{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Model","Simulation Outputs","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":45,"comments":1,"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":"Model","index":0,"n_rows":91,"n_cols":971,"rows_kept":91,"cut":false,"hidden":false,"merged":[[21,21,29,21],[31,11,36,11],[40,11,45,11],[34,21,41,21],[20,11,27,11]]}
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]
[null,"Randomised Model",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"XLSim Model Storage"]
[null,"The Vertical Phasing Option: Simulating Optimal Exercise Rules",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10000 Trials",{"$f":"{\"Sim\",15,\"NPV Analytic\",\"'Model'!$F$75\",\"NPV Rule 2\",\"'Model'!$F$82\",\"NPV Rule 3\",\"'Model'!$F$89\",\"Analytic Stage 1 Exercise\",\"'Model'!$F$59\",\"Analytic Stage 2 Exercise\",\"'Model'!$F$60\",\"Rule 2 Stage 1 Exercise\",\"'Model'!$F$62\",\"Rule 2 Stage 2 Exercise\",\"'Model'!$F$63\",\"Rule 3 Stage 1 Exercise\",\"'Model'!$F$65\",\"Rule 3 Stage 2 Exercise\",\"'Model'!$F$66\",\"YesNo Analytic1\",\"'Model'!$E$59\",\"YesNo Analytic2\",\"'Model'!$E$60\",\"YesNo RuleTwo-1\",\"'Model'!$E$62\",\"YesNo RuleTwo-2\",\"'Model'!$E$63\",\"YesNo RuleThree-1\",\"'Model'!$E$65\",\"YesNo RuleThree-2\",\"'Model'!$E$66\",\"1\",\"4\",\"10,000\",\"0\",\"\"}","v":"Sim"}]
[null,"Note that all cost items and outflows have a negative sign",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Parameterised Sim",{"$f":"{\"Param\",\"Model!$F$75\",\"NPV_1\",\"10,000\",\"1\",\"3\",\"1\",\"Market Rent\",\"Model!$W$5:$AA$5\",\"Model!$I$8\",\"\"}","v":"Param"},{"$f":"{\"Param\",\"Model!$F$82\",\"NPV_2\",\"10,000\",\"1\",\"3\",\"1\",\"Market Rent\",\"Model!$W$5:$AA$5\",\"Model!$I$8\",\"\"}","v":"Param"},{"$f":"{\"Param\",\"Model!$F$89\",\"NPV_3\",\"10,000\",\"1\",\"3\",\"1\",\"Market Rent\",\"Model!$W$5:$AA$5\",\"Model!$I$8\",\"\"}","v":"Param"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P",50,100,150,200,250]
[null,"General Assumptions",null,null,null,null,null,null,null,null,null,"States and Capacities",null,null,null,null,"Generic Exercise Rules"]
[null,"Variable",null,null,null,null,null,null,"Value","Unit",null,null,null,"State s_i","Capacity",null,"Stage","Rule","Multiple of P","Threshold"]
[null,"Current Market Rent",null,null,null,null,null,"P",150,"/unit pa",null,"Empty Land",null,0,0,"unit",1,"Analytic",{"$f":"T8/$I$8","v":1.1602082824955233},{"$f":"I39","v":174.03124237432849}]
[null,"Total Investment Cost Phase 1",null,null,null,null,null,"Delta I_1",2000,"/unit",null,"Small Building",null,1,1,"unit",2,"Analytic",1.450260353119404,{"$f":"I36","v":217.53905296791061}]
[null,"Total Investment Cost Phase 2",null,null,null,null,null,"Delta I_2",{"$f":"V11*V12","v":2500},"/unit",null,"Extended Building",null,2,2,"unit",1,"Two",{"$f":"S8*(1+$T$15)","v":1.740312423743285},{"$f":"S10*$I$8","v":261.04686356149273},null,"SensiVariables"]
[null,null,null,null,null,null,null,null,null,null,null,"Project volatility per period",null,null,null,{"$f":"I12*SQRT(1/periods)","v":0.1},2,"Two",2.1753905296791061,{"$f":"S11*$I$8","v":326.30857945186591},null,2500,"Delta I_1"]
[null,"Project volatility",null,null,null,null,null,"sigma",0.2,"pa",null,"Discount rate per period",null,null,null,{"$f":"(1+I13)^(1/periods)-1","v":1.2272234429039353E-2},1,"Three",{"$f":"S8*(1-$T$15)","v":0.58010414124776166},{"$f":"S12*$I$8","v":87.015621187164243},null,1,"I_2 to I_1"]
[null,"Discount rate",null,null,null,null,null,"r",0.05,"pa",null,"Underlying asset yield per period",null,null,null,{"$f":"(1+I14)^(1/periods)-1","v":9.8534065489688238E-3},2,"Three",{"$f":"S9*(1-$T$15)","v":0.72513017655970202},{"$f":"S13*$I$8","v":108.7695264839553}]
[null,"Underlying asset yield",null,null,null,null,null,"delta",0.04,"pa",null,"How many months per time period?",null,null,null,3]
[null,"Underlying current asset value per unit capacity",null,null,null,null,null,null,{"$f":"I8/I14","v":3750},"/unit",null,"Number of periods per year",null,null,null,{"$f":"12/P14","v":4},"Over-/underestimate rules 2&3 by",null,null,0.5]
[null,"Construction cost yield",null,null,null,null,null,"yK",{"$f":"I13","v":0.05}]
[null,"OCC of built property (Not necquired to value option)",null,null,null,null,null,"OCC",0.09,null,null,"Code the data tables anew after making changes to the model as simulation is too slow otherwise!"]
[null,"Time to build (years)",null,null,null,null,null,"ttb",0,"years",null,"Added Value of Compound vs Single Option"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Underlying Asset Yield"]
[null,"Basic Samuelson McKean Calculations for Single Option (S)",null,null,null,null,null,null,null,null,null,null,{"$f":"AC42","v":1167.746698151652},{"$f":"X34","v":0.03},{"$f":"N20+1%","v":0.04},{"$f":"O20+1%","v":0.05},{"$f":"P20+1%","v":6.0000000000000005E-2},{"$f":"Q20+1%","v":7.0000000000000007E-2},{"$f":"R20+1%","v":0.08},{"$f":"S20+1%","v":0.09},null,"Basic Samuelson McKean Data Table"]
[null,"Table adapted from Geltner and Miller (2001) Resource CD Rom",null,null,null,null,null,null,"Value S",null,null,"Project Volatility",{"$f":"W35","v":0.1},{"$f":"X35/X23-1","v":0.83333333333333326},0.72009650082222554,0.56644322875654152,0.40959999999999952,0.29105712077383616,0.19980269892921343,0.13421772800000231,null,null,null,"Underlying Asset Yield"]
[null,"Option (land value) elasticity [ \"beta\" = (dV/V)/(dP/P) ]",null,null,null,null,null,"beta",{"$f":"(I14-I16+I12^2/2+((I16-I14-I12^2/2)^2+2*I16*I12^2)^0.5)/I12^2","v":1.8507810593582124},null,null,null,{"$f":"M21+5%","v":0.15000000000000002},0.84777155863208331,0.77124432735417781,0.68941910081020108,0.60466530842238186,0.52198329146057887,0.44513357098208739,0.37617908142861811,null,"Project Volatility",{"$f":"I26","v":1785.5427296383236},0.03,{"$f":"X22+1%","v":0.04},0.05,{"$f":"Z22+1%","v":6.0000000000000005E-2},7.0000000000000007E-2,0.08,0.09]
[null,"Hurdle Benefit/Cost Ratio (P{1,S}/I) (PV[FV] terms)",null,null,null,null,null,"B/C Ratio",{"$f":"I22/(I22-1)","v":2.1753905296791056},null,null,null,{"$f":"M22+5%","v":0.2},0.87837876570552398,0.82708624156086108,0.77223224292720061,0.71554175279993015,0.65871562770626513,0.60317609449255616,0.5499643226889972,null,null,0.1,3000,1750,1000,500,191.65894263448797,56.140985632108098,12.514114379882821]
[null,"(B/C)* @ current=",null,null,null,null,null,null,{"$f":"I23*(EXP(I14*I18))/(EXP(I16*I18))","v":2.1753905296791056},null,null,null,0.25,0.90291888205343596,0.86502166977180073,0.82535946896820778,0.78466371823096059,0.74363013366414443,0.70286200356701256,0.66284529000256764,null,null,{"$f":"W23+5%","v":0.15000000000000002},3000,1750,1010.2712243469695,555.25754519078123,283.37645533466662,132.57321164004756,56.603115046220182]
[null,"Value Threshold{1,S}=",null,null,null,null,null,null,{"$f":"I23*I9/EXP(I16*I18)","v":4350.7810593582117},null,null,null,0.3,0.92119383429901736,0.8919496855439486,0.8617738760127529,0.83101585502604647,0.80000000000000027,0.76901135342131277,0.73828955808943908,null,null,{"$f":"W24+5%","v":0.2},3010.5309014125078,1785.5427296383236,1081.177504398227,649.51905283832912,381.16928289755532,216.67641795105632,118.80745656330652]
[null,"Theoretical Land Value = Option Value (V{0,S})",null,null,null,null,null,null,{"$f":"IF(I15<=I25,(I25-I9/EXP(I16*I18))*((I15/EXP(I14*I18))/(I25))^I22,I15/EXP(I14*I18)-I9/EXP(I16*I18))","v":1785.5427296383236},null,null,null,0.35,0.93504959996453851,0.91174981334894212,0.8879381887278095,0.86379541022315243,0.83948676521147458,0.81515844861193654,0.79093624607260593,null,null,0.25,3070.2998336019218,1866.6048343803652,1177.3645696157166,751.39270528824227,478.82086713976486,302.40232289940008,188.46951598887284]
[null,"Critical Value of Underlying Asset (optimal development above)",null,null,null,null,null,null,{"$f":"EXP((I14-I16)*I18)*I23*I9","v":4350.7810593582117},null,null,null,0.39999999999999997,0.9457416090031745,0.92672023176403351,0.90741089624978244,0.88791242321498154,0.86831452718222835,0.84869694527849937,0.82912930436768706,null,null,0.3,3158.6599839621676,1965.1104262269992,1280.4815896164225,853.17506070287266,573.97959183673458,387.06587475914586,260.48508926582201]
