{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["Summary","InputC","Financial Model","Sensitivity","Time Series","Simple Rp","Mean Reversion"],"not_rendered":{"charts":8,"images":0,"macros":1,"external_links":0,"defined_names":26,"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":"Summary","index":0,"n_rows":22,"n_cols":11,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Project IRR Pre-tax",null,{"$f":"'Financial Model'!F29","v":5.563730895519256E-2},null,null,null,null,null,"EBITDA",{"$f":"InputC!F20","v":100000}]
[null,"Debt IRR Pre-tax",null,{"$f":"'Financial Model'!F92","v":4.0384677052497875E-2},null,null,null,null,null,"Cap Exp",{"$f":"InputC!F19","v":1400000}]
[null,"Equity IRR",null,{"$f":"'Financial Model'!F90","v":8.5596099495887756E-2},null,null,null,null,null,"Growth",{"$f":"InputC!F21","v":0.01}]

{"sheet":"InputC","index":1,"n_rows":131,"n_cols":20,"rows_kept":131,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,"Scenario",{"$f":"scenario","v":5},"Project IRR",{"$f":"'Financial Model'!F29","v":5.563730895519256E-2}]
[null,null,null,null,null,"Rf + Premium",{"$f":"'Financial Model'!G158","v":4.2158310422701017E-2}]
[null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,{"$f":"INDEX(I5:XFD5,Sensitivity!G50)","v":"Higher Capital Expenditure"},null,null,"Base Case - Annual","Base Case Alternative Timing","Longer-Construction","Shorter-Life","Higher Capital Expenditure","Lower Base EBITDA","Lower Growth Rate","Base Case","Break-Even DSCR Case","Break-Even LLCR Case","Break-Even PLCR Case","Loss Case"]
[null,"Timeline"]
[null,null,null,"Start Date","Date",{"$f":"INDEX(I7:AG7,Sensitivity!$G$50)","v":"2026-01-01"},null,null,"2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01","2026-01-01"]
[null,null,null,"Construction months","months",{"$f":"INDEX(I8:AG8,Sensitivity!$G$50)","v":36},null,null,12,12,36,36,36,36,36,12,12,12,12,12]
[]
[null,null,null,"Commercial Operation Date","date",{"$f":"INDEX(I10:AG10,Sensitivity!$G$50)","v":"2029-01-01"},null,null,{"$f":"EDATE(I7,I8)","v":"2027-01-01"},"2027-01-01","2029-01-01","2029-01-01","2029-01-01","2029-01-01","2029-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01","2027-01-01"]
[null,null,null,"Months in period - construction","months",{"$f":"INDEX(I11:AG11,Sensitivity!$G$50)","v":12},null,null,12,1,12,12,12,12,12,12,12,12,12,12]
[null,null,null,"Months in period - operations","months",{"$f":"INDEX(I12:AG12,Sensitivity!$G$50)","v":12},null,null,12,6,12,12,12,12,12,12,12,12,12,12]
[]
[null,null,null,"Operations Period","years",{"$f":"INDEX(I14:AG14,Sensitivity!$G$50)","v":25},null,null,30,30,30,25,25,25,25,30,30,30,30,30]
[null,null,null,"Operations End Date","date",{"$f":"INDEX(I15:AG15,Sensitivity!$G$50)","v":"2054-01-01"},null,null,{"$f":"EDATE(I10,I14*12)","v":"2057-01-01"},"2057-01-01","2059-01-01","2054-01-01","2054-01-01","2054-01-01","2054-01-01","2057-01-01","2057-01-01","2057-01-01","2057-01-01","2057-01-01"]
[]
[null,"Operations"]
[]
[null,null,null,"Capex","EUR",{"$f":"INDEX(I19:AG19,Sensitivity!$G$50)","v":1400000},null,null,1000000,1000000,1000000,1000000,1400000,1400000,1400000,1000000,1000000,1000000,1000000,1000000]
[null,null,null,"EBITDA","EUR p.a.",{"$f":"INDEX(I20:AG20,Sensitivity!$G$50)","v":100000},null,null,100000,100000,100000,100000,100000,90000,90000,70000,60891.995504196479,56112.507642527649,43308.419110386763,40000]
[null,null,null,"EBITDA Growth","% p.a.",{"$f":"INDEX(I21:AG21,Sensitivity!$G$50)","v":0.01},null,null,0,0.01,0.01,0.01,0.01,0.01,0,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,null,"Volatility ","% p.a.",{"$f":"G23/100","v":0},0,null,0.3,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2,0.2]
[null,null,null,"Mean Reversion","%",{"$f":"G24/100","v":0.1},10,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Valuation"]
[null,null,null,"Risk Free Rate","% p.a.",{"$f":"INDEX(I27:AG27,Sensitivity!$G$50)","v":3.5000000000000003E-2},null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,null,"Valuation Discount Rate","% p.a.",{"$f":"INDEX(I28:AG28,Sensitivity!$G$50)","v":0.06},null,null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[]
[null,"Debt Structuring"]
[null,null,"Max Debt to Capital",null,"%",{"$f":"INDEX(I31:AG31,Sensitivity!$G$50)","v":0.8},null,null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8]
[null,null,"Min DSCR",null,"x",{"$f":"INDEX(I32:AG32,Sensitivity!$G$50)","v":1.4},null,null,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4,1.4]
[]
[null,null,"Debt Tenure",null,"Years",{"$f":"INDEX(I34:AG34,Sensitivity!$G$50)","v":20},null,null,20,20,20,20,20,20,20,20,20,20,20,20]
[]
[null,null,"Base SOFR Swap Rate",null,"% p.a.",{"$f":"INDEX(I36:AG36,Sensitivity!$G$50)","v":3.5000000000000003E-2},null,null,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2,3.5000000000000003E-2]
[null,null,"Credit Spread",null,"% p.a.",{"$f":"INDEX(I37:AG37,Sensitivity!$G$50)","v":0.01},null,null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,"Pro-Rata Funding",null,"Flag",{"$f":"INDEX(I39:AG39,Sensitivity!$G$50)","v":true},null,null,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Equity Up-front",null,"Flag",{"$f":"INDEX(I40:AG40,Sensitivity!$G$50)","v":false},null,null,{"$f":"NOT(I39)","v":false},false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Constants"]
[null,null,null,"Months in a year",null,12,"months"]
[null,null,null,"One Range Name",null,1,"One"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,{"$f":"TRANSPOSE(I5:AK5)","v":"Base Case - Annual"}]
[null,null,null,"Base Case Alternative Timing"]
[null,null,null,"Longer-Construction"]
[null,null,null,"Shorter-Life"]
[null,null,null,"Higher Capital Expenditure"]
[null,null,null,"Lower Base EBITDA"]
[null,null,null,"Lower Growth Rate"]
[null,null,null,"Base Case"]
[null,null,null,"Break-Even DSCR Case"]
[null,null,null,"Break-Even LLCR Case"]
[null,null,null,"Break-Even PLCR Case"]
[null,null,null,"Loss Case"]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,0]
[null,null,null,{"$error":"#N/A"}]
[null,null,null,{"$error":"#N/A"}]

{"sheet":"Financial Model","index":2,"n_rows":158,"n_cols":260,"rows_kept":158,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Timeline",null,null,null,"Constants","Constants","Sum","Model Units","Initial"]
[null,null,null,"Time Period",null,null,null,null,"Period",null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250]
[null,null,null,"Construction Periods","Months",{"$f":"InputC!F8","v":36}]
[null,null,null,"Construction in Periods","Periods",{"$f":"F4/F6","v":3},null,{"$f":"SUM(K5:XFD5)","v":3},"Flag",null,{"$f":"(K3<=$F$5)*1","v":1},{"$f":"(L3<=$F$5)*1","v":1},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX3<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ3<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV3<=$F$5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Months in period","Months/Per",{"$f":"InputC!F11","v":12},{"$f":"InputC!F12","v":12},null,"Months/Per",null,{"$f":"IF(K5,$F$6,$G$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(BW5,$F$6,$G$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(EI5,$F$6,$G$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"IF(GU5,$F$6,$G$6)","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,null,"Start of period","Data",null,null,null,"Date",null,{"$f":"J8+1","v":"2026-01-01"},{"$f":"K8+1","v":"2027-01-01"},"2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01","2076-01-01","2077-01-01","2078-01-01","2079-01-01","2080-01-01","2081-01-01","2082-01-01","2083-01-01","2084-01-01","2085-01-01","2086-01-01","2087-01-01","2088-01-01","2089-01-01","2090-01-01",{"$f":"BW8+1","v":"2091-01-01"},"2092-01-01","2093-01-01","2094-01-01","2095-01-01","2096-01-01","2097-01-01","2098-01-01","2099-01-01","2100-01-01","2101-01-01","2102-01-01","2103-01-01","2104-01-01","2105-01-01","2106-01-01","2107-01-01","2108-01-01","2109-01-01","2110-01-01","2111-01-01","2112-01-01","2113-01-01","2114-01-01","2115-01-01","2116-01-01","2117-01-01","2118-01-01","2119-01-01","2120-01-01","2121-01-01","2122-01-01","2123-01-01","2124-01-01","2125-01-01","2126-01-01","2127-01-01","2128-01-01","2129-01-01","2130-01-01","2131-01-01","2132-01-01","2133-01-01","2134-01-01","2135-01-01","2136-01-01","2137-01-01","2138-01-01","2139-01-01","2140-01-01","2141-01-01","2142-01-01","2143-01-01","2144-01-01","2145-01-01","2146-01-01","2147-01-01","2148-01-01","2149-01-01","2150-01-01","2151-01-01","2152-01-01","2153-01-01","2154-01-01",{"$f":"EI8+1","v":"2155-01-01"},"2156-01-01","2157-01-01","2158-01-01","2159-01-01","2160-01-01","2161-01-01","2162-01-01","2163-01-01","2164-01-01","2165-01-01","2166-01-01","2167-01-01","2168-01-01","2169-01-01","2170-01-01","2171-01-01","2172-01-01","2173-01-01","2174-01-01","2175-01-01","2176-01-01","2177-01-01","2178-01-01","2179-01-01","2180-01-01","2181-01-01","2182-01-01","2183-01-01","2184-01-01","2185-01-01","2186-01-01","2187-01-01","2188-01-01","2189-01-01","2190-01-01","2191-01-01","2192-01-01","2193-01-01","2194-01-01","2195-01-01","2196-01-01","2197-01-01","2198-01-01","2199-01-01","2200-01-01","2201-01-01","2202-01-01","2203-01-01","2204-01-01","2205-01-01","2206-01-01","2207-01-01","2208-01-01","2209-01-01","2210-01-01","2211-01-01","2212-01-01","2213-01-01","2214-01-01","2215-01-01","2216-01-01","2217-01-01","2218-01-01",{"$f":"GU8+1","v":"2219-01-01"},"2220-01-01","2221-01-01","2222-01-01","2223-01-01","2224-01-01","2225-01-01","2226-01-01","2227-01-01","2228-01-01","2229-01-01","2230-01-01","2231-01-01","2232-01-01","2233-01-01","2234-01-01","2235-01-01","2236-01-01","2237-01-01","2238-01-01","2239-01-01","2240-01-01","2241-01-01","2242-01-01","2243-01-01","2244-01-01","2245-01-01","2246-01-01","2247-01-01","2248-01-01","2249-01-01","2250-01-01","2251-01-01","2252-01-01","2253-01-01","2254-01-01","2255-01-01","2256-01-01","2257-01-01","2258-01-01","2259-01-01","2260-01-01","2261-01-01","2262-01-01","2263-01-01","2264-01-01","2265-01-01","2266-01-01","2267-01-01","2268-01-01","2269-01-01","2270-01-01","2271-01-01","2272-01-01","2273-01-01","2274-01-01","2275-01-01"]
[null,null,null,"End of period","Date",null,null,null,"Date",{"$f":"InputC!F7-1","v":"2025-12-31"},{"$f":"EDATE(K7,K6)-1","v":"2026-12-31"},{"$f":"EDATE(L7,L6)-1","v":"2027-12-31"},"2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31","2076-12-31","2077-12-31","2078-12-31","2079-12-31","2080-12-31","2081-12-31","2082-12-31","2083-12-31","2084-12-31","2085-12-31","2086-12-31","2087-12-31","2088-12-31","2089-12-31","2090-12-31",{"$f":"EDATE(BX7,BX6)-1","v":"2091-12-31"},"2092-12-31","2093-12-31","2094-12-31","2095-12-31","2096-12-31","2097-12-31","2098-12-31","2099-12-31","2100-12-31","2101-12-31","2102-12-31","2103-12-31","2104-12-31","2105-12-31","2106-12-31","2107-12-31","2108-12-31","2109-12-31","2110-12-31","2111-12-31","2112-12-31","2113-12-31","2114-12-31","2115-12-31","2116-12-31","2117-12-31","2118-12-31","2119-12-31","2120-12-31","2121-12-31","2122-12-31","2123-12-31","2124-12-31","2125-12-31","2126-12-31","2127-12-31","2128-12-31","2129-12-31","2130-12-31","2131-12-31","2132-12-31","2133-12-31","2134-12-31","2135-12-31","2136-12-31","2137-12-31","2138-12-31","2139-12-31","2140-12-31","2141-12-31","2142-12-31","2143-12-31","2144-12-31","2145-12-31","2146-12-31","2147-12-31","2148-12-31","2149-12-31","2150-12-31","2151-12-31","2152-12-31","2153-12-31","2154-12-31",{"$f":"EDATE(EJ7,EJ6)-1","v":"2155-12-31"},"2156-12-31","2157-12-31","2158-12-31","2159-12-31","2160-12-31","2161-12-31","2162-12-31","2163-12-31","2164-12-31","2165-12-31","2166-12-31","2167-12-31","2168-12-31","2169-12-31","2170-12-31","2171-12-31","2172-12-31","2173-12-31","2174-12-31","2175-12-31","2176-12-31","2177-12-31","2178-12-31","2179-12-31","2180-12-31","2181-12-31","2182-12-31","2183-12-31","2184-12-31","2185-12-31","2186-12-31","2187-12-31","2188-12-31","2189-12-31","2190-12-31","2191-12-31","2192-12-31","2193-12-31","2194-12-31","2195-12-31","2196-12-31","2197-12-31","2198-12-31","2199-12-31","2200-12-31","2201-12-31","2202-12-31","2203-12-31","2204-12-31","2205-12-31","2206-12-31","2207-12-31","2208-12-31","2209-12-31","2210-12-31","2211-12-31","2212-12-31","2213-12-31","2214-12-31","2215-12-31","2216-12-31","2217-12-31","2218-12-31",{"$f":"EDATE(GV7,GV6)-1","v":"2219-12-31"},"2220-12-31","2221-12-31","2222-12-31","2223-12-31","2224-12-31","2225-12-31","2226-12-31","2227-12-31","2228-12-31","2229-12-31","2230-12-31","2231-12-31","2232-12-31","2233-12-31","2234-12-31","2235-12-31","2236-12-31","2237-12-31","2238-12-31","2239-12-31","2240-12-31","2241-12-31","2242-12-31","2243-12-31","2244-12-31","2245-12-31","2246-12-31","2247-12-31","2248-12-31","2249-12-31","2250-12-31","2251-12-31","2252-12-31","2253-12-31","2254-12-31","2255-12-31","2256-12-31","2257-12-31","2258-12-31","2259-12-31","2260-12-31","2261-12-31","2262-12-31","2263-12-31","2264-12-31","2265-12-31","2266-12-31","2267-12-31","2268-12-31","2269-12-31","2270-12-31","2271-12-31","2272-12-31","2273-12-31","2274-12-31","2275-12-31"]
[null,null,null,"Operation period","Flag",{"$f":"InputC!F10","v":"2029-01-01"},{"$f":"InputC!F15","v":"2054-01-01"},{"$f":"SUM(K9:XFD9)","v":25},"Flag",null,{"$f":"(AND(K7>=$F$9,K7<$G$9))*1","v":0},{"$f":"(AND(L7>=$F$9,L7<$G$9))*1","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BX7>=$F$9,BX7<$G$9))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EJ7>=$F$9,EJ7<$G$9))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GV7>=$F$9,GV7<$G$9))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Life in Periods",null,null,null,null,"Counter",null,{"$f":"J10+K9","v":0},{"$f":"K10+L9","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"BW10+BX9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"EI10+EJ9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"GU10+GV9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,"Operations"]
[]
[null,null,"Capital Expenditures"]
[null,null,null,"Total Cost","EUR",{"$f":"InputC!F19","v":1400000},null,null,"EUR",null,{"$f":"$F$14","v":1400000},1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,{"$f":"$F$14","v":1400000},1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,{"$f":"$F$14","v":1400000},1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,{"$f":"$F$14","v":1400000},1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000,1400000]
[null,null,null,"Percent Spent","Months/Per",{"$f":"F6/F4","v":0.33333333333333331},null,null,"%",null,{"$f":"$F$15*K5","v":0.33333333333333331},{"$f":"$F$15*L5","v":0.33333333333333331},0.33333333333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*BX5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*EJ5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$15*GV5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Capital Expenditues",null,null,null,{"$f":"SUM(K16:XFD16)","v":1400000},"EUR",null,{"$f":"K14*K15","v":466666.66666666663},{"$f":"L14*L15","v":466666.66666666663},466666.66666666663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX14*BX15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ14*EJ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV14*GV15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"EBITDA"]
[null,null,null,"Base EBITDA","EUR/yr",{"$f":"InputC!F20","v":100000},{"$f":"F19*G6/months","v":100000},null,"EUR/period",null,{"$f":"$G$19*K9","v":0},{"$f":"$G$19*L9","v":0},0,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$19*BX9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$19*EJ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$19*GV9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Growth Rate","% p.a.",{"$f":"InputC!F21","v":0.01},{"$f":"G6","v":12},null,"% p.p.",null,{"$f":"(1+$F$20)^($G$20/months)-1","v":1.0000000000000009E-2},{"$f":"(1+$F$20)^($G$20/months)-1","v":1.0000000000000009E-2},1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,{"$f":"(1+$F$20)^($G$20/months)-1","v":1.0000000000000009E-2},1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,{"$f":"(1+$F$20)^($G$20/months)-1","v":1.0000000000000009E-2},1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,{"$f":"(1+$F$20)^($G$20/months)-1","v":1.0000000000000009E-2},1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2,1.0000000000000009E-2]
[null,null,null,"Inflation Index",null,null,null,null,"Index",{"$f":"One","v":1},{"$f":"J21*(1+K20*K9)","v":1},{"$f":"K21*(1+L20*L9)","v":1},1,1.01,1.0201,1.0303009999999999,1.04060401,1.0510100500999999,1.0615201506009999,1.0721353521070098,1.08285670562808,1.0936852726843609,1.1046221254112045,1.1156683466653166,1.1268250301319698,1.1380932804332895,1.1494742132376223,1.1609689553699987,1.1725786449236986,1.1843044313729356,1.196147475686665,1.2081089504435316,1.220190039947967,1.2323919403474468,1.2447158597509214,1.2571630183484306,1.269734648531915,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,{"$f":"BW21*(1+BX20*BX9)","v":1.282431995017234},1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,{"$f":"EI21*(1+EJ20*EJ9)","v":1.282431995017234},1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,{"$f":"GU21*(1+GV20*GV9)","v":1.282431995017234},1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234,1.282431995017234]
[null,null,null,"Volatility Parameter","% p.a."]
[null,null,null,"Mean Reversion Parameter","% p.a."]
[null,null,null,"Volatility Index",null,{"$f":"InputC!$F$23","v":0},{"$f":"InputC!$F$24","v":0.1},null,"Index",{"$f":"'Time Series'!H5","v":1},{"$f":"LOOKUP(K10,'Time Series'!3:3,'Time Series'!5:5)","v":0},{"$f":"LOOKUP(L10,'Time Series'!3:3,'Time Series'!5:5)","v":0},{"$f":"LOOKUP(M10,'Time Series'!3:3,'Time Series'!5:5)","v":0},{"$f":"LOOKUP(N10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(O10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(P10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(Q10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(R10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(S10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(T10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(U10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(V10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(W10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(X10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(Y10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(Z10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AA10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AB10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AC10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AD10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AE10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AF10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AG10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AH10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AI10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AJ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AK10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AL10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AM10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AN10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AO10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AP10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AQ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AR10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AS10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AT10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AU10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AV10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AW10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AX10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AY10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(AZ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BA10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BB10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BC10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BD10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BE10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BF10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BG10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BH10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BI10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BJ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BK10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BL10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BM10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BN10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BO10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BP10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BQ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BR10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BS10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BT10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BU10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BV10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BW10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BX10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BY10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(BZ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CA10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CB10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CC10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CD10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CE10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CF10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CG10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CH10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CI10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CJ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CK10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CL10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CM10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CN10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CO10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CP10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CQ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CR10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CS10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CT10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CU10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CV10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CW10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CX10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CY10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(CZ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DA10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DB10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DC10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DD10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DE10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DF10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DG10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DH10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DI10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DJ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DK10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DL10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DM10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DN10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DO10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DP10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DQ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DR10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DS10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DT10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DU10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DV10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DW10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DX10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DY10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(DZ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EA10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EB10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EC10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(ED10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EE10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EF10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EG10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EH10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EI10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EJ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EK10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EL10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EM10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EN10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EO10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EP10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EQ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(ER10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(ES10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(ET10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EU10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EV10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EW10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EX10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EY10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(EZ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FA10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FB10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FC10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FD10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FE10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FF10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FG10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FH10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FI10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FJ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FK10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FL10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FM10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FN10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FO10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FP10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FQ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FR10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FS10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FT10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FU10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FV10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FW10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FX10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FY10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(FZ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GA10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GB10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GC10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GD10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GE10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GF10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GG10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GH10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GI10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GJ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GK10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GL10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GM10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GN10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GO10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GP10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GQ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GR10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GS10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GT10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GU10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GV10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GW10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GX10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GY10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(GZ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HA10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HB10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HC10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HD10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HE10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HF10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HG10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HH10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HI10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HJ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HK10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HL10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HM10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HN10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HO10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HP10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HQ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HR10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HS10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HT10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HU10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HV10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HW10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HX10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HY10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(HZ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IA10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IB10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IC10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(ID10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IE10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IF10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IG10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IH10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(II10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IJ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IK10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IL10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IM10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IN10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IO10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IP10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IQ10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IR10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IS10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IT10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IU10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IV10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IW10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IX10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IY10,'Time Series'!3:3,'Time Series'!5:5)","v":1},{"$f":"LOOKUP(IZ10,'Time Series'!3:3,'Time Series'!5:5)","v":1}]
[null,null,null,"EBITDA with Inflation",null,null,null,{"$f":"SUM(K25:XFD25)","v":2852563.1496740598},"EUR",null,{"$f":"K21*K19*K24","v":0},{"$f":"L21*L19*L24","v":0},0,101000,102010,103030.09999999999,104060.401,105101.00500999999,106152.01506009999,107213.53521070098,108285.67056280799,109368.52726843608,110462.21254112045,111566.83466653165,112682.50301319698,113809.32804332895,114947.42132376223,116096.89553699987,117257.86449236986,118430.44313729357,119614.7475686665,120810.89504435316,122019.0039947967,123239.19403474468,124471.58597509214,125716.30183484306,126973.4648531915,128243.1995017234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX21*BX19*BX24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ21*EJ19*EJ24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV21*GV19*GV24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Pre tax free cashflow",null,null,null,null,"EUR",null,{"$f":"K25-K16","v":-466666.66666666663},-466666.66666666663,-466666.66666666663,101000,102010,103030.09999999999,104060.401,105101.00500999999,106152.01506009999,107213.53521070098,108285.67056280799,109368.52726843608,110462.21254112045,111566.83466653165,112682.50301319698,113809.32804332895,114947.42132376223,116096.89553699987,117257.86449236986,118430.44313729357,119614.7475686665,120810.89504435316,122019.0039947967,123239.19403474468,124471.58597509214,125716.30183484306,126973.4648531915,128243.1995017234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW25-BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI25-EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU25-GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Pre tax IRR","%",{"$f":"IRR(K27:IZ27,0.0001)","v":5.5677131782506883E-2},{"$f":"(1+F28)^(months/G6)-1","v":5.5677131782506883E-2},null,"%"]
[null,null,null,"Pre tax XIRR","%",{"$f":"IFERROR(XIRR(K27:IZ27,K8:IZ8),FALSE)","v":5.563730895519256E-2},null,null,"%"]
[]
[null,"Debt Sizing"]
[null,null,"Total Funding Requirements"]
[null,null,null,"Capital Expenditures",null,null,null,{"$f":"SUM(K33:XFD33)","v":1400000},"EUR",null,{"$f":"K16","v":466666.66666666663},466666.66666666663,466666.66666666663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC",null,null,null,{"$f":"SUM(K34:XFD34)","v":0},"EUR"]
[null,null,null,"Up-Front Fees",null,null,null,{"$f":"SUM(K35:XFD35)","v":0},"EUR"]
[null,null,null,"Commitment Fees",null,null,null,{"$f":"SUM(K36:XFD36)","v":0},"EUR"]
[null,null,null,"Total Requirements",null,null,null,{"$f":"SUM(K37:XFD37)","v":1400000},"EUR",null,{"$f":"SUM(K33:K36)","v":466666.66666666663},{"$f":"SUM(L33:L36)","v":466666.66666666663},466666.66666666663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX33:BX36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ33:EJ36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV33:GV36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Funding Sources"]
[null,null,null,"Debt","%",{"$f":"InputC!F31","v":0.8},null,{"$f":"SUM(K40:XFD40)","v":1120000},"EUR",null,{"$f":"$F$40*K37","v":373333.33333333331},{"$f":"$F$40*L37","v":373333.33333333331},373333.33333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$40*BX37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$40*EJ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$40*GV37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$40*IB37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity",null,null,null,{"$f":"SUM(K41:XFD41)","v":279999.99999999994},"EUR",null,{"$f":"K37-K40","v":93333.333333333314},{"$f":"L37-L40","v":93333.333333333314},93333.333333333314,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX37-BX40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ37-EJ40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV37-GV40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K42:XFD42)","v":1400000},"EUR",null,{"$f":"SUM(K40:K41)","v":466666.66666666663},{"$f":"SUM(L40:L41)","v":466666.66666666663},466666.66666666663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BX40:BX41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(EJ40:EJ41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(GV40:GV41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Debt Repayment"]
[]
[null,null,"Debt Flags"]
