.65789932972578,252.61105731632034,257.66327846264676,262.8165440318997,268.07287491253771,273.43433241078844,278.90301905900418,284.48107944018426,290.17070102898799,295.97411504956779,301.89359735055911,307.93146929757035,314.09009868352172,0,0,0,0,0,0,0,0,0]
[null,null,"Ship 3 EBITDA After Synergy",null,null,null,null,null,{"$f":"I57+I67","v":322.875},330.94687499999998,339.22054687499997,347.70106054687494,356.39358706054674,365.30342673706036,374.43601240548691,383.79691271562399,393.3918355335145,403.22663142185235,413.30729720739868,423.63997963758356,434.23097912852313,445.08675360673624,456.21392244690452,467.61927050807714,479.30975227077897,491.29249607754838,503.57480847948705,516.16417869147415,529.06828315876101,542.29499023772996,555.85236499367318,569.74867411851494,583.99239097147779,598.59220074576467,613.5570057644087,628.89593090851895,644.61832918123173,660.73378741076249,677.25213209603146,694.18343539843215,711.53802128339305,729.3264718154777,0,0,0,0,0,0]
[]
[null,null,"PV of EBITDA - Ship 1",null,{"$f":"$E$15","v":0.06},{"$f":"NPV(E73,I69:AV69)","v":1145.5925811191721}]
[null,null,"PV of EBITDA - Ship 2",null,{"$f":"$E$26","v":7.0000000000000007E-2},{"$f":"NPV(E74,I70:AV70)","v":2681.3395699687462}]
[null,null,"PV of EBITDA - Ship 3",null,{"$f":"$E$37","v":6.5000000000000002E-2},5875.5369431745821]
[null,null,null,"Total",null,{"$f":"SUM(F73:F75)","v":9702.4690942625002}]

{"sheet":"Portfolio","index":3,"n_rows":16,"n_cols":36,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,2,10,15,30]
[null,null,null,null,null,null,null,0.5,0.3,0.2,0.05]
[]
[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,{"$f":"interpolate_look_up(H5,2:2,3:3)","v":0.5},{"$f":"interpolate_look_up(I5,2:2,3:3)","v":0.46907135299264263},{"$f":"interpolate_look_up(J5,2:2,3:3)","v":0.44005586839669669},{"$f":"interpolate_look_up(K5,2:2,3:3)","v":0.41283520316238159},{"$f":"interpolate_look_up(L5,2:2,3:3)","v":0.3872983346207417},{"$f":"interpolate_look_up(M5,2:2,3:3)","v":0.36334110766469713},{"$f":"interpolate_look_up(N5,2:2,3:3)","v":0.34086580994024979},{"$f":"interpolate_look_up(O5,2:2,3:3)","v":0.31978077331521187},{"$f":"interpolate_look_up(P5,2:2,3:3)","v":0.3},{"$f":"interpolate_look_up(Q5,2:2,3:3)","v":0.2766323734445183},{"$f":"interpolate_look_up(R5,2:2,3:3)","v":0.25508490012515816},{"$f":"interpolate_look_up(S5,2:2,3:3)","v":0.23521580450493473},{"$f":"interpolate_look_up(T5,2:2,3:3)","v":0.21689435423953976},{"$f":"interpolate_look_up(U5,2:2,3:3)","v":0.2},{"$f":"interpolate_look_up(V5,2:2,3:3)","v":0.18234449771164338},{"$f":"interpolate_look_up(W5,2:2,3:3)","v":0.16624757922855757},{"$f":"interpolate_look_up(X5,2:2,3:3)","v":0.15157165665103983},{"$f":"interpolate_look_up(Y5,2:2,3:3)","v":0.1381912879967776},{"$f":"interpolate_look_up(Z5,2:2,3:3)","v":0.12599210498948732},{"$f":"interpolate_look_up(AA5,2:2,3:3)","v":0.11486983549970352},{"$f":"interpolate_look_up(AB5,2:2,3:3)","v":0.10472941228206267},{"$f":"interpolate_look_up(AC5,2:2,3:3)","v":9.548416039104167E-2},{"$f":"interpolate_look_up(AD5,2:2,3:3)","v":8.7055056329612412E-2},{"$f":"interpolate_look_up(AE5,2:2,3:3)","v":7.9370052598409985E-2},{"$f":"interpolate_look_up(AF5,2:2,3:3)","v":7.2363461872018905E-2},{"$f":"interpolate_look_up(AG5,2:2,3:3)","v":6.5975395538644718E-2},{"$f":"interpolate_look_up(AH5,2:2,3:3)","v":6.0151251804105833E-2},{"$f":"interpolate_look_up(AI5,2:2,3:3)","v":5.4841248984731299E-2},{"$f":"interpolate_look_up(AJ5,2:2,3:3)","v":0.05}]
[null,null,null,"Historic Units",null,null,0,10,{"$f":"H7*(1+I6)","v":14.690713529926427},{"$f":"I7*(1+J6)","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,null,"Real Units"]
[]
[]
[null,null,null,"Replacement"]
[]
[null,null,null,"New Investment"]
[]
[null,null,null,"Capital Expenditue/Unit"]