[null,"Optimal immediate exercise?",null,null,null,null,null,null,{"$f":"IF(I15<I27,\"No\",\"Yes\")","v":"No"},null,null,null,0.44999999999999996,0.95412677374484089,0.9382977358090403,0.92230500124733794,0.90620496155550567,0.8900486654606703,0.87388169981100638,0.85774430736897944,null,null,0.35,3259.3792405027311,2068.9351235537556,1383.5401618900821,951.89085647204297,665.44231652465476,469.24015533195768,332.25298561656024]
[null,"Implied OCC of (live) option",null,null,null,null,null,null,{"$f":"(I17-I13)*I22+I13","v":0.12403124237432848},null,null,null,null,null,null,null,null,null,null,null,null,null,0.39999999999999997,3363.585661014858,2172.1770556097522,1483.336016447458,1046.1382092237398,752.53233885876512,548.100502574958,402.32947760491476]
[null,"Optimal land value fraction at devlpt (current values) = 1/beta",null,null,null,null,null,null,{"$f":"1/I22","v":0.54031242374328481},null,null,"Added Value of Compound vs Single Option",null,null,null,null,null,null,null,null,null,null,0.44999999999999996,3466.3556512076943,2271.7984611400743,1578.2953834348966,1135.2301046932746,834.88454804971036,623.16991423173999,469.87546341581549]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"ΔI_2 relative to ΔI_1"]
[null,"Compound Option Calculations for Two Stage Option (VP)",null,null,null,null,null,null,null,"Compare:",null,"Project Volatility",{"$f":"J45","v":0.82708624156085941},1,{"$f":"N32+0.25","v":1.25},1.5,{"$f":"P32+0.25","v":1.75},2,null,null,null,"Compound Option Data Table"]
[null,null,null,null,null,null,null,null,"Value VP","Value S",null,null,0.1,0.72009650082222543,0.49259760218185694,0.36121059848149784,0.27787300872094628,0.22139584359460579,null,null,null,null,null,"Underlying Asset Yield"]
[null,"Beta",null,null,null,null,null,"beta",{"$f":"1/2-((I13-I14)/(I12^2))+SQRT(((I13-I14)/(I12^2)-1/2)^2+(2*I13/(I12^2)))","v":1.8507810593582121},{"$f":"I22","v":1.8507810593582124},null,null,{"$f":"M33+5%","v":0.15000000000000002},0.77124432735417781,0.59476161676958406,0.48099276774216354,0.40195815847808208,0.34407317725845238,null,null,null,null,{"$f":"I42","v":3262.3405550412053},0.03,{"$f":"X34+1%","v":0.04},0.05,{"$f":"Z34+1%","v":6.0000000000000005E-2},7.0000000000000007E-2,0.08,0.09]
[null,"Beta - 1",null,null,null,null,null,"beta-1",{"$f":"I34-1","v":0.85078105935821213},null,null,null,{"$f":"M34+5%","v":0.2},0.82708624156085941,0.68407165097927047,0.58578154958426798,0.51378169591178557,0.45860647043961345,null,null,null,"Project Volatility",0.1,5500,3010.1688764388946,1566.4432287565414,704.79999999999973,247.44264264823985,67.358106081949487,14.193730379882853]
[null,"Optimal threshold to build second stage",null,null,null,null,null,"P_2",{"$f":"(I14*I34)/(I34-1)*I10","v":217.53905296791061},null,null,null,0.25,0.86502166977180206,0.74826248917479665,0.66466265257593549,0.60131029606393871,0.55133421201095878,null,null,null,null,{"$f":"W35+5%","v":0.15000000000000002},5543.3146758962503,3099.6775728698112,1706.7715034106782,891.00252000741955,431.29423021268764,191.58599875394597,77.896022870305686]
[null,"Optimal immediate exercise of phase 2?",null,null,null,null,null,null,{"$f":"+IF(I36<I8,\"Yes\", \"No\")","v":"No"},null,null,null,0.3,0.89194968554394738,0.79557424154194767,0.72461251486191569,0.66957658155455912,0.62529278173466951,null,null,null,null,{"$f":"W36+5%","v":0.2},5654.9173187135648,3262.3405550412053,1916.0976336221031,1114.2770543832175,632.25144634376545,347.37045349941127,184.14731894254783]
[null,"Option coefficient A_1",null,null,null,null,null,"A_1",{"$f":"1/beta_1*(beta_1/(delta*beta))^beta*((O10-O9)^beta/(I10^beta_1))","v":0.13862851098428536},null,null,null,null,null,null,null,null,null,null,null,null,null,0.25,5842.5315269266193,3481.2584650201843,2149.1135655757271,1340.9832992713348,834.88649257208976,514.94942545579113,313.39564697116083]
[null,"Optimal threshold to build first stage",null,null,null,null,null,"P_1",{"$f":"(I14*I34)/(I34-1)*I9","v":174.03124237432849},{"$f":"I25*delta","v":174.03124237432846},null,"Distance in Exercise Threshold to Current Price",null,null,null,null,null,null,null,null,null,null,0.3,6068.3980858351497,3717.8900529593056,2383.9671722631383,1562.1770632597695,1033.1632653061224,684.72392697088094,452.79851070877385]
[null,"Optimal immediate exercise of phase 1?",null,null,null,null,null,null,{"$f":"+IF(I39<I8,\"Yes\", \"No\")","v":"No"},null,null,null,null,"ΔI_2 relative to ΔI_1",null,null,null,null,null,null,null,null,0.35,6307.0604954675309,3955.286336284963,2612.0383072709419,1774.1298093259793,1224.0723342587673,851.74523237878043,595.04391480653794]
[null,"Option coefficient A_0",null,null,null,null,null,"A_0",{"$f":"1/beta_1*(beta_1/(delta*beta))^beta*(((O9-O8)^beta)/(I9^beta_1)+((O10-O9)^beta)/(I10^beta_1))","v":0.30623921953949962},{"$f":"(1/beta_1)*(beta_1/(delta*beta))^beta*((O9-O8)^beta)/(I9^beta_1)","v":0.16761070855521432},null,"Project Volatility",{"$f":"I46","v":0.45026035311940404},1,{"$f":"N41+0.25","v":1.25},1.5,{"$f":"P41+0.25","v":1.75},2,null,null,null,null,0.39999999999999997,6544.668576083056,4185.1774800169378,2829.3312805716278,1975.0173215933719,1405.9671008642501,1013.2717248159352,735.91263749809264]
[null,"Value if nothing is built yet (land value)",null,null,null,null,null,"V_0(P)",{"$f":"IF(I8<I39,I41*I8^I34,IF(I8<I36,I43,I8*O10/delta-I9*(O9-O8)-I10*(O10-O9)))","v":3262.3405550412053},{"$f":"IF(I8<I39,J41*I8^J34,I8*(O9-O8)/delta-(I9*(O9-O8)))","v":1785.5427296383252},null,null,0.1,5.8463509893035281E-2,0.32307938736629427,0.58769526483955326,0.85231114231281224,1.1169270197860706,null,null,null,null,0.44999999999999996,6773.6983853466891,4403.4218134422681,3033.9651090224866,2163.9812580734961,1577.97242585509,1167.746698151652,872.9084673330924]
[null,"Value if 1st stage completed (phasing option remains)",null,null,null,null,null,"V_1(P)-I_1",{"$f":"IF(I8<I36,I38*I8^I34+(I8*O9)/I14-I9,I44)","v":3226.797825402884},null,null,null,{"$f":"M42+5%","v":0.15000000000000002},0.23917193533546466,0.54896491916933088,0.8587579030031971,1.1685508868370631,1.4783438706709293]
[null,"Value if second stage completed (no further options)",null,null,null,null,null,"V_2(P)-I_2",{"$f":"O10*I8/I14-I9-I10","v":3000},null,null,null,{"$f":"M43+5%","v":0.2},0.45026035311940404,0.81282544139925528,1.1753905296791061,1.5379556179589571,1.9005207062388081]
[null,"Added value of having compound option VP over S",null,null,null,null,null,"V{0,VP}-V{0,S}",{"$f":"IF(I8<=I39,I42-J42,IF(I8<=I36,I43-J42,I44-J42))","v":1476.7978254028801},{"$f":"I45/J42","v":0.82708624156085941},null,null,0.25,0.69260893041803939,1.1157611630225492,1.5389133956270586,1.9620656282315685,2.3852178608360788]
[null,"Distance in exercise threshold to current price",null,null,null,null,null,"(P_2-P)/P",{"$f":"I36/I8-1","v":0.45026035311940404},null,null,null,0.3,0.96765618400652897,1.4595702300081612,1.9514842760097935,2.4433983220114261,2.9353123680130579]
[]
[null,"Randomized Periodic Cash Flow Plan",null,null,null,null,null,null,null,"Start"]
[null,null,null,null,null,null,null,null,"Month",{"$f":"MONTH(J52)","v":12},3,6,9,12,3,{"$f":"MONTH(P52)","v":6},9,12,3,6,{"$f":"MONTH(U52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(CG52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(ES52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(HE52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(JQ52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(MC52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(OO52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(RA52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(TM52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(VY52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(YK52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(AAW52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(ADI52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(AFU52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,{"$f":"MONTH(AIG52)","v":9},12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,12,3,6,9,{"$f":"MONTH(AJZ52)","v":12},3,6,9,12,3,6,{"$f":"MONTH(AKG52)","v":9},12]