[null,null,null,"Life Counter - Periods",null,null,null,null,"Period",null,{"$f":"J47+K9","v":0},0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"BV47+BW9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"EH47+EI9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"GT47+GU9","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,null,"Life Counter - Periods","Monts/Per",{"$f":"G6","v":12},{"$f":"months/F48","v":1},null,"Year",null,{"$f":"ROUNDUP(K47/$G$48,0)","v":0},{"$f":"ROUNDUP(L47/$G$48,0)","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(BX47/$G$48,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(EJ47/$G$48,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(GV47/$G$48,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(IB47/$G$48,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,null,"Debt Repayment Periods","Years",{"$f":"InputC!F34","v":20},{"$f":"F49*G48","v":20},{"$f":"SUM(K49:XFD49)","v":20},"Flag",null,{"$f":"AND(K47,K47<=$G$49)*1","v":0},{"$f":"AND(L47,L47<=$G$49)*1","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(BX47,BX47<=$G$49)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(EJ47,EJ47<=$G$49)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(GV47,GV47<=$G$49)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AND(IB47,IB47<=$G$49)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Debt Repayment"]
[null,null,null,"Periodic Interest Rate","% p.a",{"$f":"InputC!F36+InputC!F37","v":4.5000000000000005E-2},{"$f":"F52/G48","v":4.5000000000000005E-2},null,"% p.p.",null,{"$f":"$F$52/months*K6","v":4.5000000000000005E-2},4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,{"$f":"$F$52/months*BW6","v":4.5000000000000005E-2},4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,{"$f":"$F$52/months*EI6","v":4.5000000000000005E-2},4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,{"$f":"$F$52/months*GU6","v":4.5000000000000005E-2},4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2]
[null,null,null,"Level Debt Service with PMT","EUR",null,{"$f":"PMT(G52,G49,-H40)","v":86101.281642933813},null,"EUR",null,{"$f":"$G$53*K49","v":0},{"$f":"$G$53*L49","v":0},0,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$53*BX49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$53*EJ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$53*GV49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$53*IB49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Scheduled Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J59","v":0},{"$f":"K59","v":373333.33333333331},746666.66666666663,1120000,1084298.7183570662,1046990.8790402004,1008004.1869540756,967263.09372407524,924688.65129872481,880198.35896423366,833706.00347469037,785121.49198811757,734350.677484649,681295.17632852437,625852.17762037413,567914.24397035711,507369.10330608935,444099.4313119296,377982.62407803262,308890.56051861029,236689.35409901396,161239.0933905358,82393.570950176101,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,{"$f":"BW59","v":2.1827872842550278E-10},2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,{"$f":"EI59","v":2.1827872842550278E-10},2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,{"$f":"GU59","v":2.1827872842550278E-10},2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10]
[null,null,null,"Add Debt Issued",null,null,null,null,"EUR",null,{"$f":"K40","v":373333.33333333331},{"$f":"L40","v":373333.33333333331},373333.33333333331,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Repaid",null,null,null,null,"EUR",null,{"$f":"(K53-K61)*K49","v":0},{"$f":"(L53-L61)*L49","v":0},0,35701.281642933805,37307.839316865829,38986.692086124793,40741.093230000406,42574.442425350418,44490.292334491191,46492.35548954329,48584.511486572745,50770.814503468515,53055.501156124606,55442.998708150211,57937.933650016974,60545.140664267739,63269.671994159784,66116.80723389698,69092.063559422342,72201.206419596347,75450.260708478178,78845.522440359695,82393.570950175883,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX53-BX61)*BX49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ53-EJ61)*EJ49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV53-GV61)*GV49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"K56+K57-K58","v":373333.33333333331},{"$f":"L56+L57-L58","v":746666.66666666663},1120000,1084298.7183570662,1046990.8790402004,1008004.1869540756,967263.09372407524,924688.65129872481,880198.35896423366,833706.00347469037,785121.49198811757,734350.677484649,681295.17632852437,625852.17762037413,567914.24397035711,507369.10330608935,444099.4313119296,377982.62407803262,308890.56051861029,236689.35409901396,161239.0933905358,82393.570950176101,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,{"$f":"BX56+BX57-BX58","v":2.1827872842550278E-10},2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,{"$f":"EJ56+EJ57-EJ58","v":2.1827872842550278E-10},2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,{"$f":"GV56+GV57-GV58","v":2.1827872842550278E-10},2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10,2.1827872842550278E-10]
[null,null,null,"Periodic Interest Rate",null,null,null,null,"%",null,{"$f":"K52","v":4.5000000000000005E-2},{"$f":"L52","v":4.5000000000000005E-2},4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,{"$f":"BX52","v":4.5000000000000005E-2},4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,{"$f":"EJ52","v":4.5000000000000005E-2},4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,{"$f":"GV52","v":4.5000000000000005E-2},4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2,4.5000000000000005E-2]
[null,null,null,"Interest Cost",null,null,null,null,"EUR",null,{"$f":"K60*K56","v":0},{"$f":"L60*L56","v":16800},33600,50400.000000000007,48793.442326067983,47114.58955680902,45360.188412933407,43526.839217583394,41610.989308442622,39608.926153390523,37516.770156361068,35330.467139465298,33045.780486809206,30658.282934783601,28163.347992916839,25556.140978666073,22831.609648774025,19984.474409036833,17009.21808351147,13900.075223337464,10651.02093445563,7255.7592025741114,3707.7106927579248,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,{"$f":"BX60*BX56","v":9.8225427791476256E-12},9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,{"$f":"EJ60*EJ56","v":9.8225427791476256E-12},9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,{"$f":"GV60*GV56","v":9.8225427791476256E-12},9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12]
[]
[null,null,null,"Test of Closing Balance","Periods",{"$f":"G49","v":20},{"$f":"LOOKUP(F63,49:49,59:59)","v":2.1827872842550278E-10}]
[]
[null,null,null,"Debt Service =Interest + Repayment",null,null,null,null,"EUR",null,{"$f":"IF(K49,K61+K58)","v":false},{"$f":"IF(L49,L61+L58)","v":false},false,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BX49,BX61+BX58)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EJ49,EJ61+EJ58)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GV49,GV61+GV58)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"NPV(G52,K65:IZ65)","v":1120000.0000000007},null,null,"EUR"]
[]
[null,null,"Defaulted Debt"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J72","v":0},{"$f":"K72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Defaulted Debt",null,null,null,null,"EUR",null,{"$f":"K83","v":0},{"$f":"L83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV83","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"K84","v":0},{"$f":"L84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"(K69+K70-K71)*K9","v":0},{"$f":"(L69+L70-L71)*L9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX69+BX70-BX71)*BX9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EJ69+EJ70-EJ71)*EJ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GV69+GV70-GV71)*GV9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest on Default",null,null,null,null,"EUR",null,{"$f":"K69*K60","v":0},{"$f":"L69*L60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX69*BX60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ69*EJ60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV69*GV60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Default at Maturity",null,{"$f":"_xlfn.XLOOKUP(H9,10:10,72:72,0,-1)","v":0},null,null,"EUR"]
[]
[null,"Cash Waterfall"]
[]
[null,null,null,"EBITDA",null,null,null,null,"EUR",null,{"$f":"K25","v":0},0,0,101000,102010,103030.09999999999,104060.401,105101.00500999999,106152.01506009999,107213.53521070098,108285.67056280799,109368.52726843608,110462.21254112045,111566.83466653165,112682.50301319698,113809.32804332895,114947.42132376223,116096.89553699987,117257.86449236986,118430.44313729357,119614.7475686665,120810.89504435316,122019.0039947967,123239.19403474468,124471.58597509214,125716.30183484306,126973.4648531915,128243.1995017234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Debt Service",null,null,null,null,"EUR",null,{"$f":"(K65)*1","v":0},0,0,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW65)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI65)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(GU65)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest on Default",null,null,null,null,"EUR",null,{"$f":"K73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash Flow After Debt Service",null,null,null,null,"EUR",null,{"$f":"K79-K80-K81","v":0},{"$f":"L79-L80-L81","v":0},0,14898.718357066187,15908.718357066187,16928.818357066179,17959.119357066185,18999.723367066181,20050.733417166179,21112.253567767169,22184.388919874182,23267.24562550227,24360.930898186634,25465.553023597837,26581.221370263171,27708.046400395135,28846.139680828419,29995.61389406606,31156.582849436047,32329.161494359752,33513.465925732686,34709.613401419352,35917.722351862889,123239.19403474468,124471.58597509214,125716.30183484306,126973.4648531915,128243.1995017234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX79-BX80-BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ79-EJ80-EJ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV79-GV80-GV81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Add: Default",null,null,null,null,"EUR",null,{"$f":"MAX(-K82,0)","v":0},{"$f":"MAX(-L82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-BX82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-EJ82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX(-GV82,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Repayment of Default",null,null,null,null,"EUR",null,{"$f":"MIN(MAX(K82,0),K69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(BW82,0),BW69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(EI82,0),EI69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MAX(GU82,0),GU69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends",null,null,null,null,"EUR",null,{"$f":"K82+K83-K84","v":0},{"$f":"L82+L83-L84","v":0},0,14898.718357066187,15908.718357066187,16928.818357066179,17959.119357066185,18999.723367066181,20050.733417166179,21112.253567767169,22184.388919874182,23267.24562550227,24360.930898186634,25465.553023597837,26581.221370263171,27708.046400395135,28846.139680828419,29995.61389406606,31156.582849436047,32329.161494359752,33513.465925732686,34709.613401419352,35917.722351862889,123239.19403474468,124471.58597509214,125716.30183484306,126973.4648531915,128243.1995017234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX82+BX83-BX84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ82+EJ83-EJ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV82+GV83-GV84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Ratios"]
[]
[null,null,null,"Equity Cash Flow",null,null,null,{"$f":"SUM(K89:XFD89)","v":850537.51681538357},"EUR",null,{"$f":"K85-K41","v":-93333.333333333314},-93333.333333333314,-93333.333333333314,14898.718357066187,15908.718357066187,16928.818357066179,17959.119357066185,18999.723367066181,20050.733417166179,21112.253567767169,22184.388919874182,23267.24562550227,24360.930898186634,25465.553023597837,26581.221370263171,27708.046400395135,28846.139680828419,29995.61389406606,31156.582849436047,32329.161494359752,33513.465925732686,34709.613401419352,35917.722351862889,123239.19403474468,124471.58597509214,125716.30183484306,126973.4648531915,128243.1995017234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW85-BW41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI85-EI41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU85-GU41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR","%",{"$f":"IFERROR(XIRR(K89:IZ89,K8:IZ8),FALSE)","v":8.5596099495887756E-2},null,null,"%"]
[]
[null,null,null,"Debt Cash Flow","%",{"$f":"XIRR(K92:IZ92,K8:IZ8)","v":4.0384677052497875E-2},null,null,"EUR",null,{"$f":"K80+K81-K83+K84-K40","v":-373333.33333333331},-373333.33333333331,-373333.33333333331,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW80+BW81-BW83+BW84-BW40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI80+EI81-EI83+EI84-EI40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU80+GU81-GU83+GU84-GU40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"CFADS =EBITDA",null,null,null,null,"EUR",null,{"$f":"IF(K9,K25)","v":false},false,false,101000,102010,103030.09999999999,104060.401,105101.00500999999,106152.01506009999,107213.53521070098,108285.67056280799,109368.52726843608,110462.21254112045,111566.83466653165,112682.50301319698,113809.32804332895,114947.42132376223,116096.89553699987,117257.86449236986,118430.44313729357,119614.7475686665,120810.89504435316,122019.0039947967,123239.19403474468,124471.58597509214,125716.30183484306,126973.4648531915,128243.1995017234,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW9,BW25)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI9,EI25)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU9,GU25)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Debt Service",null,null,null,null,"EUR",null,{"$f":"IF(K9,K58+K61)","v":false},false,false,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW9,BW58+BW61)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI9,EI58+EI61)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU9,GU58+GU61)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Discount Rate","%",{"$f":"G52","v":4.5000000000000005E-2}]
[null,null,null,"DSCR =CFADS/Debt Service","x",{"$f":"MIN(K97:IZ97)","v":1.1730371264257353},null,null,"x",null,{"$f":"IF(K53,K94/K53)","v":false},false,false,1.1730371264257353,1.1847674976899927,1.1966151726668925,1.2085813243935615,1.2206671376374971,1.232873809013872,1.2452025471040107,1.2576545725750508,1.2702311183008015,1.2829334294838095,1.2957627637786475,1.3087203914164343,1.3218075953305986,1.3350256712839044,1.3483759279967438,1.361859687276711,1.3754782841494781,1.3892330669909729,1.4031253976608826,1.4171566516374916,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW53,BW94/BW53)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI53,EI94/EI53)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU53,GU94/GU53)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Break-Even Percent Reduction DSCR","%",{"$f":"(F97-1)/F97","v":0.14751206294124933}]
[]
[null,null,null,"PV of CFADS over Life","EUR",{"$f":"NPV(F96,K94:IZ94)","v":1654367.4099143948}]
[null,null,null,"PV of Debt Service =Debt","EUR",{"$f":"NPV(F96,K95:IZ95)","v":1120000.0000000007}]
[null,null,null,"PLCR=PV of CFADS/PV of Debt Service","x",{"$f":"F100/F101","v":1.4771137588521372}]
[null,null,null,"Break-Even Percent Reduction PLCR","%",{"$f":"(F102-1)/F102","v":0.32300407195644942}]
[]
[null,null,null,"CFADS for Loan Life",null,null,null,null,"EUR",null,{"$f":"IF(K49,K94)","v":false},false,false,101000,102010,103030.09999999999,104060.401,105101.00500999999,106152.01506009999,107213.53521070098,108285.67056280799,109368.52726843608,110462.21254112045,111566.83466653165,112682.50301319698,113809.32804332895,114947.42132376223,116096.89553699987,117257.86449236986,118430.44313729357,119614.7475686665,120810.89504435316,122019.0039947967,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW49,BW94)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI49,EI94)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU49,GU94)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"PV of CFADS over Loan Life",null,{"$f":"NPV(F96,K105:IZ105)","v":1425707.0902917208},null,null,"EUR"]
[null,null,null,"PV of Debt Service =Debt",null,{"$f":"F101","v":1120000.0000000007},null,null,"EUR"]
[null,null,null,"LLCR =PV of CFADS LL/Loan Amount","x",{"$f":"F106/F107","v":1.2729527591890357}]
[null,null,null,"Break-Even Percent Reduction LLCR","%",{"$f":"(F108-1)/F108","v":0.21442489300461287}]
[]
[null,"Graphts"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K9,K8,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},"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",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(BW9,BW8,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(EI9,EI8,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(GU9,GU8,NA())","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K94","v":false},{"$f":"L94","v":false},false,101000,102010,103030.09999999999,104060.401,105101.00500999999,106152.01506009999,107213.53521070098,108285.67056280799,109368.52726843608,110462.21254112045,111566.83466653165,112682.50301319698,113809.32804332895,114947.42132376223,116096.89553699987,117257.86449236986,118430.44313729357,119614.7475686665,120810.89504435316,122019.0039947967,123239.19403474468,124471.58597509214,125716.30183484306,126973.4648531915,128243.1995017234,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX94","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EJ94","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GV94","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K95","v":false},{"$f":"L95","v":false},false,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,86101.281642933813,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,9.8225427791476256E-12,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BX95","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EJ95","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GV95","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,null,{"$f":"InputC!F5","v":"Higher Capital Expenditure"},": EBITDA",{"$f":"InputC!F20","v":100000},"\nDSCR",{"$f":"F97","v":1.1730371264257353},"LLCR",{"$f":"F108","v":1.2729527591890357},"PLCR",{"$f":"F102","v":1.4771137588521372}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K112","v":{"$error":"#N/A"}},{"$f":"L112","v":{"$error":"#N/A"}},{"$error":"#N/A"},"2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"BX112","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"EJ112","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"GV112","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,null,null,"Accumulated Default",null,null,null,null,null,null,{"$f":"K72","v":0},{"$f":"L72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Case"]
[]
[]
[null,"Investment Account"]
[]
[null,null,"Cash Before COD"]
[null,null,null,"Opening Balance",null,null,null,null,"EUR",null,{"$f":"J130","v":0},{"$f":"K130","v":466666.66666666663},959315.99483183655,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,{"$f":"BW130","v":1479394.6245638221},1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,{"$f":"EI130","v":1479394.6245638221},1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,{"$f":"GU130","v":1479394.6245638221},1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221]
[null,null,null,"Financing Cost",null,{"$f":"F28","v":5.5677131782506883E-2},null,null,"EUR",null,{"$f":"K127*$F$128*K5","v":0},25982.66149850321,53411.963065318858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW127*$F$128*BW5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI127*$F$128*EI5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU127*$F$128*GU5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Payments",null,null,null,null,"EUR",null,{"$f":"K16","v":466666.66666666663},466666.66666666663,466666.66666666663,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"EUR",null,{"$f":"SUM(K127:K129)","v":466666.66666666663},{"$f":"SUM(L127:L129)","v":959315.99483183655},1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,{"$f":"SUM(BX127:BX129)","v":1479394.6245638221},1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,{"$f":"SUM(EJ127:EJ129)","v":1479394.6245638221},1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,{"$f":"SUM(GV127:GV129)","v":1479394.6245638221},1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221,1479394.6245638221]
[]
[null,null,null,"Cash in Final Construction Period","Period",{"$f":"H5","v":3},{"$f":"LOOKUP(F132,3:3,130:130)","v":1479394.6245638221}]
[]
[null,null,"Cash After COD"]
[null,null,null,"Opening Balance","EUR",null,null,null,"EUR",null,{"$f":"J138","v":0},0,0,0,101000,208633.3903100332,323279.5990765561,445339.28091693751,575235.49975847674,713414.97754460562,860349.41247567174,1016536.8706558901,1182503.2552336112,1358803.8573496167,1546024.9934483818,1744785.7337608538,1955739.7270350237,2179577.1268731989,2417026.6253332556,2668857.5997661329,2935882.3791943504,3218958.6368873608,3518991.9161601304,3836938.2968125511,4173807.2100402755,4530664.4100835575,4908635.1113409363,5308907.3001604974,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,{"$f":"BV138","v":5732735.2310343692},5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,{"$f":"EH138","v":5732735.2310343692},5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,{"$f":"GT138","v":5732735.2310343692},5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692]
[null,null,null,"Reinvestment income","EUR",{"$f":"F28","v":5.5677131782506883E-2},null,null,"EUR",null,{"$f":"K135*$F$136*K9","v":0},0,0,0,5623.3903100331954,11616.108766522913,17999.280840381405,24795.213831539182,32027.462726028916,39720.899720365196,47901.787617410344,56597.857309285144,65838.38957488515,75654.301432233289,86078.237299274901,97144.665230841027,108889.97851441306,121352.60292305682,134573.10994050757,148594.33629092399,163461.51012434371,179222.38422841631,195927.376657624,213629.71919297992,232385.61406818981,252254.39942253605,273298.72396636964,295584.73137214885,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW135*$F$136*BW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI135*$F$136*EI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU135*$F$136*GU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Dividends","EUR",null,null,null,"EUR",null,{"$f":"K25","v":0},0,0,101000,102010,103030.09999999999,104060.401,105101.00500999999,106152.01506009999,107213.53521070098,108285.67056280799,109368.52726843608,110462.21254112045,111566.83466653165,112682.50301319698,113809.32804332895,114947.42132376223,116096.89553699987,117257.86449236986,118430.44313729357,119614.7475686665,120810.89504435316,122019.0039947967,123239.19403474468,124471.58597509214,125716.30183484306,126973.4648531915,128243.1995017234,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance","EUR",null,null,null,"EUR",null,{"$f":"SUM(K135:K137)","v":0},0,0,101000,208633.3903100332,323279.5990765561,445339.28091693751,575235.49975847674,713414.97754460562,860349.41247567174,1016536.8706558901,1182503.2552336112,1358803.8573496167,1546024.9934483818,1744785.7337608538,1955739.7270350237,2179577.1268731989,2417026.6253332556,2668857.5997661329,2935882.3791943504,3218958.6368873608,3518991.9161601304,3836938.2968125511,4173807.2100402755,4530664.4100835575,4908635.1113409363,5308907.3001604974,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,{"$f":"SUM(BW135:BW137)","v":5732735.2310343692},5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,{"$f":"SUM(EI135:EI137)","v":5732735.2310343692},5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,{"$f":"SUM(GU135:GU137)","v":5732735.2310343692},5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692,5732735.2310343692]
[]
[null,null,null,"Cash accumulated in final period","EUR",{"$f":"H9+H5","v":28},{"$f":"LOOKUP(F140,3:3,138:138)","v":5732735.2310343692}]
[null,null,null,"Investment","EUR",null,{"$f":"G132","v":1479394.6245638221}]
[null,null,null,"Ratio of accumulated cash / initial cash","EUR",null,{"$f":"G140/G141","v":3.8750547932567909}]
[null,null,null,"Number of periods","Period",null,{"$f":"H9","v":25}]
[null,null,null,"Compound Periodic Growth Rate (CAGR)","% p.p.",null,{"$f":"G142^(1/(G143))-1","v":5.5677131782508882E-2}]
[null,null,null,"Compound Annual Growth Rate (CAGR)","% p.a.",null,{"$f":"(1+G144)^(months/G6)-1","v":5.5677131782508882E-2}]
[]
[null,null,"MIRR",null,"% p.a.",null,{"$f":"MIRR(K27:IZ27,F136,F136)","v":5.5677131782507105E-2}]
[]
[null,null,"Risk Premium Method"]
[null,null,null,"Future Cash Flow with for Discounting","EUR",null,null,null,null,null,{"$f":"IF(K9,K25)","v":false},false,false,101000,102010,103030.09999999999,104060.401,105101.00500999999,106152.01506009999,107213.53521070098,108285.67056280799,109368.52726843608,110462.21254112045,111566.83466653165,112682.50301319698,113809.32804332895,114947.42132376223,116096.89553699987,117257.86449236986,118430.44313729357,119614.7475686665,120810.89504435316,122019.0039947967,123239.19403474468,124471.58597509214,125716.30183484306,126973.4648531915,128243.1995017234,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(BW9,BW25)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(EI9,EI25)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(GU9,GU25)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Rf Discount Rate","%",{"$f":"InputC!F27","v":3.5000000000000003E-2},{"$f":"(1+F151)^(G6/months)-1","v":3.499999999999992E-2}]
[null,null,null,"NPV of cashflow at the risk free rate","EUR",{"$f":"G151","v":3.499999999999992E-2},{"$f":"K27:IZ27=NPV(F152,G10)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Initial Investment","EUR",null,{"$f":"NPV(F152,K25:IZ25)","v":1666487.7527607409}]
[null,null,null,"Premium earned above riskfree rate","Ratio",null,{"$f":"G153/G132-1","v":0.12646600514185358}]
[null,null,null,"Periods for Annualisation","Periods",null,{"$f":"H9","v":25}]
[null,null,null,"Annualised premium earned","% p.p.",null,{"$f":"PMT(F152,F140,-G154)","v":7.1583104227010272E-3}]
[null,null,null,"Total Return - Rp + Rf","% p.p.",null,{"$f":"G156+F152","v":4.2158310422700948E-2}]
[null,null,null,"Annual Return","% p.a.",null,{"$f":"(1+G157)^(months/G6)-1","v":4.2158310422701017E-2}]

{"sheet":"Sensitivity","index":3,"n_rows":61,"n_cols":19,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Data Tables"]
[null,null,null,null,null,"Growth",{"$f":"I4/1000","v":0.02},null,20]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR Table - Life Sensitivity"]
[]
[null,null,null,null,null,"IRR Table",null,null,null,null,null,null,null,null,null,"EBITDA Sensitivity"]
[null,null,null,null,null,null,{"$f":"'Financial Model'!F29","v":5.563730895519256E-2},50000,70000,100000,125000,150000,null,null,50000,70000,100000,125000,150000]
[null,null,null,null,null,null,15,null,null,null,null,null,null,15,-2.4300788342952725E-2,1.6211369633674623E-2,6.6070535778999337E-2,0.10211679339408875,0.13516836762428286]
[null,null,null,null,null,"Life",30,null,null,null,null,null,"Life",30,3.8702812790870678E-2,6.7082533240318307E-2,0.10392565131187442,0.13203814625740051,0.15893865227699286]
[null,null,null,null,null,null,50,null,null,null,null,null,null,50,5.4669931530952454E-2,7.7919921278953544E-2,0.11002133488655089,0.13579064011573794,0.16123334765434266]
[null,null,null,null,null,null,100,null,null,null,null,null,null,100,6.0058072209358215E-2,8.0558833479881312E-2,0.11090922951698301,0.13614458441734315,0.16137380003929142]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk Premium Table - Life Sensitivity"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EBITDA Sensitivity"]
[null,null,null,null,null,"Rf + Rp Table",{"$f":"'Financial Model'!G158","v":4.2158310422701017E-2},50000,70000,100000,125000,150000,null,null,50000,70000,100000,125000,150000]
[null,null,null,null,null,null,15,null,null,null,null,null,null,15,1.8619661892183004E-3,2.1680684920172277E-2,5.1408763016603354E-2,7.6182161430295769E-2,0.10095555984398819]
[null,null,null,null,null,null,30,null,null,null,null,null,"Life",30,3.5772320388224754E-2,5.7430208450416353E-2,8.991704054370353E-2,0.11698940062144292,0.14406176069918231]
[null,null,null,null,null,"Life",50,null,null,null,null,null,null,50,5.0953663873777977E-2,7.4263755074466919E-2,0.10922889187550022,0.13836650587636123,0.16750411987722247]
[null,null,null,null,null,null,100,null,null,null,null,null,null,100,6.3261049807442626E-2,8.9012995607005818E-2,0.12764091430635105,0.15983084655580493,0.19202077880525925]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total EBITDA - Life Sensitvity"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,50000,70000,100000,125000,150000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,15,881964.26272653043,1234749.9678171428,1763928.5254530609,2204910.6568163261,2204910.6568163261]
[null,null,null,null,null,null,null,null,null,null,null,null,"Life",30,2068972.0394635524,2896560.8552489732,4137944.0789271048,5172430.0986588802,5172430.0986588802]
[null,null,null,null,null,null,null,null,null,null,null,null,null,50,4313549.4741376955,6038969.2637927718,8627098.948275391,10783873.685344238,10783873.685344238]
[null,null,null,null,null,null,null,null,null,null,null,null,null,100,15923847.601543469,22293386.642160866,31847695.203086939,39809619.003858671,39809619.003858671]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"IRR - Construction Period Sensitivity"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life of Project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,30,50,75,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,6.6070535778999337E-2,0.10392565131187442,0.11002133488655089,0.1108367383480072,0.11090922951698301]
[null,null,null,null,null,null,null,null,null,null,null,null,"Constr Months",24,6.1491462588310244E-2,9.843768477439882E-2,0.10480744242668152,0.10573461651802066,0.10582649111747741]
[null,null,null,null,null,null,null,null,null,null,null,null,null,36,5.7522478699684146E-2,9.3571284413337702E-2,0.10017780661582948,0.1012141406536102,0.10132716298103334]
[null,null,null,null,null,null,null,null,null,null,null,null,null,48,5.4037150740623471E-2,8.9207068085670499E-2,9.6018430590629603E-2,9.7161000967025762E-2,9.7296756505966198E-2]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Risk Preium + Rf - Construction Sensitivity"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Life of Project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,30,50,75,100]
[null,null,null,null,null,null,null,null,null,null,null,null,null,12,5.1408763016603354E-2,8.991704054370353E-2,0.10922889187550022,0.12108876438411342,0.12764091430635105]
[null,null,null,null,null,null,null,null,null,null,null,null,"Constr Months",24,4.4750434344639212E-2,8.0534994612604827E-2,9.9221779730870319E-2,0.11068515001472012,0.11694159154105521]
[null,null,null,null,null,null,null,null,null,null,null,null,null,36,3.9303886639241892E-2,7.2506075733571151E-2,9.0493931667732674E-2,0.1015456870882363,0.10752093395997897]
[null,null,null,null,null,null,null,null,null,null,null,null,null,48,3.4788496612099484E-2,6.5575938507926201E-2,8.2823636121662991E-2,9.3455776785552391E-2,9.916270859255949E-2]
[]
[null,null,null,null,"Scenario Input",null,5]
[null,null,null,null,null,null,null,{"$f":"LOOKUP(H52,InputC!4:4,InputC!5:5)","v":"Base Case - Annual"},{"$f":"LOOKUP(I52,InputC!4:4,InputC!5:5)","v":"Longer-Construction"},{"$f":"LOOKUP(J52,InputC!4:4,InputC!5:5)","v":"Shorter-Life"},{"$f":"LOOKUP(K52,InputC!4:4,InputC!5:5)","v":"Higher Capital Expenditure"},{"$f":"LOOKUP(L52,InputC!4:4,InputC!5:5)","v":"Lower Base EBITDA"},{"$f":"LOOKUP(M52,InputC!4:4,InputC!5:5)","v":"Lower Growth Rate"}]
[null,null,null,null,null,null,null,1,3,4,5,6,7]
[null,null,null,null,null,"Project IRR",{"$f":"'Financial Model'!F29","v":5.563730895519256E-2}]
[null,null,null,null,null,"EBITDA",{"$f":"total_ebitda","v":2852563.1496740598}]
[null,null,null,null,null,"DSCR",{"$f":"'Financial Model'!F97","v":1.1730371264257353}]
[null,null,null,null,null,"LLCR",{"$f":"'Financial Model'!F108","v":1.2729527591890357}]
[null,null,null,null,null,"PLCR",{"$f":"'Financial Model'!F102","v":1.4771137588521372}]
[]
[]
[null,null,null,null,null,null,null,{"$f":"H51","v":"Base Case - Annual"},{"$f":"I51","v":"Longer-Construction"},"Shorter-Life","Higher Capital Expenditure","Lower Base EBITDA","Lower Growth Rate","Low Case"]
[null,null,null,null,null,null,null,{"$f":"H53","v":0},{"$f":"I53-H53","v":0},{"$f":"J53-I53","v":0},0,0,0,{"$f":"M53","v":0}]

{"sheet":"Time Series","index":4,"n_rows":224,"n_cols":37,"rows_kept":224,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"_xlfn.FORMULATEXT(I4)","v":"=H4*(1+NORMSINV(RAND())*$E$4)"}]
[null,"Time Period"]
[null,null,"Period",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30]
[null,null,"Volatility",null,{"$f":"InputC!F23","v":0},{"$f":"E5","v":0.1},"EBITDA",{"$f":"'Financial Model'!F19","v":100000},{"$f":"H4*(1+NORMSINV(RAND())*$E$4)","v":100000},{"$f":"I4*(1+NORMSINV(RAND())*$E$4)+($H4-I4)*$F$4","v":100000},{"$f":"J4*(1+NORMSINV(RAND())*$E$4)+($H4-J4)*$F$4","v":100000},100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000,100000]
[null,null,"Mean Reversion",null,{"$f":"InputC!F24","v":0.1},null,null,1,{"$f":"H5*(I4/H4)","v":1},{"$f":"I5*(J4/I4)","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]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Default Count",null,{"$f":"COUNTIF(J25:J1048576,\">0\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Loss",null,{"$f":"SUM(J25:J1048576)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Loss",null,{"$f":"R9/E17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Loss Percent",null,{"$f":"R10/'Financial Model'!H40","v":0}]
[]
[]
[]
[]
[]
[null,"Simulatons",null,null,200]
[]
[]
[null,"Simulation"]
[null,null,null,null,null,"DSCR","LLCR","PLCR","Project IRR","Default"]
[null,null,null,"Current",null,{"$f":"DSCR","v":1.1730371264257353},{"$f":"LLCR","v":1.2729527591890357},{"$f":"PLCR","v":1.4771137588521372},{"$f":"PIRR","v":5.563730895519256E-2},{"$f":"Default_Amount","v":0}]
[null,null,null,"Average"]
[]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]
[null,null,null,null,null,1.1730371264257353,1.2729527591890357,1.4771137588521372,5.563730895519256E-2,0]

{"sheet":"Simple Rp","index":5,"n_rows":32,"n_cols":8,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Examples"]
[]
[]
[null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,2,0)","v":0},1]
[null,null,null,null,"Cap Exp",1000]
[null,null,null,null,"EBITDA",0,1100]
[null,null,null,null,"FCF",{"$f":"F7-F6","v":-1000},{"$f":"G7-G6","v":1100}]
[null,null,null,null,"IRR",{"$f":"IRR(F8:G8)","v":0.10000000000000009}]
[null,null,null,null,"RF",0.05]
[null,null,null,null,"RP",{"$f":"(1+F9)/(1+F10)-1","v":4.7619047619047672E-2}]
[]
[]
[null,null,null,null,"Gross NPV at Rf",{"$f":"NPV(F10,G7)","v":1047.6190476190475}]
[null,null,null,null,"NPV at Rf",{"$f":"NPV(F10,F8:G8)","v":45.351473922902358}]
[null,null,null,null,"Outlay",{"$f":"F6","v":1000}]
[null,null,null,null,"Rp",{"$f":"F14/F16-1","v":4.761904761904745E-2}]
[]
[]
[null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,3,0)","v":0},1,2]
[null,null,null,null,"Cap Exp",1000]
[null,null,null,null,"EBITDA",0,576.19047619047626,{"$f":"G22","v":576.19047619047626}]
[null,null,null,null,"FCF",{"$f":"F22-F21","v":-1000},{"$f":"G22-G21","v":576.19047619047626},576.19047619047626]
[]
[null,null,null,null,"NPV at Target",{"$f":"NPV(F9,F23:H23)","v":0}]
[null,null,null,null,"IRR",{"$f":"IRR(F23:H23)","v":0.10000000000000009}]
[]
[null,null,null,null,"Gross at Rf",{"$f":"NPV(F10,F22:H22)","v":1020.3567443606316}]
[null,null,null,null,"NPV at Rf",{"$f":"NPV(F10,F23:H23)","v":67.975791979679343}]
[null,null,null,null,"Outlay",{"$f":"F21","v":1000}]
[null,null,null,null,"Total Rp",{"$f":"F29/F30","v":6.7975791979679345E-2}]
[null,null,null,null,"Level Rp",{"$f":"PMT(F10,H20,-F31)","v":3.6557712515900717E-2}]

{"sheet":"Mean Reversion","index":6,"n_rows":637,"n_cols":67,"rows_kept":637,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Monthly","Monthly",null,null,null,"Annual","Annual",null,null,null,"5-yr","5-yr",null,null,null,null,null,null,null,null,null,null,"Monthly","Monthly",null,null,null,"Annual","Annual",null,null,null,"5-yr","5-yr",null,null,null,null,null,null,null,null,null,null,"Monthly","Monthly",null,null,null,null,"Annual","Annual",null,null,null,"5-Year","5-Year"]
[null,null,null,null,null,null,"Oil Price",null,null,null,{"$f":"_xlfn.STDEV.S(K9:K637)","v":0.12384048259580208},{"$f":"_xlfn.STDEV.S(L9:L637)","v":0.10016574282624846},null,null,null,{"$f":"_xlfn.STDEV.S(P10:P60)","v":0.30471388820911366},{"$f":"_xlfn.STDEV.S(Q10:Q60)","v":0.2762739759982874},null,null,null,{"$f":"_xlfn.STDEV.S(U10:U60)","v":0.52578898650245032},{"$f":"_xlfn.STDEV.S(V10:V60)","v":0.50196754148506428},null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.STDEV.S(AG9:AG637)","v":0.1205384154671419},{"$f":"_xlfn.STDEV.S(AH9:AH637)","v":0.12306165111577611},null,null,null,{"$f":"_xlfn.STDEV.S(AL9:AL637)","v":0.46548738826958985},{"$f":"_xlfn.STDEV.S(AM9:AM637)","v":0.36272569371943281},null,null,null,{"$f":"_xlfn.STDEV.S(AQ9:AQ16)","v":2.333338398917761},{"$f":"_xlfn.STDEV.S(AR9:AR16)","v":0.74466749783824637},null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.STDEV.S(BC9:BC637)","v":0.19979022174333694},{"$f":"_xlfn.STDEV.S(BD9:BD637)","v":0.19259990298079022},null,null,null,null,{"$f":"_xlfn.STDEV.S(BI9:BI48)","v":0.82028540485021173},{"$f":"_xlfn.STDEV.S(BJ9:BJ48)","v":0.56192960726811447},null,null,null,{"$f":"_xlfn.STDEV.S(BN9:BN13)","v":2.5429714642199661},{"$f":"_xlfn.STDEV.S(BO9:BO13)","v":1.1523591572494469}]
[null,null,null,null,null,null,null,null,null,null,12,12,null,null,null,1,1,null,null,null,{"$f":"1/5","v":0.2},{"$f":"1/5","v":0.2},null,null,null,null,"Apple",null,null,null,null,null,12,12,null,null,null,1,1,null,null,null,{"$f":"1/5","v":0.2},{"$f":"1/5","v":0.2},null,null,null,"Blackberry",null,null,null,null,null,null,12,12,null,null,null,null,1,1,null,null,null,0.2,0.2]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K3*(K4^0.5)","v":0.42899601577955693},{"$f":"L3*(L4^0.5)","v":0.34698431150588022},null,null,null,{"$f":"P3*(P4^0.5)","v":0.30471388820911366},{"$f":"Q3*(Q4^0.5)","v":0.2762739759982874},null,null,null,{"$f":"U3*(U4^0.5)","v":0.23513998312803966},{"$f":"V3*(V4^0.5)","v":0.2244867090518099},null,null,null,null,null,null,null,null,null,null,{"$f":"AG3*(AG4^0.5)","v":0.41755731970587195},{"$f":"AH3*(AH4^0.5)","v":0.42629806439167883},null,null,null,{"$f":"AL3*(AL4^0.5)","v":0.46548738826958985},{"$f":"AM3*(AM4^0.5)","v":0.36272569371943281},null,null,null,{"$f":"AQ3*(AQ4^0.5)","v":1.0435006548981269},{"$f":"AR3*(AR4^0.5)","v":0.33302542916019928},null,null,null,null,null,null,null,null,null,null,{"$f":"BC3*(BC4^0.5)","v":0.69209362982982359},{"$f":"BD3*(BD4^0.5)","v":0.66718563499113015},null,null,null,null,{"$f":"BI3*(BI4^0.5)","v":0.82028540485021173},{"$f":"BJ3*(BJ4^0.5)","v":0.56192960726811447},null,null,null,{"$f":"BN3*(BN4^0.5)","v":1.1372514117676036},{"$f":"BO3*(BO4^0.5)","v":0.51535068202082657}]
[]
[null,null,null,"Year","5-Year","Month 1","Flag","Counter","Nominal","Real","Change","LN Change",null,"Year","Average","Change","LN Change",null,"5-yr","Average","Change","LN Change",null,null,null,"Date","AAPL","Year","5-Year","Month 1","Flag","Counter","Change","LN Change",null,"Year","Average","Change","LN Change",null,null,"Average","Change","LN Change",null,null,null,"Date","BB","Year","5-Year","Month 1","Flag",null,"Change","LN Change",null,null,"Year","Average","Change","LN Change",null,null,"Average","Change","LN Change"]
[null,null,"1973-01-01",{"$f":"YEAR(C8)","v":1973},{"$f":"MOD(D8,5)=0","v":false},{"$f":"MONTH(C8)=1","v":true},{"$f":"AND(F8,E8)","v":false},1,2.08,15.75221457372311,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1985-01-01",9.9341191351413727E-2,{"$f":"YEAR(Z8)","v":1985},{"$f":"MOD(AB8,5)=0","v":true},{"$f":"MONTH(Z8)=1","v":true},{"$f":"AND(AD8,AC8)","v":true},1,null,null,null,1985,{"$f":"AVERAGEIF(AB:AB,AJ8,AA:AA)","v":6.8475597848494843E-2},null,null,null,1,{"$f":"AVERAGEIF(AF:AF,AO8,AA:AA)","v":0.20574217004080614},null,null,null,null,null,"1999-02-01",1.479166984558105,{"$f":"YEAR(AV8)","v":1999},{"$f":"MOD(AX8,5)=0","v":false},{"$f":"MONTH(AV8)=1","v":false},{"$f":"AND(AZ8,AY8)","v":false},{"$f":"BA8+BB7","v":0},null,null,null,null,1999,{"$f":"AVERAGEIF(AX:AX,BG8,AW:AW)","v":4.2140151804143731},null,null,null,1,{"$f":"AVERAGEIF(BB:BB,BL8,AW:AW)","v":9.2176945368448902}]
[null,null,"1973-02-01",1973,false,false,false,{"$f":"H8+G9","v":1},2.08,15.702399254237465,{"$f":"J9/J8-1","v":-3.1624327647710171E-3},{"$f":"LN(J9/J8)","v":-3.1674438228118554E-3},null,1974,{"$f":"AVERAGEIF(D:D,N9,J:J)","v":73.100200565126556},null,null,null,1,{"$f":"AVERAGEIF(H:H,S9,J:J)","v":50.145676898187254},null,null,null,null,null,"1985-02-01",8.4782689809799194E-2,{"$f":"YEAR(Z9)","v":1985},{"$f":"MOD(AB9,5)=0","v":true},{"$f":"MONTH(Z9)=1","v":false},{"$f":"AND(AD9,AC9)","v":false},{"$f":"AF8+AE9","v":1},{"$f":"AA9/AA8-1","v":-0.14655050280315918},{"$f":"LN(AA9/AA8)","v":-0.15846890991387408},null,1986,{"$f":"AVERAGEIF(AB:AB,AJ9,AA:AA)","v":0.11315084435045719},{"$f":"AK9/AK8-1","v":0.65242579700885894},{"$f":"LN(AK9/AK8)","v":0.50224438826129769},null,2,{"$f":"AVERAGEIF(AF:AF,AO9,AA:AA)","v":0.31660672873258588},{"$f":"AP9/AP8-1","v":0.53885189735187144},{"$f":"LN(AP9/AP8)","v":0.43103661718632647},null,null,null,"1999-03-01",1.75,{"$f":"YEAR(AV9)","v":1999},{"$f":"MOD(AX9,5)=0","v":false},{"$f":"MONTH(AV9)=1","v":false},{"$f":"AND(AZ9,AY9)","v":false},{"$f":"BA9+BB8","v":0},{"$f":"AW9/AW8-1","v":0.18309833728664859},{"$f":"LN(AW9/AW8)","v":0.1681367068894995},null,null,2000,{"$f":"AVERAGEIF(AX:AX,BG9,AW:AW)","v":12.510416666666664},{"$f":"BH9/BH8-1","v":1.968764024584384},{"$f":"LN(BH9/BH8)","v":1.0881457128601852},null,2,{"$f":"AVERAGEIF(BB:BB,BL9,AW:AW)","v":57.275111134847002},{"$f":"BM9/BM8-1","v":5.2136048125599537},{"$f":"LN(BM9/BM8)","v":1.8267412126433999}]
[null,null,"1973-03-01",1973,false,false,false,1,2.35,17.674477344131432,{"$f":"J10/J9-1","v":0.12559087678029712},{"$f":"LN(J10/J9)","v":0.11830812157934656},null,1975,64.420270727642858,{"$f":"O10/O9-1","v":-0.11874016446439928},{"$f":"LN(O10/O9)","v":-0.12640276402647913},null,2,{"$f":"AVERAGEIF(H:H,S10,J:J)","v":84.487579725687482},{"$f":"T10/T9-1","v":0.68484274122425237},{"$f":"LN(T10/T9)","v":0.52167223079864022},null,null,null,"1985-03-01",7.5790375471115112E-2,1985,true,false,false,{"$f":"AF9+AE10","v":1},{"$f":"AA10/AA9-1","v":-0.10606309329012054},{"$f":"LN(AA10/AA9)","v":-0.11212008044911838},null,1987,0.2744893568257491,{"$f":"AK10/AK9-1","v":1.4258710432207216},{"$f":"LN(AK10/AK9)","v":0.88619065297576527},null,3,0.25577482345203556,{"$f":"AP10/AP9-1","v":-0.19213712078725431},{"$f":"LN(AP10/AP9)","v":-0.2133629388070071},null,null,null,"1999-04-01",2.03125,1999,false,false,false,0,{"$f":"AW10/AW9-1","v":0.16071428571428581},{"$f":"LN(AW10/AW9)","v":0.14903557916048796},null,null,2001,{"$f":"AVERAGEIF(AX:AX,BG10,AW:AW)","v":4.770833432674408},{"$f":"BH10/BH9-1","v":-0.61865111612261181},{"$f":"LN(BH10/BH9)","v":-0.96404061714321521},null,3,25.368499922752381,{"$f":"BM10/BM9-1","v":-0.55707637366210505},{"$f":"LN(BM10/BM9)","v":-0.81435792484289604}]
[null,null,"1973-04-01",1973,false,false,false,1,2.35,17.601920182605376,-4.1051941799087333E-3,-4.1136436218642833E-3,null,1976,66.97043086768754,{"$f":"O11/O10-1","v":3.9586299642022427E-2},3.8822845208578885E-2,null,3,116.78269495809435,{"$f":"T11/T10-1","v":0.38224689755893082},{"$f":"LN(T11/T10)","v":0.32371036174717255},null,null,null,"1985-04-01",7.279321551322937E-2,1985,true,false,false,1,-3.9545390021560323E-2,-4.0348554549771952E-2,null,1988,0.28634638835986453,4.3196689559233059E-2,4.2289738833254188E-2,null,4,0.41668486222624779,0.62910819994911282,{"$f":"LN(AP11/AP10)","v":0.48803274850013695},null,null,null,"1999-05-01",2.34375,1999,false,false,false,0,0.15384615384615374,0.14310084364067324,null,null,2002,2.6823611855506897,-0.43775836582770278,-0.57582356744896679,null,4,8.6756667057673145,-0.65801420138420075,{"$f":"LN(BM11/BM10)","v":-1.0729860672969054}]
[null,null,"1973-05-01",1973,false,false,false,1,2.35,17.52316088006922,-4.4744722007084015E-3,-4.4845126130040585E-3,null,1977,67.907432756283853,1.3991277590068574E-2,1.3894303149813266E-2,null,4,52.887901261151363,-0.54712552848579699,-0.79214029672489816,null,null,null,"1985-05-01",5.9519227594137192E-2,1985,true,false,false,1,-0.18235199290900639,-0.2013233441686676,null,1989,0.28624866281946498,-3.4128434781144357E-4,-3.4134259856823216E-4,null,5,3.2568374017874402,6.8160684417162054,2.0561816713188525,null,null,null,"1999-06-01",3.375,1999,false,false,false,0,0.43999999999999995,0.36464311358790924,null,null,2003,4.7523611386617022,0.77170813694354923,0.57194413034585756,null,5,5.6788333217302958,-0.34542975032049317,-0.42377636603904301]
[null,null,"1973-06-01",1973,false,false,false,1,2.7,20.03554523414644,0.14337506636344344,0.13398447303610267,null,1978,67.759677870200605,-2.1758278893200256E-3,-2.1781984420560442E-3,null,5,44.445681256427548,-0.15962478758681653,-0.17390680543297005,null,null,null,"1985-06-01",6.1660062521696091E-2,1985,true,false,false,1,3.5968795532047126E-2,3.533702324085905E-2,null,1990,0.26568115130066872,-7.1851904271664879E-2,-7.4563973014259655E-2,null,6,14.315735038121542,3.395594029430109,1.4806026822837008,null,null,null,"1999-07-01",3.895833015441895,1999,false,false,false,0,0.15432089346426525,0.14351220002439694,null,null,2004,21.372500260670979,3.4972382437016609,1.5034634847489892,null,6,4.0305875241756439,-0.29024373567147488,-0.34283365756229994]
[null,null,"1973-07-01",1973,false,false,false,1,2.7,19.942764332579344,-4.6308149083444938E-3,-4.6415703488503169E-3,null,1979,155.38008640662247,1.2931054469335903,0.82990698927005413,null,6,35.436943518517197,-0.2026909585643385,-0.22651291947068133,null,null,null,"1985-07-01",5.4381228983402252E-2,1985,true,false,false,1,-0.1180477806965029,-0.12561739756804924,null,1991,0.37520593156417209,0.41224143951241499,0.34517811560983014,null,7,36.265765889485678,1.5332800441551298,0.92951492320101026,null,null,null,"1999-08-01",4.9583330154418954,1999,false,false,false,0,0.27272729498122072,0.24116207430213277,null,null,2005,23.353610992431641,9.2694383324268381E-2,8.864655740039494E-2]
[null,null,"1973-08-01",1973,false,false,false,1,2.7,19.824766751146029,-5.9168117050126812E-3,-5.9343853897993138E-3,null,1980,154.75482505841222,-4.0240764609562607E-3,-4.0321948432847469E-3,null,7,51.98986879555617,0.46710928295464926,0.38329399056123981,null,null,null,"1985-08-01",5.1383260637521737E-2,1985,true,false,false,1,-5.5128734710933602E-2,-5.6706587975500232E-2,null,1992,0.3990832194685936,6.3637820982416216E-2,6.1694939158809636E-2,null,8,153.05754464467367,3.2204415346167758,1.4399397516307906,null,null,null,"1999-09-01",5.15625,1999,false,false,false,0,3.9916033058232658E-2,3.9139972449831362E-2,null,null,2006,29.697222391764324,0.27163299934166507,0.2403019007571599]
[null,null,"1973-09-01",1973,false,false,false,1,4.0999999999999996,29.926561311882921,0.50955427055165359,0.41181442218601605,null,1981,132.63652480622446,-0.14292478598867087,-0.15422959992815022,null,8,109.94219470905047,1.1146849810563046,0.74890585627777162,null,null,null,"1985-09-01",5.3953040391206741E-2,1985,true,false,false,1,5.0012002387572752E-2,4.8801594949407771E-2,null,1993,0.29054496934016544,-0.27196896495160638,-0.31741160113312739,null,9,219.1406421661377,0.43175328387030731,0.35889976589514122,null,null,null,"1999-10-01",5.125,1999,false,false,false,0,-6.0606060606060996E-3,-6.0790460763822263E-3,null,null,2007,75.655556360880539,1.5475633836335296,0.93513736652495971]
[null,null,"1973-10-01",1973,false,false,false,1,4.0999999999999996,29.739804639079793,-6.2404988951728635E-3,-6.2600521990967212E-3,null,1982,111.28434189549058,-0.16098267759901264,-0.17552392624298035,null,9,142.46065569143926,0.29577780458581171,0.25911113615250347,null,null,null,"1985-10-01",6.3800938427448273E-2,1985,true,false,false,1,0.18252721190197363,0.16765385329843374,null,1994,0.25251837198932964,-0.13088024699651524,-0.14027435768345409,null,null,null,null,null,null,null,null,"1999-11-01",8.5416669845581055,1999,false,false,false,0,0.66666672869426447,0.51082566098254867,null,null,2008,94.459166844685868,0.24854235945488568,0.2219767584399818]
[null,null,"1973-11-01",1973,false,false,false,1,4.0999999999999996,29.543880787687002,-6.5879333697886899E-3,-6.6097295835734126E-3,null,1983,96.124749566519071,-0.13622394732951915,-0.14644174207382063,null,10,74.574773500123626,-0.47652372412459021,-0.64726356798802087,null,null,null,"1985-11-01",6.8939723074436188E-2,1985,true,false,false,1,8.0544029189030253E-2,7.7464645036977656E-2,null,1995,0.29389754931132001,0.16386600703943577,0.15174722845580604,null,null,null,null,null,null,null,null,"1999-12-01",7.6979169845581046,1999,false,false,false,0,-9.8780484128608514E-2,-0.1040064152308805,null,null,2009,63.209999084472656,-0.33082197105967004,-0.40170514223700099]
[null,null,"1973-12-01",1973,false,false,false,1,13,93.026343483687228,2.1487516535897275,1.1470060738420607,null,1984,89.113033463825204,-7.2943920627243974E-2,-7.574121969832262E-2,null,11,84.221114373319097,0.12935125941990933,0.12164336115384616,null,null,null,"1985-12-01",7.5362220406532288E-2,1985,true,false,false,1,9.3161054986564906E-2,8.9073549653594958E-2,null,1996,0.17988629142443344,-0.38792857631526778,-0.49090629791214302,null,null,null,null,null,null,null,null,"2000-01-01",10.958333015441889,2000,true,true,true,1,0.42354523144691303,0.35315040204457326,null,null,2010,59.569999694824219,-5.7585816205819151E-2,-5.9310415482688526E-2]
[null,null,"1974-01-01",1974,false,true,false,1,13,92.333207920934825,-7.4509599839742702E-3,-7.4788570459629194E-3,null,1985,81.702132019672476,-8.3162935387685266E-2,-8.6825505596807698E-2,null,null,null,null,null,null,null,null,"1986-01-01",7.9216517508029938E-2,1986,false,true,false,1,5.1143624493892537E-2,4.9878737642937584E-2,null,1997,0.12998946569859982,-0.27737981216203045,-0.32487152288142152,null,null,null,null,null,null,null,null,"2000-02-01",22.541667938232418,2000,true,false,false,1,1.0570343962414648,0.72126533208739219,null,null,2011,36.045833428700767,-0.3948995532421895,-0.50236080703350827]
[null,null,"1974-02-01",1974,false,false,false,1,13,91.601137255628828,-7.9285739312000558E-3,-7.9601722038061817E-3,null,1986,41.305427737716897,-0.49443880206490498,-0.6820861836849037,null,null,null,null,null,null,null,null,"1986-02-01",8.5639059543609619E-2,1986,false,false,false,1,8.1075793756379744E-2,7.7956650682403247E-2,null,1998,0.22894244392712912,0.7612384411054256,0.56601722131662691,null,null,null,null,null,null,null,null,"2000-03-01",17.75,2000,true,false,false,1,-0.21256936049995567,-0.2389799889866808,null,null,2012,10.854999939600626,-0.6988556260996992,-1.2001654817180534]
[null,null,"1974-03-01",1974,false,false,false,1,10.59999847412,74.077272362219503,-0.1913061935520074,-0.21233491756185516,null,1987,51.890808337690608,0.25627093531603751,0.2281477576145795,null,null,null,null,null,null,null,null,"1986-03-01",9.6772179007530212E-2,1986,false,false,false,1,0.13000048719885027,0.12221806387358126,null,1999,0.44615836689869565,0.94877961135378164,0.66720333632445394,null,null,null,null,null,null,null,null,"2000-04-01",7.0833330154418954,2000,true,false,false,1,-0.60093898504552701,-0.91864095409790092,null,null,2013,10.842499971389771,-1.1515401455926E-3,-1.1522036773839648E-3]
[null,null,"1974-04-01",1974,false,false,false,1,10.59999847412,73.486137535931292,-7.9799756043622549E-3,-8.0119860182971073E-3,null,1988,41.019912651309248,-0.20949559343220603,-0.23508404794233581,null,null,null,null,null,null,null,null,"1986-04-01",0.1036236435174942,1986,false,false,false,1,7.0799940439812303E-2,6.840597704191867E-2,null,2000,0.65285941710074746,0.46329076296127192,0.38068784662537897,null,null,null,null,null,null,null,null,"2000-05-01",5.3645830154418954,2000,true,false,false,1,-0.24264706971323657,-0.27792591188505883,null,null,2014,9.529166579246521,-0.12112828181773183,-0.12911633258183788]
[null,null,"1974-05-01",1974,false,false,false,1,10.59999847412,72.86591826363825,-8.4399492624004369E-3,-8.4757673115751705E-3,null,1989,48.521225559367657,0.1828700361169342,0.16794371938130678,null,null,null,null,null,null,null,null,"1986-05-01",0.12674626708030701,1986,false,false,false,1,0.22314042218472219,0.20142166792650315,null,2001,0.30551096424460411,-0.53204172867516664,-0.75937615087564769,null,null,null,null,null,null,null,null,"2000-06-01",7.5416669845581046,2000,true,false,false,1,0.40582538528148349,0.34062459313076515,null,null,2015,8.6666667064030971,-9.0511574718596499E-2,-9.4873007568489778E-2]
[null,null,"1974-06-01",1974,false,false,false,1,10,68.153393975556043,-6.4673916151467226E-2,-6.6860057714385385E-2,null,1990,59.446741444240494,0.22516982534798169,0.20307946732516063,null,null,null,null,null,null,null,null,"1986-06-01",0.12289199233055111,1986,false,false,false,1,-3.0409374875820294E-2,-3.0881332521400705E-2,null,2002,0.28242689991990727,-7.5558873580114261E-2,-7.8565911718801604E-2,null,null,null,null,null,null,null,null,"2000-07-01",9.03125,2000,true,false,false,1,0.19751376167787327,0.18024754224347539,null,null,2016,7.4066666762034101,-0.14538461820261017,-0.15710375710738175]
[null,null,"1974-07-01",1974,false,false,false,1,10,67.537330099541663,-9.0393719238008874E-3,-9.0804749305898429E-3,null,1991,46.492994247242621,-0.21790508415247878,-0.2457791700381744,null,null,null,null,null,null,null,null,"1986-07-01",0.1070489808917046,1986,false,false,false,1,-0.12891817553280815,-0.13801936341090956,null,2003,0.28058813636501628,-6.5105822264537316E-3,-6.5318685079426321E-3,null,null,null,null,null,null,null,null,"2000-08-01",12.59375,2000,true,false,false,1,0.39446366782006925,0.33250987383425085,null,null,2017,9.5316667159398403,0.28690369536457738,0.25223909703762487]
[null,null,"1974-08-01",1974,false,false,false,1,10,66.959329756940122,-8.5582350049911993E-3,-8.5950669932926618E-3,null,1992,44.18471569409305,-4.9647879008921203E-2,-5.0922709387834816E-2,null,null,null,null,null,null,null,null,"1986-08-01",0.12674626708030701,1986,false,false,false,1,0.18400255681582833,0.16890069593231027,null,2004,0.56203889350096381,1.0030743308755188,0.6946831657682303,null,null,null,null,null,null,null,null,"2000-09-01",16.427082061767582,2000,true,false,false,1,0.3043836872867558,0.26573065894157677,null,null,2018,10.43833339214325,9.5121525250897232E-2,9.0865339074711268E-2]
[null,null,"1974-09-01",1974,false,false,false,1,10.29999923706,68.322531740512417,2.0358656344390935E-2,2.0154189358045405E-2,null,1993,37.350119779543228,-0.15468235581435519,-0.16804281198266102,null,null,null,null,null,null,null,null,"1986-09-01",0.11475677043199541,1986,false,false,false,1,-9.459447543898869E-2,-9.9372342208513292E-2,null,2005,1.4461191892623901,1.57298775224336,0.94506777318076118,null,null,null,null,null,null,null,null,"2000-10-01",16.666667938232418,2000,true,false,false,1,1.4584810349395516E-2,1.4479474965445365E-2,null,null,2019,7.3350000381469727,-0.29730161295021496,-0.35282751614767666]
[null,null,"1974-10-01",1974,false,false,false,1,10.29999923706,67.677236104910236,-9.4448437310988842E-3,-9.4897291148469173E-3,null,1994,34.75383511701834,-6.9512083973205407E-2,-7.2046189521723675E-2,null,null,null,null,null,null,null,null,"1986-10-01",0.1186103373765945,1986,false,false,false,1,3.3580301450559791E-2,3.3028795670472816E-2,null,2006,2.1627493997414908,0.49555404270973424,0.4024967353187518,null,null,null,null,null,null,null,null,"2000-11-01",10.833333015441889,2000,true,false,false,1,-0.35000006866454569,-0.43078302173022243,null,null,2020,5.0624999602635699,-0.30981595992704325,-0.37079699221213691]
[null,null,"1974-11-01",1974,false,false,false,1,10.29999923706,67.031108395729163,-9.5471940990538018E-3,-9.5930607217869328E-3,null,1995,36.246653850150231,4.2954071920565884E-2,4.205714045710527E-2,null,null,null,null,null,null,null,null,"1986-11-01",0.13702233135700231,1986,false,false,false,1,0.15523093844635727,0.14430027069388104,null,2007,4.0032824675242109,0.8510154102933587,0.61573435894479678,null,null,null,null,null,null,null,null,"2000-12-01",13.333333015441889,2000,true,false,false,1,0.23076923754088297,0.2076393702802119,null,null,2021,10.389166752497355,1.0521811030209789,0.71890318024695365]
[null,null,"1974-12-01",1974,false,false,false,1,10.42000007629,67.157803369976278,1.8900921867373022E-3,1.8883082100666555E-3,null,1996,43.311215629695049,0.19490245385824867,0.1780645534811777,null,null,null,null,null,null,null,null,"1986-12-01",0.13873578608036041,1986,false,false,false,1,1.2504930447386764E-2,1.2427389564366738E-2,null,2008,4.1572107672691345,3.8450521788965686E-2,3.7729719278912256E-2,null,null,null,null,null,null,null,null,"2001-01-01",10.96875,2001,false,true,false,1,-0.17734373038634577,-0.19521682093782874,null,null,2022,5.7733332514762878,-0.44429294581411061,-0.5875140045427325]
[null,null,"1975-01-01",1975,true,true,true,2,10.42000007629,66.536328161468802,-9.2539537823137508E-3,-9.297037615809611E-3,null,1997,36.751165594852459,-0.15146307808421078,-0.16424168091658184,null,null,null,null,null,null,null,null,"1987-01-01",0.19011902809143069,1987,false,true,false,1,0.37036761359687964,0.31507903493829759,null,2009,4.5148251851399737,8.6022681526382039E-2,8.2522106677055992E-2,null,null,null,null,null,null,null,null,"2001-02-01",6.4479169845581046,2001,false,false,false,1,-0.41215571650752325,-0.53129319014796217,null,null,2023,4.4700000087420149,-0.22575056487532574,-0.25586118970652177]
[null,null,"1975-02-01",1975,true,false,false,2,10.42000007629,65.948874708882457,-8.8290632924727941E-3,-8.8682704171722526E-3,null,1998,24.305637580599111,-0.3386430828195699,-0.41346161938215098,null,null,null,null,null,null,null,null,"1987-02-01",0.23978960514068601,1987,false,false,false,1,0.26126041957971768,0.23211155396352365,null,2010,7.8051557540893555,0.72878360379912954,0.54741804201420474,null,null,null,null,null,null,null,null,"2001-03-01",3.661667108535767,2001,false,false,false,1,-0.43211627610824266,-0.56583859267541003,null,null,2024,2.6991666356722512,-0.39615959051600236,-0.50444533866890517]
[null,null,"1975-03-01",1975,true,false,false,2,10.42000007629,65.414721240320475,-8.0995084589371436E-3,-8.1324876752529481E-3,null,1999,36.570044937289182,0.50459105695213635,0.40852113832207693,null,null,null,null,null,null,null,null,"1987-03-01",0.2209487110376358,1987,false,false,false,1,-7.8572605730745204E-2,-8.1831295785691094E-2,null,2011,11.065615018208822,0.41773147991456994,0.3490580448145606,null,null,null,null,null,null,null,null,"2001-04-01",5.6533331871032706,2001,false,false,false,1,0.54392330584194859,0.43432677798671315,null,null,2025,4.0305875241756439,0.493271097422183,0.40096908105696283]
[null,null,"1975-04-01",1975,true,false,false,2,10.42000007629,64.886989721612295,-8.0674733256050901E-3,-8.1001914758846629E-3,null,2000,52.997885850516575,0.44921577048642081,0.37102256218107921,null,null,null,null,null,null,null,null,"1987-04-01",0.2714763879776001,1987,false,false,false,1,0.22868509484700072,0.20594456898603655,null,2012,17.543528715769451,0.58540927792093034,0.46084259350479806,null,null,null,null,null,null,null,null,"2001-05-01",5.4366669654846191,2001,false,false,false,1,-3.8325393966328392E-2,-3.9079132901219719E-2,null,null,2012,10.854999939600626,1.6931557432984277,0.99071364479681356]
[null,null,"1975-05-01",1975,true,false,false,2,10.42000007629,64.399823905934724,-7.5079121063819088E-3,-7.5362383481662031E-3,null,2001,43.405742873848588,-0.18099104941135102,-0.19966026650911614,null,null,null,null,null,null,null,null,"1987-05-01",0.27062007784843439,1987,false,false,false,1,-3.1542711156019587E-3,-3.1592563146103378E-3,null,2013,14.520611921946207,-0.1723095075568245,-0.18911599587516564,null,null,null,null,null,null,null,null,"2001-06-01",5.375,2001,false,false,false,1,-1.1342788858710651E-2,-1.1407608914534071E-2,null,null,2013,10.842499971389771,-1.1515401455926E-3,-1.1522036773839648E-3]
[null,null,"1975-06-01",1975,true,false,false,2,10.43000030518,63.981421741713916,-6.4969457809689324E-3,-6.5181427936510843E-3,null,2002,46.181574004469773,6.3950780399926854E-2,6.1989130826845922E-2,null,null,null,null,null,null,null,null,"1987-06-01",0.27789312601089478,1987,false,false,false,1,2.6875493571226317E-2,2.6520690462939187E-2,null,2014,20.643763780593872,0.42168690214723226,0.35184412580652086,null,null,null,null,null,null,null,null,"2001-07-01",3.921667098999023,2001,false,false,false,1,-0.27038751646529802,-0.3152417302605216,null,null,2014,9.529166579246521,-0.12112828181773183,-0.12911633258183788]
[null,null,"1975-07-01",1975,true,false,false,2,10.43000030518,63.488908142709128,-7.6977595307745617E-3,-7.7275402097834985E-3,null,2003,50.275811500736459,8.8655217682065413E-2,8.4943189305022759E-2,null,null,null,null,null,null,null,null,"1987-07-01",0.28303968906402588,1987,false,false,false,1,1.851993652023376E-2,1.8350530887093271E-2,null,2015,26.794684251149494,0.29795537945157968,0.26079024130548495,null,null,null,null,null,null,null,null,"2001-08-01",2.809999942779541,2001,false,false,false,1,-0.28346800688493601,-0.33333238077070337,null,null,2015,8.6666667064030971,-9.0511574718596499E-2,-9.4873007568489778E-2]
[null,null,"1975-08-01",1975,true,false,false,2,10.43000030518,63.053912469700975,-6.8515223482876753E-3,-6.8751017926455956E-3,null,2004,67.088329748209432,0.33440570615606457,0.28848602880929392,null,null,null,null,null,null,null,null,"1987-08-01",0.37052446603775019,1987,false,false,false,1,0.30909013948900488,0.26933234589306809,null,2016,23.865541140238445,-0.10931806784718456,-0.11576789374745701,null,null,null,null,null,null,null,null,"2001-09-01",2.6800000667572021,2001,false,false,false,1,-4.6263302017632069E-2,-4.736764355033269E-2,null,null,2016,7.4066666762034101,-0.14538461820261017,-0.15710375710738175]
[null,null,"1975-09-01",1975,true,false,false,2,10.46000003815,62.835618483720722,-3.4620212676754747E-3,-3.4680279307750276E-3,null,2005,92.578596242203886,0.37995082885000242,0.32204786726619045,null,null,null,null,null,null,null,null,"1987-09-01",0.38817906379699713,1987,false,false,false,1,4.7647589774674204E-2,4.6547260048676729E-2,null,2017,35.261190255482994,0.47749384974267106,0.39034730767873921,null,null,null,null,null,null,null,null,"2001-10-01",2.7100000381469731,2001,false,false,false,1,1.1194018896451441E-2,1.1131829535814592E-2,null,null,2017,9.5316667159398403,0.28690369536457738,0.25223909703762487]
[null,null,"1975-10-01",1975,true,false,false,2,10.46000003815,62.461144904659577,-5.959574968744219E-3,-5.9774041069972726E-3,null,2006,103.15906250511182,0.11428631122497634,0.10821412035481161,null,null,null,null,null,null,null,null,"1987-10-01",0.26537036895751948,1987,false,false,false,1,-0.31637124794474214,-0.38034026886032896,null,2018,44.263127644856773,0.25529306651734496,0.22736906445972407,null,null,null,null,null,null,null,null,"2001-11-01",3.631666898727417,2001,false,false,false,1,0.34009846775155594,0.29274309465973103,null,null,2018,10.43833339214325,9.5121525250897232E-2,9.0865339074711268E-2]
[null,null,"1975-11-01",1975,true,false,false,2,10.46000003815,62.091685431368866,-5.9150288368017279E-3,-5.932591911513815E-3,null,2007,117.71306996260527,0.14108316907952001,{"$f":"LN(O42/O41)","v":0.13197795961658387},null,null,null,null,null,null,null,null,"1987-11-01",0.2267242968082428,1987,false,false,false,1,-0.14563069833717246,-0.15739174112344065,null,2019,51.144286155700684,0.1554602866307726,0.14449878115056125,null,null,null,null,null,null,null,null,"2001-12-01",3.953332901000977,2001,false,false,false,1,8.8572551184767478E-2,8.4867251914805944E-2,null,null,2019,7.3350000381469727,-0.29730161295021496,-0.35282751614767666]
[null,null,"1975-12-01",1975,true,false,false,2,11.510000228879999,67.943819819622433,9.4249887848865788E-2,9.0069094597535745E-2,null,2008,140.76166763240755,0.19580321605004691,0.17881810691584796,null,null,null,null,null,null,null,null,"1987-12-01",0.28918746113777161,1987,false,false,false,1,0.27550273706376704,0.24334040447258701,null,2020,94.25673770904541,0.84295734272437972,0.61137153285518964,null,null,null,null,null,null,null,null,"2002-01-01",4.2683329582214364,2002,false,true,false,1,7.967961846590299E-2,7.6664347558332957E-2,null,null,2020,5.0624999602635699,-0.30981595992704325,-0.37079699221213691]
[null,null,"1976-01-01",1976,false,true,false,2,11.510000228879999,67.576682971807969,-5.4035355796765439E-3,-5.4181874832811604E-3,null,2009,95.498577202923727,-0.32155835598428861,-0.38795681075209781,null,null,null,null,null,null,null,null,"1988-01-01",0.28574490547180181,1988,false,true,false,1,-1.1904235586236989E-2,-1.1975658387145592E-2,null,2021,138.48230107625326,0.46920320437701424,0.38472021599626371,null,null,null,null,null,null,null,null,"2002-02-01",3.815000057220459,2002,false,false,false,1,-0.10620842034541655,-0.11228266336562343,null,null,2021,10.389166752497355,1.0521811030209789,0.71890318024695365]
[null,null,"1976-02-01",{"$f":"YEAR(C45)","v":1976},{"$f":"MOD(D45,5)=0","v":false},{"$f":"MONTH(C45)=1","v":false},{"$f":"AND(F45,E45)","v":false},2,11.510000228879999,67.234259997370103,-5.0671764191314583E-3,-5.0800580917930698E-3,null,2010,119.12415203227771,0.24739190385163856,0.22105489467006215,null,null,null,null,null,null,null,null,"1988-02-01",0.29607304930686951,1988,false,false,false,1,3.6144629833433362E-2,3.5506738179873328E-2,null,2022,151.25894037882486,9.2261893420851893E-2,8.8250677708276715E-2,null,null,null,null,null,null,null,null,"2002-03-01",4.6283330917358398,2002,false,false,false,1,0.21319345276968638,0.19325610015574737,null,null,2022,5.7733332514762878,-0.44429294581411061,-0.5875140045427325]
[null,null,"1976-03-01",1976,false,false,false,{"$f":"H45+G46","v":2},11.510000228879999,66.904787648420779,-4.900364025159365E-3,-4.912410178753465E-3,null,2011,160.89875122555722,0.35068118832829409,0.30060904913754988,null,null,null,null,null,null,null,null,"1988-03-01",0.27595987915992742,1988,false,false,false,1,-6.7933134049278032E-2,-7.035072228774561E-2,null,2023,173.55985005696616,0.14743531603678517,0.13752929189689117,null,null,null,null,null,null,null,null,"2002-04-01",2.9500000476837158,2002,false,false,false,1,-0.36262149045601022,-0.45039159337527757,null,null,2023,4.4700000087420149,-0.22575056487532574,-0.25586118970652177]
[null,null,"1976-04-01",1976,false,false,false,2,11.510000228879999,66.578130683075983,-4.8824153969571071E-3,-4.8943733252711768E-3,null,2012,156.44205430755119,-2.7698766361202942E-2,-2.8089611383213468E-2,null,null,null,null,null,null,null,null,"1988-04-01",0.28285825252532959,1988,false,false,false,1,2.4997740201952778E-2,2.4690407906919509E-2,null,2024,207.72989400227866,0.19687758392333898,0.17971615227610596,null,null,null,null,null,null,null,null,"2002-05-01",2.5199999809265141,2002,false,false,false,1,-0.14576273213786206,-0.15754629256121153,null,null,2024,2.6991666356722512,-0.39615959051600236,-0.50444533866890517]
[null,null,"1976-05-01",1976,false,false,false,2,11.510000228879999,66.245064786648683,-5.0026321407663499E-3,-5.0151871946476452E-3,null,2013,148.72427388940051,-4.9333156946265944E-2,-5.0591600575683932E-2,null,null,null,null,null,null,null,null,"1988-05-01",0.28630855679512018,1988,false,false,false,1,1.2197997544659334E-2,1.2124201476045053E-2,null,2025,219.1406421661377,5.4930698437336556E-2,5.347507608544462E-2,null,null,null,null,null,null,null,null,"2002-06-01",1.896667003631592,2002,false,false,false,1,-0.24735435794159999,-0.2841607568227264,null,null,2025,4.0305875241756439,0.493271097422183,0.40096908105696283]
[null,null,"1976-06-01",1976,false,false,false,2,11.60000038147,66.44121590745641,2.9609922103550623E-3,2.9566171072233573E-3,null,2014,127.11404700240958,-0.14530396633882026,-0.15700938944199277,null,null,null,null,null,null,null,null,"1988-06-01",0.31970950961112982,1988,false,false,false,1,0.11666068660291939,0.1103427018735581,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-07-01",1.956666946411133,2002,false,false,false,1,3.1634410608007535E-2,3.1144351010037988E-2]
[null,null,"1976-07-01",1976,false,false,false,2,11.60000038147,66.15324763297005,-4.3341812842115912E-3,-4.3436010758235877E-3,null,2015,68.333703592008376,-0.46242209100058751,-0.62068158250846595,null,null,null,null,null,null,null,null,"1988-07-01",0.3067481517791748,1988,false,false,false,1,-4.054104567524508E-2,-4.1385742641417374E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-08-01",1.7666670083999629,2002,false,false,false,1,-9.7103872664514035E-2,-0.10214776281791084]
[null,null,"1976-08-01",1976,false,false,false,2,11.60000038147,65.847885134029838,-4.6159865141378598E-3,-4.6266730785935071E-3,null,2016,61.321561491439802,-0.10261615764945375,-0.10827159056050636,null,null,null,null,null,null,null,null,"1988-08-01",0.27564173936843872,1988,false,false,false,1,-0.10140700842145356,-0.10692508164363365,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-09-01",1.570000052452087,2002,false,false,false,1,-0.11132089692782199,-0.11801907255470026]
[null,null,"1976-09-01",1976,false,false,false,2,11.89999961853,67.250412903995425,2.1299511246425151E-2,2.1075847041560004E-2,null,2017,72.641552447112375,0.18460050071055001,0.16940558754386481,null,null,null,null,null,null,null,null,"1988-09-01",0.29953563213348389,1988,false,false,false,1,8.6684595808282916E-2,8.3131405784472423E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-10-01",2.083333015441895,2002,false,false,false,1,0.32696365977062536,0.28289336972310974]
[null,null,"1976-10-01",1976,false,false,false,2,11.89999961853,66.95290679047929,-4.4238555671152202E-3,-4.4336697712647512E-3,null,2018,89.875288028267107,0.23724349219686602,0.21288591494260503,null,null,null,null,null,null,null,null,"1988-10-01",0.26750418543815607,1988,false,false,false,1,-0.10693701603104588,-0.11309816983250817,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-11-01",2.546667098999023,2002,false,false,false,1,0.22240039404302836,0.20081646178202087]
[null,null,"1976-11-01",1976,false,false,false,2,11.89999961853,66.687463402795544,-3.9646282799105093E-3,-3.9725082529477509E-3,null,2019,80.701761941790451,-0.10206950417328786,-0.10766261253205152,null,null,null,null,null,null,null,null,"1988-11-01",0.26057875156402588,1988,false,false,false,1,-2.5889067353420114E-2,-2.6230087937359328E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-12-01",2.1866669654846191,2002,false,false,false,1,-0.14136128497356537,-0.15240703333188924]
[null,null,"1976-12-01",1976,false,false,false,2,12.5,69.773112553200264,4.6270303186781048E-2,4.5231748307603056E-2,null,2020,51.234138280394404,-0.36514225900855568,-0.45435433512263318,null,null,null,null,null,null,null,null,"1988-12-01",0.27949404716491699,1988,false,false,false,1,7.2589554932469325E-2,7.0075869436547478E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-01-01",2.1266670227050781,2003,false,true,false,1,-2.7438994472687606E-2,-2.782247483767435E-2]
[null,null,"1977-01-01",1977,false,true,false,2,12.5,69.478111887847987,-4.2279992185720872E-3,-4.2369624806331682E-3,null,2021,87.735717840095148,0.71244644264210599,0.5379230162956169,null,null,null,null,null,null,null,null,"1989-01-01",0.26213452219963068,1989,false,true,false,1,-6.2110535595927163E-2,-6.4123178706503983E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-02-01",2.1166670322418208,2003,false,false,false,1,-4.70218908578246E-3,-4.7132791556088131E-3]
[null,null,"1977-02-01",1977,false,false,false,2,12.5,69.146239702776469,-4.7766436947398461E-3,-4.788088316363545E-3,null,2022,112.18911308057564,0.27871653463927437,0.24585686757118017,null,null,null,null,null,null,null,null,"1989-02-01",0.25171846151351929,1989,false,false,false,1,-3.9735554854461119E-2,-4.0546568760142641E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-03-01",2.1766669750213619,2003,false,false,false,1,2.8346424763838973E-2,2.7952099334792143E-2]