[null,null,null,null,null,null,null,null,"Year",{"$f":"YEAR(J52)","v":2011},{"$f":"YEAR(K52)","v":2012},2012,2012,2012,2013,{"$f":"YEAR(P52)","v":2013},2013,2013,2014,2014,{"$f":"YEAR(U52)","v":2014},2014,2015,2015,2015,2015,2016,2016,2016,2016,2017,2017,2017,2017,2018,2018,2018,2018,2019,2019,2019,2019,2020,2020,2020,2020,2021,2021,2021,2021,2022,2022,2022,2022,2023,2023,2023,2023,2024,2024,2024,2024,2025,2025,2025,2025,2026,2026,2026,2026,2027,2027,2027,2027,2028,2028,2028,2028,2029,2029,2029,2029,2030,2030,{"$f":"YEAR(CG52)","v":2030},2030,2031,2031,2031,2031,2032,2032,2032,2032,2033,2033,2033,2033,2034,2034,2034,2034,2035,2035,2035,2035,2036,2036,2036,2036,2037,2037,2037,2037,2038,2038,2038,2038,2039,2039,2039,2039,2040,2040,2040,2040,2041,2041,2041,2041,2042,2042,2042,2042,2043,2043,2043,2043,2044,2044,2044,2044,2045,2045,2045,2045,2046,2046,{"$f":"YEAR(ES52)","v":2046},2046,2047,2047,2047,2047,2048,2048,2048,2048,2049,2049,2049,2049,2050,2050,2050,2050,2051,2051,2051,2051,2052,2052,2052,2052,2053,2053,2053,2053,2054,2054,2054,2054,2055,2055,2055,2055,2056,2056,2056,2056,2057,2057,2057,2057,2058,2058,2058,2058,2059,2059,2059,2059,2060,2060,2060,2060,2061,2061,2061,2061,2062,2062,{"$f":"YEAR(HE52)","v":2062},2062,2063,2063,2063,2063,2064,2064,2064,2064,2065,2065,2065,2065,2066,2066,2066,2066,2067,2067,2067,2067,2068,2068,2068,2068,2069,2069,2069,2069,2070,2070,2070,2070,2071,2071,2071,2071,2072,2072,2072,2072,2073,2073,2073,2073,2074,2074,2074,2074,2075,2075,2075,2075,2076,2076,2076,2076,2077,2077,2077,2077,2078,2078,{"$f":"YEAR(JQ52)","v":2078},2078,2079,2079,2079,2079,2080,2080,2080,2080,2081,2081,2081,2081,2082,2082,2082,2082,2083,2083,2083,2083,2084,2084,2084,2084,2085,2085,2085,2085,2086,2086,2086,2086,2087,2087,2087,2087,2088,2088,2088,2088,2089,2089,2089,2089,2090,2090,2090,2090,2091,2091,2091,2091,2092,2092,2092,2092,2093,2093,2093,2093,2094,2094,{"$f":"YEAR(MC52)","v":2094},2094,2095,2095,2095,2095,2096,2096,2096,2096,2097,2097,2097,2097,2098,2098,2098,2098,2099,2099,2099,2099,2100,2100,2100,2100,2101,2101,2101,2101,2102,2102,2102,2102,2103,2103,2103,2103,2104,2104,2104,2104,2105,2105,2105,2105,2106,2106,2106,2106,2107,2107,2107,2107,2108,2108,2108,2108,2109,2109,2109,2109,2110,2110,{"$f":"YEAR(OO52)","v":2110},2110,2111,2111,2111,2111,2112,2112,2112,2112,2113,2113,2113,2113,2114,2114,2114,2114,2115,2115,2115,2115,2116,2116,2116,2116,2117,2117,2117,2117,2118,2118,2118,2118,2119,2119,2119,2119,2120,2120,2120,2120,2121,2121,2121,2121,2122,2122,2122,2122,2123,2123,2123,2123,2124,2124,2124,2124,2125,2125,2125,2125,2126,2126,{"$f":"YEAR(RA52)","v":2126},2126,2127,2127,2127,2127,2128,2128,2128,2128,2129,2129,2129,2129,2130,2130,2130,2130,2131,2131,2131,2131,2132,2132,2132,2132,2133,2133,2133,2133,2134,2134,2134,2134,2135,2135,2135,2135,2136,2136,2136,2136,2137,2137,2137,2137,2138,2138,2138,2138,2139,2139,2139,2139,2140,2140,2140,2140,2141,2141,2141,2141,2142,2142,{"$f":"YEAR(TM52)","v":2142},2142,2143,2143,2143,2143,2144,2144,2144,2144,2145,2145,2145,2145,2146,2146,2146,2146,2147,2147,2147,2147,2148,2148,2148,2148,2149,2149,2149,2149,2150,2150,2150,2150,2151,2151,2151,2151,2152,2152,2152,2152,2153,2153,2153,2153,2154,2154,2154,2154,2155,2155,2155,2155,2156,2156,2156,2156,2157,2157,2157,2157,2158,2158,{"$f":"YEAR(VY52)","v":2158},2158,2159,2159,2159,2159,2160,2160,2160,2160,2161,2161,2161,2161,2162,2162,2162,2162,2163,2163,2163,2163,2164,2164,2164,2164,2165,2165,2165,2165,2166,2166,2166,2166,2167,2167,2167,2167,2168,2168,2168,2168,2169,2169,2169,2169,2170,2170,2170,2170,2171,2171,2171,2171,2172,2172,2172,2172,2173,2173,2173,2173,2174,2174,{"$f":"YEAR(YK52)","v":2174},2174,2175,2175,2175,2175,2176,2176,2176,2176,2177,2177,2177,2177,2178,2178,2178,2178,2179,2179,2179,2179,2180,2180,2180,2180,2181,2181,2181,2181,2182,2182,2182,2182,2183,2183,2183,2183,2184,2184,2184,2184,2185,2185,2185,2185,2186,2186,2186,2186,2187,2187,2187,2187,2188,2188,2188,2188,2189,2189,2189,2189,2190,2190,{"$f":"YEAR(AAW52)","v":2190},2190,2191,2191,2191,2191,2192,2192,2192,2192,2193,2193,2193,2193,2194,2194,2194,2194,2195,2195,2195,2195,2196,2196,2196,2196,2197,2197,2197,2197,2198,2198,2198,2198,2199,2199,2199,2199,2200,2200,2200,2200,2201,2201,2201,2201,2202,2202,2202,2202,2203,2203,2203,2203,2204,2204,2204,2204,2205,2205,2205,2205,2206,2206,{"$f":"YEAR(ADI52)","v":2206},2206,2207,2207,2207,2207,2208,2208,2208,2208,2209,2209,2209,2209,2210,2210,2210,2210,2211,2211,2211,2211,2212,2212,2212,2212,2213,2213,2213,2213,2214,2214,2214,2214,2215,2215,2215,2215,2216,2216,2216,2216,2217,2217,2217,2217,2218,2218,2218,2218,2219,2219,2219,2219,2220,2220,2220,2220,2221,2221,2221,2221,2222,2222,{"$f":"YEAR(AFU52)","v":2222},2222,2223,2223,2223,2223,2224,2224,2224,2224,2225,2225,2225,2225,2226,2226,2226,2226,2227,2227,2227,2227,2228,2228,2228,2228,2229,2229,2229,2229,2230,2230,2230,2230,2231,2231,2231,2231,2232,2232,2232,2232,2233,2233,2233,2233,2234,2234,2234,2234,2235,2235,2235,2235,2236,2236,2236,2236,2237,2237,2237,2237,2238,2238,{"$f":"YEAR(AIG52)","v":2238},2238,2239,2239,2239,2239,2240,2240,2240,2240,2241,2241,2241,2241,2242,2242,2242,2242,2243,2243,2243,2243,2244,2244,2244,2244,2245,2245,2245,2245,2246,2246,2246,2246,2247,2247,2247,2247,2248,2248,2248,2248,2249,2249,2249,{"$f":"YEAR(AJZ52)","v":2249},2250,2250,2250,2250,2251,2251,{"$f":"YEAR(AKG52)","v":2251},2251]
[null,null,null,null,null,null,null,null,"Period",0,{"$f":"J51+1","v":1},{"$f":"K51+1","v":2},{"$f":"L51+1","v":3},4,5,{"$f":"O51+1","v":6},{"$f":"P51+1","v":7},{"$f":"Q51+1","v":8},{"$f":"R51+1","v":9},{"$f":"S51+1","v":10},{"$f":"T51+1","v":11},{"$f":"U51+1","v":12},{"$f":"V51+1","v":13},{"$f":"W51+1","v":14},{"$f":"X51+1","v":15},{"$f":"Y51+1","v":16},{"$f":"Z51+1","v":17},{"$f":"AA51+1","v":18},{"$f":"AB51+1","v":19},{"$f":"AC51+1","v":20},{"$f":"AD51+1","v":21},{"$f":"AE51+1","v":22},{"$f":"AF51+1","v":23},{"$f":"AG51+1","v":24},{"$f":"AH51+1","v":25},{"$f":"AI51+1","v":26},{"$f":"AJ51+1","v":27},{"$f":"AK51+1","v":28},{"$f":"AL51+1","v":29},{"$f":"AM51+1","v":30},{"$f":"AN51+1","v":31},{"$f":"AO51+1","v":32},{"$f":"AP51+1","v":33},{"$f":"AQ51+1","v":34},{"$f":"AR51+1","v":35},{"$f":"AS51+1","v":36},{"$f":"AT51+1","v":37},{"$f":"AU51+1","v":38},{"$f":"AV51+1","v":39},{"$f":"AW51+1","v":40},{"$f":"AX51+1","v":41},{"$f":"AY51+1","v":42},{"$f":"AZ51+1","v":43},{"$f":"BA51+1","v":44},{"$f":"BB51+1","v":45},{"$f":"BC51+1","v":46},{"$f":"BD51+1","v":47},{"$f":"BE51+1","v":48},{"$f":"BF51+1","v":49},{"$f":"BG51+1","v":50},{"$f":"BH51+1","v":51},{"$f":"BI51+1","v":52},{"$f":"BJ51+1","v":53},{"$f":"BK51+1","v":54},{"$f":"BL51+1","v":55},{"$f":"BM51+1","v":56},{"$f":"BN51+1","v":57},{"$f":"BO51+1","v":58},{"$f":"BP51+1","v":59},{"$f":"BQ51+1","v":60},{"$f":"BR51+1","v":61},{"$f":"BS51+1","v":62},{"$f":"BT51+1","v":63},{"$f":"BU51+1","v":64},{"$f":"BV51+1","v":65},{"$f":"BW51+1","v":66},{"$f":"BX51+1","v":67},{"$f":"BY51+1","v":68},{"$f":"BZ51+1","v":69},{"$f":"CA51+1","v":70},{"$f":"CB51+1","v":71},{"$f":"CC51+1","v":72},{"$f":"CD51+1","v":73},{"$f":"CE51+1","v":74},{"$f":"CF51+1","v":75},{"$f":"CG51+1","v":76},{"$f":"CH51+1","v":77},{"$f":"CI51+1","v":78},{"$f":"CJ51+1","v":79},{"$f":"CK51+1","v":80},{"$f":"CL51+1","v":81},{"$f":"CM51+1","v":82},{"$f":"CN51+1","v":83},{"$f":"CO51+1","v":84},{"$f":"CP51+1","v":85},{"$f":"CQ51+1","v":86},{"$f":"CR51+1","v":87},{"$f":"CS51+1","v":88},{"$f":"CT51+1","v":89},{"$f":"CU51+1","v":90},{"$f":"CV51+1","v":91},{"$f":"CW51+1","v":92},{"$f":"CX51+1","v":93},{"$f":"CY51+1","v":94},{"$f":"CZ51+1","v":95},{"$f":"DA51+1","v":96},{"$f":"DB51+1","v":97},{"$f":"DC51+1","v":98},{"$f":"DD51+1","v":99},{"$f":"DE51+1","v":100},{"$f":"DF51+1","v":101},{"$f":"DG51+1","v":102},{"$f":"DH51+1","v":103},{"$f":"DI51+1","v":104},{"$f":"DJ51+1","v":105},{"$f":"DK51+1","v":106},{"$f":"DL51+1","v":107},{"$f":"DM51+1","v":108},{"$f":"DN51+1","v":109},{"$f":"DO51+1","v":110},{"$f":"DP51+1","v":111},{"$f":"DQ51+1","v":112},{"$f":"DR51+1","v":113},{"$f":"DS51+1","v":114},{"$f":"DT51+1","v":115},{"$f":"DU51+1","v":116},{"$f":"DV51+1","v":117},{"$f":"DW51+1","v":118},{"$f":"DX51+1","v":119},{"$f":"DY51+1","v":120},{"$f":"DZ51+1","v":121},{"$f":"EA51+1","v":122},{"$f":"EB51+1","v":123},{"$f":"EC51+1","v":124},{"$f":"ED51+1","v":125},{"$f":"EE51+1","v":126},{"$f":"EF51+1","v":127},{"$f":"EG51+1","v":128},{"$f":"EH51+1","v":129},{"$f":"EI51+1","v":130},{"$f":"EJ51+1","v":131},{"$f":"EK51+1","v":132},{"$f":"EL51+1","v":133},{"$f":"EM51+1","v":134},{"$f":"EN51+1","v":135},{"$f":"EO51+1","v":136},{"$f":"EP51+1","v":137},{"$f":"EQ51+1","v":138},{"$f":"ER51+1","v":139},{"$f":"ES51+1","v":140},{"$f":"ET51+1","v":141},{"$f":"EU51+1","v":142},{"$f":"EV51+1","v":143},{"$f":"EW51+1","v":144},{"$f":"EX51+1","v":145},{"$f":"EY51+1","v":146},{"$f":"EZ51+1","v":147},{"$f":"FA51+1","v":148},{"$f":"FB51+1","v":149},{"$f":"FC51+1","v":150},{"$f":"FD51+1","v":151},{"$f":"FE51+1","v":152},{"$f":"FF51+1","v":153},{"$f":"FG51+1","v":154},{"$f":"FH51+1","v":155},{"$f":"FI51+1","v":156},{"$f":"FJ51+1","v":157},{"$f":"FK51+1","v":158},{"$f":"FL51+1","v":159},{"$f":"FM51+1","v":160},{"$f":"FN51+1","v":161},{"$f":"FO51+1","v":162},{"$f":"FP51+1","v":163},{"$f":"FQ51+1","v":164},{"$f":"FR51+1","v":165},{"$f":"FS51+1","v":166},{"$f":"FT51+1","v":167},{"$f":"FU51+1","v":168},{"$f":"FV51+1","v":169},{"$f":"FW51+1","v":170},{"$f":"FX51+1","v":171},{"$f":"FY51+1","v":172},{"$f":"FZ51+1","v":173},{"$f":"GA51+1","v":174},{"$f":"GB51+1","v":175},{"$f":"GC51+1","v":176},{"$f":"GD51+1","v":177},{"$f":"GE51+1","v":178},{"$f":"GF51+1","v":179},{"$f":"GG51+1","v":180},{"$f":"GH51+1","v":181},{"$f":"GI51+1","v":182},{"$f":"GJ51+1","v":183},{"$f":"GK51+1","v":184},{"$f":"GL51+1","v":185},{"$f":"GM51+1","v":186},{"$f":"GN51+1","v":187},{"$f":"GO51+1","v":188},{"$f":"GP51+1","v":189},{"$f":"GQ51+1","v":190},{"$f":"GR51+1","v":191},{"$f":"GS51+1","v":192},{"$f":"GT51+1","v":193},{"$f":"GU51+1","v":194},{"$f":"GV51+1","v":195},{"$f":"GW51+1","v":196},{"$f":"GX51+1","v":197},{"$f":"GY51+1","v":198},{"$f":"GZ51+1","v":199},{"$f":"HA51+1","v":200},{"$f":"HB51+1","v":201},{"$f":"HC51+1","v":202},{"$f":"HD51+1","v":203},{"$f":"HE51+1","v":204},{"$f":"HF51+1","v":205},{"$f":"HG51+1","v":206},{"$f":"HH51+1","v":207},{"$f":"HI51+1","v":208},{"$f":"HJ51+1","v":209},{"$f":"HK51+1","v":210},{"$f":"HL51+1","v":211},{"$f":"HM51+1","v":212},{"$f":"HN51+1","v":213},{"$f":"HO51+1","v":214},{"$f":"HP51+1","v":215},{"$f":"HQ51+1","v":216},{"$f":"HR51+1","v":217},{"$f":"HS51+1","v":218},{"$f":"HT51+1","v":219},{"$f":"HU51+1","v":220},{"$f":"HV51+1","v":221},{"$f":"HW51+1","v":222},{"$f":"HX51+1","v":223},{"$f":"HY51+1","v":224},{"$f":"HZ51+1","v":225},{"$f":"IA51+1","v":226},{"$f":"IB51+1","v":227},{"$f":"IC51+1","v":228},{"$f":"ID51+1","v":229},{"$f":"IE51+1","v":230},{"$f":"IF51+1","v":231},{"$f":"IG51+1","v":232},{"$f":"IH51+1","v":233},{"$f":"II51+1","v":234},{"$f":"IJ51+1","v":235},{"$f":"IK51+1","v":236},{"$f":"IL51+1","v":237},{"$f":"IM51+1","v":238},{"$f":"IN51+1","v":239},{"$f":"IO51+1","v":240},{"$f":"IP51+1","v":241},{"$f":"IQ51+1","v":242},{"$f":"IR51+1","v":243},{"$f":"IS51+1","v":244},{"$f":"IT51+1","v":245},{"$f":"IU51+1","v":246},{"$f":"IV51+1","v":247},{"$f":"IW51+1","v":248},{"$f":"IX51+1","v":249},{"$f":"IY51+1","v":250},{"$f":"IZ51+1","v":251},{"$f":"JA51+1","v":252},{"$f":"JB51+1","v":253},{"$f":"JC51+1","v":254},{"$f":"JD51+1","v":255},{"$f":"JE51+1","v":256},{"$f":"JF51+1","v":257},{"$f":"JG51+1","v":258},{"$f":"JH51+1","v":259},{"$f":"JI51+1","v":260},{"$f":"JJ51+1","v":261},{"$f":"JK51+1","v":262},{"$f":"JL51+1","v":263},{"$f":"JM51+1","v":264},{"$f":"JN51+1","v":265},{"$f":"JO51+1","v":266},{"$f":"JP51+1","v":267},{"$f":"JQ51+1","v":268},{"$f":"JR51+1","v":269},{"$f":"JS51+1","v":270},{"$f":"JT51+1","v":271},{"$f":"JU51+1","v":272},{"$f":"JV51+1","v":273},{"$f":"JW51+1","v":274},{"$f":"JX51+1","v":275},{"$f":"JY51+1","v":276},{"$f":"JZ51+1","v":277},{"$f":"KA51+1","v":278},{"$f":"KB51+1","v":279},{"$f":"KC51+1","v":280},{"$f":"KD51+1","v":281},{"$f":"KE51+1","v":282},{"$f":"KF51+1","v":283},{"$f":"KG51+1","v":284},{"$f":"KH51+1","v":285},{"$f":"KI51+1","v":286},{"$f":"KJ51+1","v":287},{"$f":"KK51+1","v":288},{"$f":"KL51+1","v":289},{"$f":"KM51+1","v":290},{"$f":"KN51+1","v":291},{"$f":"KO51+1","v":292},{"$f":"KP51+1","v":293},{"$f":"KQ51+1","v":294},{"$f":"KR51+1","v":295},{"$f":"KS51+1","v":296},{"$f":"KT51+1","v":297},{"$f":"KU51+1","v":298},{"$f":"KV51+1","v":299},{"$f":"KW51+1","v":300},{"$f":"KX51+1","v":301},{"$f":"KY51+1","v":302},{"$f":"KZ51+1","v":303},{"$f":"LA51+1","v":304},{"$f":"LB51+1","v":305},{"$f":"LC51+1","v":306},{"$f":"LD51+1","v":307},{"$f":"LE51+1","v":308},{"$f":"LF51+1","v":309},{"$f":"LG51+1","v":310},{"$f":"LH51+1","v":311},{"$f":"LI51+1","v":312},{"$f":"LJ51+1","v":313},{"$f":"LK51+1","v":314},{"$f":"LL51+1","v":315},{"$f":"LM51+1","v":316},{"$f":"LN51+1","v":317},{"$f":"LO51+1","v":318},{"$f":"LP51+1","v":319},{"$f":"LQ51+1","v":320},{"$f":"LR51+1","v":321},{"$f":"LS51+1","v":322},{"$f":"LT51+1","v":323},{"$f":"LU51+1","v":324},{"$f":"LV51+1","v":325},{"$f":"LW51+1","v":326},{"$f":"LX51+1","v":327},{"$f":"LY51+1","v":328},{"$f":"LZ51+1","v":329},{"$f":"MA51+1","v":330},{"$f":"MB51+1","v":331},{"$f":"MC51+1","v":332},{"$f":"MD51+1","v":333},{"$f":"ME51+1","v":334},{"$f":"MF51+1","v":335},{"$f":"MG51+1","v":336},{"$f":"MH51+1","v":337},{"$f":"MI51+1","v":338},{"$f":"MJ51+1","v":339},{"$f":"MK51+1","v":340},{"$f":"ML51+1","v":341},{"$f":"MM51+1","v":342},{"$f":"MN51+1","v":343},{"$f":"MO51+1","v":344},{"$f":"MP51+1","v":345},{"$f":"MQ51+1","v":346},{"$f":"MR51+1","v":347},{"$f":"MS51+1","v":348},{"$f":"MT51+1","v":349},{"$f":"MU51+1","v":350},{"$f":"MV51+1","v":351},{"$f":"MW51+1","v":352},{"$f":"MX51+1","v":353},{"$f":"MY51+1","v":354},{"$f":"MZ51+1","v":355},{"$f":"NA51+1","v":356},{"$f":"NB51+1","v":357},{"$f":"NC51+1","v":358},{"$f":"ND51+1","v":359},{"$f":"NE51+1","v":360},{"$f":"NF51+1","v":361},{"$f":"NG51+1","v":362},{"$f":"NH51+1","v":363},{"$f":"NI51+1","v":364},{"$f":"NJ51+1","v":365},{"$f":"NK51+1","v":366},{"$f":"NL51+1","v":367},{"$f":"NM51+1","v":368},{"$f":"NN51+1","v":369},{"$f":"NO51+1","v":370},{"$f":"NP51+1","v":371},{"$f":"NQ51+1","v":372},{"$f":"NR51+1","v":373},{"$f":"NS51+1","v":374},{"$f":"NT51+1","v":375},{"$f":"NU51+1","v":376},{"$f":"NV51+1","v":377},{"$f":"NW51+1","v":378},{"$f":"NX51+1","v":379},{"$f":"NY51+1","v":380},{"$f":"NZ51+1","v":381},{"$f":"OA51+1","v":382},{"$f":"OB51+1","v":383},{"$f":"OC51+1","v":384},{"$f":"OD51+1","v":385},{"$f":"OE51+1","v":386},{"$f":"OF51+1","v":387},{"$f":"OG51+1","v":388},{"$f":"OH51+1","v":389},{"$f":"OI51+1","v":390},{"$f":"OJ51+1","v":391},{"$f":"OK51+1","v":392},{"$f":"OL51+1","v":393},{"$f":"OM51+1","v":394},{"$f":"ON51+1","v":395},{"$f":"OO51+1","v":396},{"$f":"OP51+1","v":397},{"$f":"OQ51+1","v":398},{"$f":"OR51+1","v":399},{"$f":"OS51+1","v":400},{"$f":"OT51+1","v":401},{"$f":"OU51+1","v":402},{"$f":"OV51+1","v":403},{"$f":"OW51+1","v":404},{"$f":"OX51+1","v":405},{"$f":"OY51+1","v":406},{"$f":"OZ51+1","v":407},{"$f":"PA51+1","v":408},{"$f":"PB51+1","v":409},{"$f":"PC51+1","v":410},{"$f":"PD51+1","v":411},{"$f":"PE51+1","v":412},{"$f":"PF51+1","v":413},{"$f":"PG51+1","v":414},{"$f":"PH51+1","v":415},{"$f":"PI51+1","v":416},{"$f":"PJ51+1","v":417},{"$f":"PK51+1","v":418},{"$f":"PL51+1","v":419},{"$f":"PM51+1","v":420},{"$f":"PN51+1","v":421},{"$f":"PO51+1","v":422},{"$f":"PP51+1","v":423},{"$f":"PQ51+1","v":424},{"$f":"PR51+1","v":425},{"$f":"PS51+1","v":426},{"$f":"PT51+1","v":427},{"$f":"PU51+1","v":428},{"$f":"PV51+1","v":429},{"$f":"PW51+1","v":430},{"$f":"PX51+1","v":431},{"$f":"PY51+1","v":432},{"$f":"PZ51+1","v":433},{"$f":"QA51+1","v":434},{"$f":"QB51+1","v":435},{"$f":"QC51+1","v":436},{"$f":"QD51+1","v":437},{"$f":"QE51+1","v":438},{"$f":"QF51+1","v":439},{"$f":"QG51+1","v":440},{"$f":"QH51+1","v":441},{"$f":"QI51+1","v":442},{"$f":"QJ51+1","v":443},{"$f":"QK51+1","v":444},{"$f":"QL51+1","v":445},{"$f":"QM51+1","v":446},{"$f":"QN51+1","v":447},{"$f":"QO51+1","v":448},{"$f":"QP51+1","v":449},{"$f":"QQ51+1","v":450},{"$f":"QR51+1","v":451},{"$f":"QS51+1","v":452},{"$f":"QT51+1","v":453},{"$f":"QU51+1","v":454},{"$f":"QV51+1","v":455},{"$f":"QW51+1","v":456},{"$f":"QX51+1","v":457},{"$f":"QY51+1","v":458},{"$f":"QZ51+1","v":459},{"$f":"RA51+1","v":460},{"$f":"RB51+1","v":461},{"$f":"RC51+1","v":462},{"$f":"RD51+1","v":463},{"$f":"RE51+1","v":464},{"$f":"RF51+1","v":465},{"$f":"RG51+1","v":466},{"$f":"RH51+1","v":467},{"$f":"RI51+1","v":468},{"$f":"RJ51+1","v":469},{"$f":"RK51+1","v":470},{"$f":"RL51+1","v":471},{"$f":"RM51+1","v":472},{"$f":"RN51+1","v":473},{"$f":"RO51+1","v":474},{"$f":"RP51+1","v":475},{"$f":"RQ51+1","v":476},{"$f":