[null,null,"1977-03-01",1977,false,false,false,2,12.44999980927,68.512392845381967,-9.1667581652896679E-3,-9.2090314304340455E-3,null,2023,87.243525063900975,-0.22235301921638717,-0.25148260998658267,null,null,null,null,null,null,null,null,"1989-03-01",0.248060017824173,1989,false,false,false,1,-1.4533871164431056E-2,-1.4640522502515144E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-04-01",2.601666927337646,2003,false,false,false,1,0.19525263037176988,0.17835756920918389]
[null,null,"1977-04-01",1977,false,false,false,2,12.44999980927,68.129746022874428,-5.5850745626574438E-3,-5.6007294077876739E-3,null,2024,82.703077601629275,-5.2043374668161113E-2,-5.3446531643223723E-2,null,null,null,null,null,null,null,null,"1989-04-01",0.27156054973602289,1989,false,false,false,1,9.4737282202838724E-2,9.0514409552959474E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-05-01",3.1700000762939449,2003,false,false,false,1,0.21844961896713233,0.19757924646355657]
[null,null,"1977-05-01",1977,false,false,false,2,12.44999980927,67.761191067581819,-5.409604127525558E-3,-5.4242890195120401E-3,null,2025,70.694535244377107,-0.14520067094837585,-0.15688854045600176,null,null,null,null,null,null,null,null,"1989-05-01",0.33248758316040039,1989,false,false,false,1,0.22435892652155509,0.20241738172569204,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-06-01",3.6033329963684082,2003,false,false,false,1,0.13669807875243767,0.12812763751154299]
[null,null,"1977-06-01",1977,false,false,false,2,12.63000011444,68.361514871717077,8.8594045452436987E-3,8.820390280244117E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1989-06-01",0.28785726428031921,1989,false,false,false,1,-0.134231535673771,-0.14413776837724662,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-07-01",4.0133328437805176,2003,false,false,false,1,0.11378350205915599,0.10776277976273677]
[null,null,"1977-07-01",1977,false,false,false,2,12.63000011444,67.986163489599363,-5.490682627821708E-3,-5.505811830863511E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1989-07-01",0.2773897647857666,1989,false,false,false,1,-3.6363506478541474E-2,-3.7041136893938946E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-08-01",4.7466669082641602,2003,false,false,false,1,0.18272445696102535,0.16782063898310784]
[null,null,"1977-08-01",1977,false,false,false,2,12.63000011444,67.623956018341417,-5.3276645226989494E-3,-5.3419071364338285E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1989-08-01",0.31053629517555242,1989,false,false,false,1,0.11949442480469852,0.1128771769680758,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-09-01",6.3666667938232422,2003,false,false,false,1,0.3412920933505128,0.29363339814264416]
[null,null,"1977-09-01",1977,false,false,false,2,12.68000030518,67.531178039204377,-1.3719691156766078E-3,-1.3729111270093435E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1989-09-01",0.31127318739891052,1989,false,false,false,1,2.3729664931486649E-3,2.3701554542822851E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-10-01",7.3533329963684082,2003,false,false,false,1,0.15497374599569147,0.14407761297574861]
[null,null,"1977-10-01",1977,false,false,false,2,12.68000030518,67.183477565445003,-5.1487399428679081E-3,-5.1620403776630091E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1989-10-01",0.32526358962059021,1989,false,false,false,1,4.4945735090733629E-2,4.3964955925623009E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-11-01",7.6149997711181641,2003,false,false,false,1,3.5584785141511421E-2,3.4966276957956288E-2]
[null,null,"1977-11-01",1977,false,false,false,2,12.68000030518,66.820121166503696,-5.4084190355784267E-3,-5.4230974825275596E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1989-11-01",0.30952474474906921,1989,false,false,false,1,-4.8387970168686456E-2,-4.9597858944175663E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-12-01",11.138333320617679,2003,false,false,false,1,0.46268334279702272,0.38027265486289574]
[null,null,"1977-12-01",1977,false,false,false,2,12.659999847410001,66.355100398132549,-6.959292504310155E-3,-6.9836213203261829E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1989-12-01",0.24717797338962549,1989,false,false,false,1,-0.20142742193354546,-0.22492942245013189,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-01-01",14.50333309173584,2004,false,true,false,1,0.30210981071013188,0.26398588025310049]
[null,null,"1978-01-01",1978,false,true,false,2,12.659999847410001,65.990380314850981,-5.4964890580111447E-3,-5.5116503353787125E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-01-01",0.2384125143289566,1990,true,true,true,2,-3.5462136615433515E-2,-3.6106190398526083E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-02-01",16.483333587646481,2004,false,false,false,1,0.13652037661872818,0.12797129342270139]
[null,null,"1978-02-01",1978,false,false,false,2,12.659999847410001,65.648584684500136,-5.1794765952262178E-3,-5.1929365813647823E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-02-01",0.2384125143289566,1990,true,false,false,2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-03-01",15.555000305175779,2004,false,false,false,1,-5.6319510706647646E-2,-5.7967634860369849E-2]
[null,null,"1978-03-01",1978,false,false,false,2,12.68000030518,65.405344887871507,-3.705179598274877E-3,-3.7120607788009904E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-03-01",0.2831481397151947,1990,true,false,false,2,0.18763958558195815,0.17196779577192642,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-04-01",14.51666736602783,2004,false,false,false,1,-6.675235736269669E-2,-6.908468716191371E-2]
[null,null,"1978-04-01",1978,false,false,false,2,12.69999980927,65.165623742472405,-3.6651613994249654E-3,-3.6718945605832723E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-04-01",0.27699294686317438,1990,true,false,false,2,-2.1738418829844841E-2,-2.1978179300658981E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-05-01",19.988332748413089,2004,false,false,false,1,0.37692297029483157,0.31985127794566176]
[null,null,"1978-05-01",1978,false,false,false,2,12.72999954224,64.954069146644272,-3.2464140397731045E-3,-3.251695074546348E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-05-01",0.29018312692642212,1990,true,false,false,2,4.7619191075515932E-2,4.6520152570603233E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-06-01",22.816667556762699,2004,false,false,false,1,0.14149928580582372,0.13234256132463851]
[null,null,"1978-06-01",1978,false,false,false,2,12.77000045776,64.771006544234865,-2.8183392482480363E-3,-2.8223182441725601E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-06-01",0.31567814946174622,{"$f":"YEAR(Z73)","v":1990},{"$f":"MOD(AB73,5)=0","v":true},{"$f":"MONTH(Z73)=1","v":false},{"$f":"AND(AD73,AC73)","v":false},2,8.7858390683716481E-2,8.4210984341188816E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-07-01",20.556667327880859,{"$f":"YEAR(AV73)","v":2004},{"$f":"MOD(AX73,5)=0","v":false},{"$f":"MONTH(AV73)=1","v":false},{"$f":"AND(AZ73,AY73)","v":false},{"$f":"BA73+BB72","v":1},-9.9050407920414751E-2,-0.10430596957640088]
[null,null,"1978-07-01",1978,false,false,false,2,12.78999996185,64.472421474338432,{"$f":"J74/J73-1","v":-4.6098568762015235E-3},{"$f":"LN(J74/J73)","v":-4.6205150340800161E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-07-01",0.29627862572669977,1990,true,false,false,{"$f":"AF73+AE74","v":2},{"$f":"AA74/AA73-1","v":-6.1453489156991115E-2},{"$f":"LN(AA74/AA73)","v":-6.3422865480306165E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-08-01",20.073333740234379,2004,false,false,false,1,{"$f":"AW74/AW73-1","v":-2.3512254196522364E-2},{"$f":"LN(AW74/AW73)","v":-2.3793077844525373E-2}]
[null,null,"1978-08-01",1978,false,false,false,2,12.80000019073,64.118108998042175,-5.4955664483190558E-3,-5.5107226269754924E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-08-01",0.26100721955299377,1990,true,false,false,2,-0.1190480956471085,-0.12675224664411608,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-09-01",25.4466667175293,2004,false,false,false,1,0.26768513127068561,0.23719250599156341]
[null,null,"1978-09-01",1978,false,false,false,2,12.85000038147,63.941982458494373,-2.7469078907673694E-3,-2.7506875654464275E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-09-01",0.2051919549703598,1990,true,false,false,2,-0.21384567322782999,-0.24060216133213294,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-10-01",29.39999961853027,2004,false,false,false,1,0.15535759338875055,0.14440990072170737]
[null,null,"1978-10-01",1978,false,false,false,2,13.19999980927,65.217137143724244,1.9942370195631609E-2,1.9746125891801122E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-10-01",0.217574268579483,1990,true,false,false,2,6.034502478867565E-2,5.8594350245599586E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-11-01",29.656667709350589,2004,false,false,false,1,8.7302072840349521E-3,8.6923193775909242E-3]
[null,null,"1978-11-01",1978,false,false,false,2,14.5,71.133640735899064,9.0720075294567826E-2,8.6838097664321753E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-11-01",0.26002725958824158,1990,true,false,false,2,0.19511953911613356,0.17824621311369993,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-12-01",27.473333358764648,2004,false,false,false,1,-7.3620353169265407E-2,-7.6471142578831572E-2]
[null,null,"1978-12-01",1978,false,false,false,2,17.4500002861,92.297834311334796,0.29752720873676286,0.26046030596270936,null,null,null,null,null,null,null,null,null,null,null,null,null,"1990-12-01",0.3052670955657959,1990,true,false,false,2,0.17398112816784095,0.16040064646225796,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-01-01",23.763332366943359,2005,true,true,true,2,-0.13504007480176083,-0.14507210237408116]
[null,null,"1979-01-01",1979,false,true,false,2,20.75,106.36365090786401,0.15239595491572477,0.1418432140829963,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-01-01",0.3940073549747467,1991,false,true,false,2,0.29069710000835691,0.25518246002015704,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-02-01",22.036666870117191,2005,true,false,false,2,-7.2660915992914132E-2,-7.5435993884412328E-2]
[null,null,"1979-02-01",1979,false,false,false,2,22.02499961853,111.52987851130786,4.857136398899109E-2,4.7428631980228578E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-02-01",0.40643101930618292,1991,false,false,false,2,3.1531554359518266E-2,3.1044643812147971E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-03-01",25.473333358764648,2005,true,false,false,2,0.15595219135919991,0.14492441243925383]
[null,null,"1979-03-01",1979,false,false,false,2,22.42500019073,112.54310562416369,9.0848042370377247E-3,9.0437856464296203E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-03-01",0.48376351594924932,1991,false,false,false,2,0.19027213221835404,0.17418196351600443,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-04-01",21.469999313354489,2005,true,false,false,2,-0.15715783988799126,-0.17097557443993167]
[null,null,"1979-04-01",1979,false,false,false,2,33.5,154.55761554729858,0.37331926900473,0.31723063362491249,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-04-01",0.39127868413925171,1991,false,false,false,2,-0.19117777335589736,-0.21217613063949697,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-05-01",27.60666656494141,2005,true,false,false,2,0.28582521880985201,0.25140070585544066]
[null,null,"1979-05-01",1979,false,false,false,2,34.67499923706,170.78239889139508,0.10497563181628733,9.9823282071609176E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-05-01",0.33436590433120728,1991,false,false,false,2,-0.1454533101726283,-0.15718413798078812,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-06-01",24.59666633605957,2005,true,false,false,2,-0.10903164356338246,-0.11544636680347251]
[null,null,"1979-06-01",1979,false,false,false,2,33.5,162.35938509779956,-4.9320151539456569E-2,-5.0577920370103731E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-06-01",0.2959936261177063,1991,false,false,false,2,-0.11476133695584934,-0.12189799457407574,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-07-01",23.5533332824707,2005,true,false,false,2,-4.2417660968116944E-2,-4.3343567857608324E-2]
[null,null,"1979-07-01",1979,false,false,false,2,34,164.37006683289661,1.2384142338836002E-2,1.2308086131583799E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-07-01",0.32987168431282038,1991,false,false,false,2,0.11445536391936351,0.10836582272265145,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-08-01",26.10000038146973,2005,true,false,false,2,0.10812342645761985,0.1026679778409231]
[null,null,"1979-08-01",1979,false,false,false,2,35.5,166.26347316126521,1.1519167478915016E-2,1.1453327005109148E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-08-01",0.37801539897918701,1991,false,false,false,2,0.14594679372574304,0.13623118940125578,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-09-01",22.766666412353519,2005,true,false,false,2,-0.12771394331023789,-0.13663786220612797]
[null,null,"1979-09-01",1979,false,false,false,2,37.25,173.70205189967746,4.4739704981365813E-2,4.376776824743514E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-09-01",0.35384911298751831,1991,false,false,false,2,-6.3929369165723449E-2,-6.6064345058499188E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-10-01",20.49666786193848,2005,true,false,false,2,-9.97071116737277E-2,-0.1050351371255269]
[null,null,"1979-10-01",1979,false,false,false,2,40.75,187.70199905048986,8.0597477103483861E-2,7.7514107706875848E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-10-01",0.36814591288566589,1991,false,false,false,2,4.0403661824784276E-2,3.9608774217830545E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-11-01",20.376667022705082,2005,true,false,false,2,-5.8546511092291142E-3,-5.871856767318313E-3]
[null,null,"1979-11-01",1979,false,false,false,2,39.75,179.21573574223308,-4.5211363497381085E-2,-4.6265286030870725E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-11-01",0.36278501152992249,1991,false,false,false,2,-1.4561892901981843E-2,-1.4668957915095605E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-12-01",22.00333213806152,2005,true,false,false,2,7.9829793240665747E-2,7.6803429864889014E-2]
[null,null,"1979-12-01",1979,false,false,false,2,39,175.17167561307889,-2.2565318343310992E-2,-2.2823811189883716E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1991-12-01",0.40396395325660711,1991,false,false,false,2,0.11350783637126138,0.10751524529380962,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-01-01",22.510000228881839,2006,false,true,false,2,2.302688009439624E-2,2.276576237638589E-2]
[null,null,"1980-01-01",1980,true,true,true,3,37.25,166.7828468414649,-4.788918495101524E-2,-4.9073848602622087E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-01-01",0.46397680044174189,1992,false,true,false,2,0.14855990664843621,0.13850890256025228,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-02-01",23.510000228881839,2006,false,false,false,2,4.4424699681563373E-2,4.3466207200840101E-2]
[null,null,"1980-02-01",1980,true,false,false,3,37,163.87857579016114,-1.7413487695556729E-2,-1.7566885879104811E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-02-01",0.48368260264396667,1992,false,false,false,2,4.2471524833705754E-2,4.1594360009581034E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-03-01",28.293333053588871,2006,false,false,false,2,0.20345949715605482,0.18520032346283744]
[null,null,"1980-03-01",1980,true,false,false,3,36.57500076294,161.58605412853115,-1.3989148066343104E-2,-1.4087918422159803E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-03-01",0.41818037629127502,1992,false,false,false,2,-0.13542398671077926,-0.1455160502641257,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-04-01",25.543333053588871,2006,false,false,false,2,-9.7196042431316743E-2,-0.10224985038788252]
[null,null,"1980-04-01",1980,true,false,false,3,37.04999923706,161.2117473378984,-2.316454799589418E-3,-2.319141931557234E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-04-01",0.43164089322090149,1992,false,false,false,2,3.2188303643045257E-2,3.1681115185092146E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-05-01",21.629999160766602,2006,false,false,false,2,-0.15320372970168983,-0.16629514419698616]
[null,null,"1980-05-01",1980,true,false,false,3,37,157.34355146141112,-2.3994503752754248E-2,-2.4287061184034293E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-05-01",0.4289490282535553,1992,false,false,false,2,-6.2363529721651823E-3,-6.2558802496916711E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-06-01",23.25666618347168,2006,false,false,false,2,7.5204211087330775E-2,7.2510607340955921E-2]
[null,null,"1980-06-01",1980,true,false,false,3,35.375,153.13449729958043,-2.6750725547611487E-2,-2.7115037981304213E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-06-01",0.34459492564201349,1992,false,false,false,2,-0.1966529751914472,-0.21896849798063325,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-07-01",21.876667022705082,2006,false,false,false,2,-5.9337789426902154E-2,-6.1171172414089287E-2]
[null,null,"1980-07-01",1980,true,false,false,3,32.949998855590003,136.16798021747533,-0.11079487235925112,-0.11742733033118183,null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-07-01",0.33629655838012701,1992,false,false,false,2,-2.4081513233039753E-2,-2.4376213713641286E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-08-01",27.5,2006,false,false,false,2,0.25704706166888425,0.22876536858020224]
[null,null,"1980-08-01",1980,true,false,false,3,32.82500076294,133.9984693689772,-1.5932606513169856E-2,-1.6060894959285445E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-08-01",0.33090117573738098,1992,false,false,false,2,-1.6043526192282442E-2,-1.6173616843479378E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-09-01",34.216667175292969,2006,false,false,false,2,0.24424244273792617,0.2185268649891772]
[null,null,"1980-09-01",1980,true,false,false,3,37.350000381469997,150.55581664666292,0.12356370453824761,0.11650551289445554,null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-09-01",0.32547962665557861,1992,false,false,false,2,-1.6384194071601521E-2,-1.6519899301543826E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-10-01",39.159999847412109,2006,false,false,false,2,0.14447148364258577,0.13494294410408256]
[null,null,"1980-10-01",1980,true,false,false,3,40.29999923706,160.65793764410628,6.7098842292834693E-2,6.4943603730070742E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-10-01",0.37867423892021179,1992,false,false,false,2,0.16343453755071291,0.15137643879164411,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-11-01",46.276668548583977,2006,false,false,false,2,0.18173311360832844,0.16698210127947175]
[null,null,"1980-11-01",1980,true,false,false,3,39.75,156.34548641737666,-2.6842441089233171E-2,-2.7209278856456801E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-11-01",0.41473838686943049,1992,false,false,false,2,9.5237922843802281E-2,9.0971620802229439E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-12-01",42.593334197998047,2006,false,false,false,2,-7.9593766494209683E-2,-8.294014823869908E-2]
[null,null,"1980-12-01",1980,true,false,false,3,39.774999618530003,155.39493754730137,-6.0797973248662984E-3,-6.098354546953769E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1992-12-01",0.43188402056694031,1992,false,false,false,2,4.1340840974307236E-2,4.0509152925761016E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-01-01",42.593334197998047,2007,false,true,false,2,0,0]
[null,null,"1981-01-01",1981,false,true,false,3,37.899999618530003,147.84200084879708,-4.8604779651880259E-2,-4.9825718805572856E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-01-01",0.43007698655128479,1993,false,true,false,2,-4.1840724120411066E-3,-4.1928501359936136E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-02-01",46.869998931884773,2007,false,false,false,2,0.10040690202852764,9.5680022339167531E-2]
[null,null,"1981-02-01",1981,false,false,false,3,37.59999847412,145.19206686155923,-1.7924094452347328E-2,-1.808667672321863E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-02-01",0.38309383392333979,1993,false,false,false,2,-0.10924358683940527,-0.11568427479087776,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-03-01",45.496665954589837,2007,false,false,false,2,-2.9300896278891986E-2,-2.9738741596917979E-2]
[null,null,"1981-03-01",1981,false,false,false,3,36.369998931879998,139.63505803107296,-3.827350178701483E-2,-3.902517413077753E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-03-01",0.37306305766105652,1993,false,false,false,2,-2.618360144186116E-2,-2.653249561547686E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-04-01",43.860000610351563,2007,false,false,false,2,-3.5973302876123436E-2,-3.6636290643161123E-2]
[null,null,"1981-04-01",1981,false,false,false,3,34.284999847409999,131.08052344427338,-6.1263515820618175E-2,-6.3220473685861617E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-04-01",0.37125217914581299,1993,false,false,false,2,-4.8540815769777534E-3,-4.865900894421505E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-05-01",55.360000610351563,2007,false,false,false,2,0.26219789876805977,0.23285456542890431]
[null,null,"1981-05-01",1981,false,false,false,3,32.709999084469999,122.89483967633625,-6.2447750076441655E-2,-6.448278943881558E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-05-01",0.41018837690353388,1993,false,false,false,2,0.10487803155070052,9.9734950190391705E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-06-01",66.663330078125,2007,false,false,false,2,0.20417863697891425,0.18579770546476701]
[null,null,"1981-06-01",{"$f":"YEAR(C109)","v":1981},{"$f":"MOD(D109,5)=0","v":false},{"$f":"MONTH(C109)=1","v":false},{"$f":"AND(F109,E109)","v":false},3,33.510000228880003,128.60327715874729,4.6449773623084223E-2,4.5403267125367491E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-06-01",0.28673446178436279,1993,false,false,false,2,-0.30096882815430037,-0.35805994282748649,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-07-01",71.333335876464844,2007,false,false,false,2,7.0053593075336984E-2,6.7708734205799842E-2]
[null,null,"1981-07-01",1981,false,false,false,{"$f":"H109+G110","v":3},33.984998703000002,130.20389031027247,1.2446130354434093E-2,1.2369313994929604E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-07-01",0.20143996179103851,1993,false,false,false,2,-0.29746860374763595,-0.35306518659871799,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-08-01",85.410003662109375,2007,false,false,false,2,0.19733645724942006,0.18009947082975952]
[null,null,"1981-08-01",1981,false,false,false,3,33.985000610349999,129.49210439032686,-5.4667024022818644E-3,-5.4816995012829115E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-08-01",0.1923658549785614,1993,false,false,false,2,-4.504620995654296E-2,-4.6092327061164499E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-09-01",98.550003051757813,2007,false,false,false,2,0.15384614010358333,0.14310083173044547]
[null,null,"1981-09-01",1981,false,false,false,3,34.610000610349999,130.62763200237984,8.7690876397388262E-3,8.7308624946135817E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-09-01",0.17042772471904749,1993,false,false,false,2,-0.11404378527550463,-0.12108774864506239,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-10-01",124.5100021362305,2007,false,false,false,2,0.26341956652034471,0.2338219865560984]
[null,null,"1981-10-01",1981,false,false,false,3,35.680000305180002,131.63716980305955,7.7283633271505447E-3,7.6986525064549356E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-10-01",0.22419986128807071,1993,false,false,false,2,0.31551284661968793,0.2742265870299177,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-11-01",113.8199996948242,2007,false,false,false,2,-8.5856575841272598E-2,-8.9767800627657102E-2]
[null,null,"1981-11-01",1981,false,false,false,3,35.409999847409999,129.15826378775995,-1.8831353021401598E-2,-1.9010920860272854E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-11-01",0.2296677231788635,1993,false,false,false,2,2.4388337527859738E-2,2.4095690592620518E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-12-01",113.40000152587891,2007,false,false,false,2,-3.6900208229784237E-3,-3.6968457443898009E-3]
[null,null,"1981-12-01",1981,false,false,false,3,35.049999491370002,125.27147136010831,-3.0093253917059748E-2,-3.0555350165092414E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1993-12-01",0.21402961015701291,1993,false,false,false,2,-6.8090164370514294E-2,-7.0519211863258685E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-01-01",93.879997253417969,2008,false,true,false,2,-0.1721340741605395,-0.18890406302285773]
[null,null,"1982-01-01",1982,false,true,false,3,32.273333485919999,109.75109893879012,-0.12389391018409102,-0.1322680882828314,null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-01-01",0.23963989317417139,1994,false,true,false,2,0.11965766324748572,0.11302298076938738,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-02-01",103.8000030517578,2008,false,false,false,2,0.10566687354668258,0.10044865840563585]
[null,null,"1982-02-01",1982,false,false,false,3,30.16666653951,101.07787143870704,-7.9026338541906327E-2,-8.2323840901124698E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-02-01",0.26707935333251948,1994,false,false,false,2,0.11450288929316521,0.10840846629728136,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-03-01",112.23000335693359,2008,false,false,false,2,8.1213873384688995E-2,7.808436680720858E-2]
[null,null,"1982-03-01",1982,false,false,false,3,31.56666603088,113.63307205957892,0.12421314816156648,0.11708336708902155,null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-03-01",0.24417249858379361,1994,false,false,false,2,-8.5767972937265347E-2,-8.9670880813931292E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-04-01",121.629997253418,2008,false,false,false,2,8.375651443748855E-2,8.043326010953214E-2]
[null,null,"1982-04-01",1982,false,false,false,3,33.043332926429997,120.06817152705869,5.6630515666299841E-2,5.5085086332639088E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-04-01",0.2203059196472168,1994,false,false,false,2,-9.7744746337132815E-2,-0.10285781263012123,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-05-01",138.8699951171875,2008,false,false,false,2,0.14174133234459996,0.13255458150136351]
[null,null,"1982-05-01",1982,false,false,false,3,32.766666666669998,117.4538815097592,-2.1773380772358464E-2,-2.2013918787879234E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-05-01",0.21479867398738861,1994,false,false,false,2,-2.4998173760592213E-2,-2.5315934919984791E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-06-01",116.90000152587891,2008,false,false,false,2,-0.15820547536398266,-0.17221932701937739]
[null,null,"1982-06-01",1982,false,false,false,3,32.916667175290002,113.74987019976268,-3.1535878273113993E-2,-3.2043842018090359E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-06-01",0.19537194073200231,1994,false,false,false,2,-9.0441588370917425E-2,-9.479605919498614E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-07-01",122.8199996948242,2008,false,false,false,2,5.0641557670422666E-2,4.9400984885633908E-2]
[null,null,"1982-07-01",1982,false,false,false,3,32.416666412349997,110.30552287252399,-3.0280011055747735E-2,-3.0747920349749616E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-07-01",0.24836194515228269,1994,false,false,false,2,0.27122627856253101,0.23998200827538826,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-08-01",121.59999847412109,2008,false,false,false,2,-9.9332455930182251E-3,-9.9829094327926523E-3]
[null,null,"1982-08-01",1982,false,false,false,3,33.466666412350001,114.46289898072951,3.7689645993610243E-2,3.6996747737561106E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-08-01",0.26679369807243353,1994,false,false,false,2,7.4213273329170715E-2,7.1588554891349632E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-09-01",68.300003051757813,2008,false,false,false,2,-0.43832233627623429,-0.57682714572531057]
[null,null,"1982-09-01",1982,false,false,false,3,33.783333841960001,116.49080445171997,1.7716705491898077E-2,1.7561594028355373E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-09-01",0.24922220408916471,1994,false,false,false,2,-6.5861728032639788E-2,-6.8130808918940869E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-10-01",50.430000305175781,2008,false,false,false,2,-0.26163985282753388,-0.30332356911830283]
[null,null,"1982-10-01",1982,false,false,false,3,32.849999745689999,112.02799748830276,-3.8310379814286866E-2,-3.9063520515549698E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-10-01",0.31950429081916809,1994,false,false,false,2,0.28200571849873546,0.24842581909596778,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-11-01",42.470001220703118,2008,false,false,false,2,-0.15784253492569789,-0.1717882690722122]
[null,null,"1982-11-01",1982,false,false,false,3,31.46666679382,104.84065811412725,-6.4156635263662221E-2,-6.6307161875503784E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-11-01",0.27557778358459473,1994,false,false,false,2,-0.13748330929125063,-0.14790077871748492,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-12-01",40.580001831054688,2008,false,false,false,2,-4.4501985762296137E-2,-4.5522593548130194E-2]
[null,null,"1982-12-01",1982,false,false,false,3,30.653333028159999,101.55025516482695,-3.1384798688677051E-2,-3.1887855029899992E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1994-12-01",0.28939226269721979,1994,false,false,false,2,5.0129146598584251E-2,4.8913153366507062E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-01-01",55.400001525878913,2009,false,true,false,2,0.36520451025418432,0.31130424177641403]
[null,null,"1983-01-01",1983,false,true,false,3,29.113333384200001,95.499238747777682,-5.9586422576957787E-2,-6.1435524497179372E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-01-01",0.29959538578987122,1995,true,true,true,3,3.5257069410064235E-2,3.4649772118668209E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-02-01",39.939998626708977,2009,false,false,false,2,-0.27906141648657046,-0.32720132769236115]
[null,null,"1983-02-01",1983,false,false,false,3,28.32000033061,92.281590728895907,-3.3692917986287596E-2,-3.4273605002683505E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-02-01",0.29310283064842219,1995,true,false,false,3,-2.1671078559276413E-2,-2.1909344998841451E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-03-01",43.110000610351563,2009,false,false,false,2,7.9369105974949061E-2,7.6376709313230151E-2]
[null,null,"1983-03-01",1983,false,false,false,3,29.693333307900001,97.067463650700603,5.1861621413360703E-2,5.0561567083104719E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-03-01",0.26228517293930048,1995,true,false,false,3,-0.10514281844683915,-0.1110911471241357,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-04-01",69.5,2009,false,false,false,2,0.61215492962233164,0.47757174965369903]
[null,null,"1983-04-01",1983,false,false,false,3,29.359999974570002,96.270716282177546,-8.2081815940938663E-3,-8.2420541989728941E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-04-01",0.28460779786109919,1995,true,false,false,3,8.5108222747172668E-2,8.1679726485714491E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-05-01",78.639999389648438,2009,false,false,false,2,0.13151078258486959,0.12355371550682735]
[null,null,"1983-05-01",1983,false,false,false,3,29.966667175289999,97.937104490792791,1.7309398672499032E-2,1.7161297615445135E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-05-01",0.30925509333610529,1995,true,false,false,3,8.6600914171139687E-2,8.3054396448331055E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-06-01",71.089996337890625,2009,false,false,false,2,-9.6007160609816067E-2,-0.10093383964988967]
[null,null,"1983-06-01",1983,false,false,false,3,30.466666539510001,99.671286997505447,1.7707104122888229E-2,1.755215975823967E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-06-01",0.34648701548576349,1995,true,false,false,3,0.12039226823402305,0.11367886348213206,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-07-01",75.989997863769531,2009,false,false,false,2,6.8926737632524437E-2,6.6655096142014425E-2]
[null,null,"1983-07-01",1983,false,false,false,3,30.653333028159999,100.43837596797447,7.6961880755910261E-3,7.6667235001918552E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-07-01",0.33576121926307678,1995,true,false,false,3,-3.0955838872199881E-2,-3.144509421053196E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-08-01",73.05999755859375,2009,false,false,false,2,-3.8557710061112416E-2,-3.9320736619018276E-2]
[null,null,"1983-08-01",1983,false,false,false,3,30.07000033061,97.810067443855914,-2.6168369398531621E-2,-2.6516854141142895E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-08-01",0.32083854079246521,1995,true,false,false,3,-4.4444318207336853E-2,-4.546224196816509E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-09-01",67.629997253417969,2009,false,false,false,2,-7.4322481338997437E-2,-7.722935697572117E-2]
[null,null,"1983-09-01",1983,false,false,false,3,29.616666793819999,95.972903469686088,-1.8782974208911396E-2,-1.8961614739492098E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-09-01",0.27869394421577448,1995,true,false,false,3,-0.13135764946628403,-0.14082380283570742,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-10-01",58.729999542236328,2009,false,false,false,2,-0.13159837457677614,-0.14110096923490645]
[null,null,"1983-10-01",1983,false,false,false,3,29.16666666667,93.663345270459203,-2.4064690300386493E-2,-2.4358975811208092E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-10-01",0.27168023586273188,{"$f":"YEAR(Z137)","v":1995},{"$f":"MOD(AB137,5)=0","v":true},{"$f":"MONTH(Z137)=1","v":false},{"$f":"AND(AD137,AC137)","v":false},3,-2.5166346447816457E-2,-2.5488434281478851E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-11-01",57.889999389648438,{"$f":"YEAR(AV137)","v":2009},{"$f":"MOD(AX137,5)=0","v":false},{"$f":"MONTH(AV137)=1","v":false},{"$f":"AND(AZ137,AY137)","v":false},{"$f":"BA137+BB136","v":2},-1.4302744068366513E-2,-1.4406014192438088E-2]
[null,null,"1983-11-01",1983,false,false,false,3,28.813333511349999,92.613119311317888,{"$f":"J138/J137-1","v":-1.1212774390117253E-2},{"$f":"LN(J138/J137)","v":-1.1276111446019255E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-11-01",0.2852407693862915,1995,true,false,false,{"$f":"AF137+AE138","v":3},{"$f":"AA138/AA137-1","v":4.991358123824341E-2},{"$f":"LN(AA138/AA137)","v":4.8707857199680973E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12-01",67.540000915527344,2009,false,false,false,2,{"$f":"AW138/AW137-1","v":0.16669548501678633},{"$f":"LN(AW138/AW137)","v":0.15417538096514238}]
[null,null,"1983-12-01",1983,false,false,false,3,29.043333053590001,94.271782437085292,1.7909591406718883E-2,1.7751104171442003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1995-12-01",0.23922258615493769,1995,true,false,false,3,-0.16133101635633651,-0.17593918714255913,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-01",62.909999847412109,2010,true,true,true,3,-6.8551984088747631E-2,-7.1014897356313486E-2]
[null,null,"1984-01-01",1984,false,true,false,3,29.203332901,94.966755376110555,7.3720144146958155E-3,7.3449739303349144E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-01-01",0.20732660591602331,1996,false,true,false,3,-0.13333180930606714,-0.14309908514922001,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-01",70.879997253417969,2010,true,false,false,3,0.12668887975420517,0.11928313639063499]
[null,null,"1984-02-01",1984,false,false,false,3,29.533333460489999,95.245049393016984,2.9304361911097754E-3,2.9261508329125876E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-02-01",0.2063885182142258,1996,false,false,false,3,-4.5246855687083309E-3,-4.5349529412505498E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-01",73.970001220703125,2010,true,false,false,3,4.3594865787556891E-2,4.2671354555376351E-2]