"RR51+1","v":477},{"$f":"RS51+1","v":478},{"$f":"RT51+1","v":479},{"$f":"RU51+1","v":480},{"$f":"RV51+1","v":481},{"$f":"RW51+1","v":482},{"$f":"RX51+1","v":483},{"$f":"RY51+1","v":484},{"$f":"RZ51+1","v":485},{"$f":"SA51+1","v":486},{"$f":"SB51+1","v":487},{"$f":"SC51+1","v":488},{"$f":"SD51+1","v":489},{"$f":"SE51+1","v":490},{"$f":"SF51+1","v":491},{"$f":"SG51+1","v":492},{"$f":"SH51+1","v":493},{"$f":"SI51+1","v":494},{"$f":"SJ51+1","v":495},{"$f":"SK51+1","v":496},{"$f":"SL51+1","v":497},{"$f":"SM51+1","v":498},{"$f":"SN51+1","v":499},{"$f":"SO51+1","v":500},{"$f":"SP51+1","v":501},{"$f":"SQ51+1","v":502},{"$f":"SR51+1","v":503},{"$f":"SS51+1","v":504},{"$f":"ST51+1","v":505},{"$f":"SU51+1","v":506},{"$f":"SV51+1","v":507},{"$f":"SW51+1","v":508},{"$f":"SX51+1","v":509},{"$f":"SY51+1","v":510},{"$f":"SZ51+1","v":511},{"$f":"TA51+1","v":512},{"$f":"TB51+1","v":513},{"$f":"TC51+1","v":514},{"$f":"TD51+1","v":515},{"$f":"TE51+1","v":516},{"$f":"TF51+1","v":517},{"$f":"TG51+1","v":518},{"$f":"TH51+1","v":519},{"$f":"TI51+1","v":520},{"$f":"TJ51+1","v":521},{"$f":"TK51+1","v":522},{"$f":"TL51+1","v":523},{"$f":"TM51+1","v":524},{"$f":"TN51+1","v":525},{"$f":"TO51+1","v":526},{"$f":"TP51+1","v":527},{"$f":"TQ51+1","v":528},{"$f":"TR51+1","v":529},{"$f":"TS51+1","v":530},{"$f":"TT51+1","v":531},{"$f":"TU51+1","v":532},{"$f":"TV51+1","v":533},{"$f":"TW51+1","v":534},{"$f":"TX51+1","v":535},{"$f":"TY51+1","v":536},{"$f":"TZ51+1","v":537},{"$f":"UA51+1","v":538},{"$f":"UB51+1","v":539},{"$f":"UC51+1","v":540},{"$f":"UD51+1","v":541},{"$f":"UE51+1","v":542},{"$f":"UF51+1","v":543},{"$f":"UG51+1","v":544},{"$f":"UH51+1","v":545},{"$f":"UI51+1","v":546},{"$f":"UJ51+1","v":547},{"$f":"UK51+1","v":548},{"$f":"UL51+1","v":549},{"$f":"UM51+1","v":550},{"$f":"UN51+1","v":551},{"$f":"UO51+1","v":552},{"$f":"UP51+1","v":553},{"$f":"UQ51+1","v":554},{"$f":"UR51+1","v":555},{"$f":"US51+1","v":556},{"$f":"UT51+1","v":557},{"$f":"UU51+1","v":558},{"$f":"UV51+1","v":559},{"$f":"UW51+1","v":560},{"$f":"UX51+1","v":561},{"$f":"UY51+1","v":562},{"$f":"UZ51+1","v":563},{"$f":"VA51+1","v":564},{"$f":"VB51+1","v":565},{"$f":"VC51+1","v":566},{"$f":"VD51+1","v":567},{"$f":"VE51+1","v":568},{"$f":"VF51+1","v":569},{"$f":"VG51+1","v":570},{"$f":"VH51+1","v":571},{"$f":"VI51+1","v":572},{"$f":"VJ51+1","v":573},{"$f":"VK51+1","v":574},{"$f":"VL51+1","v":575},{"$f":"VM51+1","v":576},{"$f":"VN51+1","v":577},{"$f":"VO51+1","v":578},{"$f":"VP51+1","v":579},{"$f":"VQ51+1","v":580},{"$f":"VR51+1","v":581},{"$f":"VS51+1","v":582},{"$f":"VT51+1","v":583},{"$f":"VU51+1","v":584},{"$f":"VV51+1","v":585},{"$f":"VW51+1","v":586},{"$f":"VX51+1","v":587},{"$f":"VY51+1","v":588},{"$f":"VZ51+1","v":589},{"$f":"WA51+1","v":590},{"$f":"WB51+1","v":591},{"$f":"WC51+1","v":592},{"$f":"WD51+1","v":593},{"$f":"WE51+1","v":594},{"$f":"WF51+1","v":595},{"$f":"WG51+1","v":596},{"$f":"WH51+1","v":597},{"$f":"WI51+1","v":598},{"$f":"WJ51+1","v":599},{"$f":"WK51+1","v":600},{"$f":"WL51+1","v":601},{"$f":"WM51+1","v":602},{"$f":"WN51+1","v":603},{"$f":"WO51+1","v":604},{"$f":"WP51+1","v":605},{"$f":"WQ51+1","v":606},{"$f":"WR51+1","v":607},{"$f":"WS51+1","v":608},{"$f":"WT51+1","v":609},{"$f":"WU51+1","v":610},{"$f":"WV51+1","v":611},{"$f":"WW51+1","v":612},{"$f":"WX51+1","v":613},{"$f":"WY51+1","v":614},{"$f":"WZ51+1","v":615},{"$f":"XA51+1","v":616},{"$f":"XB51+1","v":617},{"$f":"XC51+1","v":618},{"$f":"XD51+1","v":619},{"$f":"XE51+1","v":620},{"$f":"XF51+1","v":621},{"$f":"XG51+1","v":622},{"$f":"XH51+1","v":623},{"$f":"XI51+1","v":624},{"$f":"XJ51+1","v":625},{"$f":"XK51+1","v":626},{"$f":"XL51+1","v":627},{"$f":"XM51+1","v":628},{"$f":"XN51+1","v":629},{"$f":"XO51+1","v":630},{"$f":"XP51+1","v":631},{"$f":"XQ51+1","v":632},{"$f":"XR51+1","v":633},{"$f":"XS51+1","v":634},{"$f":"XT51+1","v":635},{"$f":"XU51+1","v":636},{"$f":"XV51+1","v":637},{"$f":"XW51+1","v":638},{"$f":"XX51+1","v":639},{"$f":"XY51+1","v":640},{"$f":"XZ51+1","v":641},{"$f":"YA51+1","v":642},{"$f":"YB51+1","v":643},{"$f":"YC51+1","v":644},{"$f":"YD51+1","v":645},{"$f":"YE51+1","v":646},{"$f":"YF51+1","v":647},{"$f":"YG51+1","v":648},{"$f":"YH51+1","v":649},{"$f":"YI51+1","v":650},{"$f":"YJ51+1","v":651},{"$f":"YK51+1","v":652},{"$f":"YL51+1","v":653},{"$f":"YM51+1","v":654},{"$f":"YN51+1","v":655},{"$f":"YO51+1","v":656},{"$f":"YP51+1","v":657},{"$f":"YQ51+1","v":658},{"$f":"YR51+1","v":659},{"$f":"YS51+1","v":660},{"$f":"YT51+1","v":661},{"$f":"YU51+1","v":662},{"$f":"YV51+1","v":663},{"$f":"YW51+1","v":664},{"$f":"YX51+1","v":665},{"$f":"YY51+1","v":666},{"$f":"YZ51+1","v":667},{"$f":"ZA51+1","v":668},{"$f":"ZB51+1","v":669},{"$f":"ZC51+1","v":670},{"$f":"ZD51+1","v":671},{"$f":"ZE51+1","v":672},{"$f":"ZF51+1","v":673},{"$f":"ZG51+1","v":674},{"$f":"ZH51+1","v":675},{"$f":"ZI51+1","v":676},{"$f":"ZJ51+1","v":677},{"$f":"ZK51+1","v":678},{"$f":"ZL51+1","v":679},{"$f":"ZM51+1","v":680},{"$f":"ZN51+1","v":681},{"$f":"ZO51+1","v":682},{"$f":"ZP51+1","v":683},{"$f":"ZQ51+1","v":684},{"$f":"ZR51+1","v":685},{"$f":"ZS51+1","v":686},{"$f":"ZT51+1","v":687},{"$f":"ZU51+1","v":688},{"$f":"ZV51+1","v":689},{"$f":"ZW51+1","v":690},{"$f":"ZX51+1","v":691},{"$f":"ZY51+1","v":692},{"$f":"ZZ51+1","v":693},{"$f":"AAA51+1","v":694},{"$f":"AAB51+1","v":695},{"$f":"AAC51+1","v":696},{"$f":"AAD51+1","v":697},{"$f":"AAE51+1","v":698},{"$f":"AAF51+1","v":699},{"$f":"AAG51+1","v":700},{"$f":"AAH51+1","v":701},{"$f":"AAI51+1","v":702},{"$f":"AAJ51+1","v":703},{"$f":"AAK51+1","v":704},{"$f":"AAL51+1","v":705},{"$f":"AAM51+1","v":706},{"$f":"AAN51+1","v":707},{"$f":"AAO51+1","v":708},{"$f":"AAP51+1","v":709},{"$f":"AAQ51+1","v":710},{"$f":"AAR51+1","v":711},{"$f":"AAS51+1","v":712},{"$f":"AAT51+1","v":713},{"$f":"AAU51+1","v":714},{"$f":"AAV51+1","v":715},{"$f":"AAW51+1","v":716},{"$f":"AAX51+1","v":717},{"$f":"AAY51+1","v":718},{"$f":"AAZ51+1","v":719},{"$f":"ABA51+1","v":720},{"$f":"ABB51+1","v":721},{"$f":"ABC51+1","v":722},{"$f":"ABD51+1","v":723},{"$f":"ABE51+1","v":724},{"$f":"ABF51+1","v":725},{"$f":"ABG51+1","v":726},{"$f":"ABH51+1","v":727},{"$f":"ABI51+1","v":728},{"$f":"ABJ51+1","v":729},{"$f":"ABK51+1","v":730},{"$f":"ABL51+1","v":731},{"$f":"ABM51+1","v":732},{"$f":"ABN51+1","v":733},{"$f":"ABO51+1","v":734},{"$f":"ABP51+1","v":735},{"$f":"ABQ51+1","v":736},{"$f":"ABR51+1","v":737},{"$f":"ABS51+1","v":738},{"$f":"ABT51+1","v":739},{"$f":"ABU51+1","v":740},{"$f":"ABV51+1","v":741},{"$f":"ABW51+1","v":742},{"$f":"ABX51+1","v":743},{"$f":"ABY51+1","v":744},{"$f":"ABZ51+1","v":745},{"$f":"ACA51+1","v":746},{"$f":"ACB51+1","v":747},{"$f":"ACC51+1","v":748},{"$f":"ACD51+1","v":749},{"$f":"ACE51+1","v":750},{"$f":"ACF51+1","v":751},{"$f":"ACG51+1","v":752},{"$f":"ACH51+1","v":753},{"$f":"ACI51+1","v":754},{"$f":"ACJ51+1","v":755},{"$f":"ACK51+1","v":756},{"$f":"ACL51+1","v":757},{"$f":"ACM51+1","v":758},{"$f":"ACN51+1","v":759},{"$f":"ACO51+1","v":760},{"$f":"ACP51+1","v":761},{"$f":"ACQ51+1","v":762},{"$f":"ACR51+1","v":763},{"$f":"ACS51+1","v":764},{"$f":"ACT51+1","v":765},{"$f":"ACU51+1","v":766},{"$f":"ACV51+1","v":767},{"$f":"ACW51+1","v":768},{"$f":"ACX51+1","v":769},{"$f":"ACY51+1","v":770},{"$f":"ACZ51+1","v":771},{"$f":"ADA51+1","v":772},{"$f":"ADB51+1","v":773},{"$f":"ADC51+1","v":774},{"$f":"ADD51+1","v":775},{"$f":"ADE51+1","v":776},{"$f":"ADF51+1","v":777},{"$f":"ADG51+1","v":778},{"$f":"ADH51+1","v":779},{"$f":"ADI51+1","v":780},{"$f":"ADJ51+1","v":781},{"$f":"ADK51+1","v":782},{"$f":"ADL51+1","v":783},{"$f":"ADM51+1","v":784},{"$f":"ADN51+1","v":785},{"$f":"ADO51+1","v":786},{"$f":"ADP51+1","v":787},{"$f":"ADQ51+1","v":788},{"$f":"ADR51+1","v":789},{"$f":"ADS51+1","v":790},{"$f":"ADT51+1","v":791},{"$f":"ADU51+1","v":792},{"$f":"ADV51+1","v":793},{"$f":"ADW51+1","v":794},{"$f":"ADX51+1","v":795},{"$f":"ADY51+1","v":796},{"$f":"ADZ51+1","v":797},{"$f":"AEA51+1","v":798},{"$f":"AEB51+1","v":799},{"$f":"AEC51+1","v":800},{"$f":"AED51+1","v":801},{"$f":"AEE51+1","v":802},{"$f":"AEF51+1","v":803},{"$f":"AEG51+1","v":804},{"$f":"AEH51+1","v":805},{"$f":"AEI51+1","v":806},{"$f":"AEJ51+1","v":807},{"$f":"AEK51+1","v":808},{"$f":"AEL51+1","v":809},{"$f":"AEM51+1","v":810},{"$f":"AEN51+1","v":811},{"$f":"AEO51+1","v":812},{"$f":"AEP51+1","v":813},{"$f":"AEQ51+1","v":814},{"$f":"AER51+1","v":815},{"$f":"AES51+1","v":816},{"$f":"AET51+1","v":817},{"$f":"AEU51+1","v":818},{"$f":"AEV51+1","v":819},{"$f":"AEW51+1","v":820},{"$f":"AEX51+1","v":821},{"$f":"AEY51+1","v":822},{"$f":"AEZ51+1","v":823},{"$f":"AFA51+1","v":824},{"$f":"AFB51+1","v":825},{"$f":"AFC51+1","v":826},{"$f":"AFD51+1","v":827},{"$f":"AFE51+1","v":828},{"$f":"AFF51+1","v":829},{"$f":"AFG51+1","v":830},{"$f":"AFH51+1","v":831},{"$f":"AFI51+1","v":832},{"$f":"AFJ51+1","v":833},{"$f":"AFK51+1","v":834},{"$f":"AFL51+1","v":835},{"$f":"AFM51+1","v":836},{"$f":"AFN51+1","v":837},{"$f":"AFO51+1","v":838},{"$f":"AFP51+1","v":839},{"$f":"AFQ51+1","v":840},{"$f":"AFR51+1","v":841},{"$f":"AFS51+1","v":842},{"$f":"AFT51+1","v":843},{"$f":"AFU51+1","v":844},{"$f":"AFV51+1","v":845},{"$f":"AFW51+1","v":846},{"$f":"AFX51+1","v":847},{"$f":"AFY51+1","v":848},{"$f":"AFZ51+1","v":849},{"$f":"AGA51+1","v":850},{"$f":"AGB51+1","v":851},{"$f":"AGC51+1","v":852},{"$f":"AGD51+1","v":853},{"$f":"AGE51+1","v":854},{"$f":"AGF51+1","v":855},{"$f":"AGG51+1","v":856},{"$f":"AGH51+1","v":857},{"$f":"AGI51+1","v":858},{"$f":"AGJ51+1","v":859},{"$f":"AGK51+1","v":860},{"$f":"AGL51+1","v":861},{"$f":"AGM51+1","v":862},{"$f":"AGN51+1","v":863},{"$f":"AGO51+1","v":864},{"$f":"AGP51+1","v":865},{"$f":"AGQ51+1","v":866},{"$f":"AGR51+1","v":867},{"$f":"AGS51+1","v":868},{"$f":"AGT51+1","v":869},{"$f":"AGU51+1","v":870},{"$f":"AGV51+1","v":871},{"$f":"AGW51+1","v":872},{"$f":"AGX51+1","v":873},{"$f":"AGY51+1","v":874},{"$f":"AGZ51+1","v":875},{"$f":"AHA51+1","v":876},{"$f":"AHB51+1","v":877},{"$f":"AHC51+1","v":878},{"$f":"AHD51+1","v":879},{"$f":"AHE51+1","v":880},{"$f":"AHF51+1","v":881},{"$f":"AHG51+1","v":882},{"$f":"AHH51+1","v":883},{"$f":"AHI51+1","v":884},{"$f":"AHJ51+1","v":885},{"$f":"AHK51+1","v":886},{"$f":"AHL51+1","v":887},{"$f":"AHM51+1","v":888},{"$f":"AHN51+1","v":889},{"$f":"AHO51+1","v":890},{"$f":"AHP51+1","v":891},{"$f":"AHQ51+1","v":892},{"$f":"AHR51+1","v":893},{"$f":"AHS51+1","v":894},{"$f":"AHT51+1","v":895},{"$f":"AHU51+1","v":896},{"$f":"AHV51+1","v":897},{"$f":"AHW51+1","v":898},{"$f":"AHX51+1","v":899},{"$f":"AHY51+1","v":900},{"$f":"AHZ51+1","v":901},{"$f":"AIA51+1","v":902},{"$f":"AIB51+1","v":903},{"$f":"AIC51+1","v":904},{"$f":"AID51+1","v":905},{"$f":"AIE51+1","v":906},{"$f":"AIF51+1","v":907},{"$f":"AIG51+1","v":908},{"$f":"AIH51+1","v":909},{"$f":"AII51+1","v":910},{"$f":"AIJ51+1","v":911},{"$f":"AIK51+1","v":912},{"$f":"AIL51+1","v":913},{"$f":"AIM51+1","v":914},{"$f":"AIN51+1","v":915},{"$f":"AIO51+1","v":916},{"$f":"AIP51+1","v":917},{"$f":"AIQ51+1","v":918},{"$f":"AIR51+1","v":919},{"$f":"AIS51+1","v":920},{"$f":"AIT51+1","v":921},{"$f":"AIU51+1","v":922},{"$f":"AIV51+1","v":923},{"$f":"AIW51+1","v":924},{"$f":"AIX51+1","v":925},{"$f":"AIY51+1","v":926},{"$f":"AIZ51+1","v":927},{"$f":"AJA51+1","v":928},{"$f":"AJB51+1","v":929},{"$f":"AJC51+1","v":930},{"$f":"AJD51+1","v":931},{"$f":"AJE51+1","v":932},{"$f":"AJF51+1","v":933},{"$f":"AJG51+1","v":934},{"$f":"AJH51+1","v":935},{"$f":"AJI51+1","v":936},{"$f":"AJJ51+1","v":937},{"$f":"AJK51+1","v":938},{"$f":"AJL51+1","v":939},{"$f":"AJM51+1","v":940},{"$f":"AJN51+1","v":941},{"$f":"AJO51+1","v":942},{"$f":"AJP51+1","v":943},{"$f":"AJQ51+1","v":944},{"$f":"AJR51+1","v":945},{"$f":"AJS51+1","v":946},{"$f":"AJT51+1","v":947},{"$f":"AJU51+1","v":948},{"$f":"AJV51+1","v":949},{"$f":"AJW51+1","v":950},{"$f":"AJX51+1","v":951},{"$f":"AJY51+1","v":952},{"$f":"AJZ51+1","v":953},{"$f":"AKA51+1","v":954},{"$f":"AKB51+1","v":955},{"$f":"AKC51+1","v":956},{"$f":"AKD51+1","v":957},{"$f":"AKE51+1","v":958},{"$f":"AKF51+1","v":959},{"$f":"AKG51+1","v":960}]
[null,"Item",null,null,"Variable","Exercise period",null,null,"Date","2011-12-31",{"$f":"DATE(YEAR(J52),MONTH(J52)+months+1,1)-1","v":"2012-03-31"},{"$f":"DATE(YEAR(K52),MONTH(K52)+months+1,1)-1","v":"2012-06-30"},{"$f":"DATE(YEAR(L52),MONTH(L52)+months+1,1)-1","v":"2012-09-30"},"2012-12-31","2013-03-31","2013-06-30",{"$f":"DATE(YEAR(P52),MONTH(P52)+months+1,1)-1","v":"2013-09-30"},"2013-12-31","2014-03-31","2014-06-30",{"$f":"DATE(YEAR(T52),MONTH(T52)+months+1,1)-1","v":"2014-09-30"},"2014-12-31",{"$f":"DATE(YEAR(V52),MONTH(V52)+months+1,1)-1","v":"2015-03-31"},"2015-06-30","2015-09-30","2015-12-31","2016-03-31","2016-06-30",{"$f":"DATE(YEAR(AB52),MONTH(AB52)+months+1,1)-1","v":"2016-09-30"},"2016-12-31","2017-03-31","2017-06-30","2017-09-30","2017-12-31","2018-03-31","2018-06-30","2018-09-30","2018-12-31","2019-03-31","2019-06-30","2019-09-30","2019-12-31","2020-03-31","2020-06-30","2020-09-30","2020-12-31","2021-03-31","2021-06-30","2021-09-30","2021-12-31","2022-03-31","2022-06-30","2022-09-30","2022-12-31","2023-03-31","2023-06-30","2023-09-30","2023-12-31","2024-03-31","2024-06-30","2024-09-30","2024-12-31","2025-03-31","2025-06-30","2025-09-30","2025-12-31","2026-03-31","2026-06-30","2026-09-30","2026-12-31","2027-03-31","2027-06-30","2027-09-30","2027-12-31",{"$f":"DATE(YEAR(BV52),MONTH(BV52)+months+1,1)-1","v":"2028-03-31"},"2028-06-30","2028-09-30","2028-12-31","2029-03-31","2029-06-30","2029-09-30","2029-12-31","2030-03-31","2030-06-30","2030-09-30","2030-12-31","2031-03-31","2031-06-30","2031-09-30","2031-12-31","2032-03-31","2032-06-30","2032-09-30","2032-12-31","2033-03-31","2033-06-30","2033-09-30","2033-12-31","2034-03-31","2034-06-30","2034-09-30","2034-12-31","2035-03-31","2035-06-30","2035-09-30","2035-12-31","2036-03-31","2036-06-30","2036-09-30","2036-12-31","2037-03-31","2037-06-30","2037-09-30","2037-12-31","2038-03-31","2038-06-30","2038-09-30","2038-12-31","2039-03-31","2039-06-30","2039-09-30","2039-12-31","2040-03-31","2040-06-30","2040-09-30","2040-12-31","2041-03-31","2041-06-30","2041-09-30","2041-12-31","2042-03-31","2042-06-30","2042-09-30","2042-12-31","2043-03-31","2043-06-30","2043-09-30","2043-12-31",{"$f":"DATE(YEAR(EH52),MONTH(EH52)+months+1,1)-1","v":"2044-03-31"},"2044-06-30","2044-09-30","2044-12-31","2045-03-31","2045-06-30","2045-09-30","2045-12-31","2046-03-31","2046-06-30","2046-09-30","2046-12-31","2047-03-31","2047-06-30","2047-09-30","2047-12-31","2048-03-31","2048-06-30","2048-09-30","2048-12-31","2049-03-31","2049-06-30","2049-09-30","2049-12-31","2050-03-31","2050-06-30","2050-09-30","2050-12-31","2051-03-31","2051-06-30","2051-09-30","2051-12-31","2052-03-31","2052-06-30","2052-09-30","2052-12-31","2053-03-31","2053-06-30","2053-09-30","2053-12-31","2054-03-31","2054-06-30","2054-09-30","2054-12-31","2055-03-31","2055-06-30","2055-09-30","2055-12-31","2056-03-31","2056-06-30","2056-09-30","2056-12-31","2057-03-31","2057-06-30","2057-09-30","2057-12-31","2058-03-31","2058-06-30","2058-09-30","2058-12-31","2059-03-31","2059-06-30","2059-09-30","2059-12-31",{"$f":"DATE(YEAR(GT52),MONTH(GT52)+months+1,1)-1","v":"2060-03-31"},"2060-06-30","2060-09-30","2060-12-31","2061-03-31","2061-06-30","2061-09-30","2061-12-31","2062-03-31","2062-06-30","2062-09-30","2062-12-31","2063-03-31","2063-06-30","2063-09-30","2063-12-31","2064-03-31","2064-06-30","2064-09-30","2064-12-31","2065-03-31","2065-06-30","2065-09-30","2065-12-31","2066-03-31","2066-06-30","2066-09-30","2066-12-31","2067-03-31","2067-06-30","2067-09-30","2067-12-31","2068-03-31","2068-06-30","2068-09-30","2068-12-31","2069-03-31","2069-06-30","2069-09-30","2069-12-31","2070-03-31","2070-06-30","2070-09-30","2070-12-31","2071-03-31","2071-06-30","2071-09-30","2071-12-31","2072-03-31","2072-06-30","2072-09-30","2072-12-31","2073-03-31","2073-06-30","2073-09-30","2073-12-31","2074-03-31","2074-06-30","2074-09-30","2074-12-31","2075-03-31","2075-06-30","2075-09-30","2075-12-31",{"$f":"DATE(YEAR(JF52),MONTH(JF52)+months+1,1)-1","v":"2076-03-31"},"2076-06-30","2076-09-30","2076-12-31","2077-03-31","2077-06-30","2077-09-30","2077-12-31","2078-03-31","2078-06-30","2078-09-30","2078-12-31","2079-03-31","2079-06-30","2079-09-30","2079-12-31","2080-03-31","2080-06-30","2080-09-30","2080-12-31","2081-03-31","2081-06-30","2081-09-30","2081-12-31","2082-03-31","2082-06-30","2082-09-30","2082-12-31","2083-03-31","2083-06-30","2083-09-30","2083-12-31","2084-03-31","2084-06-30","2084-09-30","2084-12-31","2085-03-31","2085-06-30","2085-09-30","2085-12-31","2086-03-31","2086-06-30","2086-09-30","2086-12-31","2087-03-31","2087-06-30","2087-09-30","2087-12-31","2088-03-31