[null,null,"1984-03-01",1984,false,false,false,3,29.573332468669999,95.031294332656401,-2.2442642606919083E-3,-2.2467863959931473E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-03-01",0.18434226512908941,1996,false,false,false,3,-0.10681918391532308,-0.11296623698449472,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-01",71.19000244140625,2010,true,false,false,3,-3.7582786716499283E-2,-3.8307228692443102E-2]
[null,null,"1984-04-01",1984,false,false,false,3,29.460000356039998,93.955792826447862,-1.1317340395720077E-2,-1.1381868814545714E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-04-01",0.1829351335763931,1996,false,false,false,3,-7.633255193598365E-3,-7.6625375945590241E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-01",60.689998626708977,2010,true,false,false,3,-0.14749267389531873,-0.1595734761902102]
[null,null,"1984-05-01",1984,false,false,false,3,29.050000508629999,91.4396389808376,-2.6780188532473104E-2,-2.7145311243876931E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-05-01",0.1960689574480057,1996,false,false,false,3,7.1794977896511902E-2,6.9334792395412514E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-01",49.259998321533203,2010,true,false,false,3,-0.18833416648234291,-0.20866655860103564]
[null,null,"1984-06-01",1984,false,false,false,3,27.98666699727,87.099400856707589,-4.7465608706521278E-2,-4.8629066288239854E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-06-01",0.1576056778430939,1996,false,false,false,3,-0.19617220444042827,-0.21837021737137211,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-01",57.529998779296882,2010,true,false,false,3,0.16788470847650405,0.1551941710378873]
[null,null,"1984-07-01",1984,false,false,false,3,28.170000076289998,87.423009294563187,3.7153922377488602E-3,3.7085072164421825E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-07-01",0.16511103510856631,1996,false,false,false,3,4.7621109646471371E-2,4.6521983931860252E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-01",42.840000152587891,2010,true,false,false,3,-0.25534501891898931,-0.29483428051529614]
[null,null,"1984-08-01",1984,false,false,false,3,28.353333155310001,87.892216859889714,5.3670946483388438E-3,5.3527431236162796E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-08-01",0.1819970905780792,1996,false,false,false,3,0.10227090792816917,9.7372513484421289E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-01",48.689998626708977,2010,true,false,false,3,0.1365545857442696,0.12800139284846643]
[null,null,"1984-09-01",1984,false,false,false,3,27.853333155310001,85.887872339871791,-2.2804573506355896E-2,-2.3068619824767805E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-09-01",0.1665181368589401,1996,false,false,false,3,-8.5050555863135702E-2,-8.8886467542518735E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-01",56.919998168945313,2010,true,false,false,3,0.16902854332227801,0.15617309906291202]
[null,null,"1984-10-01",1984,false,false,false,3,27.650000254310001,85.251440937705084,-7.4100264080154687E-3,-7.4376170363877649E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-10-01",0.17261557281017301,1996,false,false,false,3,3.6617248224426913E-2,3.5962765863696726E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-01",61.830001831054688,2010,true,false,false,3,8.6261486648961272E-2,8.274197213208237E-2]
[null,null,"1984-11-01",1984,false,false,false,3,26.813333511349999,82.761158966277677,-2.9211024987215284E-2,-2.9646161794110743E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-11-01",0.18105897307395941,1996,false,false,false,3,4.8914475828155446E-2,4.7755796851343735E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-01",58.130001068115227,2010,true,false,false,3,-5.984151145667771E-2,-6.1706813096963319E-2]
[null,null,"1984-12-01",1984,false,false,false,3,26.63333333333,82.402771401818129,-4.3303835873731433E-3,-4.3397868547019637E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1996-12-01",0.15666753053665161,1996,false,false,false,3,-0.13471545830177845,-0.14469687620228669,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-01",59.110000610351563,2011,false,true,false,3,1.6858756652833984E-2,1.6718225074114128E-2]
[null,null,"1985-01-01",1985,true,true,true,4,27.6,85.975682934523817,4.3359118533564889E-2,4.2445429827983341E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-01-01",0.1247715130448341,1997,false,true,false,3,-0.20359047840072764,-0.22764175106337453,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-01",66.199996948242188,2011,false,false,false,3,0.11994580045138759,0.11328029168193236]
[null,null,"1985-02-01",1985,true,false,false,4,27.85,85.424481895849269,-6.4111271915610057E-3,-6.43176672992296E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-02-01",0.121956504881382,1997,false,false,false,3,-2.256130501872311E-2,-2.281970522104108E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-01",56.540000915527337,2011,false,false,false,3,-0.14592139694911799,-0.15773204838589674]
[null,null,"1985-03-01",1985,true,false,false,4,27.8,84.559819603136006,-1.0121949510533468E-2,-1.0173524764714977E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-03-01",0.13696642220020289,1997,false,false,false,3,0.12307598789765173,0.11607133855853558,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-01",48.650001525878913,2011,false,false,false,3,-0.13954721015014393,-0.15029652846157293]
[null,null,"1985-04-01",1985,true,false,false,4,26.65,80.528041689250443,-4.767959454984505E-2,-4.885374046769933E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-04-01",0.1275857537984848,1997,false,false,false,3,-6.8488818288663711E-2,-7.0947085028283188E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-01",42.849998474121087,2011,false,false,false,3,-0.11921896957541855,-0.12694623056241919]
[null,null,"1985-05-01",1985,true,false,false,4,26.36666666667,79.677494499896767,-1.0562124342174517E-2,-1.0618299480143345E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-05-01",0.1247715130448341,1997,false,false,false,3,-2.2057640997251604E-2,-2.2304548309211424E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-01",28.85000038146973,2011,false,false,false,3,-0.32672108730894223,-0.39559560325738247]
[null,null,"1985-06-01",1985,true,false,false,4,26.38333333333,79.883209043283358,2.5818400123871488E-3,2.5785127891373091E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-06-01",0.1069465354084969,1997,false,false,false,3,-0.14286095600950321,-0.15415512851490745,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-01",25,2011,false,false,false,3,-0.13344888494152585,-0.14323418130842874]
[null,null,"1985-07-01",1985,true,false,false,4,27.016666666670002,81.297969256764901,1.7710357788893738E-2,1.7555356808541533E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-07-01",0.13133804500103,1997,false,false,false,3,0.22807199409841927,0.20544545512242512,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-01",32.490001678466797,2011,false,false,false,3,0.29960006713867182,0.26205657647383473]
[null,null,"1985-08-01",1985,true,false,false,4,26.983333333329998,81.075084284486366,-2.7415810544368924E-3,-2.7453460707486379E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-08-01",0.16323402523994451,1997,false,false,false,3,0.24285408115115747,0.21741041316059301,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-01",20.29999923706055,2011,false,false,false,3,-0.37519242264260455,-0.47031155287751863]
[null,null,"1985-09-01",1985,true,false,false,4,27.816666666669999,83.100157792652737,2.4977753967674543E-2,2.4670908908677128E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-09-01",0.16276499629020691,1997,false,false,false,3,-2.8733528383445561E-3,-2.8774888413086001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-01",20.20000076293945,2011,false,false,false,3,-4.9260333930721822E-3,-4.9382062880787428E-3]
[null,null,"1985-10-01",1985,true,false,false,4,28.6,86.296599766679094,3.8464932665975837E-2,3.7743596470667433E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-10-01",0.1278202086687088,1997,false,false,false,3,-0.2146947342362987,-0.24168276320713161,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-01",17.860000610351559,2011,false,false,false,3,-0.11584158733701855,-0.12311903255386626]
[null,null,"1985-11-01",1985,true,false,false,4,26.5,76.569930161412714,-0.11271208403997912,-0.119585754122323,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-11-01",0.133214145898819,1997,false,false,false,3,4.2199408734267418E-2,4.1333296168183202E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-01",14.5,2011,false,false,false,3,-0.18812992696115149,-0.20841496019604319]
[null,null,"1985-12-01",1985,true,false,false,4,24.683333333330001,76.037113308134479,-6.9585652246910712E-3,-6.9828889441534104E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1997-12-01",9.8503924906253815E-2,1997,false,false,false,3,-0.26055957314720057,-0.30186155876082499,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-01",16.629999160766602,2012,false,true,false,3,0.14689649384597248,0.1370595933132793]
[null,null,"1986-01-01",1986,false,true,false,4,15.91666666667,51.658960991783182,-0.32060859829805388,-0.38655787905851363,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-01-01",0.13743551075458529,1998,false,true,false,3,0.39522877779116583,0.33305840024366506,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-01",14.170000076293951,2012,false,false,false,3,-0.14792538837141178,-0.16008118365303059]
[null,null,"1986-02-01",1986,false,false,false,4,12.65,40.663878095835337,-0.2128397994240866,-0.23932349273369496,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-02-01",0.17730669677257541,1998,false,false,false,3,0.29010832643673123,0.25472618882992548,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-01",14.69999980926514,2012,false,false,false,3,3.7402944962425577E-2,3.672042172275243E-2]
[null,null,"1986-03-01",1986,false,false,false,4,11.9,36.632095447500632,-9.9148995057301903E-2,-0.10441540137162668,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-03-01",0.2063885182142258,1998,false,false,false,3,0.16401987049001621,0.15187942003125199,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-01",14.30000019073486,2012,false,false,false,3,-2.7210858756485656E-2,-2.758793020556637E-2]
[null,null,"1986-04-01",1986,false,false,false,4,13.716666666669999,41.559382261115154,0.13450736992853907,0.1261985214075266,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-04-01",0.20545049011707309,1998,false,false,false,3,-4.5449626038743807E-3,-4.5553223480940775E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-01",10.329999923706049,2012,false,false,false,3,-0.27762239259276522,-0.32520727485808448]
[null,null,"1986-05-01",1986,false,false,false,4,11.85,34.638845589931414,-0.16652164432335437,-0.18214754512288892,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-05-01",0.1998211741447449,1998,false,false,false,3,-2.7399866357682545E-2,-2.7782243605184234E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-01",7.3899998664855957,2012,false,false,false,3,-0.28460794568580039,-0.33492455885267064]
[null,null,"1986-06-01",1986,false,false,false,4,9.6166666666699996,27.58311948879604,-0.20369403139653952,-0.22777178432618234,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-06-01",0.215300127863884,1998,false,false,false,3,7.7464031454076876E-2,7.4610160957456609E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-01",7.1500000953674316,2012,false,false,false,3,-3.2476288965387901E-2,-3.3015346849189942E-2]
[null,null,"1986-07-01",1986,false,false,false,4,13.7,39.790366919784006,0.44256225029030594,0.36642087291634368,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-07-01",0.25986182689666748,1998,false,false,false,3,0.20697479130600449,0.18811705648387317,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-01",6.690000057220459,2012,false,false,false,3,-6.4335668812789515E-2,-6.6498487350748578E-2]
[null,null,"1986-08-01",1986,false,false,false,4,14.08333333333,41.339802515445264,3.8939967524925567E-2,3.8200931357271144E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-08-01",0.2340632081031799,1998,false,false,false,3,-9.9278216818456499E-2,-0.10455885576017876,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-01",7.5,2012,false,false,false,3,0.12107622359514258,0.11428913784899482]
[null,null,"1986-09-01",1986,false,false,false,4,13.95,40.117116667234242,-2.9576480142937456E-2,-3.0022684365447479E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-09-01",0.28612932562828058,1998,false,false,false,3,0.22244468896687453,0.20085269714446477,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-01",7.929999828338623,2012,false,false,false,3,5.7333310445149666E-2,5.574999345740745E-2]
[null,null,"1986-10-01",{"$f":"YEAR(C173)","v":1986},{"$f":"MOD(D173,5)=0","v":false},{"$f":"MONTH(C173)=1","v":false},{"$f":"AND(F173,E173)","v":false},4,14.45,42.245921503085128,5.30647517245324E-2,5.1704723877135268E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-10-01",0.27862399816513062,1998,false,false,false,3,-2.6230542593527639E-2,-2.6580700064622768E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-01",11.60000038146973,2012,false,false,false,3,0.46279957535635807,0.38035211699796773]
[null,null,"1986-11-01",1986,false,false,false,{"$f":"H173+G174","v":4},15.683333333329999,46.11657413258709,9.1621924479012629E-2,8.7664594369124105E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-11-01",0.23969163000583649,1998,false,false,false,3,-0.13973085023430143,-0.15050997385402923,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-01",11.86999988555908,2012,false,false,false,3,2.3275818552614735E-2,2.3009067982747194E-2]
[null,null,"1986-12-01",1986,false,false,false,4,18.066666666669999,53.319069239505254,0.15618018559250935,0.1451216279934506,null,null,null,null,null,null,null,null,null,null,null,null,null,"1998-12-01",0.30723682045936579,1998,false,false,false,3,0.28180037180223838,0.24826563015054556,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-01-01",12.97999954223633,2013,false,true,false,3,9.3513030107747808E-2,8.9395477028709508E-2]
[null,null,"1987-01-01",1987,false,true,false,4,17.25,50.0710063663036,-6.0917471357416209E-2,-6.2851913707763343E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-01-01",0.30911368131637568,1999,false,true,false,3,6.1088409071663463E-3,6.0902575818680598E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-02-01",13.35999965667725,2013,false,false,false,3,2.9275818786003605E-2,2.885546640159212E-2]
[null,null,"1987-02-01",1987,false,false,false,4,17.75,51.717744795673624,3.288806334993577E-2,3.2358823520587832E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-02-01",0.2612689733505249,1999,false,false,false,3,-0.15478029882760846,-0.16815868403202072,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-03-01",14.44999980926514,2013,false,false,false,3,8.1586839865157801E-2,7.842925894810808E-2]
[null,null,"1987-03-01",1987,false,false,false,4,17.899999999999999,52.16554267036652,8.6584957728155221E-3,8.6212259773542996E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-03-01",0.26971232891082758,1999,false,false,false,3,3.2316717335490353E-2,3.1805516619146143E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-04-01",16.29000091552734,2013,false,false,false,3,0.1273357183771322,0.11985707745695649]
[null,null,"1987-04-01",1987,false,false,false,4,18.399999999999999,53.872267151004941,3.2717468146036488E-2,3.2193646576891714E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-04-01",0.34523114562034612,1999,false,false,false,3,0.27999764421034912,0.24685823746916741,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-05-01",13.960000038146971,2013,false,false,false,3,-0.14303258111909944,-0.15435537874893579]
[null,null,"1987-05-01",1987,false,false,false,4,18.716666666670001,53.989061093296293,2.1679789707749197E-3,2.1656322954491775E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-05-01",0.3306901752948761,1999,false,false,false,3,-4.2119520529763754E-2,-4.3032269263993242E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-06-01",10.460000038146971,2013,false,false,false,3,-0.25071633169311824,-0.28863763778310259]
[null,null,"1987-06-01",1987,false,false,false,4,19.61666666667,56.540693634845766,4.7262028453136207E-2,4.6179166530429805E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-06-01",0.34757634997367859,1999,false,false,false,3,5.1063430184296044E-2,4.9802442294715886E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-07-01",8.8400001525878906,2013,false,false,false,3,-0.15487570551157182,-0.16827156837308926]
[null,null,"1987-07-01",1987,false,false,false,4,18.816666666669999,53.940025083108871,-4.5996403378647521E-2,-4.708783749761071E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-07-01",0.41793644428253168,1999,false,false,false,3,0.20243061506970017,0.18434502076729961,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-01",10.11999988555908,2013,false,false,false,3,0.14479634738427838,0.13522675864030267]
[null,null,"1987-08-01",1987,false,false,false,4,18.283333333329999,52.049877927045308,-3.5041643995368799E-2,-3.5670332973674911E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-08-01",0.48970276117324829,1999,false,false,false,3,0.17171586223813828,0.15846922339852687,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-01",7.9499998092651367,2013,false,false,false,3,-0.21442688743410609,-0.24134174787649459]
[null,null,"1987-09-01",1987,false,false,false,4,18.566666666669999,53.137176677333628,2.0889554281228184E-2,2.0674359267852948E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-09-01",0.47516191005706793,1999,false,false,false,3,-2.9693218558422774E-2,-3.0142987959973722E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-01",7.929999828338623,2013,false,false,false,3,-2.5157209316162277E-3,-2.5188906747612206E-3]
[null,null,"1987-10-01",1987,false,false,false,4,17.75,50.125203111812098,-5.6682980802898575E-2,-5.8352871299857063E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-10-01",0.60134071111679077,1999,false,false,false,3,0.26554906525350175,0.23550607168843177,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-01",6.3299999237060547,2013,false,false,false,3,-0.20176544000856267,-0.22535278989634355]
[null,null,"1987-11-01",1987,false,false,false,4,16.63333333333,47.976569605963022,-4.2865332656233157E-2,-4.3811179201512292E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-11-01",0.73455482721328735,1999,false,false,false,3,0.22152851725121958,0.20010295753501264,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-01",7.440000057220459,2013,false,false,false,3,0.17535547344280644,0.16157063243259354]
[null,null,"1987-12-01",1987,false,false,false,4,16.466666666670001,47.104531935533551,-1.8176323934612548E-2,-1.8343542691329786E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"1999-12-01",0.77161109447479248,1999,false,false,false,3,5.0447244900815758E-2,4.9216021004123429E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01",9.4499998092651367,2014,false,true,false,3,0.27016125491746323,0.23914386478614535]
[null,null,"1988-01-01",1988,false,true,false,4,15.85,43.884144003691276,-6.8366838593145185E-2,-7.0816145419504775E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-01-01",0.77864664793014526,2000,true,true,true,4,9.1180045306913371E-3,9.0766864961483642E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-01",10,2014,false,false,false,3,5.8201079559347946E-2,5.6570371671977905E-2]
[null,null,"1988-02-01",1988,false,false,false,4,14.783333333330001,40.965627431586093,-6.6505035893139275E-2,-6.8819710651374988E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-02-01",0.86026418209075928,2000,true,false,false,4,0.10481973354354723,9.9682184596754667E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-01",8.0799999237060547,2014,false,false,false,3,-0.19200000762939451,-0.21319322990336165]
[null,null,"1988-03-01",1988,false,false,false,4,16.466666666670001,45.956010417881153,0.12181878563020088,0.11495128392282762,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-03-01",1.019277095794678,2000,true,false,false,4,0.18484195554609584,0.16960939484523568,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-01",7.6599998474121094,2014,false,false,false,3,-5.1980207952935675E-2,-5.3379899258274403E-2]
[null,null,"1988-04-01",1988,false,false,false,4,16.216666666670001,45.257649819706458,-1.5196284268900961E-2,-1.5312931037066756E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-04-01",0.93109279870986938,2000,true,false,false,4,-8.6516510033079697E-2,-9.0489976707893438E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-01",7.5999999046325684,2014,false,false,false,3,-7.8328908583218393E-3,-7.8637290884705224E-3]
[null,null,"1988-05-01",1988,false,false,false,4,15.33333333333,42.775714365546392,-5.484013120538489E-2,-5.6401192468952963E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-05-01",0.63042271137237549,2000,true,false,false,4,-0.32292171924657254,-0.38996838387190297,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-01",10.239999771118161,2014,false,false,false,3,0.34736840784384548,0.29815336251568036]
[null,null,"1988-06-01",1988,false,false,false,4,14.48333333333,40.855070780205608,-4.4900327529953876E-2,-4.5939574868897826E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-06-01",0.7861519455909729,2000,true,false,false,4,0.24702351518965493,0.22075952392960746,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-01",9.3299999237060547,2014,false,false,false,3,-8.886717458517468E-2,-9.3066590577638705E-2]
[null,null,"1988-07-01",1988,false,false,false,4,14.55,40.85415359787514,-2.2449657116063726E-5,-2.2449909113387548E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-07-01",0.76269841194152832,2000,true,false,false,4,-2.9833334104151898E-2,-3.028740173297834E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-01",10.180000305175779,2014,false,false,false,3,9.1104007333377091E-2,8.7190034418369894E-2]
[null,null,"1988-08-01",1988,false,false,false,4,13.1,36.2259614757048,-0.11328571796457576,-0.12023246577266672,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-08-01",0.91467577219009399,2000,true,false,false,4,0.19926272019066027,0.18170696813191081,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-01",9.9399995803833008,2014,false,false,false,3,-2.3575708997813694E-2,-2.3858062646828555E-2]
[null,null,"1988-09-01",1988,false,false,false,4,12.183333333329999,33.795409767395597,-6.7094194585815781E-2,-6.9451042058719589E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-09-01",0.38650870323181152,2000,true,false,false,4,-0.57743638239552642,-0.86141526930829537,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-01",10.5,2014,false,false,false,3,5.6338072762283309E-2,5.4808278709955659E-2]
[null,null,"1988-10-01",1988,false,false,false,4,12.533333333330001,35.166201008276047,4.0561462349923305E-2,3.9760435121329901E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-10-01",0.29363399744033808,2000,true,false,false,4,-0.24029136993526157,-0.27482030070499913,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-01",10.39000034332275,2014,false,false,false,3,-1.0476157778785633E-2,-1.0531419008766573E-2]
[null,null,"1988-11-01",1988,false,false,false,4,14.65,40.840377712949461,0.16135313289422548,0.14958581916724956,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-11-01",0.24766610562801361,2000,true,false,false,4,-0.15654826148550605,-0.17025259438344928,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-01",10.97999954223633,2014,false,false,false,3,5.6785291570538687E-2,5.5231556235992289E-2]
[null,null,"1988-12-01",1988,false,false,false,4,16.483333333329998,45.662631434892958,0.11807563964851586,0.11160902865945939,null,null,null,null,null,null,null,null,null,null,null,null,null,"2000-12-01",0.22327463328838351,2000,true,false,false,4,-9.8485306569423336E-2,-0.10367893760239813,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01",10.14999961853027,2015,true,true,true,4,-7.5591981631085825E-2,-7.8601726486132312E-2]
[null,null,"1989-01-01",1989,false,true,false,4,16.350000000000001,44.552835883491234,-2.4304239955686757E-2,-2.4604462430289954E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-01-01",0.32459279894828802,2001,false,true,false,4,0.45378269876740118,0.3741689173010655,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-02-01",10.810000419616699,2015,true,false,false,4,6.5024711910481647E-2,6.2998002564001163E-2]
[null,null,"1989-02-01",1989,false,false,false,4,18.033333333329999,49.842110419957955,0.11871914394626959,0.1121844093964199,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-02-01",0.27393370866775513,{"$f":"YEAR(Z201)","v":2001},{"$f":"MOD(AB201,5)=0","v":false},{"$f":"MONTH(Z201)=1","v":false},{"$f":"AND(AD201,AC201)","v":false},4,-0.15606966773345943,-0.16968533250107215,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-01",8.9300003051757813,{"$f":"YEAR(AV201)","v":2015},{"$f":"MOD(AX201,5)=0","v":true},{"$f":"MONTH(AV201)=1","v":false},{"$f":"AND(AZ201,AY201)","v":false},{"$f":"BA201+BB200","v":4},-0.17391304731397772,-0.19105524140594543]
[null,null,"1989-03-01",1989,false,false,false,4,19.2,52.428029930653985,{"$f":"J202/J201-1","v":5.1882223463406207E-2},{"$f":"LN(J202/J201)","v":5.0581153165408739E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-03-01",0.33127188682556152,2001,false,false,false,{"$f":"AF201+AE202","v":4},{"$f":"AA202/AA201-1","v":0.20931406520454887},{"$f":"LN(AA202/AA201)","v":0.19005331060604491},null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-01",10.159999847412109,2015,true,false,false,4,{"$f":"AW202/AW201-1","v":0.13773790595767688},{"$f":"LN(AW202/AW201)","v":0.12904199806921576}]
[null,null,"1989-04-01",1989,false,false,false,4,18.016666666670002,48.509196090629786,-7.4746921545738032E-2,-7.7687980561977371E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-04-01",0.38260674476623541,2001,false,false,false,4,0.154962917114984,0.14406823706438232,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-01",9.8000001907348633,2015,true,false,false,4,-3.5433037606682927E-2,-3.6076021992575348E-2]
[null,null,"1989-05-01",1989,false,false,false,4,17.63333333333,46.061261293644769,-5.046331405722615E-2,-5.178111235899862E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-05-01",0.2994505763053894,2001,false,false,false,4,-0.21734109395183987,-0.24505830236279941,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-01",8.1800003051757813,2015,true,false,false,4,-0.16530610755402497,-0.18069021721705955]
[null,null,"1989-06-01",1989,false,false,false,4,17.66666666667,46.523457952632825,1.0034389984275638E-2,9.9843797628791971E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-06-01",0.34898415207862848,2001,false,false,false,4,0.16541486205965139,0.15307712839964105,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-01",7.7399997711181641,2015,true,false,false,4,-5.3789794332796403E-2,-5.5290529891869021E-2]
[null,null,"1989-07-01",1989,false,false,false,4,16.88333333333,44.638669092650304,-4.0512656258300694E-2,-4.1356154093811777E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-07-01",0.28203922510147089,2001,false,false,false,4,-0.19182798582233174,-0.21298035428490594,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-01",7.5900001525878906,2015,true,false,false,4,-1.9379796248831571E-2,-1.9570046518993859E-2]
[null,null,"1989-08-01",1989,false,false,false,4,17.66666666667,46.288261790225285,3.6954343198520423E-2,3.6287900504292162E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-08-01",0.27843654155731201,2001,false,false,false,4,-1.277369678938356E-2,-1.2855981928858182E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-01",6.130000114440918,2015,true,false,false,4,-0.19235836743022594,-0.21363684289423335]
[null,null,"1989-09-01",1989,false,false,false,4,18.41666666667,49.234179511685205,6.3642867706084738E-2,6.1699683923988363E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-09-01",0.2328057736158371,2001,false,false,false,4,-0.16388211003577091,-0.17898565913573283,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-01",7.2899999618530273,2015,true,false,false,4,0.18923325053117179,0.17330877217067459]
[null,null,"1989-10-01",1989,false,false,false,4,18.36666666667,49.441478676524071,4.2104726207463639E-3,4.2016333837919173E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-10-01",0.2635762095451355,2001,false,false,false,4,0.1321721340986759,0.12413803014537399,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-01",7.940000057220459,2015,true,false,false,4,8.9163250859909393E-2,8.5409741677865345E-2]
[null,null,"1989-11-01",1989,false,false,false,4,19.350000000000001,51.0547916930959,3.2630759834815892E-2,3.210968174220008E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-11-01",0.31971409916877752,2001,false,false,false,4,0.21298541974073282,0.19308460989027645,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-01",9.2799997329711914,2015,true,false,false,4,0.1687657010193806,0.15594823555780149]
[null,null,"1989-12-01",1989,false,false,false,4,20.350000000000001,53.6804343772205,5.1427938437356602E-2,5.014918165560233E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2001-12-01",0.3287198543548584,2001,false,false,false,4,2.8168151512538486E-2,2.7778725166863968E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-01",7.119999885559082,2016,false,true,false,4,-0.23275861094454353,-0.26495380867273105]
[null,null,"1990-01-01",1990,true,true,true,5,19.600000000000001,50.774964706134931,-5.4125301048579377E-2,-5.5645172242728032E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-01-01",0.37104904651641851,2002,false,true,false,4,0.12876980687593353,0.12112837321497512,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-01",7.809999942779541,2016,false,false,false,4,9.6910121953784012E-2,9.2497247174309669E-2]
[null,null,"1990-02-01",1990,true,false,false,5,18.216666666670001,46.87449026275079,-7.6818850903363822E-2,-7.99298025262066E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-02-01",0.32571828365325928,2002,false,false,false,4,-0.1221691937730216,-0.1303014075306673,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-01",8.0900001525878906,2016,false,false,false,4,3.5851499597924219E-2,3.5223793406665475E-2]
[null,null,"1990-03-01",1990,true,false,false,5,16.55,42.374929751551569,-9.5991668090198656E-2,-0.10091670191805219,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-03-01",0.35528844594955439,2002,false,false,false,4,9.0784471674834721E-2,8.689713616632723E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-04-01",7.059999942779541,2016,false,false,false,4,-0.12731769967629303,-0.13618370653142711]
[null,null,"1990-04-01",1990,true,false,false,5,16.58333333333,42.086655221707595,-6.8029500351778349E-3,-6.8261955852972657E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-04-01",0.36429420113563538,2002,false,false,false,4,2.5347728834839822E-2,2.5031802702647019E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-05-01",7.2699999809265137,2016,false,false,false,4,2.9745048137251873E-2,2.9311245521570013E-2]
[null,null,"1990-05-01",1990,true,false,false,5,15.26666666667,39.425974590817603,-6.3219103938619847E-2,-6.5305859667687455E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-05-01",0.34973400831222529,2002,false,false,false,4,-3.9968225620997444E-2,-4.0788896756531155E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-06-01",6.7100000381469727,2016,false,false,false,4,-7.7028878163514447E-2,-8.0157332253156535E-2]
[null,null,"1990-06-01",1990,true,false,false,5,17.16666666667,43.904273188616003,0.11358751798215305,0.10758680182664501,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-06-01",0.26597863435745239,2002,false,false,false,4,-0.239483069887788,-0.27375690571307582,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-07-01",7.5999999046325684,2016,false,false,false,4,0.13263783329744627,0.12454927807525593]
[null,null,"1990-07-01",1990,true,false,false,5,26.4,67.405009328677295,0.53527218271215626,0.42870768304801943,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-07-01",0.22905351221561429,2002,false,false,false,4,-0.13882739954297951,-0.14946032953797458,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-08-01",7.5900001525878906,2016,false,false,false,4,-1.3157568644944773E-3,-1.316623232594277E-3]
[null,null,"1990-08-01",1990,true,false,false,5,32.700000000000003,84.586514298743808,0.25489952662548898,0.22705551091315135,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-08-01",0.22139853239059451,2002,false,false,false,4,-3.3420049974234534E-2,-3.3991262569481047E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-09-01",7.9800000190734863,2016,false,false,false,4,5.1383380585654059E-2,5.0106802340533857E-2]
[null,null,"1990-09-01",1990,true,false,false,5,34.5,88.979223105443339,5.1931550119033165E-2,5.0628045771831789E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-09-01",0.21764624118804929,2002,false,false,false,4,-1.6948130423581009E-2,-1.7093393618310981E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-10-01",7.0500001907348633,2016,false,false,false,4,-0.11654133159345537,-0.12391076997311118]
[null,null,"1990-10-01",1990,true,false,false,5,31.08333333333,81.038173646822727,-8.9246109164273113E-2,-9.3482570979913679E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-10-01",0.24121147394180301,2002,false,false,false,4,0.10827309778069183,0.10280303609576397,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-11-01",7.7100000381469727,2016,false,false,false,4,9.3616997100153698E-2,8.949054864419724E-2]
[null,null,"1990-11-01",1990,true,false,false,5,26.13333333333,68.411829457394475,-0.155807363631563,-0.1693745682867572,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-11-01",0.23265616595745089,2002,false,false,false,4,-3.5468080537562896E-2,-3.6112352873499516E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-12-01",6.8899998664855957,2016,false,false,false,4,-0.10635540435852664,-0.11244712687539551]
[null,null,"1990-12-01",1990,true,false,false,5,22.58333333333,57.498859772225799,-0.15951875241057623,-0.17378063740029842,null,null,null,null,null,null,null,null,null,null,null,null,null,"2002-12-01",0.2150942534208298,2002,false,false,false,4,-7.5484406202382281E-2,-7.8485361020174671E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",7.059999942779541,2017,false,true,false,4,2.4673451319042972E-2,2.4373977752700452E-2]
[null,null,"1991-01-01",1991,false,true,false,5,18.13333333333,46.950495660870089,-0.18345344852300849,-0.2026713547528641,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-01-01",0.2155447453260422,2003,false,true,false,4,2.0943930302546043E-3,2.0922028467089786E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-02-01",6.9600000381469727,2017,false,false,false,4,-1.4164292555673641E-2,-1.4265563573054692E-2]
[null,null,"1991-02-01",1991,false,false,false,5,18.066666666669999,46.868896708164556,-1.7379785145387183E-3,-1.7394905513762114E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-02-01",0.22530126571655271,2003,false,false,false,4,4.5264478035650368E-2,4.4269942424479208E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-03-01",7.75,2017,false,false,false,4,0.11350574102343769,0.1075133635380404]
[null,null,"1991-03-01",1991,false,false,false,5,18.466666666670001,46.202583088004879,-1.4216541607722677E-2,-1.4318564733691206E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-03-01",0.21224227547645569,2003,false,false,false,4,-5.7962347430956296E-2,-5.9710034324499478E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-04-01",9.3400001525878906,2017,false,false,false,4,0.20516131001134075,0.18661342521252877]
[null,null,"1991-04-01",1991,false,false,false,5,18.816666666669999,46.138752786811544,-1.3815310081636278E-3,-1.3824862019814973E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-04-01",0.21344345808029169,2003,false,false,false,4,5.6594879655313957E-3,5.6435332322909036E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-05-01",10.569999694824221,2017,false,false,false,4,0.13169159765972016,0.12371350243248068]
[null,null,"1991-05-01",1991,false,false,false,5,17.933333333330001,43.334138300151153,-6.0786525800109459E-2,-6.2712483546254472E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-05-01",0.26943078637123108,2003,false,false,false,4,0.26230519686332321,0.23293957074778368,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-06-01",9.9899997711181641,2017,false,false,false,4,-5.4872274404138666E-2,-5.6435201260897919E-2]
[null,null,"1991-06-01",1991,false,false,false,5,19.05,46.133623775161077,6.4602310899076087E-2,6.2601312427727915E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-06-01",0.28609153628349299,2003,false,false,false,4,6.1836845509206873E-2,6.0000281553508526E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-07-01",9.380000114440918,2017,false,false,false,4,-6.1061028093393976E-2,-6.3004794530709618E-2]
[null,null,"1991-07-01",1991,false,false,false,5,19.36666666667,46.67562092999858,1.1748419276122801E-2,1.1679942406541599E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-07-01",0.31641232967376709,2003,false,false,false,4,0.10598283956302956,0.10073438721397626,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-08-01",9.2700004577636719,2017,false,false,false,4,-1.1727042146609024E-2,-1.1796346259700594E-2]
[null,null,"1991-08-01",1991,false,false,false,5,20.05,48.29779432474286,3.4754189926624157E-2,3.416390085486247E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-08-01",0.33937743306159968,2003,false,false,false,4,7.2579672895523695E-2,7.0066656142959718E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-09-01",11.180000305175779,2017,false,false,false,4,0.20604096581381204,0.18734306606457704]
[null,null,"1991-09-01",1991,false,false,false,5,21.466666666670001,52.157825697759691,7.9921483516677716E-2,7.6888338045802071E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-09-01",0.31100845336914063,2003,false,false,false,4,-8.3591237745350822E-2,-8.7292766843697037E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-10-01",10.939999580383301,2017,false,false,false,4,-2.1466969431241489E-2,-2.1700736385887921E-2]
[null,null,"1991-10-01",1991,false,false,false,5,20.766666666670002,49.806189481850943,-4.5086929611211857E-2,-4.613496841540618E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-10-01",0.34358018636703491,2003,false,false,false,4,0.10472941376688039,9.960043056396739E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-11-01",10.77000045776367,2017,false,false,false,4,-1.5539225698368297E-2,-1.5661224965759342E-2]
[null,null,"1991-11-01",1991,false,false,false,5,17.75,43.020565313055265,-0.13624058052600707,-0.1464609986352709,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-11-01",0.31386047601699829,2003,false,false,false,4,-8.650007052003883E-2,-9.047198036171282E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-12-01",11.170000076293951,2017,false,false,false,4,3.7140167272874836E-2,3.6467086239477753E-2]
[null,null,"1991-12-01",1991,false,false,false,5,17.38333333333,42.329444900340775,-1.6064884496177378E-2,-1.6195323632625467E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2003-12-01",0.3207646906375885,2003,false,false,false,4,2.1997719203791233E-2,2.1759260080188039E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-01-01",12.659999847412109,2018,false,true,false,4,0.13339299560797491,0.12521578475190953]
[null,null,"1992-01-01",1992,false,true,false,5,17.61666666667,42.122628833168449,-4.8858676899554698E-3,-4.8978425625152916E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-01-01",0.3386266827583313,2004,false,true,false,4,5.5685655691211755E-2,5.4190466435373744E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-02-01",12.14000034332275,2018,false,false,false,4,-4.1074210928656152E-2,-4.1941590751629884E-2]
[null,null,"1992-02-01",{"$f":"YEAR(C237)","v":1992},{"$f":"MOD(D237,5)=0","v":false},{"$f":"MONTH(C237)=1","v":false},{"$f":"AND(F237,E237)","v":false},5,17.45,40.864242116095852,-2.9874363303785789E-2,-3.0329693504774987E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-02-01",0.35904070734977722,2004,false,false,false,4,6.0284749049190678E-2,5.8537503227562938E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-03-01",11.5,2018,false,false,false,4,-5.2718313445086817E-2,-5.4158778542439868E-2]
[null,null,"1992-03-01",1992,false,false,false,{"$f":"H237+G238","v":5},18.63333333333,43.8838999551106,7.3894869515403139E-2,7.1292104438275342E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-03-01",0.40587174892425543,2004,false,false,false,4,0.13043379376159558,0.12260144734259201,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-04-01",10.47000026702881,2018,false,false,false,4,-8.9565194171407847E-2,-9.3832984982574905E-2]
[null,null,"1992-04-01",1992,false,false,false,5,19.5,45.963802745834926,4.7395577714193227E-2,4.6306680698707019E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-04-01",0.38695922493934631,2004,false,false,false,4,-4.6597290979320194E-2,-4.7717894784066399E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-05-01",11.829999923706049,2018,false,false,false,4,0.1298949018139024,0.12212462115447309]
[null,null,"1992-05-01",1992,false,false,false,5,20.83333333333,48.729862699751642,6.0179092866013306E-2,5.8437849386571823E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-05-01",0.42118182778358459,2004,false,false,false,4,8.8439816493850243E-2,8.474530985048663E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-06-01",9.6499996185302734,2018,false,false,false,4,-0.18427728818554678,-0.20368079572075046]
[null,null,"1992-06-01",1992,false,false,false,5,20.16666666667,46.538146765945825,-4.497685428153253E-2,-4.6019702440686296E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-06-01",0.48842686414718628,2004,false,false,false,4,0.15965797175407603,0.14812510970475334,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01",9.8100004196166992,2018,false,false,false,4,1.6580394550398392E-2,1.6444440531301851E-2]
[null,null,"1992-07-01",1992,false,false,false,5,19.61666666667,45.271639490314918,-2.7214389992806343E-2,-2.7591560224221188E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-07-01",0.48542508482933039,2004,false,false,false,4,-6.1458112528210984E-3,-6.164774487027385E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-08-01",10.670000076293951,2018,false,false,false,4,8.7665608551610319E-2,8.4033756112331284E-2]
[null,null,"1992-08-01",1992,false,false,false,5,20.149999999999999,46.298024348236346,2.2671696220345705E-2,2.2418512902067478E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-08-01",0.51769697666168213,2004,false,false,false,4,6.6481714359071908E-2,6.4365113314933636E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-09-01",11.38000011444092,2018,false,false,false,4,6.6541708816329814E-2,6.4421366290519269E-2]
[null,null,"1992-09-01",1992,false,false,false,5,20.08333333333,46.298593575959991,1.2294859913719591E-5,1.2294784332548948E-5,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-09-01",0.58163934946060181,2004,false,false,false,4,0.12351312772047796,0.11646049723940351,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-10-01",9.25,2018,false,false,false,4,-0.18717048269076952,-0.20723388723017078]
[null,null,"1992-10-01",1992,false,false,false,5,18.88333333333,43.67492801119824,-5.6668364244309544E-2,-5.8337376566854234E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-10-01",0.78652685880661011,2004,false,false,false,4,0.35225867977470227,0.30177629051360016,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-11-01",8.7899999618530273,2018,false,false,false,4,-4.972973385372681E-2,-5.1008844167063111E-2]
[null,null,"1992-11-01",1992,false,false,false,5,17.933333333330001,41.183286842807291,-5.7049691478646358E-2,-5.874169283642193E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-11-01",1.0064239501953121,2004,false,false,false,4,0.27957988837450487,0.24653181185069292,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-12-01",7.1100001335144043,2018,false,false,false,4,-0.19112626116376696,-0.21211244476372423]
[null,null,"1992-12-01",1992,false,false,false,5,17.216666666670001,39.387532944692452,-4.3603948003690496E-2,-4.4583171390270987E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2004-12-01",0.9666474461555481,2004,false,false,false,4,-3.9522612743908447E-2,-4.0324839730417873E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-01-01",8.0699996948242188,2019,false,true,false,4,0.13502103281048683,0.12665118187222818]
[null,null,"1993-01-01",1993,false,true,false,5,18.16666666667,41.652916384913283,5.751524075909642E-2,5.5922043899782573E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-01-01",1.1542732715606689,2005,true,true,true,5,0.19409954079052016,0.17739237899178181,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-02-01",8.6999998092651367,2019,false,false,false,4,7.8066931631357583E-2,7.5169559271215616E-2]
[null,null,"1993-02-01",1993,false,false,false,5,18.466666666670001,42.217639706195129,1.3557833887626325E-2,1.346674881182809E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-02-01",1.346702575683594,2005,true,false,false,5,0.16671035262104383,0.15418812422995976,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-03-01",10.090000152587891,2019,false,false,false,4,0.15977015790764293,0.14822184575121211]
[null,null,"1993-03-01",1993,false,false,false,5,18.433333333330001,41.886226447449218,-7.8501133898605246E-3,-7.8810877378959823E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-03-01",1.250937938690186,2005,true,false,false,5,-7.1110458034727708E-2,-7.3765447167194728E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-04-01",9.1800003051757813,2019,false,false,false,4,-9.0188288766151481E-2,-9.4517611612254651E-2]
[null,null,"1993-04-01",1993,false,false,false,5,18.16666666667,41.439557092893835,-1.066387193212015E-2,-1.072113850051023E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-04-01",1.082525491714478,2005,true,false,false,5,-0.13462893862827985,-0.14459689134866566,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-05-01",7.8499999046325684,2019,false,false,false,4,-0.14488021310776478,-0.15651371823034813]
[null,null,"1993-05-01",1993,false,false,false,5,17.466666666670001,39.431262452419247,-4.8463226476399224E-2,-4.967694504361185E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-05-01",1.193599939346313,2005,true,false,false,5,0.10260677321872391,9.76771701064411E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-06-01",7.4600000381469727,2019,false,false,false,4,-4.9681512257782612E-2,-5.0958100316394847E-2]
[null,null,"1993-06-01",1993,false,false,false,5,16.316666666669999,37.440099054884904,-5.0497074496081207E-2,-5.1816667635102523E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-06-01",1.1050406694412229,2005,true,false,false,5,-7.4195102551354419E-2,-7.7091760434986376E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-07-01",7.3000001907348633,2019,false,false,false,4,-2.144770061581025E-2,-2.1681045046796105E-2]
[null,null,"1993-07-01",1993,false,false,false,5,16.483333333329998,37.132421589378268,-8.2178592811840145E-3,-8.2518120273066525E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-07-01",1.280357718467712,2005,true,false,false,5,0.15865212374051363,0.14725736722402807,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-08-01",6.869999885559082,2019,false,false,false,4,-5.890414985489123E-2,-6.0710284706217352E-2]
[null,null,"1993-08-01",1993,false,false,false,5,15.9,35.495120396693373,-4.409357436449135E-2,-4.5095251855811792E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-08-01",1.4076435565948491,2005,true,false,false,5,9.9414277971837661E-2,9.477756341833965E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-09-01",5.25,2019,false,false,false,4,-0.23580784753204487,-0.26893601297265873]
[null,null,"1993-09-01",1993,false,false,false,5,16.516666666670002,36.744836698156242,3.5208115580283694E-2,3.4602484359236609E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-09-01",1.609378457069397,2005,true,false,false,5,0.14331390892915641,0.13393098309062917,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-10-01",5.2600002288818359,2019,false,false,false,4,1.9048055013020093E-3,1.9029936597421166E-3]
[null,null,"1993-10-01",1993,false,false,false,5,15.2,33.459459633309123,-8.941057737812641E-2,-9.3663171982574844E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-10-01",1.728858590126038,2005,true,false,false,5,7.4239923202531699E-2,7.16133633194833E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-11-01",5.570000171661377,2019,false,false,false,4,5.8935347773823255E-2,5.7264014494836257E-2]
[null,null,"1993-11-01",1993,false,false,false,5,13.76666666667,29.970185675637541,-0.10428363147257724,-0.11013146910346513,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-11-01",2.0359649658203121,2005,true,false,false,5,0.17763533550299515,0.16350847491372189,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-12-01",6.4200000762939453,2019,false,false,false,4,0.15260320977315822,0.14202304482755101]
[null,null,"1993-12-01",1993,false,false,false,5,14.13333333333,31.331712222588635,4.5429366427244489E-2,4.4427677993819206E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2005-12-01",2.1581470966339111,2005,true,false,false,5,6.001190239753007E-2,5.8280136737849812E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-01-01",6.0999999046325684,2020,true,true,true,5,-4.9844262906317938E-2,-5.1129374040401535E-2]
[null,null,"1994-01-01",1994,false,true,false,5,13.783333333330001,30.279313916478955,-3.3588917791443018E-2,-3.4165984350205382E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-01-01",2.2668194770812988,2006,false,true,false,5,5.0354482610052598E-2,4.9127709680300072E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-02-01",5.1700000762939453,2020,true,false,false,5,-0.15245899063577795,-0.16541605226787323]
[null,null,"1994-02-01",1994,false,false,false,5,13.61666666667,30.545127699027773,8.7787254124060965E-3,8.7404164418409969E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-02-01",2.056078195571899,2006,false,false,false,5,-9.296782723110586E-2,-9.7577357865570077E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-03-01",4.130000114440918,2020,true,false,false,5,-0.2011605312390129,-0.22459526859478063]
[null,null,"1994-03-01",1994,false,false,false,5,15.08333333333,33.104288342087749,8.378294136715736E-2,8.0457644375847889E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-03-01",1.8828620910644529,2006,false,false,false,5,-8.4245873955813178E-2,-8.8007371688606034E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-04-01",4.2800002098083496,2020,true,false,false,5,3.631963467578192E-2,3.5675623931740286E-2]
[null,null,"1994-04-01",1994,false,false,false,5,16.283333333329999,35.329871286263867,6.7229445356980611E-2,6.5065987025147376E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-04-01",2.1131167411804199,2006,false,false,false,5,0.12228970523581761,0.11537097808150661,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-05-01",4.6399998664855957,2020,true,false,false,5,8.4112065193886032E-2,8.0761278849160664E-2]
[null,null,"1994-05-01",1994,false,false,false,5,17.16666666667,36.46052815933902,3.2002858541823942E-2,3.1501436960402973E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-05-01",1.794303417205811,2006,false,false,false,5,-0.15087350251956022,-0.16354710791510582,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-06-01",4.8899998664855957,2020,true,false,false,5,5.3879311895186355E-2,5.2477938719713832E-2]
[null,null,"1994-06-01",1994,false,false,false,5,17.88333333333,38.232227488430375,4.8592256298337633E-2,4.744855632866294E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-06-01",1.7192519903182979,{"$f":"YEAR(Z265)","v":2006},{"$f":"MOD(AB265,5)=0","v":false},{"$f":"MONTH(Z265)=1","v":false},{"$f":"AND(AD265,AC265)","v":false},5,-4.1827611856409042E-2,-4.2727571329455913E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-07-01",4.7399997711181641,{"$f":"YEAR(AV265)","v":2020},{"$f":"MOD(AX265,5)=0","v":true},{"$f":"MONTH(AV265)=1","v":false},{"$f":"AND(AZ265,AY265)","v":false},{"$f":"BA265+BB264","v":5},-3.0674866965842207E-2,-3.1155188763544357E-2]
[null,null,"1994-07-01",1994,false,false,false,5,17,36.411395441429121,{"$f":"J266/J265-1","v":-4.7625580998445938E-2},{"$f":"LN(J266/J265)","v":-4.8797024241330478E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-07-01",2.0401673316955571,2006,false,false,false,{"$f":"AF265+AE266","v":5},{"$f":"AA266/AA265-1","v":0.18665986323380412},{"$f":"LN(AA266/AA265)","v":0.17114252294945403},null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-08-01",5.2199997901916504,2020,true,false,false,5,{"$f":"AW266/AW265-1","v":0.10126583169860681},{"$f":"LN(AW266/AW265)","v":9.6460274281699412E-2}]
[null,null,"1994-08-01",1994,false,false,false,5,16.2,34.378771768026319,-5.5823833411505874E-2,-5.7442513098621889E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-08-01",2.0368647575378418,2006,false,false,false,5,-1.6187761201775785E-3,-1.6200877539265803E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-09-01",4.5900001525878906,2020,true,false,false,5,-0.12068959059874396,-0.12861730438537369]
[null,null,"1994-09-01",1994,false,false,false,5,16.466666666670001,35.373672304581902,2.8939385713624644E-2,2.8528549104858705E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-09-01",2.310949563980103,2006,false,false,false,5,0.13456210356036324,0.12624676464773965,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01",4.4899997711181641,2020,true,false,false,5,-2.178657475933754E-2,-2.2027406537750822E-2]
[null,null,"1994-10-01",1994,false,false,false,5,17.08333333333,37.019704148661326,4.6532681987507818E-2,4.5482492218004753E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-10-01",2.434029340744019,2006,false,false,false,5,5.3259395480677707E-2,5.188954230307187E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-11-01",5.869999885559082,2020,true,false,false,5,0.30734970707966225,0.26800196356585587]
[null,null,"1994-11-01",1994,false,false,false,5,15.94,34.275360197213963,-7.4131979564904249E-2,-7.7023581021802803E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-11-01",2.751643180847168,2006,false,false,false,5,0.13048891185759603,0.12265020451228593,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-12-01",6.630000114440918,2020,true,false,false,5,0.1294719324870055,0.12175020711473708]
[null,null,"1994-12-01",1994,false,false,false,5,16.899999999999999,35.635760652679728,3.9690332869976475E-2,3.8922911959115271E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2006-12-01",2.546906709671021,2006,false,false,false,5,-7.4405167283758566E-2,-7.7318685749798735E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-01-01",14.10000038146973,2021,false,true,false,5,1.1266968534070272,0.75457000297986843]
[null,null,"1995-01-01",1995,true,true,true,6,17.41666666667,36.515788501216456,2.4695076867134347E-2,2.4395082349355224E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-01-01",2.573624849319458,2007,false,true,false,5,1.0490427288515791E-2,1.04357845742286E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-02-01",10.05000019073486,2021,false,false,false,5,-0.28723404830948762,-0.33860217095503542]
[null,null,"1995-02-01",1995,true,false,false,6,17.34666666667,36.280689854951895,-6.4382738512336335E-3,-6.4590889265280504E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-02-01",2.540002584457397,2007,false,false,false,5,-1.3064167013677852E-2,-1.3150253833951032E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-03-01",8.4300003051757813,2021,false,false,false,5,-0.1611940154043543,-0.17577584526875387]
[null,null,"1995-03-01",1995,true,false,false,6,18.646666666670001,39.728060950475694,9.5019447240562105E-2,9.0772123147799574E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-03-01",2.7891683578491211,2007,false,false,false,5,9.8096661364205584E-2,9.3578373241902268E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-04-01",8.8299999237060547,2021,false,false,false,5,4.744953784695416E-2,4.6358197760633969E-2]
[null,null,"1995-04-01",1995,true,false,false,6,18.42333333333,39.013076574021959,-1.7996961325271399E-2,-1.8160876259008012E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-04-01",2.9960088729858398,2007,false,false,false,5,7.4158490488621664E-2,7.1537555486606411E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-05-01",10.069999694824221,2021,false,false,false,5,0.14043032636830688,0.13140567044947293]
[null,null,"1995-05-01",1995,true,false,false,6,17.363333333330001,36.730678664144058,-5.8503407326704004E-2,-6.0284549932056501E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-05-01",3.6381373405456539,2007,false,false,false,5,0.21432795922258574,0.19419080378381304,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-06-01",12.22000026702881,2021,false,false,false,5,0.21350552506070564,0.1935132991702033]
[null,null,"1995-06-01",1995,true,false,false,6,16.08333333333,33.492583295717502,-8.8157787609504101E-2,-9.2288316605953907E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-06-01",3.663655281066895,2007,false,false,false,5,7.0140124279678417E-3,6.9895286624203946E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",10.159999847412109,2021,false,false,false,5,-0.16857613540114702,-0.18461554846339134]
[null,null,"1995-07-01",1995,true,false,false,6,16.466666666670001,33.85906892195753,1.0942291999521236E-2,1.0882858290034452E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-07-01",3.955450057983398,2007,false,false,false,5,7.9645805767929456E-2,7.6633029723978924E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-08-01",11.409999847412109,2021,false,false,false,5,0.12303149791073986,0.11603172336896982]
[null,null,"1995-08-01",1995,true,false,false,6,16.82,35.278977520971331,4.1935843017023799E-2,4.1080370434666433E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-08-01",4.1571841239929199,2007,false,false,false,5,5.1001545475806598E-2,4.9743562374995144E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",9.7299995422363281,2021,false,false,false,5,-0.14723929251908097,-0.15927630134952581]
[null,null,"1995-09-01",1995,true,false,false,6,16.123333333329999,33.820502558784291,-4.1341191402728739E-2,-4.2220045716404066E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-09-01",4.6071877479553223,2007,false,false,false,5,0.10824721988262098,0.10277968607468291,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-10-01",10.80000019073486,2021,false,false,false,5,0.10996923934619263,0.10433230263952251]
[null,null,"1995-10-01",1995,true,false,false,6,16.74333333333,35.333343743956725,4.4731481519026062E-2,4.3759896913871964E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-10-01",5.7023205757141113,2007,false,false,false,5,0.23770093333939135,0.2132555726553314,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-11-01",9.5200004577636719,2021,false,false,false,5,-0.11851849170051665,-0.12615125490311691]
[null,null,"1995-11-01",1995,true,false,false,6,17.86666666667,37.51352232677862,6.1703149258122147E-2,5.987436327404045E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-11-01",5.4702663421630859,2007,false,false,false,5,-4.0694701476330919E-2,-4.1545903850577062E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-12-01",9.3500003814697266,2021,false,false,false,5,-1.7857150012562051E-2,-1.8018512788196064E-2]
[null,null,"1995-12-01",1995,true,false,false,6,17.8,37.393553288826688,-3.1980211537292469E-3,-3.2031457520116033E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2007-12-01",5.9463834762573242,2007,false,false,false,5,8.7037285629856465E-2,8.345590895820422E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",8.2299995422363281,2022,false,true,false,5,-0.11978618112712269,-0.12759042503186452]
[null,null,"1996-01-01",1996,false,true,false,6,17.696666666670001,37.372172737352436,-5.7177105660721761E-4,-5.7193458001274222E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-01-01",4.0635242462158203,2008,false,true,false,5,-0.31663938889231924,-0.38073257762035578,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-02-01",6.869999885559082,2022,false,false,false,5,-0.16524905617524432,-0.18062186949144041]
[null,null,"1996-02-01",1996,false,false,false,6,19.399999999999999,41.482623650966893,0.10998693981487939,0.10434824932248256,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-02-01",3.7531144618988042,2008,false,false,false,5,-7.6389302858494545E-2,-7.9464619562040636E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-03-01",7.4600000381469727,2022,false,false,false,5,8.588066410715478E-2,8.2391329753013595E-2]
[null,null,"1996-03-01",1996,false,false,false,6,20.66,43.497661917567243,4.8575477856820148E-2,4.7432555279967994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-03-01",4.307887077331543,2008,false,false,false,5,0.14781659900456745,0.13786152817020902,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-04-01",5.7199997901916504,2022,false,false,false,5,-0.23324399987369571,-0.26558665061728026]
[null,null,"1996-04-01",1996,false,false,false,6,19.06333333333,39.490653033307758,-9.2120098129715555E-2,-9.6643175791532504E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-04-01",5.2219986915588379,2008,false,false,false,5,0.2121948876137969,0.1924326730816705,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-05-01",6.0500001907348633,2022,false,false,false,5,5.7692379833488738E-2,5.6089534857248775E-2]
[null,null,"1996-05-01",1996,false,false,false,6,18.513333333329999,37.645541581571734,-4.6722738420653442E-2,-4.7849482091269067E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-05-01",5.6662960052490234,2008,false,false,false,5,8.5081850826269845E-2,8.1655422696636046E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-06-01",5.3899998664855957,2022,false,false,false,5,-0.10909095924658152,-0.11551294341902923]
[null,null,"1996-06-01",1996,false,false,false,6,19.586666666669998,40.315247761035188,7.0916928467575246E-2,6.8515224001288219E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-06-01",5.0265684127807617,2008,false,false,false,5,-0.11290048946889542,-0.11979811521867829,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-07-01",6.130000114440918,2022,false,false,false,5,0.13729132955207657,0.1286494084669674]
[null,null,"1996-07-01",1996,false,false,false,6,20.440000000000001,42.207013738710728,4.6924329695027689E-2,4.5856655823852358E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-07-01",4.7716970443725586,2008,false,false,false,5,-5.0704844235314961E-2,-5.2035511062544955E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-08-01",5.940000057220459,2022,false,false,false,5,-3.0995114791737333E-2,-3.1485625609483994E-2]
[null,null,"1996-08-01",1996,false,false,false,6,22.25666666667,46.219869655614993,9.5075570656253827E-2,9.0823375185035748E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-08-01",5.0893106460571289,2008,false,false,false,5,6.6561979675374472E-2,6.4440372266791904E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-09-01",4.6999998092651367,2022,false,false,false,5,-0.20875424848658386,-0.2341466748735011]
[null,null,"1996-09-01",1996,false,false,false,6,23.61,49.351243025213755,6.7749506714983809E-2,6.5553168753833449E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-09-01",3.4120874404907231,2008,false,false,false,5,-0.32955803294613395,-0.39981813175288006,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-10-01",4.6599998474121094,2022,false,false,false,5,-8.5106305268726201E-3,-8.5470527407548458E-3]
[null,null,"1996-10-01",1996,false,false,false,6,22.39,46.094697366196932,-6.5987105073585295E-2,-6.8265034717533188E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-10-01",3.229864120483398,2008,false,false,false,5,-5.3405231602481451E-2,-5.4884188255117615E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-11-01",4.869999885559082,2022,false,false,false,5,4.5064387344045498E-2,4.4078498201964821E-2]
[null,null,"1996-11-01",1996,false,false,false,6,23.623333333329999,48.530315633972791,5.2839445900386695E-2,5.1490748497571986E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-11-01",2.7819643020629878,2008,false,false,false,5,-0.13867450818747606,-0.14928280672202357,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-12-01",3.2599999904632568,2022,false,false,false,5,-0.33059546877401935,-0.40136672114210148]
[null,null,"1996-12-01",1996,false,false,false,6,23.226666666669999,47.527547454830014,-2.0662717026320054E-2,-2.0879177935775178E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2008-12-01",2.5622167587280269,2008,false,false,false,5,-7.8990065822198141E-2,-8.2284456489885846E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-01-01",4.25,2023,false,true,false,5,0.30368098540885602,0.26519179048309049]
[null,null,"1997-01-01",1997,false,true,false,6,20.420000000000002,42.076183876961622,-0.1146990297163839,-0.12182761237158977,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-01-01",2.7057135105133061,2009,false,true,false,5,5.6004922806186075E-2,5.4492847021486081E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-02-01",3.880000114440918,2023,false,false,false,5,-8.7058796602137001E-2,-9.1083799806061932E-2]
[null,null,"1997-02-01",1997,false,false,false,6,19.329999999999998,38.707279639227451,-8.0066772395173902E-2,-8.3454190263418077E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-02-01",2.6810963153839111,2009,false,false,false,5,-9.0982267833392694E-3,-9.1398684177636143E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-03-01",4.559999942779541,2023,false,false,false,5,0.17525768254690033,0.16148742784768483]
[null,null,"1997-03-01",1997,false,false,false,6,17.88,35.121434242102126,-9.2640077797957465E-2,-9.721608045742694E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-03-01",3.1557145118713379,2009,false,false,false,5,0.17702392628124031,0.16298915626289293,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-04-01",3.910000085830688,2023,false,false,false,5,-0.1425438300669466,-0.15378521502909162]
[null,null,"1997-04-01",1997,false,false,false,6,19.367433333329998,38.404846374879774,9.3487415979203625E-2,8.9372053047620539E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-04-01",3.7774310111999512,2009,false,false,false,5,0.19701291006832422,0.17982921187132891,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-01",5.3499999046325684,2023,false,false,false,5,0.36828639058608847,0.31355914713337008]
[null,null,"1997-05-01",1997,false,false,false,6,17.920000000000002,35.145079705551993,-8.4879044626512634E-2,-8.8699030778150445E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-05-01",4.077033519744873,2009,false,false,false,5,7.9313826687134936E-2,7.6325493558484697E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-06-01",5.5300002098083496,2023,false,false,false,5,3.3644917455029955E-2,3.3091310392042834E-2]
[null,null,"1997-06-01",{"$f":"YEAR(C301)","v":1997},{"$f":"MOD(D301,5)=0","v":false},{"$f":"MONTH(C301)=1","v":false},{"$f":"AND(F301,E301)","v":false},6,18.329999999999998,36.777583553392574,4.6450423829389909E-2,4.5403888470146835E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-06-01",4.2757644653320313,2009,false,false,false,5,4.8744005813225133E-2,4.7593263229405242E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-07-01",5.0999999046325684,2023,false,false,false,5,-7.7757737587985321E-2,-8.0947332443486286E-2]
[null,null,"1997-07-01",1997,false,false,false,{"$f":"H301+G302","v":6},18.7,37.328557420228584,1.4981241658689193E-2,1.4870131198528425E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-07-01",4.9049887657165527,2009,false,false,false,5,0.14716065524335642,0.13728989393909971,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-01",5.559999942779541,2023,false,false,false,5,9.0196087597792518E-2,8.6357576940257974E-2]
[null,null,"1997-08-01",1997,false,false,false,6,18.661746031749999,36.742385218462445,-1.5703049950933523E-2,-1.5827648950708911E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-08-01",5.0496845245361328,2009,false,false,false,5,2.9499712584651006E-2,2.9072968306115912E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-01",4.7100000381469727,2023,false,false,false,5,-0.15287768226264375,-0.16591018184357018]
[null,null,"1997-09-01",1997,false,false,false,6,20.04,39.460263735152814,7.3971205204301116E-2,7.1363184930516993E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-09-01",5.5642280578613281,2009,false,false,false,5,0.10189617407286677,9.7032490387286008E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-01",3.5799999237060551,2023,false,false,false,5,-0.23991509666430633,-0.27432513702602035]
[null,null,"1997-10-01",1997,false,false,false,6,19.086666666669998,37.705644633493741,-4.4465468184288537E-2,-4.5484375907004757E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-10-01",5.6587910652160636,2009,false,false,false,5,1.6994811566203527E-2,1.6852015348594533E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-01",3.6700000762939449,2023,false,false,false,5,2.5139707962541058E-2,2.482890375356853E-2]
[null,null,"1997-11-01",1997,false,false,false,6,17.09,33.685726018282608,-0.10661317832609762,-0.11273562092968145,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-11-01",6.001319408416748,2009,false,false,false,5,6.0530303955939724E-2,5.8769069773168495E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-01",3.5399999618530269,2023,false,false,false,5,-3.5422373770682691E-2,-3.6064966485317637E-2]
[null,null,"1997-12-01",1997,false,false,false,6,15,29.859002720493692,-0.11360073687329753,-0.12058779429959131,null,null,null,null,null,null,null,null,null,null,null,null,null,"2009-12-01",6.3261370658874512,2009,false,false,false,5,5.4124374219301163E-2,5.2710445263068603E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01",2.7899999618530269,2024,false,true,false,5,-0.21186440906270787,-0.23808513420917796]
[null,null,"1998-01-01",1998,false,true,false,6,14.1,27.78478972870429,-6.9466921290233463E-2,-7.1997654139147618E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-01-01",5.7656621932983398,2010,true,true,true,6,-8.8596700759357661E-2,-9.2769780188924136E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-01",2.779999971389771,2024,false,false,false,5,-3.584226021499437E-3,-3.5906647494276431E-3]
[null,null,"1998-02-01",1998,false,false,false,6,13.123333333330001,25.817352680997015,-7.0809859168188272E-2,-7.3441888525501375E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-02-01",6.1427154541015616,2010,true,false,false,6,6.5396349658064512E-2,6.3346889230638734E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-01",2.7599999904632568,2024,false,false,false,5,-7.1942378173894816E-3,-7.2202411373793931E-3]
[null,null,"1998-03-01",1998,false,false,false,6,13.5,26.399171757780817,2.2535969662453192E-2,2.2285786470071463E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-03-01",7.0547270774841309,2010,true,false,false,6,0.14847043301893614,0.13843099881819002,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-01",2.7899999618530269,2024,false,false,false,5,1.0869554888923938E-2,1.0810905886806998E-2]
[null,null,"1998-04-01",1998,false,false,false,6,14.02666666667,28.337048547150555,7.34067268151537E-2,7.0837447570798143E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-04-01",7.8379521369934082,2010,true,false,false,6,0.11102131250534386,0.10527969364662501,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01",2.7899999618530269,2024,false,false,false,5,0,0]
[null,null,"1998-05-01",1998,false,false,false,6,12.478999999999999,23.711762920385077,-0.16322397228735297,-0.1781988336527566,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-05-01",7.7115693092346191,2010,true,false,false,6,-1.6124470467520413E-2,-1.6255884308533537E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-01",2.4800000190734859,2024,false,false,false,5,-0.1111110921211802,-0.1177830142927114]