","2088-06-30","2088-09-30","2088-12-31","2089-03-31","2089-06-30","2089-09-30","2089-12-31","2090-03-31","2090-06-30","2090-09-30","2090-12-31","2091-03-31","2091-06-30","2091-09-30","2091-12-31",{"$f":"DATE(YEAR(LR52),MONTH(LR52)+months+1,1)-1","v":"2092-03-31"},"2092-06-30","2092-09-30","2092-12-31","2093-03-31","2093-06-30","2093-09-30","2093-12-31","2094-03-31","2094-06-30","2094-09-30","2094-12-31","2095-03-31","2095-06-30","2095-09-30","2095-12-31","2096-03-31","2096-06-30","2096-09-30","2096-12-31","2097-03-31","2097-06-30","2097-09-30","2097-12-31","2098-03-31","2098-06-30","2098-09-30","2098-12-31","2099-03-31","2099-06-30","2099-09-30","2099-12-31","2100-03-31","2100-06-30","2100-09-30","2100-12-31","2101-03-31","2101-06-30","2101-09-30","2101-12-31","2102-03-31","2102-06-30","2102-09-30","2102-12-31","2103-03-31","2103-06-30","2103-09-30","2103-12-31","2104-03-31","2104-06-30","2104-09-30","2104-12-31","2105-03-31","2105-06-30","2105-09-30","2105-12-31","2106-03-31","2106-06-30","2106-09-30","2106-12-31","2107-03-31","2107-06-30","2107-09-30","2107-12-31",{"$f":"DATE(YEAR(OD52),MONTH(OD52)+months+1,1)-1","v":"2108-03-31"},"2108-06-30","2108-09-30","2108-12-31","2109-03-31","2109-06-30","2109-09-30","2109-12-31","2110-03-31","2110-06-30","2110-09-30","2110-12-31","2111-03-31","2111-06-30","2111-09-30","2111-12-31","2112-03-31","2112-06-30","2112-09-30","2112-12-31","2113-03-31","2113-06-30","2113-09-30","2113-12-31","2114-03-31","2114-06-30","2114-09-30","2114-12-31","2115-03-31","2115-06-30","2115-09-30","2115-12-31","2116-03-31","2116-06-30","2116-09-30","2116-12-31","2117-03-31","2117-06-30","2117-09-30","2117-12-31","2118-03-31","2118-06-30","2118-09-30","2118-12-31","2119-03-31","2119-06-30","2119-09-30","2119-12-31","2120-03-31","2120-06-30","2120-09-30","2120-12-31","2121-03-31","2121-06-30","2121-09-30","2121-12-31","2122-03-31","2122-06-30","2122-09-30","2122-12-31","2123-03-31","2123-06-30","2123-09-30","2123-12-31",{"$f":"DATE(YEAR(QP52),MONTH(QP52)+months+1,1)-1","v":"2124-03-31"},"2124-06-30","2124-09-30","2124-12-31","2125-03-31","2125-06-30","2125-09-30","2125-12-31","2126-03-31","2126-06-30","2126-09-30","2126-12-31","2127-03-31","2127-06-30","2127-09-30","2127-12-31","2128-03-31","2128-06-30","2128-09-30","2128-12-31","2129-03-31","2129-06-30","2129-09-30","2129-12-31","2130-03-31","2130-06-30","2130-09-30","2130-12-31","2131-03-31","2131-06-30","2131-09-30","2131-12-31","2132-03-31","2132-06-30","2132-09-30","2132-12-31","2133-03-31","2133-06-30","2133-09-30","2133-12-31","2134-03-31","2134-06-30","2134-09-30","2134-12-31","2135-03-31","2135-06-30","2135-09-30","2135-12-31","2136-03-31","2136-06-30","2136-09-30","2136-12-31","2137-03-31","2137-06-30","2137-09-30","2137-12-31","2138-03-31","2138-06-30","2138-09-30","2138-12-31","2139-03-31","2139-06-30","2139-09-30","2139-12-31",{"$f":"DATE(YEAR(TB52),MONTH(TB52)+months+1,1)-1","v":"2140-03-31"},"2140-06-30","2140-09-30","2140-12-31","2141-03-31","2141-06-30","2141-09-30","2141-12-31","2142-03-31","2142-06-30","2142-09-30","2142-12-31","2143-03-31","2143-06-30","2143-09-30","2143-12-31","2144-03-31","2144-06-30","2144-09-30","2144-12-31","2145-03-31","2145-06-30","2145-09-30","2145-12-31","2146-03-31","2146-06-30","2146-09-30","2146-12-31","2147-03-31","2147-06-30","2147-09-30","2147-12-31","2148-03-31","2148-06-30","2148-09-30","2148-12-31","2149-03-31","2149-06-30","2149-09-30","2149-12-31","2150-03-31","2150-06-30","2150-09-30","2150-12-31","2151-03-31","2151-06-30","2151-09-30","2151-12-31","2152-03-31","2152-06-30","2152-09-30","2152-12-31","2153-03-31","2153-06-30","2153-09-30","2153-12-31","2154-03-31","2154-06-30","2154-09-30","2154-12-31","2155-03-31","2155-06-30","2155-09-30","2155-12-31",{"$f":"DATE(YEAR(VN52),MONTH(VN52)+months+1,1)-1","v":"2156-03-31"},"2156-06-30","2156-09-30","2156-12-31","2157-03-31","2157-06-30","2157-09-30","2157-12-31","2158-03-31","2158-06-30","2158-09-30","2158-12-31","2159-03-31","2159-06-30","2159-09-30","2159-12-31","2160-03-31","2160-06-30","2160-09-30","2160-12-31","2161-03-31","2161-06-30","2161-09-30","2161-12-31","2162-03-31","2162-06-30","2162-09-30","2162-12-31","2163-03-31","2163-06-30","2163-09-30","2163-12-31","2164-03-31","2164-06-30","2164-09-30","2164-12-31","2165-03-31","2165-06-30","2165-09-30","2165-12-31","2166-03-31","2166-06-30","2166-09-30","2166-12-31","2167-03-31","2167-06-30","2167-09-30","2167-12-31","2168-03-31","2168-06-30","2168-09-30","2168-12-31","2169-03-31","2169-06-30","2169-09-30","2169-12-31","2170-03-31","2170-06-30","2170-09-30","2170-12-31","2171-03-31","2171-06-30","2171-09-30","2171-12-31",{"$f":"DATE(YEAR(XZ52),MONTH(XZ52)+months+1,1)-1","v":"2172-03-31"},"2172-06-30","2172-09-30","2172-12-31","2173-03-31","2173-06-30","2173-09-30","2173-12-31","2174-03-31","2174-06-30","2174-09-30","2174-12-31","2175-03-31","2175-06-30","2175-09-30","2175-12-31","2176-03-31","2176-06-30","2176-09-30","2176-12-31","2177-03-31","2177-06-30","2177-09-30","2177-12-31","2178-03-31","2178-06-30","2178-09-30","2178-12-31","2179-03-31","2179-06-30","2179-09-30","2179-12-31","2180-03-31","2180-06-30","2180-09-30","2180-12-31","2181-03-31","2181-06-30","2181-09-30","2181-12-31","2182-03-31","2182-06-30","2182-09-30","2182-12-31","2183-03-31","2183-06-30","2183-09-30","2183-12-31","2184-03-31","2184-06-30","2184-09-30","2184-12-31","2185-03-31","2185-06-30","2185-09-30","2185-12-31","2186-03-31","2186-06-30","2186-09-30","2186-12-31","2187-03-31","2187-06-30","2187-09-30","2187-12-31",{"$f":"DATE(YEAR(AAL52),MONTH(AAL52)+months+1,1)-1","v":"2188-03-31"},"2188-06-30","2188-09-30","2188-12-31","2189-03-31","2189-06-30","2189-09-30","2189-12-31","2190-03-31","2190-06-30","2190-09-30","2190-12-31","2191-03-31","2191-06-30","2191-09-30","2191-12-31","2192-03-31","2192-06-30","2192-09-30","2192-12-31","2193-03-31","2193-06-30","2193-09-30","2193-12-31","2194-03-31","2194-06-30","2194-09-30","2194-12-31","2195-03-31","2195-06-30","2195-09-30","2195-12-31","2196-03-31","2196-06-30","2196-09-30","2196-12-31","2197-03-31","2197-06-30","2197-09-30","2197-12-31","2198-03-31","2198-06-30","2198-09-30","2198-12-31","2199-03-31","2199-06-30","2199-09-30","2199-12-31","2200-03-31","2200-06-30","2200-09-30","2200-12-31","2201-03-31","2201-06-30","2201-09-30","2201-12-31","2202-03-31","2202-06-30","2202-09-30","2202-12-31","2203-03-31","2203-06-30","2203-09-30","2203-12-31",{"$f":"DATE(YEAR(ACX52),MONTH(ACX52)+months+1,1)-1","v":"2204-03-31"},"2204-06-30","2204-09-30","2204-12-31","2205-03-31","2205-06-30","2205-09-30","2205-12-31","2206-03-31","2206-06-30","2206-09-30","2206-12-31","2207-03-31","2207-06-30","2207-09-30","2207-12-31","2208-03-31","2208-06-30","2208-09-30","2208-12-31","2209-03-31","2209-06-30","2209-09-30","2209-12-31","2210-03-31","2210-06-30","2210-09-30","2210-12-31","2211-03-31","2211-06-30","2211-09-30","2211-12-31","2212-03-31","2212-06-30","2212-09-30","2212-12-31","2213-03-31","2213-06-30","2213-09-30","2213-12-31","2214-03-31","2214-06-30","2214-09-30","2214-12-31","2215-03-31","2215-06-30","2215-09-30","2215-12-31","2216-03-31","2216-06-30","2216-09-30","2216-12-31","2217-03-31","2217-06-30","2217-09-30","2217-12-31","2218-03-31","2218-06-30","2218-09-30","2218-12-31","2219-03-31","2219-06-30","2219-09-30","2219-12-31",{"$f":"DATE(YEAR(AFJ52),MONTH(AFJ52)+months+1,1)-1","v":"2220-03-31"},"2220-06-30","2220-09-30","2220-12-31","2221-03-31","2221-06-30","2221-09-30","2221-12-31","2222-03-31","2222-06-30","2222-09-30","2222-12-31","2223-03-31","2223-06-30","2223-09-30","2223-12-31","2224-03-31","2224-06-30","2224-09-30","2224-12-31","2225-03-31","2225-06-30","2225-09-30","2225-12-31","2226-03-31","2226-06-30","2226-09-30","2226-12-31","2227-03-31","2227-06-30","2227-09-30","2227-12-31","2228-03-31","2228-06-30","2228-09-30","2228-12-31","2229-03-31","2229-06-30","2229-09-30","2229-12-31","2230-03-31","2230-06-30","2230-09-30","2230-12-31","2231-03-31","2231-06-30","2231-09-30","2231-12-31","2232-03-31","2232-06-30","2232-09-30","2232-12-31","2233-03-31","2233-06-30","2233-09-30","2233-12-31","2234-03-31","2234-06-30","2234-09-30","2234-12-31","2235-03-31","2235-06-30","2235-09-30","2235-12-31",{"$f":"DATE(YEAR(AHV52),MONTH(AHV52)+months+1,1)-1","v":"2236-03-31"},"2236-06-30","2236-09-30","2236-12-31","2237-03-31","2237-06-30","2237-09-30","2237-12-31","2238-03-31","2238-06-30","2238-09-30","2238-12-31","2239-03-31","2239-06-30","2239-09-30","2239-12-31","2240-03-31","2240-06-30","2240-09-30","2240-12-31","2241-03-31","2241-06-30","2241-09-30","2241-12-31","2242-03-31","2242-06-30","2242-09-30","2242-12-31","2243-03-31","2243-06-30","2243-09-30","2243-12-31","2244-03-31","2244-06-30","2244-09-30","2244-12-31","2245-03-31","2245-06-30","2245-09-30","2245-12-31","2246-03-31","2246-06-30","2246-09-30","2246-12-31","2247-03-31","2247-06-30","2247-09-30","2247-12-31","2248-03-31","2248-06-30","2248-09-30","2248-12-31","2249-03-31","2249-06-30","2249-09-30","2249-12-31","2250-03-31","2250-06-30","2250-09-30","2250-12-31","2251-03-31","2251-06-30","2251-09-30","2251-12-31"]