[null,null,"1998-06-01",1998,false,false,false,6,12.69966666667,23.584521264904936,-5.366182848039136E-3,-5.3806325234679866E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-06-01",7.5509605407714844,2010,true,false,false,6,-2.0826988907537314E-2,-2.1046929805244738E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-01",2.4200000762939449,2024,false,false,false,5,-2.4193525128260562E-2,-2.4490996172794488E-2]
[null,null,"1998-07-01",1998,false,false,false,6,12.487966666669999,23.297805565655626,-1.2156943786514662E-2,-1.2231443838615455E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-07-01",7.7226743698120117,2010,true,false,false,6,2.2740660358818943E-2,2.2485945895006576E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-01",2.3499999046325679,2024,false,false,false,5,-2.8925689857240533E-2,-2.9352284120837308E-2]
[null,null,"1998-08-01",1998,false,false,false,6,13.80333333333,26.164127419777085,0.12302969247656681,0.11603011572427983,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-08-01",7.2978930473327637,2010,true,false,false,6,-5.5004432679399362E-2,-5.6575042165426574E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-09-01",2.619999885559082,2024,false,false,false,5,0.11489361356749916,0.10875898651908408]
[null,null,"1998-09-01",1998,false,false,false,6,13.263333333329999,24.56713891175739,-6.103733109068088E-2,-6.2979556784281049E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-09-01",8.5182085037231445,2010,true,false,false,6,0.16721476301113825,0.15462036637395091,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-10-01",2.2599999904632568,2024,false,false,false,5,-0.13740454611470521,-0.14780946502886824]
[null,null,"1998-10-01",1998,false,false,false,6,11.88,21.333103447711746,-0.13164070409916118,-0.14114971459976777,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-10-01",9.0354547500610352,2010,true,false,false,6,6.0722421400205562E-2,5.8950205610963459E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-11-01",2.5699999332427979,2024,false,false,false,5,0.13716811685295482,0.12854106386716632]
[null,null,"1998-11-01",1998,false,false,false,6,10.41,19.120600742049433,-0.10371218191883058,-0.10949369205206398,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-11-01",9.3407602310180664,2010,true,false,false,6,3.3789719433321208E-2,3.3231389285899395E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-12-01",3.779999971389771,2024,false,false,false,5,0.47081714769548966,0.38581812913108954]
[null,null,"1998-12-01",1998,false,false,false,6,11.443333333329999,21.550227980315345,0.12706856186389337,0.11962006893383494,null,null,null,null,null,null,null,null,null,null,null,null,null,"2010-12-01",9.6832914352416992,2010,true,false,false,6,3.6670591659786034E-2,3.6014223682861737E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01",4.440000057220459,2025,true,true,true,6,0.17460319863125018,0.16093038726897146]
[null,null,"1999-01-01",1999,false,true,false,6,10.75333333333,19.847107857449998,-7.9030260117017304E-2,-8.232809898539388E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-01-01",10.18642520904541,2011,false,true,false,6,5.195896221532581E-2,5.0654104253614454E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-02-01",4.7100000381469727,2025,true,false,false,6,6.0810805731281947E-2,5.9033526795847301E-2]
[null,null,"1999-02-01",1999,false,false,false,6,13.16666666667,24.231869620525114,0.22092698818227108,0.19961039660215465,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-02-01",10.603408813476561,2011,false,false,false,6,4.0935224661628578E-2,4.0119563548537733E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-03-01",3.7699999809265141,2025,true,false,false,6,-0.19957538208222125,-0.22261291972683203]
[null,null,"1999-03-01",1999,false,false,false,6,15.86666666667,29.688788535676949,0.22519595064714548,0.20310079091645522,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-03-01",10.46230888366699,2011,false,false,false,6,-1.3307034774537541E-2,-1.3396366742625294E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-04-01",3.4000000953674321,2025,true,false,false,6,-9.8143206215123402E-2,-0.1032995367292793]
[null,null,"1999-04-01",1999,false,false,false,6,16.06333333333,29.323250891370506,-1.231231257102916E-2,-1.2388737047374499E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-04-01",10.51094341278076,2011,false,false,false,6,4.6485464780814389E-3,4.6377753530534426E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-05-01",3.9600000381469731,2025,true,false,false,6,0.16470586090351946,0.15246857522810314]
[null,null,"1999-05-01",1999,false,false,false,6,16.393333333329998,30.490874671427445,3.9819042724234865E-2,3.9046700633437521E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-05-01",10.44189548492432,2011,false,false,false,6,-6.5691465689445838E-3,-6.5908183745845448E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-06-01",4.5799999237060547,2025,true,false,false,6,0.15656562615822645,0.14545494656856361]
[null,null,"1999-06-01",1999,false,false,false,6,18.986666666670001,36.695827749102556,0.2035019704924923,0.18523561554126308,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-06-01",10.076850891113279,2011,false,false,false,6,-3.4959609999743901E-2,-3.5585323596498776E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-07-01",3.690000057220459,2025,true,false,false,6,-0.19432311819023429,-0.21607250790869165]
[null,null,"1999-07-01",1999,false,false,false,6,20.27,38.962585570405281,6.1771540808427838E-2,5.9938778028451482E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-07-01",11.722254753112789,2011,false,false,false,6,0.16328552240964322,0.15124834848646493,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-08-01",3.6947000026702881,2025,true,false,false,6,1.2736979341321231E-3,1.2728874690372321E-3]
[null,null,"1999-08-01",1999,false,false,false,6,22.7,43.082834603795334,0.10574886068443212,0.10052280741029201,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-08-01",11.55264186859131,2011,false,false,false,6,-1.4469305444538283E-2,-1.457500669939499E-2]
[null,null,"1999-09-01",1999,false,false,false,6,21.95,42.126155459901319,-2.2205575670495414E-2,-2.245583111453239E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-09-01",11.44727039337158,2011,false,false,false,6,-9.1209851753656368E-3,-9.1628360357410409E-3]
[null,null,"1999-10-01",1999,false,false,false,6,24.163333333330002,47.093465626741867,0.11791510790888071,0.11146543974695039,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-10-01",12.15154457092285,{"$f":"YEAR(Z329)","v":2011},{"$f":"MOD(AB329,5)=0","v":false},{"$f":"MONTH(Z329)=1","v":false},{"$f":"AND(AD329,AC329)","v":false},6,6.1523328562158586E-2,5.9704978897694404E-2]
[null,null,"1999-11-01",1999,false,false,false,6,25.1,48.903024504011881,{"$f":"J330/J329-1","v":3.8424839904805497E-2},{"$f":"LN(J330/J329)","v":3.7704988007469416E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-11-01",11.47368717193604,2011,false,false,false,{"$f":"AF329+AE330","v":6},{"$f":"AA330/AA329-1","v":-5.5783640921569622E-2},{"$f":"LN(AA330/AA329)","v":-5.7399945158539488E-2}]
[null,null,"1999-12-01",1999,false,false,false,6,25.31,48.394754157061996,-1.0393433782570849E-2,-1.0447822702115693E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2011-12-01",12.15814876556396,2011,false,false,false,6,5.965489413918057E-2,5.7943283547236442E-2]
[null,null,"2000-01-01",2000,true,true,true,7,27.220966666670002,52.708879398162679,8.9144480972038309E-2,8.5392508219435878E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-01-01",13.70358276367188,2012,false,true,false,6,0.12711096301808045,0.11965768896695479]
[null,null,"2000-02-01",2000,true,false,false,7,27.49,52.12424467538343,-1.1091769156443609E-2,-1.1153741509404607E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-02-01",16.284109115600589,2012,false,false,false,6,0.1883103416407037,0.17253241716304238]
[null,null,"2000-03-01",2000,true,false,false,7,23.47,42.638315838913762,-0.18198688336964164,-0.20087690750751114,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-03-01",17.998561859130859,2012,false,false,false,6,0.10528379117085263,0.10010212658493381]
[null,null,"2000-04-01",2000,true,false,false,7,27.18666666667,51.588247986829408,0.20990350983205364,0.19054061248848111,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-04-01",17.531143188476559,2012,false,false,false,6,-2.5969778825255085E-2,-2.6312947920808506E-2]
[null,null,"2000-05-01",2000,true,false,false,7,29.620766666670001,55.852235869565568,8.2654248770471339E-2,7.9415663833836442E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-05-01",17.343515396118161,2012,false,false,false,6,-1.0702541776153485E-2,-1.0760225923574479E-2]
[null,null,"2000-06-01",2000,true,false,false,7,28.176666666669998,53.529406484716169,-4.1588834335549496E-2,-4.2478401371151192E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-06-01",17.5317497253418,2012,false,false,false,6,1.0853297323204281E-2,1.0794823004128772E-2]
[null,null,"2000-07-01",2000,true,false,false,7,29.262899999999998,55.052904986351734,2.8460963826874464E-2,2.8063474919875365E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-07-01",18.335084915161129,2012,false,false,false,6,4.5821734989641261E-2,4.4802925678552118E-2]
[null,null,"2000-08-01",2000,true,false,false,7,32.082833333330001,60.851783000351425,0.10533282513315689,0.10014648883386533,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-08-01",19.970582962036129,2012,false,false,false,6,8.920046208908583E-2,8.5443906063692066E-2]
[null,null,"2000-09-01",2000,true,false,false,7,31.40016666667,57.538582391932614,-5.4447058821590733E-2,-5.5985399665959529E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-09-01",20.11240196228027,2012,false,false,false,6,7.101395112688369E-3,7.0762989482224901E-3]
[null,null,"2000-10-01",2000,true,false,false,7,32.331000000000003,60.328867442893873,4.8494157050217535E-2,4.735499866926729E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-10-01",17.948312759399411,2012,false,false,false,6,-0.10759973905351994,-0.11384052401403089]
[null,null,"2000-11-01",2000,true,false,false,7,25.204666666670001,46.473833508298377,-0.22965844581303307,-0.26092128561935168,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-11-01",17.6456184387207,2012,false,false,false,6,-1.6864778585953255E-2,-1.7008608362564341E-2]
[null,null,"2000-12-01",2000,true,false,false,7,25.957272727269999,47.287328622799841,1.7504368654163383E-2,1.7352931843001171E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2012-12-01",16.117681503295898,2012,false,false,false,6,-8.6590160652684767E-2,-9.0570606067542594E-2]
[null,null,"2001-01-01",2001,false,true,false,7,27.23883333333,50.397369437288326,6.5769010537612971E-2,6.3696614212385358E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-01-01",13.795295715332029,2013,false,true,false,6,-0.1440893212518789,-0.15558925554181657]
[null,null,"2001-02-01",2001,false,false,false,7,25.02257575758,44.731592931123096,-0.11242206824337142,-0.11925895105767229,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-02-01",13.368556022644039,2013,false,false,false,6,-3.09337111355803E-2,-3.1422259870393474E-2]
[null,null,"2001-03-01",2001,false,false,false,7,25.718,46.902777633501508,4.8538059123482746E-2,4.7396869340526435E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-03-01",13.48484992980957,2013,false,false,false,6,8.6990627086835914E-3,8.6614438710072936E-3]
[null,null,"2001-04-01",2001,false,false,false,7,27.546825396829998,51.902578981251871,0.10659925914876145,0.10129158199742759,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-04-01",13.488508224487299,2013,false,false,false,6,2.7128923916630576E-4,2.712524468947432E-4]
[null,null,"2001-05-01",2001,false,false,false,7,26.966031746030001,50.428318702157505,-2.8404374272555821E-2,-2.8815583997391161E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-05-01",13.70022678375244,2013,false,false,false,6,1.5696217531363743E-2,1.557430595457643E-2]
[null,null,"2001-06-01",2001,false,false,false,7,24.80367965368,44.51430611214569,-0.1172756249309338,-0.1247422731205322,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-06-01",12.15954113006592,2013,false,false,false,6,-0.11245694527580163,-0.11929824644395899]
[null,null,"2001-07-01",2001,false,false,false,7,25.821159420290002,46.513861467567651,4.4919387272587041E-2,4.3939741075280717E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-07-01",13.87676906585693,2013,false,false,false,6,0.14122473187289608,0.13210201193529034]
[null,null,"2001-08-01",2001,false,false,false,7,25.207666666670001,46.132150106241916,-8.2064001844243117E-3,-8.2402580477679201E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-01",14.94053268432617,2013,false,false,false,6,7.6657874280445792E-2,7.3861682230119519E-2]
[null,null,"2001-09-01",2001,false,false,false,7,20.731884057969999,36.903019414646621,-0.20005854204368734,-0.22321673154642679,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-01",14.716007232666019,2013,false,false,false,6,-1.5027941533550249E-2,-1.5142005251537543E-2]
[null,null,"2001-10-01",2001,false,false,false,7,18.688181818179999,34.075277457811154,-7.6626303258891304E-2,-7.972125454226299E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-01",16.134359359741211,2013,false,false,false,6,9.6381586706942413E-2,9.2015290984911499E-2]
[null,null,"2001-11-01",2001,false,false,false,7,18.51978947368,33.415754899298541,-1.9354869797587826E-2,-1.9544627774458319E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-01",17.164396286010739,2013,false,false,false,6,6.3841203936469748E-2,6.1886135360784751E-2]
[null,null,"2001-12-01",2001,false,false,false,7,19.154812409809999,34.951907343149117,4.5970903499858551E-2,4.4945548334092068E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-01",17.418300628662109,2013,false,false,false,6,1.479250061700732E-2,1.4684158704851132E-2]
[null,null,"2002-01-01",2002,false,true,false,7,19.97523684211,36.364162366330639,4.0405663968960503E-2,3.9610698607683487E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01",15.542405128479,2014,false,true,false,6,-0.10769681498643391,-0.1139493106398756]
[null,null,"2002-02-01",2002,false,false,false,7,23.64066666667,42.415467259111146,0.16640847744050813,0.15392935028468901,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-01",16.338468551635739,2014,false,false,false,6,5.1218805363532738E-2,4.9950258013169227E-2]
[null,null,"2002-03-01",2002,false,false,false,7,25.434242424240001,45.875047189253067,8.1564112190672056E-2,7.8408245458998604E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-03-01",16.764217376708981,2014,false,false,false,6,2.6058061912456187E-2,2.5724335705342074E-2]
[null,null,"2002-04-01",2002,false,false,false,7,25.672345191040002,45.336444256318671,-1.1740651311211492E-2,-1.1810117008154984E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-04-01",18.430511474609379,2014,false,false,false,6,9.9395877568100977E-2,9.4760826726733277E-2]
[null,null,"2002-05-01",2002,false,false,false,7,24.48805750487,43.045290988934383,-5.0536677610418579E-2,-5.1858377817563153E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-05-01",19.7707405090332,2014,false,false,false,6,7.2717951222904142E-2,7.0195569097523558E-2]
[null,null,"2002-06-01",2002,false,false,false,7,25.754748102139999,45.930347972314998,6.7023753750956816E-2,6.4873234256406898E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-06-01",20.431123733520511,2014,false,false,false,6,3.3402048051037081E-2,3.2856318725996161E-2]
[null,null,"2002-07-01",2002,false,false,false,7,26.775800865800001,47.414746706194215,3.2318473501963263E-2,3.1807217807308295E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-07-01",21.018121719360352,2014,false,false,false,6,2.8730577597979812E-2,2.8325593217778031E-2]
[null,null,"2002-08-01",2002,false,false,false,7,28.280793650789999,50.383154675660165,6.260516349185008E-2,6.0723594322588961E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-08-01",22.535137176513668,2014,false,false,false,6,7.2176547334196428E-2,6.9690738766176125E-2]
[null,null,"2002-09-01",2002,false,false,false,7,27.526811594200002,48.910953661438633,-2.9220103895811533E-2,-2.965551393065493E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-09-01",22.260555267333981,2014,false,false,false,6,-1.2184612280321971E-2,-1.2259453228491608E-2]
[null,null,"2002-10-01",{"$f":"YEAR(C365)","v":2002},{"$f":"MOD(D365,5)=0","v":false},{"$f":"MONTH(C365)=1","v":false},{"$f":"AND(F365,E365)","v":false},7,24.542481203009999,42.866797680906188,-0.12357469090400608,-0.13190379320222576,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-10-01",23.862432479858398,2014,false,false,false,6,7.196034390368844E-2,6.948906933720983E-2]
[null,null,"2002-11-01",2002,false,false,false,{"$f":"H365+G366","v":7},27.88698412698,50.461044141420032,0.17715917379796453,0.16310405600613589,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-11-01",26.27740478515625,2014,false,false,false,6,0.1012039450435851,9.6404076774980807E-2]
[null,null,"2002-12-01",2002,false,false,false,7,30.750317460320002,55.175431155755149,9.3426267619884484E-2,8.9316130987418835E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-12-01",24.494047164916989,2014,false,false,false,6,-6.7866580996866821E-2,-7.027932110518316E-2]
[null,null,"2003-01-01",2003,false,true,false,7,32.883377192979999,57.527730777214721,4.2633099047640455E-2,4.1749339488699293E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-01-01",25.99858283996582,2015,true,true,true,7,6.1424543886883232E-2,5.9611915213344309E-2]
[null,null,"2003-02-01",2003,false,false,false,7,30.359206349210002,53.327706390648608,-7.3008692152857102E-2,-7.5811090108416732E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-02-01",28.50612640380859,2015,true,false,false,7,9.6449240301978989E-2,9.2076995330020811E-2]
[null,null,"2003-03-01",2003,false,false,false,7,25.555968253970001,43.86235921676866,-0.17749398604436817,-0.19539948456918088,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-03-01",27.7208137512207,2015,true,false,false,7,-2.7548907959762947E-2,-2.7935495715364314E-2]
[null,null,"2003-04-01",2003,false,false,false,7,26.064912698410001,45.170759407490031,2.9829681168202393E-2,2.9393430479264362E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-04-01",27.881206512451168,2015,true,false,false,7,5.7860047930016201E-3,5.7693301560380736E-3]
[null,null,"2003-05-01",2003,false,false,false,7,27.91714285714,48.127648296200313,6.54602430310256E-2,6.3406858890914755E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-05-01",29.024082183837891,2015,true,false,false,7,4.0990897251033109E-2,4.0173045359281963E-2]
[null,null,"2003-06-01",2003,false,false,false,7,28.591587615280002,49.53085754771007,2.9155990396076303E-2,2.8739039527961294E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-06-01",28.060312271118161,2015,true,false,false,7,-3.3205870442869934E-2,-3.3769702205656407E-2]
[null,null,"2003-07-01",2003,false,false,false,7,29.675555555559999,51.930115435390988,4.8439659769061283E-2,4.7303020604216879E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-07-01",27.136383056640621,2015,true,false,false,7,-3.2926547842752174E-2,-3.3480827615998555E-2]
[null,null,"2003-08-01",2003,false,false,false,7,26.882330447329998,47.097276292213273,-9.3064286544683461E-2,-9.7683709598035753E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-08-01",25.225870132446289,2015,true,false,false,7,-7.0404110975534229E-2,-7.3005315200135978E-2]
[null,null,"2003-09-01",2003,false,false,false,7,29.014492753620001,51.330652552913662,8.9885797947944379E-2,8.607291822720628E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-09-01",24.787227630615231,2015,true,false,false,7,-1.7388597480602397E-2,-1.7541554878325795E-2]
[null,null,"2003-10-01",2003,false,false,false,7,29.122740740739999,49.82695301617273,-2.9294377958488993E-2,-2.9732026541250792E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-10-01",26.854703903198239,2015,true,false,false,7,8.340893557734641E-2,8.0112491925340187E-2]
[null,null,"2003-11-01",2003,false,false,false,7,29.969206349210001,51.751079249542009,3.8616172912374402E-2,3.7889224146216233E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-11-01",26.58503532409668,2015,true,false,false,7,-1.0041763263285985E-2,-1.0092521857748693E-2]
[null,null,"2003-12-01",2003,false,false,false,7,31.367719298250002,53.826599826572412,4.0105841407138687E-2,3.9322478558793963E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2015-12-01",23.755867004394531,2015,true,false,false,7,-0.10641958098651805,-0.11251894394094994]
[null,null,"2004-01-01",2004,false,true,false,7,31.331333333330001,53.208009823119298,-1.1492273438154954E-2,-1.1558819950981833E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-01-01",21.968423843383789,2016,false,true,false,7,-7.5242177466311344E-2,-7.8223389225936885E-2]
[null,null,"2004-02-01",2004,false,false,false,7,33.665072463770002,58.182794874385763,9.3496920253252513E-2,8.9380744718513178E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-02-01",21.82172966003418,2016,false,false,false,7,-6.6775015083200273E-3,-6.6998957689958973E-3]
[null,null,"2004-03-01",2004,false,false,false,7,33.711392496389998,57.348405890516624,-1.4340819922290637E-2,-1.4444643283791995E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-03-01",24.73115158081055,2016,false,false,false,7,0.13332682450488265,0.12515739985358737]
[null,null,"2004-04-01",2004,false,false,false,7,37.557898913949998,65.054022923664036,0.13436497341980425,0.12607299957344084,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-04-01",21.270742416381839,2016,false,false,false,7,-0.13992106890460043,-0.15073111360265379]
[null,null,"2004-05-01",2004,false,false,false,7,35.542741702740003,60.227684603177792,-7.4189698093684142E-2,-7.7085922874706919E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-05-01",22.659444808959961,2016,false,false,false,7,6.5286973317330022E-2,6.3244221377888266E-2]
[null,null,"2004-06-01",2004,false,false,false,7,37.891998557000001,65.492841671823427,8.7420878012099967E-2,8.3808725482924243E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-06-01",21.82487678527832,2016,false,false,false,7,-3.6830912262759252E-2,-3.7526298238635347E-2]
[null,null,"2004-07-01",2004,false,false,false,7,42.084069264070003,73.265870846993835,0.11868517194780015,0.11215404206564225,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-07-01",23.79047966003418,2016,false,false,false,7,9.0062495843354906E-2,8.6235030233532989E-2]
[null,null,"2004-08-01",2004,false,false,false,7,41.596825396829999,73.703047030204289,5.9669826913466562E-3,5.9492507526114676E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-08-01",24.221958160400391,2016,false,false,false,7,1.8136603655413364E-2,1.7974097392505196E-2]
[null,null,"2004-09-01",2004,false,false,false,7,46.881111111110002,84.462194962493882,0.14597968965761177,0.13625989532363983,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-09-01",25.948404312133789,2016,false,false,false,7,7.1276076867967886E-2,6.8850533100760669E-2]
[null,null,"2004-10-01",2004,false,false,false,7,42.12554545455,72.802937026757164,-0.1380411430334495,-0.1485477391947245,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-10-01",26.060880661010739,2016,false,false,false,7,4.3346152435412844E-3,4.3252478584712021E-3]
[null,null,"2004-11-01",2004,false,false,false,7,39.044944444439999,66.844638059846446,-8.1841464235445249E-2,-8.5385206360761856E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-11-01",25.36770057678223,2016,false,false,false,7,-2.659849040579676E-2,-2.6958630737259529E-2]
[null,null,"2004-12-01",2004,false,false,false,7,42.97227777778,74.467509265530609,0.1140386338670778,0.10799182121530414,null,null,null,null,null,null,null,null,null,null,null,null,null,"2016-12-01",26.720701217651371,2016,false,false,false,7,5.3335564915468758E-2,5.1961857519101741E-2]
[null,null,"2005-01-01",2005,true,true,true,8,44.818210526320001,76.422721449528012,2.6255909500419339E-2,2.5917140111813897E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-01-01",27.996524810791019,2017,false,true,false,7,4.7746635941457116E-2,4.6641797072441628E-2]
[null,null,"2005-02-01",2005,true,false,false,8,50.942878787879998,88.829937256276651,0.16234982962420097,0.15044367131718059,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-02-01",31.604806900024411,{"$f":"YEAR(Z393)","v":2017},{"$f":"MOD(AB393,5)=0","v":false},{"$f":"MONTH(Z393)=1","v":false},{"$f":"AND(AD393,AC393)","v":false},7,0.12888321367095568,0.12122883754149953]
[null,null,"2005-03-01",2005,true,false,false,8,50.640476190480001,86.552915286808528,{"$f":"J394/J393-1","v":-2.5633497442409059E-2},{"$f":"LN(J394/J393)","v":-2.5967760124001937E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-03-01",33.287330627441413,2017,false,false,false,{"$f":"AF393+AE394","v":7},{"$f":"AA394/AA393-1","v":5.3236323599107349E-2},{"$f":"LN(AA394/AA393)","v":5.1867636840495036E-2}]
[null,null,"2005-04-01",2005,true,false,false,8,47.826572871570001,80.993321047573943,-6.4233471753226024E-2,-6.6389269252575295E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-04-01",33.285007476806641,2017,false,false,false,7,-6.9790836062288975E-5,-6.9793271556005534E-5]
[null,null,"2005-05-01",2005,true,false,false,8,53.890303030299997,90.173376228802482,0.11334336044618243,0.10736752466872869,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-05-01",35.395889282226563,2017,false,false,false,7,6.3418396612673344E-2,6.1488621743495328E-2]
[null,null,"2005-06-01",2005,true,false,false,8,56.36580952381,95.407846489439976,5.8048955019226023E-2,5.6426603650337456E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-06-01",33.508495330810547,2017,false,false,false,7,-5.3322405219629165E-2,-5.4796692779542092E-2]
[null,null,"2005-07-01",2005,true,false,false,8,61.890520421609999,105.92078044946769,0.11018940628946394,0.10453063706434015,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-07-01",34.604351043701172,2017,false,false,false,7,3.2703817407253144E-2,3.2180428219088369E-2]
[null,null,"2005-08-01",2005,true,false,false,8,61.687698412700001,103.77953933447561,-2.0215496014151846E-2,-2.0422625389717779E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-08-01",38.157142639160163,2017,false,false,false,7,0.1026689271234198,9.7733538482243448E-2]
[null,null,"2005-09-01",2005,true,false,false,8,58.18507936508,96.063273078838279,-7.4352481280228533E-2,-7.7261766132004348E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-09-01",35.999221801757813,2017,false,false,false,7,-5.6553522830813496E-2,-5.82156437432104E-2]
[null,null,"2005-10-01",2005,true,false,false,8,55.042825396829997,90.83755146996269,-5.4398746174168844E-2,-5.5934306373239109E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-10-01",39.484214782714837,2017,false,false,false,7,9.6807453231859908E-2,9.2403644676740782E-2]
[null,null,"2005-11-01",2005,true,false,false,8,56.429642857140003,92.558415705740998,1.8944414594302961E-2,1.8767203777569477E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-11-01",40.140586853027337,2017,false,false,false,7,1.6623657680026716E-2,1.6486997135089252E-2]
[null,null,"2005-12-01",2005,true,false,false,8,62.45703968254,103.40347710953155,0.11716991179136915,0.1107986229247216,null,null,null,null,null,null,null,null,null,null,null,null,null,"2017-12-01",39.670711517333977,2017,false,false,false,7,-1.1705741558133753E-2,-1.1774793146504656E-2]
[null,null,"2006-01-01",2006,false,true,false,8,59.704921052629999,97.147776798156613,-6.049796860069323E-2,-6.240529791774891E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-01-01",39.248752593994141,2018,false,true,false,7,-1.0636535297721128E-2,-1.0693507591300317E-2]
[null,null,"2006-02-01",2006,false,false,false,8,60.929275362319999,100.62845427907919,3.5828688989500534E-2,3.5201772045887619E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-02-01",41.754692077636719,2018,false,false,false,7,6.3847621084040185E-2,6.1892167396574001E-2]
[null,null,"2006-03-01",2006,false,false,false,8,67.970575048729998,113.55220475677764,0.12843037856724115,0.12082762159051588,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-03-01",39.491161346435547,2018,false,false,false,7,-5.4210212519169576E-2,-5.5734946588291152E-2]
[null,null,"2006-04-01",2006,false,false,false,8,68.675948616599996,112.81337534510907,-6.5065175374718898E-3,-6.5277771904165838E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-04-01",38.898002624511719,2018,false,false,false,7,-1.5020037438766454E-2,-1.5133980594389076E-2]
[null,null,"2006-05-01",2006,false,false,false,8,68.290151515150001,110.30050807552163,-2.2274550884593958E-2,-2.2526375234348098E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-05-01",43.984451293945313,2018,false,false,false,7,0.13076374945350921,0.12289328888933841]
[null,null,"2006-06-01",2006,false,false,false,8,72.450133667499998,117.95660723754166,6.9411277387570802E-2,6.7108289004822755E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-06-01",43.738212585449219,2018,false,false,false,7,-5.5983126139392825E-3,-5.6140418984383239E-3]
[null,null,"2006-07-01",2006,false,false,false,8,71.811884057970005,117.10468787859264,-7.2223114830135549E-3,-7.2485186349744218E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-07-01",44.962154388427727,2018,false,false,false,7,2.79833520994337E-2,2.7598972446037956E-2]
[null,null,"2006-08-01",2006,false,false,false,8,62.121253968250002,99.548250687400824,-0.14992087429833134,-0.162425844769506,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-08-01",53.784931182861328,2018,false,false,false,7,0.19622673589467476,0.17917221606795877]
[null,null,"2006-09-01",2006,false,false,false,8,57.910468975470003,92.425883519990052,-7.1546884231811103E-2,-7.4235394059652404E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-09-01",53.525417327880859,2018,false,false,false,7,-4.8250290420221997E-3,-4.8367070743569902E-3]
[null,null,"2006-10-01",2006,false,false,false,8,58.143045454549998,92.489236380456973,6.854450079800678E-4,6.8521019784408238E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-10-01",51.894096374511719,2018,false,false,false,7,-3.0477500873578478E-2,-3.0951597630675894E-2]
[null,null,"2006-11-01",2006,false,false,false,8,60.994412280699997,98.388337899377206,6.3781492309592958E-2,6.1830005458619462E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-11-01",42.343276977539063,2018,false,false,false,7,-0.18404443018037853,-0.20339537425088094]
[null,null,"2006-12-01",2006,false,false,false,8,53.516969696970001,85.553427203338543,-0.13045154507198875,-0.1397812193937463,null,null,null,null,null,null,null,null,null,null,null,null,null,"2018-12-01",37.532382965087891,2018,false,false,false,7,-0.11361647836097111,-0.12060555337059455]
[null,null,"2007-01-01",2007,false,true,false,8,57.5625,90.846033487043215,6.1863170847913596E-2,6.0025073509533684E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-01-01",39.602436065673828,2019,false,true,false,7,5.5153788197020992E-2,5.3686527107362221E-2]
[null,null,"2007-02-01",2007,false,false,false,8,60.59984848485,97.551579199252927,7.3812201312741799E-2,7.1215121684132535E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-02-01",41.199016571044922,2019,false,false,false,7,4.0315209466494473E-2,3.9523753257465828E-2]
[null,null,"2007-03-01",2007,false,false,false,8,65.057640350880007,105.55903457956337,8.2084323452672248E-2,7.8889110338388871E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-03-01",45.390224456787109,2019,false,false,false,7,0.10173077501776606,9.6882375091700626E-2]
[null,null,"2007-04-01",2007,false,false,false,8,65.157259552040003,105.45712056118752,-9.6546940564368189E-4,-9.6593577142906051E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-04-01",47.951850891113281,2019,false,false,false,7,5.6435641484102295E-2,5.4900639497322941E-2]
[null,null,"2007-05-01",2007,false,false,false,8,68.188095238100004,111.21238949792996,5.4574493463465767E-2,5.3137361839825453E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-05-01",41.834506988525391,2019,false,false,false,7,-0.1275726335669265,-0.13647587601200853]
[null,null,"2007-06-01",2007,false,false,false,8,73.601695526699999,120.12840580114938,8.0171070358895369E-2,7.7119427072872282E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-06-01",47.476840972900391,2019,false,false,false,7,0.13487272566454789,0.1265205086672852]
[null,null,"2007-07-01",2007,false,false,false,8,70.126811594200007,109.9445629182047,-8.4774644390121834E-2,-8.8584953747068901E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-07-01",51.103805541992188,2019,false,false,false,7,7.639439555723726E-2,7.3616933202690069E-2]
[null,null,"2007-08-01",2007,false,false,false,8,76.76243859649,119.58100815600231,8.7648219993987642E-2,8.401776894082999E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-08-01",50.072334289550781,2019,false,false,false,7,-2.0183844265645567E-2,-2.0390321105319804E-2]
[null,null,"2007-09-01",2007,false,false,false,8,81.967246376809996,128.17570285727075,7.1873408945139605E-2,6.9407967005015503E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-09-01",53.929817199707031,2019,false,false,false,7,7.7038208122069518E-2,7.4214873981439569E-2]
[null,null,"2007-10-01",2007,false,false,false,8,91.338261183260002,142.72121192790945,0.113481016654426,0.10749115921291143,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-10-01",59.899009704589837,2019,false,false,false,7,0.11068445648125125,0.10497645274823408]
[null,null,"2007-11-01",2007,false,false,false,8,89.519941520469999,140.56343501017147,-1.511882423495603E-2,-1.5234278827955252E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-11-01",64.351219177246094,2019,false,false,false,7,7.4328598997106532E-2,7.169590738890344E-2]
[null,null,"2007-12-01",2007,false,false,false,8,90.689935064940002,140.81635555557787,1.7993338408961446E-3,1.7977169789863401E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2019-12-01",70.920372009277344,2019,false,false,false,7,0.10208280303031203,9.7201846773921435E-2]
[null,null,"2008-01-01",2008,false,true,false,8,93.387590643270002,144.7467317164168,2.7911361186220063E-2,2.7528938788401854E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-01-01",74.750778198242188,2020,true,true,true,8,5.4009956243091573E-2,5.2601896225496748E-2]
[null,null,"2008-02-01",{"$f":"YEAR(C429)","v":2008},{"$f":"MOD(D429,5)=0","v":false},{"$f":"MONTH(C429)=1","v":false},{"$f":"AND(F429,E429)","v":false},8,101.84283333333001,157.14519802843432,8.5656278141797326E-2,8.2184668782352269E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-02-01",66.020057678222656,2020,true,false,false,8,-0.11679772077911077,-0.12420102282304225]
[null,null,"2008-03-01",2008,false,false,false,{"$f":"H429+G430","v":8},108.75818181818001,167.11507655108284,6.344373641531531E-2,6.1512450088783595E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-03-01",61.560161590576172,2020,true,false,false,8,-6.7553653306147043E-2,-6.9943666177016778E-2]
[null,null,"2008-04-01",2008,false,false,false,8,122.63260894661001,187.36267277840193,0.12115960238410883,0.11436350896378893,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-04-01",71.124984741210938,2020,true,false,false,8,0.15537358745495844,0.14442374401628075]
[null,null,"2008-05-01",2008,false,false,false,8,131.52111111111,200.45397146084048,6.9871434306031377E-2,6.7538486400465753E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-05-01",76.968978881835938,2020,true,false,false,8,8.2165137354875295E-2,7.8963791102971762E-2]
[null,null,"2008-06-01",2008,false,false,false,8,132.82518445323001,200.8742653100818,2.0967100136672912E-3,2.0945149849169258E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-06-01",88.55218505859375,2020,true,false,false,8,0.15049187796216645,0.14018957089614945]
[null,null,"2008-07-01",2008,false,false,false,8,114.56682539683,170.05465758152474,-0.15342735756111925,-0.16655926604196319,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-07-01",103.1749801635742,2020,true,false,false,8,0.16513195123649127,0.15283434346785102]
[null,null,"2008-08-01",2008,false,false,false,8,99.656767676770002,147.32677048964504,-0.13365048282187664,-0.14346685233123294,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-08-01",125.293586730957,2020,true,false,false,8,0.21437955725618596,0.19423329390109387]
[null,null,"2008-09-01",2008,false,false,false,8,72.692753623190001,107.8963796496743,-0.26763900891143289,-0.31148172935806673,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-09-01",112.6504440307617,2020,true,false,false,8,-0.10090813927566722,-0.10637006872470826]
[null,null,"2008-10-01",2008,false,false,false,8,53.972728070179997,78.626389422099777,-0.27127870576019719,-0.3164639325017613,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-10-01",105.8900604248047,2020,true,false,false,8,-6.001204579460806E-2,-6.1888218475311077E-2]
[null,null,"2008-11-01",2008,false,false,false,8,41.338924963929998,61.352331666462092,-0.21969796505475059,-0.24807420996169505,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-11-01",115.8020324707031,2020,true,false,false,8,9.3606255451493814E-2,8.9480726465645102E-2]
[null,null,"2008-12-01",2008,false,false,false,8,43.855214285709998,66.185566934226614,7.8778346910107544E-2,7.5829240623074556E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2020-12-01",129.2926025390625,2020,true,false,false,8,0.11649683326389293,0.11019595598764291]
[null,null,"2009-01-01",2009,false,true,false,8,41.843675438600002,63.797552497236502,-3.6080592002229905E-2,-3.674758952846939E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-01-01",128.58128356933591,2021,false,true,false,8,-5.5016215603803653E-3,-5.5168112177254132E-3]
[null,null,"2009-02-01",2009,false,false,false,8,46.645303030299999,69.09017641025963,8.2959670173121225E-2,7.9697728334810675E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-02-01",118.15525817871089,2021,false,false,false,8,-8.1085093422659016E-2,-8.456175440931285E-2]
[null,null,"2009-03-01",2009,false,false,false,8,50.278095238100001,75.023480843033198,8.5877685382382385E-2,8.2388586607328812E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-03-01",119.2003173828125,2021,false,false,false,8,8.844796416262346E-3,8.805910329243721E-3]
[null,null,"2009-04-01",2009,false,false,false,8,58.153888888890002,85.546102839290995,0.1402577150248947,0.13125430266869015,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-04-01",128.2855224609375,2021,false,false,false,8,7.6217960468576651E-2,7.3453006717215982E-2]
[null,null,"2009-05-01",2009,false,false,false,8,69.149696969700003,101.4172756117901,0.18552771249340338,0.17018800245710797,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-05-01",121.6009216308594,2021,false,false,false,8,-5.2107211334884163E-2,-5.3513875247917078E-2]
[null,null,"2009-06-01",2009,false,false,false,8,64.666673254279999,96.053470282966813,-5.2888477791053323E-2,-5.4338429045447327E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-06-01",133.87969970703119,2021,false,false,false,8,0.10097602807194295,9.6197084635157207E-2]
[null,null,"2009-07-01",2009,false,false,false,8,71.629682539680005,107.48182725136651,0.1189791158480018,0.11241676592774755,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-07-01",142.57954406738281,2021,false,false,false,8,6.4982550598705169E-2,6.2958414612801106E-2]
[null,null,"2009-08-01",2009,false,false,false,8,68.346111111110005,100.46478064509121,-6.528588865413143E-2,-6.751455971501924E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-08-01",148.415283203125,2021,false,false,false,8,4.0929708212450455E-2,4.0114264022049699E-2]
[null,null,"2009-09-01",2009,false,false,false,8,74.080606060609995,108.7562627177135,8.2531231535888594E-2,7.93020317816783E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-09-01",138.52485656738281,2021,false,false,false,8,-6.6640216710066813E-2,-6.8964532649285981E-2]
[null,null,"2009-10-01",2009,false,false,false,8,77.552301587299993,114.48325595996261,5.2658974289269356E-2,5.1319319623697027E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-10-01",146.65034484863281,2021,false,false,false,8,5.8657258217751806E-2,5.7001367603377304E-2]
[null,null,"2009-11-01",2009,false,false,false,8,74.881818181819995,110.7971876527009,-3.2197444738563452E-2,-3.2727184348003341E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-11-01",161.824462890625,2021,false,false,false,8,0.1034714105695036,9.8461038422085242E-2]
[null,null,"2009-12-01",2009,false,false,false,8,77.121087719299993,113.07155372367254,2.0527290621317418E-2,2.0319445312265656E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-12-01",174.0901184082031,2021,false,false,false,8,7.579605270105727E-2,7.3060901674829634E-2]
[null,null,"2010-01-01",2010,true,true,true,9,74.763015594539993,109.78283587000828,-2.9085280473825526E-2,-2.9516642018339395E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-01-01",171.35481262207031,2022,false,true,false,8,-1.5712010601998005E-2,-1.5836752597582347E-2]
[null,null,"2010-02-01",2010,true,false,false,9,79.297681159419994,116.90768299697199,6.4899463294973536E-2,6.2880394043368829E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-02-01",161.88414001464841,2022,false,false,false,8,-5.5269370392939221E-2,-5.6855440157163629E-2]
[null,null,"2010-03-01",2010,true,false,false,9,84.182857142860001,125.08047215197048,6.9908058610743229E-2,6.7572718249903185E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-03-01",171.40626525878909,2022,false,false,false,8,5.8820618519387136E-2,5.7155664660035251E-2]
[null,null,"2010-04-01",2010,true,false,false,9,75.61831746032,112.02756063567456,-0.10435611004439505,-0.11021238925508078,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-04-01",154.7574462890625,2022,false,false,false,8,-9.7130749244143555E-2,-0.10217753033915983]
[null,null,"2010-05-01",2010,true,false,false,9,74.724999999999994,109.76874742527235,-2.0163013436917621E-2,-2.0369061395344487E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-05-01",146.10908508300781,2022,false,false,false,8,-5.5883328482307149E-2,-5.7505527764165641E-2]
[null,null,"2010-06-01",2010,true,false,false,9,74.579401154400003,109.52239569569718,-2.2442793176890019E-3,-2.2468014868582435E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-06-01",134.40867614746091,{"$f":"YEAR(Z457)","v":2022},{"$f":"MOD(AB457,5)=0","v":false},{"$f":"MONTH(Z457)=1","v":false},{"$f":"AND(AD457,AC457)","v":false},8,-8.0079954842641299E-2,-8.3468520153374817E-2]
[null,null,"2010-07-01",2010,true,false,false,9,75.826269841270005,112.27646171142335,{"$f":"J458/J457-1","v":2.5146144751784005E-2},{"$f":"LN(J458/J457)","v":2.4835182672417282E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-07-01",159.76264953613281,2022,false,false,false,{"$f":"AF457+AE458","v":8},{"$f":"AA458/AA457-1","v":0.18863345816200017},{"$f":"LN(AA458/AA457)","v":0.17280429277349105}]
[null,null,"2010-08-01",2010,true,false,false,9,76.116240981239997,113.76923117278507,1.3295480090907086E-2,1.3207870878851816E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-08-01",154.5621032714844,2022,false,false,false,8,-3.2551702664847304E-2,-3.3093294953008889E-2]
[null,null,"2010-09-01",2010,true,false,false,9,81.719365079369993,121.15924806160326,6.4956199603693587E-2,6.2933671182962642E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-09-01",136.0523681640625,2022,false,false,false,8,-0.11975597326668119,-0.12755610684524066]
[null,null,"2010-10-01",2010,true,false,false,9,84.53406349206,125.05880005652504,3.2185343317243653E-2,3.167824717153659E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-10-01",150.95709228515619,2022,false,false,false,8,0.1095513758578639,0.10395576773337808]
[null,null,"2010-11-01",2010,true,false,false,9,90.005961791830003,133.8752636702084,7.0498546361378978E-2,6.8124471140446785E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-11-01",145.7295837402344,2022,false,false,false,8,-3.4629101990432454E-2,-3.5242901217813233E-2]
[null,null,"2010-12-01",2010,true,false,false,9,92.690595238100002,140.2611249391924,4.770008359957445E-2,4.6597365170206941E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2022-12-01",128.12306213378909,2022,false,false,false,8,-0.12081638576439813,-0.12876151319606011]
[null,null,"2011-01-01",2011,false,true,false,9,97.914192007799997,151.2162469766547,7.8105191600393198E-2,7.5205048060470792E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-01-01",142.28334045410159,2023,false,true,false,8,0.11052091703463973,0.10482919986576139]
[null,null,"2011-02-01",2011,false,false,false,9,108.64521739129999,166.18007432241271,9.8956478850239948E-2,9.4361073955136349E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-02-01",145.3599853515625,2023,false,false,false,8,2.1623367062100884E-2,2.1392898479798094E-2]
[null,null,"2011-03-01",2011,false,false,false,9,116.24316666667001,178.31613014462059,7.3029548648908538E-2,7.048600161879022E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-03-01",162.8550109863281,2023,false,false,false,8,0.12035654511420568,0.11364697849831988]
[null,null,"2011-04-01",2011,false,false,false,9,108.06851298701,165.40858800552775,-7.2385723762759868E-2,-7.5139283209016208E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-04-01",167.5757141113281,2023,false,false,false,8,2.8987153028998902E-2,2.8574971865325195E-2]
[null,null,"2011-05-01",2011,false,false,false,9,105.84545454546,163.91665898209453,-9.01965878206612E-3,-9.0605821668387227E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-05-01",175.0518493652344,2023,false,false,false,8,4.4613476920286832E-2,4.3646938449652777E-2]
[null,null,"2011-06-01",2011,false,false,false,9,107.91661111111,167.32212770818481,2.0775610894206098E-2,2.0562741173873668E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-06-01",191.82948303222659,2023,false,false,false,8,9.5843795583026026E-2,9.1524656090297862E-2]
[null,null,"2011-07-01",2011,false,false,false,9,100.48642512076999,157.68854642516055,-5.7575058451477146E-2,-5.9299000445513755E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-07-01",194.2820739746094,2023,false,false,false,8,1.2785265870579376E-2,1.2704224385858118E-2]
[null,null,"2011-08-01",2011,false,false,false,9,100.81935064935,158.3421363607375,4.1448155265173536E-3,4.1362494403832089E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-08-01",185.79676818847659,2023,false,false,false,8,-4.3675186354258044E-2,-4.4657660409427036E-2]
[null,null,"2011-09-01",2011,false,false,false,9,99.847753968250004,155.83416886100548,-1.5838914122128123E-2,-1.5965690167672287E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-09-01",169.54927062988281,2023,false,false,false,8,-8.7447686614828157E-2,-9.1509865431602444E-2]
[null,null,"2011-10-01",2011,false,false,false,9,105.40501443001,156.85477883303412,6.549333689063852E-3,6.5279799874813325E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-10-01",169.11354064941409,2023,false,false,false,8,-2.5699313176044125E-3,-2.5732392597645312E-3]
[null,null,"2011-11-01",2011,false,false,false,9,104.23047619048,152.74576612699153,-2.6196286377837885E-2,-2.6545521703981053E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-11-01",188.10749816894531,2023,false,false,false,8,0.11231482379584978,0.10644327068324845]
[null,null,"2011-12-01",2011,false,false,false,9,107.07457226399001,156.95979196026275,2.7588495184656781E-2,2.7214790379957197E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2023-12-01",190.9136657714844,2023,false,false,false,8,1.4917893384658099E-2,1.4807716004632295E-2]
[null,null,"2012-01-01",2012,false,true,false,9,112.68752380952,168.62193409967963,7.4300188562745895E-2,7.166946221184281E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-01-01",182.8518981933594,2024,false,true,false,8,-4.2227294445095431E-2,-4.3144788498986161E-2]
[null,null,"2012-02-01",2012,false,false,false,9,117.785,175.56940152835733,4.1201445504537748E-2,4.0375282443627029E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-02-01",179.23255920410159,2024,false,false,false,8,-1.9793827819225007E-2,-1.9992349667940286E-2]
[null,null,"2012-03-01",2012,false,false,false,9,113.66549999999999,168.92550816029166,-3.784197764661501E-2,-3.8576577405741865E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-03-01",170.2573547363281,2024,false,false,false,8,-5.0075747998180153E-2,-5.1373032301459974E-2]
[null,null,"2012-04-01",2012,false,false,false,9,104.0860342556,154.69045904473603,-8.4268203603970471E-2,-8.8031755876204529E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-04-01",169.11555480957031,2024,false,false,false,8,-6.7063177888910808E-3,-6.7289061846493928E-3]
[null,null,"2012-05-01",2012,false,false,false,9,90.728253968250002,133.60181540257673,-0.13632801772254433,-0.14656223240527563,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-05-01",190.87925720214841,2024,false,false,false,8,0.12869131060761818,0.12105882936525912]
[null,null,"2012-06-01",2012,false,false,false,9,96.754112554109994,143.95869989459217,7.7520537133477285E-2,7.4662602798792291E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-06-01",209.40191650390619,2024,false,false,false,8,9.703861788471646E-2,9.2614383850063389E-2]
[null,null,"2012-07-01",2012,false,false,false,9,105.27363699103,158.0097878864421,9.7604993669283324E-2,9.3130527604938992E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-07-01",220.795654296875,2024,false,false,false,8,5.4410857279600267E-2,5.2982181829555372E-2]
[null,null,"2012-08-01",2012,false,false,false,9,106.28496491228,157.84813068203152,-1.0230834847190229E-3,-1.0236071918552601E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-08-01",227.67564392089841,2024,false,false,false,8,3.1159986576424048E-2,3.0684369113057792E-2]
[null,null,"2012-09-01",2012,false,false,false,9,103.40786561265,155.63060149144508,-1.404849826858845E-2,-1.4148112474194273E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-09-01",231.920654296875,2024,false,false,false,8,1.8644991193925931E-2,1.8473304131564519E-2]
[null,null,"2012-10-01",2012,false,false,false,9,101.17441558442,152.2155432249898,-2.1943359684586161E-2,-2.2187696191357256E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-10-01",224.86347961425781,2024,false,false,false,8,-3.0429263422064645E-2,-3.0901845044636615E-2]
[null,null,"2012-11-01",2012,false,false,false,9,101.19366666667,151.94495232662931,-1.7776824404885927E-3,-1.7792643930023382E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-11-01",236.23057556152341,2024,false,false,false,8,5.0551098678919715E-2,4.9314882365443305E-2]
[null,null,"2012-12-01",2012,false,false,false,9,105.10021645022,156.28781794884242,2.8581835432594405E-2,2.8180994697200919E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2024-12-01",249.5341796875,2024,false,false,false,8,5.6316182163776762E-2,5.4787555396184573E-2]
[null,null,"2013-01-01",2013,false,true,false,9,107.63743567252,160.98076454793173,3.0027590510128155E-2,2.9585588785818767E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-01-01",235.1651916503906,2025,true,true,true,9,-5.7583245930894811E-2,-5.9307688155931827E-2]
[null,null,"2013-02-01",2013,false,false,false,9,102.52249999999999,150.67743465808468,-6.4003484632347174E-2,-6.6143525409281811E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-02-01",240.9845275878906,2025,true,false,false,9,2.4745736801691898E-2,2.4444520161103669E-2]
[null,null,"2013-03-01",2013,false,false,false,9,98.851969696970002,141.72575044727324,-5.9409587315608858E-2,-6.1247502289039565E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-03-01",221.5876159667969,2025,true,false,false,9,-8.0490278007659066E-2,-8.3914661864411239E-2]
[null,null,"2013-04-01",2013,false,false,false,9,99.366633414890003,141.80944465582451,5.9053635833383744E-4,5.9036206035473378E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-04-01",211.98112487792969,2025,true,false,false,9,-4.3353014323267325E-2,-4.4320831571541611E-2]
[null,null,"2013-05-01",2013,false,false,false,9,99.742666666670004,141.76384612627868,-3.2154790293759117E-4,-3.2159961054914607E-4,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-05-01",200.35957336425781,2025,true,false,false,9,-5.4823520350522736E-2,-5.6383617972354777E-2]
[null,null,"2013-06-01",{"$f":"YEAR(C493)","v":2013},{"$f":"MOD(D493,5)=0","v":false},{"$f":"MONTH(C493)=1","v":false},{"$f":"AND(F493,E493)","v":false},9,105.25790513834001,147.8821750430096,4.3158598499654977E-2,4.2253224381664539E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-06-01",204.9374084472656,2025,true,false,false,9,2.2848097578473059E-2,2.2590988728602553E-2]
[null,null,"2013-07-01",2013,false,false,false,{"$f":"H493+G494","v":9},108.15763636363999,152.09564261146838,2.8492058405506615E-2,2.8093708550199867E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-07-01",207.33470153808591,2025,true,false,false,9,1.1697684229461602E-2,1.162979523772506E-2]
[null,null,"2013-08-01",2013,false,false,false,9,108.75773015873,152.80400050462947,4.6573187830936114E-3,4.6465070301603406E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,"2025-08-01",230.7749938964844,2025,true,false,false,9,0.11305532640947069,0.10710878032072021]
[null,null,"2013-09-01",2013,false,false,false,9,105.42713438734999,149.72366336767897,-2.0158746674025618E-2,-2.0364706840800623E-2]
[null,null,"2013-10-01",2013,false,false,false,9,102.62649122806999,147.6875155528686,-1.359937213004303E-2,-1.3692690605484725E-2]
[null,null,"2013-11-01",2013,false,false,false,9,105.48165079365,151.08258209451532,2.2988175601283967E-2,2.2727928350669269E-2]
[null,null,"2013-12-01",2013,false,false,false,9,102.09666666667,146.45846706324272,-3.0606539596866322E-2,-3.1084701618854592E-2]
[null,null,"2014-01-01",2014,false,true,false,9,104.82666666666999,148.16006876841004,1.1618322513457402E-2,1.1551348059152441E-2]
[null,null,"2014-02-01",2014,false,false,false,9,104.04,146.10372252449699,-1.3879220366233347E-2,-1.3976437323774665E-2]
[null,null,"2014-03-01",2014,false,false,false,9,104.86666666667,146.4509806587923,2.3767918318240433E-3,2.3739717297645469E-3]
[null,null,"2014-04-01",2014,false,false,false,9,105.71333333333,148.77888635883255,1.5895459965979297E-2,1.5770450128094384E-2]
[null,null,"2014-05-01",2014,false,false,false,9,108.37333333333,151.48364480547863,1.817971966884202E-2,1.8016444461024211E-2]
[null,null,"2014-06-01",2014,false,false,false,9,105.22666666667,144.61467366002591,-4.5344638718412322E-2,-4.6404881872804109E-2]
[null,null,"2014-07-01",2014,false,false,false,9,100.05,137.54829906323585,-4.886346881646586E-2,-5.0097660828061115E-2]
[null,null,"2014-08-01",2014,false,false,false,9,95.85,131.18289478762841,-4.6277593535933415E-2,-4.7382628425519054E-2]
[null,null,"2014-09-01",2014,false,false,false,9,86.08,117.45073609421502,-0.10467949129834608,-0.1105735145322866]
[null,null,"2014-10-01",2014,false,false,false,9,76.99333333333,105.42193051152505,-0.10241575304424544,-0.10804829455069433]
[null,null,"2014-11-01",2014,false,false,false,9,60.703333333330001,83.678727474279711,-0.20624933476121743,-0.23098589067948283]
[null,null,"2014-12-01",2014,false,false,false,9,47.106666666670002,64.493999321994664,-0.22926649019826273,-0.26041260744736505]
[null,null,"2015-01-01",2015,true,true,true,10,54.79,77.728639416893301,0.20520730973470847,0.18665159341883253]
[null,null,"2015-02-01",2015,true,false,false,10,52.82666666667,74.858823025108336,-3.6920965210684553E-2,-3.7619799119376289E-2]
[null,null,"2015-03-01",2015,true,false,false,10,57.543333333329997,79.694182230006476,6.4593043404867823E-2,6.2592607266701156E-2]
[null,null,"2015-04-01",2015,true,false,false,10,62.50666666667,86.646115015548816,8.7232625908353789E-2,8.3635592518176496E-2]
[null,null,"2015-05-01",2015,true,false,false,10,61.306666666669997,83.669433037126524,-3.4354477149819318E-2,-3.4958465684797546E-2]
[null,null,"2015-06-01",2015,true,false,false,10,54.34,74.978014034122936,-0.10387806738390304,-0.1096787897569627]
[null,null,"2015-07-01",2015,true,false,false,10,45.69,63.052075834848196,-0.15905913690708284,-0.17323393885027838]
[null,null,"2015-08-01",2015,true,false,false,10,46.28,63.377236801717572,5.1570223908419255E-3,5.1437704915736817E-3]
[null,null,"2015-09-01",2015,true,false,false,10,46.956666666670003,64.55978988149954,1.8658956108826841E-2,1.8487013342622219E-2]
[null,null,"2015-10-01",2015,true,false,false,10,43.113333333329997,59.587252826938695,-7.7022200098358584E-2,-8.0150096879439262E-2]
[null,null,"2015-11-01",2015,true,false,false,10,36.573333333329998,50.578429592125268,{"$f":"J522/J521-1","v":-0.1511870879662478},{"$f":"LN(J522/J521)","v":-0.16391647969421147}]
[null,null,"2015-12-01",2015,true,false,false,10,29.78,41.274451408164879,-0.18395150381278258,-0.20328149418203559]
[null,null,"2016-01-01",2016,false,true,false,10,31.03,44.440109549341102,7.6697764190028606E-2,7.3898731297978748E-2]
[null,null,"2016-02-01",2016,false,false,false,10,37.340000000000003,52.253328052814624,0.17581456442627896,0.16196115373212758]
[null,null,"2016-03-01",2016,false,false,false,10,40.75,56.46638993920746,8.0627627816060254E-2,7.7542009208213872E-2]
[null,null,"2016-04-01",2016,false,false,false,10,45.93666666667,62.929724743501069,0.11446339692075469,0.1083730307030699]
[null,null,"2016-05-01",2016,false,false,false,10,47.68666666667,64.677610367344798,2.7775198937672663E-2,2.7396465043242644E-2]
[null,null,"2016-06-01",2016,false,false,false,10,44.126666666669998,60.078593405293596,-7.1106785422814678E-2,-7.3761493408984732E-2]
[null,null,"2016-07-01",2016,false,false,false,10,44.876666666669998,61.462704741935148,2.3038344578147241E-2,2.2776968748121136E-2]
[null,null,"2016-08-01",2016,false,false,false,10,45.043333333329997,61.475122478960756,2.0203694383025272E-4,2.0201653711547719E-4]
[null,null,"2016-09-01",2016,false,false,false,10,49.293333333329997,66.106471735023092,7.5336966716046394E-2,7.263406987239171E-2]
[null,null,"2016-10-01",2016,false,false,false,10,45.26,61.649624750952228,-6.7419223369466819E-2,-6.9799507483310042E-2]
[null,null,"2016-11-01",2016,false,false,false,10,52.62,71.678213498729107,0.16267071840728398,0.15071970224120157]
[null,null,"2016-12-01",2016,false,false,false,10,53.59,72.640844634174627,1.3429898548777075E-2,1.3340516830280421E-2]
[null,null,"2017-01-01",2017,false,true,false,10,54.353333333329999,73.283922889396393,8.8528466107513637E-3,8.8138899138131745E-3]
[null,null,"2017-02-01",2017,false,false,false,10,50.903333333330004,68.480847060022285,-6.5540648480610697E-2,-6.7787150604113347E-2]
[null,null,"2017-03-01",2017,false,false,false,10,52.163333333330002,69.674985015302326,1.7437546504548873E-2,1.7287257094114477E-2]
[null,null,"2017-04-01",2017,false,false,false,10,49.893333333329998,66.778891053974363,-4.1565763676761569E-2,-4.2454329884984265E-2]
[null,null,"2017-05-01",2017,false,false,false,10,46.166666666669997,61.458992902955494,-7.9664367991960749E-2,-8.3016858068695784E-2]
[null,null,"2017-06-01",2017,false,false,false,10,47.656666666669999,63.732151328707296,3.6986587615276179E-2,3.631899533084125E-2]
[null,null,"2017-07-01",2017,false,false,false,10,49.943333333330003,67.144173991174512,5.3536913337025815E-2,5.2152992411458439E-2]
[null,null,"2017-08-01",2017,false,false,false,10,52.95,71.982678980516567,7.2061426952367169E-2,6.958336226849221E-2]
[null,null,"2017-09-01",2017,false,false,false,10,54.92,75.054676288087094,4.2676896040532375E-2,4.1791344747391303E-2]
[null,null,"2017-10-01",2017,false,false,false,10,59.933333333329998,81.36532920796688,8.4080742626311711E-2,8.0732386061154432E-2]
[null,null,"2017-11-01",2017,false,false,false,10,61.18666666667,83.346508540018164,2.4349183507725414E-2,2.4057468009456909E-2]
[null,null,"2017-12-01",2017,false,false,false,10,66.226666666669999,89.395472107227178,7.2576088346935963E-2,7.0063314149196379E-2]
[null,null,"2018-01-01",2018,false,true,false,10,63.46,84.624911484876776,-5.3364678432798685E-2,-5.484134806373895E-2]
[null,null,"2018-02-01",2018,false,false,false,10,64.166666666669997,85.800717904010824,1.389432967790083E-2,1.3798688375593123E-2]
[null,null,"2018-03-01",2018,false,false,false,10,68.793333333329997,92.309585308347806,7.5860290721794899E-2,7.3120611972854757E-2]
[null,null,"2018-04-01",2018,false,false,false,10,73.430000000000007,98.578795975549937,6.7915056126193862E-2,6.5708201912525188E-2]
[null,null,"2018-05-01",2018,false,false,false,10,71.976666666669999,96.478746572650323,-2.1303256771572632E-2,-2.1533446206428768E-2]
[null,null,"2018-06-01",2018,false,false,false,10,72.666666666669997,95.291316273185743,-1.2307687875799944E-2,-1.2384054712603194E-2]
[null,null,"2018-07-01",2018,false,false,false,10,71.083333333330003,93.387878479224739,-1.9974934426387203E-2,-2.0177130528676875E-2]
[null,null,"2018-08-01",2018,false,false,false,10,75.363333333330004,100.48188974329845,7.5962869909844466E-2,7.321595362546264E-2]
[null,null,"2018-09-01",2018,false,false,false,10,76.726666666669999,102.34112835084571,1.8503220951527233E-2,1.8334119125994149E-2]
[null,null,"2018-10-01",{"$f":"YEAR(C557)","v":2018},{"$f":"MOD(D557,5)=0","v":false},{"$f":"MONTH(C557)=1","v":false},{"$f":"AND(F557,E557)","v":false},10,62.316666666670002,82.710821091358795,-0.19181249587350968,-0.21296118782020906]
[null,null,"2018-11-01",2018,false,false,false,{"$f":"H557+G558","v":10},53.96,71.528019027233057,-0.13520361564025218,-0.14526119356348741]
[null,null,"2018-12-01",2018,false,false,false,10,56.583333333330003,74.969646128623268,4.8115789423440747E-2,4.6994065886781212E-2]
[null,null,"2019-01-01",2019,false,true,false,10,61.13333333333,81.012992151041644,8.0610571537845788E-2,7.7526225405928753E-2]
[null,null,"2019-02-01",2019,false,false,false,10,63.786666666670001,83.787821256755564,3.4251655592975716E-2,3.3678127124818311E-2]
[null,null,"2019-03-01",2019,false,false,false,10,68.576666666669993,89.693204790898591,7.048021353899192E-2,6.8107345494241536E-2]
[null,null,"2019-04-01",2019,false,false,false,10,66.833333333330003,88.702939961302661,-1.1040578067251894E-2,-1.1101977591701328E-2]
[null,null,"2019-05-01",2019,false,false,false,10,59.76,79.492410490838864,-0.10383567302822161,-0.1096314821849021]
[null,null,"2019-06-01",2019,false,false,false,10,61.476666666669999,80.262038907504646,9.6817848636565618E-3,9.6352167184945662E-3]
[null,null,"2019-07-01",2019,false,false,false,10,57.67,74.194010092984598,-7.5602724489879369E-2,-7.8613347892485086E-2]
[null,null,"2019-08-01",2019,false,false,false,10,60.04,77.938102310306945,5.046353759056843E-2,4.9231531124675695E-2]
[null,null,"2019-09-01",2019,false,false,false,10,57.273333333330001,74.13198802468645,-4.8835090575680473E-2,-5.0067825135166492E-2]
[null,null,"2019-10-01",2019,false,false,false,10,60.403333333330004,78.225842567852695,5.5223860201927488E-2,5.3752934183825915E-2]
[null,null,"2019-11-01",2019,false,false,false,10,63.353333333329999,81.964660413283966,4.7795175132671064E-2,4.6688123221570337E-2]
[null,null,"2019-12-01",2019,false,false,false,10,61.626666666669998,79.015132334029019,-3.5985363257564629E-2,-3.6648801144081936E-2]
[null,null,"2020-01-01",2020,true,true,true,11,53.346666666669996,68.190979971140464,-0.13698834695524487,-0.14732708504114178]
[null,null,"2020-02-01",2020,true,false,false,11,32.203333333330001,40.811221029526777,-0.4015158449578119,-0.51335522878370632]
[null,null,"2020-03-01",2020,true,false,false,11,21.043333333330001,28.845424348193113,-0.29319869338573457,-0.34700568990465214]
[null,null,"2020-04-01",2020,true,false,false,11,30.38,38.326482749740968,0.32868500345503682,0.28418973392166985]
[null,null,"2020-05-01",2020,true,false,false,11,39.456666666670003,49.33030815698865,0.28710762422680314,0.25239754922553898]
[null,null,"2020-06-01",2020,true,false,false,11,42.066666666670002,52.85995617905396,7.1551306974052764E-2,6.9107418102020021E-2]
[null,null,"2020-07-01",2020,true,false,false,11,43.443333333330003,54.605684270952878,3.3025530440955464E-2,3.249190468297114E-2]
[null,null,"2020-08-01",2020,true,false,false,11,40.596666666669996,50.639765497534817,-7.2628313816913481E-2,-7.5400837808836538E-2]
[null,null,"2020-09-01",2020,true,false,false,11,39.9,49.819093634021932,-1.6206075511009943E-2,-1.6338830194967395E-2]
[null,null,"2020-10-01",2020,true,false,false,11,42.303333333330002,53.164600895389349,6.7153113742774773E-2,6.499446131490115E-2]
[null,null,"2020-11-01",2020,true,false,false,11,48.726666666669999,61.27087590726174,0.15247504684221935,0.14191184432431159]
[null,null,"2020-12-01",2020,true,false,false,11,53.603333333329999,66.945266724928132,9.2611550490236505E-2,8.8570748487061729E-2]
[null,null,"2021-01-01",2021,false,true,false,11,60.463333333329999,75.95099182224331,0.13452370179237416,0.12621291685943462]
[null,null,"2021-02-01",2021,false,false,false,11,63.83,79.799727308550743,5.0673933203072119E-2,4.9431799423281998E-2]
[null,null,"2021-03-01",2021,false,false,false,11,62.95,79.114922387750212,{"$f":"J586/J585-1","v":-8.5815446229871029E-3},{"$f":"LN(J586/J585)","v":-8.6185780988738744E-3}]
[null,null,"2021-04-01",2021,false,false,false,11,66.400000000000006,82.827363855516424,4.692466801106332E-2,4.5856978976129337E-2]
[null,null,"2021-05-01",2021,false,false,false,11,71.803333333330002,88.590138490619537,6.9575733994814426E-2,6.7262059557605489E-2]
[null,null,"2021-06-01",2021,false,false,false,11,73.283333333330006,89.796701352740428,1.3619606907473658E-2,1.3527693669069817E-2]
[null,null,"2021-07-01",2021,false,false,false,11,68.86666666667,84.154317776173158,-6.2835087387038802E-2,-6.4896011575838783E-2]
[null,null,"2021-08-01",2021,false,false,false,11,72.8,89.277258417670367,6.0875553113302949E-2,5.9094560682190767E-2]
[null,null,"2021-09-01",2021,false,false,false,11,82.063333333329993,99.670788227968004,0.11641855937906431,0.11012584685129267]
[null,null,"2021-10-01",2021,false,false,false,11,79.916666666669997,95.756339426569127,-3.927378192741604E-2,-4.006580334594137E-2]
[null,null,"2021-11-01",2021,false,false,false,11,72.86666666667,87.615455976465952,-8.5016652671294102E-2,-8.8849413512989792E-2]
[null,null,"2021-12-01",2021,false,false,false,11,83.92,100.27460903887469,0.14448538698250979,0.13495509229272046]
[null,null,"2022-01-01",2022,false,true,false,11,93.543333333329997,111.59533683083758,0.11289725186137645,0.1069667516450844]
[null,null,"2022-02-01",2022,false,false,false,11,112.39666666667,133.8566936696478,0.19948285897066853,0.18189051305017034]
[null,null,"2022-03-01",2022,false,false,false,11,103.41333333333,121.66250533701174,-9.1098831133023195E-2,-9.5518915834499799E-2]
[null,null,"2022-04-01",2022,false,false,false,11,110.09666666667,128.39014708160147,5.529757689892878E-2,5.3822790566931435E-2]
[null,null,"2022-05-01",2022,false,false,false,11,116.8,136.26124038680939,6.1306054118041242E-2,5.9500276205477355E-2]
[null,null,"2022-06-01",2022,false,false,false,11,105.08333333333,122.70735098623881,-9.9469881252326031E-2,-0.10477166823175767]
[null,null,"2022-07-01",2022,false,false,false,11,95.973333333330004,110.32631393422942,-0.10089890257184253,-0.10635979540695013]
[null,null,"2022-08-01",2022,false,false,false,11,88.22,100.2173376827562,-9.1627970617233268E-2,-9.6101260304966213E-2]
[null,null,"2022-09-01",2022,false,false,false,11,90.326666666669993,102.84086738664739,2.6178401507692461E-2,2.5841612244882406E-2]
[null,null,"2022-10-01",2022,false,false,false,11,87.376666666670005,99.942811090427043,-2.818000635218898E-2,-2.8584683392161057E-2]
[null,null,"2022-11-01",2022,false,false,false,11,78.066666666670002,88.27521858597899,-0.11674268891527728,-0.12413871529656012]
[null,null,"2022-12-01",2022,false,false,false,11,80.41,90.193533994721804,2.173107514737449E-2,2.1498321291571167E-2]
[null,null,"2023-01-01",2023,false,true,false,11,80.253333333330005,89.317401326762791,-9.7139188271554433E-3,-9.7614067158838143E-3]
[null,null,"2023-02-01",2023,false,false,false,11,76.473333333330004,84.39032826175665,-5.5163641035420596E-2,-5.6743531600051411E-2]
[null,null,"2023-03-01",2023,false,false,false,11,82.46,90.021058725985995,6.6722461924360488E-2,6.4590827823640576E-2]
[null,null,"2023-04-01",2023,false,false,false,11,74.123333333329995,80.695740841302936,-0.10359040447489387,-0.1093578326000452]
[null,null,"2023-05-01",2023,false,false,false,11,73.263333333329996,79.568753654056152,-1.3965881910212974E-2,-1.4064322453016226E-2]
[null,null,"2023-06-01",2023,false,false,false,11,78.983333333329995,84.896992161043357,6.6963955853235779E-2,6.4817190917949449E-2]
[null,null,"2023-07-01",2023,false,false,false,11,84.724333333329994,91.085326158855395,7.2892264381678284E-2,7.0358052625882905E-2]
[null,null,"2023-08-01",2023,false,false,false,11,92.22,99.072413111491315,8.7687965663165279E-2,8.4054311034363963E-2]
[null,null,"2023-09-01",2023,false,false,false,11,89.083666666669998,95.684702729252095,-3.4194285531602531E-2,-3.4792588736429444E-2]
[null,null,"2023-10-01",2023,false,false,false,11,81.354333333330004,87.174662530456331,-8.8938356456785383E-2,-9.3144718212048241E-2]
[null,null,"2023-11-01",2023,false,false,false,11,75.719333333329999,81.384363162742147,-6.6421815693192054E-2,-6.8730565563435569E-2]
[null,null,"2023-12-01",2023,false,false,false,11,77.672333333330002,83.630558103106566,2.759983433024793E-2,2.7225825033500545E-2]
[null,null,"2024-01-01",2024,false,true,false,11,80.548000000000002,87.096391407233142,4.1442187912384965E-2,4.0606471692768528E-2]
[null,null,"2024-02-01",{"$f":"YEAR(C621)","v":2024},{"$f":"MOD(D621,5)=0","v":false},{"$f":"MONTH(C621)=1","v":false},{"$f":"AND(F621,E621)","v":false},11,83.545666666670002,88.616792043188099,1.7456528466788912E-2,1.7305913556358937E-2]
[null,null,"2024-03-01",2024,false,false,false,{"$f":"H621+G622","v":11},88.011333333330001,93.129032779029771,5.0918574592980104E-2,4.9664614671818985E-2]
[null,null,"2024-04-01",2024,false,false,false,11,81.444999999999993,84.561822799311386,-9.199290193473908E-2,-9.650308315890832E-2]
[null,null,"2024-05-01",2024,false,false,false,11,81.204999999999998,84.911433541731014,4.1343803958595604E-3,4.1258573288888763E-3]
[null,null,"2024-06-01",2024,false,false,false,11,83.258666666669995,87.516862441849312,3.0684076236185742E-2,3.0222733476034134E-2]
[null,null,"2024-07-01",2024,false,false,false,11,78.120999999999995,82.771372125708822,-5.422372539113407E-2,-5.5749234085022616E-2]
[null,null,"2024-08-01",2024,false,false,false,11,72.424333333329997,75.888103012972522,-8.3160021828348474E-2,-8.68223277642136E-2]
[null,null,"2024-09-01",2024,false,false,false,11,73.970666666669999,77.13134955634041,1.6382627763871893E-2,1.6249880389302598E-2]
[null,null,"2024-10-01",2024,false,false,false,11,72.291666666669997,75.677827054435198,-1.8844769477856627E-2,-1.902459490930122E-2]
[null,null,"2024-11-01",2024,false,false,false,11,72.311000000000007,74.936571580571297,-9.794883160832768E-3,-9.8431685876898597E-3]
[null,null,"2024-12-01",2024,false,false,false,11,78.162000000000006,80.199372877180451,7.023007839303963E-2,6.7873651894473849E-2]
[null,null,"2025-01-01",2025,true,true,true,12,73.819000000000003,75.912341738499137,-5.3454671587601976E-2,-5.4936418922266951E-2]
[null,null,"2025-02-01",2025,true,false,false,12,70.701333333329998,73.133608231229175,-3.6604502556936924E-2,-3.7291258408041296E-2]
[null,null,"2025-03-01",2025,true,false,false,12,65.905000000000001,68.133097921748615,-6.8374997903429935E-2,-7.0824903529834976E-2]
[null,null,"2025-04-01",2025,true,false,false,12,62.748666666669997,64.450982248189121,-5.4042980370398452E-2,-5.5558144757752122E-2]
[null,null,"2025-05-01",2025,true,false,false,12,69.146666666670001,71.586181326596588,0.11070737527212704,0.10499708737068024]
[null,null,"2025-06-01",2025,true,false,false,12,69.190333333330003,70.950999999999993,-8.8729600437648104E-3,-8.9125591687282315E-3]