[]
[null,"Market Rent (growth in %)",null,null,null,null,null,null,null,null,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":3.8028302115853251E-2},0.23548998003463734,-0.11710413317264226,1.8696759086185285E-2,1.5137579072281799E-4,7.1563816736049349E-2,3.6485980510842266E-2,2.0252805349352299E-2,-3.1208877037226045E-2,0.10313420896564117,5.1595299934083565E-2,7.1153817330411734E-2,-0.10529102453690978,9.5559965490718241E-2,2.9259775482007356E-2,-7.7760344084103178E-2,-2.114913245488766E-2,6.0843328502108412E-2,-9.2430183065399921E-2,0.26790943766033321,8.2658908363595227E-2,4.2251069594517479E-2,-4.4051488911394515E-3,2.448829375354596E-3,0.25987982879804056,-0.10702299625256449,-0.14264563416166073,-8.2416258235131212E-3,-1.038707658986608E-2,-0.1024429607548528,2.1686387455512782E-2,0.14295122494593601,-0.30466294228143392,8.6344963634542804E-2,0.12757064318052183,5.9076911179384052E-2,-6.8258227031084667E-2,2.9216127000015316E-2,-6.4048599878166971E-3,0.12127573257708035,0.20273155355285996,7.6537033948529176E-2,-4.5832935641668494E-2,6.5586856382334774E-2,7.4160077828703111E-2,-2.4218991492970424E-2,0.17079437237050646,1.7915899075933179E-2,9.2322198713127523E-2,0.12522405472547882,-4.9632130154149473E-3,-2.3342937249789499E-2,9.3624133782689481E-2,5.2814540922976862E-2,0.18826123594283437,7.256071763876086E-2,8.9414170647196464E-2,-5.8777872860815462E-3,-7.4302668449025278E-2,-2.0543192273949906E-2,-5.9074011561214328E-2,-4.1778261166946065E-2,-4.2684100676816973E-2,2.2100751295233114E-2,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":7.2603873168951116E-2},-0.1404144316622766,-0.10778432394196186,-9.6692305972314443E-2,-4.6065069971128594E-2,0.1352887498900219,-0.12239282368155201,2.6283851389598219E-2,-7.8128277048790759E-2,8.4218310900248033E-2,1.1666627972857843E-2,5.5781826738452202E-2,-0.10983922946163527,3.9249801854529375E-3,7.893836471829957E-2,8.3695377161931303E-2,2.3052495143817971E-2,4.4487953177313792E-2,0.13727080520588122,-9.9694560323190642E-2,5.9989287542859128E-2,7.9309668302964778E-2,-6.3983243914156832E-3,-4.5495835305184695E-2,-3.4792021338145421E-2,-9.0389471411545685E-2,-4.7039437104737618E-2,3.008972190363678E-2,7.449002011517096E-3,-3.8149693109535414E-2,9.5670724645130267E-2,3.2057166840972519E-2,4.2712662223747255E-2,-2.03944446265747E-2,2.3600989473756159E-2,7.5639442621325145E-2,2.6301101260731083E-2,6.8028316337567257E-2,-4.9632549122500536E-3,9.2001320511509332E-2,0.1889201589228546,-4.1522154452619121E-2,-0.10639309160378203,5.4560083363524671E-2,-1.961710302999314E-2,-3.5859555944240638E-3,4.0859133357432069E-2,-5.6424661566598228E-2,-2.9724977929507193E-2,9.2672046987843579E-2,-5.6755002900865659E-2,2.5744704423873645E-2,7.2889932192358051E-2,-8.5409589675569358E-2,-4.5177564243068069E-2,3.3779280120376433E-2,-0.10523073025809855,-9.6989730486847697E-2,-8.7115214578344993E-2,0.13023409324027954,1.9154264346560014E-2,-0.17064461435762412,9.8436744798879761E-2,0.19177764353893814,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":5.5511785455981365E-3},2.1562062037192805E-3,-5.4530649988443994E-2,-1.7636717311037595E-2,-2.4199007551917864E-2,6.9596450594361595E-3,4.0636887310444621E-4,8.1781029468250152E-2,2.3673873415172814E-2,-0.12856074794406389,0.10466021914087897,2.8722528842772235E-2,-0.20381274375180225,0.11625937330815295,6.3923112155773593E-2,7.5265023562681943E-2,-2.3199393814865323E-2,1.1009967644704128E-2,1.2061705716837831E-2,-0.10228630738814917,-2.1400050143128974E-2,-0.16713959583594101,-1.6294665252232988E-2,-2.4786626655583524E-2,-5.9802123104483344E-2,-0.13829542368209877,-1.7357951025249098E-2,5.5544295329845172E-2,-3.2091904754542835E-2,6.5457944796880538E-2,-2.5016710366446593E-2,0.10765788012217961,0.13461456964293933,-0.14926057711776949,-0.28282711607379274,0.12579085800271089,-3.9870187142264236E-2,3.5954687002124558E-3,-3.4849119385801264E-2,0.13429453650483589,-9.0055904840637857E-2,-0.10078142304867686,-4.9569608121586131E-2,-0.11820900838234594,5.5098760751153213E-2,-7.8769601074585638E-2,-3.9357178609396706E-2,7.8288719800645737E-2,2.874443693327652E-2,-0.14131075828259074,-5.2670687711460329E-2,-7.7768110348957864E-2,-0.12749931880891824,7.5726195156282497E-2,0.20803677162202436,-8.0314503609557442E-2,0.14623090399765468,-0.13001589891055354,7.3495903554477618E-2,9.7886735517180801E-2,-2.7719519541229247E-3,6.4096469510779575E-2,0.22798272400282824,-1.7031067335814672E-2,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":5.6050883878777241E-2},-0.12179871733478587,4.7916781722015425E-2,6.3708098686110964E-2,3.7175024444824102E-2,0.15436838919168094,-0.14990177910002425,0.14446520811506547,0.10027007592999343,-0.17472610244014719,-1.4854129486903261E-2,-5.7685662121844034E-2,-3.4052474673972523E-2,-6.6009718324867753E-2,-7.9930149867295852E-2,2.8605351985744543E-2,-0.10333541796864326,6.5714623239552114E-2,0.2281219841191835,-2.3026731049738194E-2,-7.4866562532122899E-2,7.7884663209933916E-3,9.9831539319818544E-2,2.0805501060062121E-3,-2.9778732262337328E-2,9.9590070667514047E-2,-1.7784049434886314E-2,0.12487184869546991,-5.5240611068049256E-2,7.2849251194363238E-2,-0.21851083255478004,-3.5413893693759059E-2,7.5666429058222767E-2,3.4185950561274785E-3,-3.7041126203915475E-2,3.1066480692083221E-2,8.2501847170733902E-2,0.17394211069553173,-7.0458485224320286E-2,-7.2108154735232008E-2,0.13797919897824859,-6.0263542807032125E-2,8.1593777470109013E-2,-1.1067791069048129E-2,-7.5492917744874131E-3,6.1882259648758847E-2,-0.1033848880541921,5.9526557301815552E-2,-0.21888245353858291,-9.8039323667666267E-2,5.0469946325657294E-2,9.928571430798705E-2,0.15868921360828114,7.4399346693452273E-3,-5.87865472941747E-2,-6.8490902943022583E-2,-3.2999155179807248E-2,9.8178390093644E-2,2.1514866555449805E-2,-6.6776433501825137E-3,2.7975781894110277E-2,4.7362111039674762E-2,-0.15072341677356307,3.5824962787815544E-2,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":-7.0266029249486647E-2},-8.8197779673890198E-2,3.1154940380292186E-2,-0.10972517078748473,-0.10723564141658648,7.8650117378251408E-2,-4.2410742861231067E-2,7.9927188909259504E-3,-4.103770762205125E-2,-0.1738863020046742,-0.21732545593950703,-0.11877792946510631,-5.0654755148024866E-2,5.4929061836717814E-3,8.4700557266094031E-2,-8.0094771397686754E-2,-3.7038292019693497E-2,6.9035467846831497E-2,9.4851162477068665E-2,-0.14136586840352297,5.3845105153367736E-3,2.3180114904499019E-2,2.7401739882945694E-2,3.2375992342006638E-2,-2.5002692078303315E-2,-8.9849774011869055E-2,-3.8481205663094611E-2,-0.1182351442555175,2.1048135759517896E-2,-3.2450914058988957E-2,-0.1247101327535769,-9.6298303639333879E-2,-0.11745654647151477,-9.3902547168335182E-2,3.4486233018073152E-2,-0.1932756968426407,-2.5870784548752038E-2,-6.1936608841490437E-2,-8.4918636302588182E-2,-2.3083153327972408E-2,-2.1811154002417028E-2,-2.9435195612592174E-3,0.11816453413510919,4.8797568358216706E-2,-0.13449372539147736,6.6678019571962703E-3,-0.14221510646922239,9.2190386615565362E-2,-8.0260869057756756E-2,9.177508668077522E-2,-0.10412067627286122,-4.2499725392357648E-2,0.10373941929924563,9.7209065772394763E-3,6.4805746819995125E-2,-4.935000297857868E-2,0.13637543867401375,-3.6761830419334666E-2,-1.4543737279939257E-2,6.3122595751451821E-2,0.10031906996563995,-0.15317013471480562,-0.13688075425351598,1.8528420681219761E-2,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":3.5515839869759626E-2},-3.1908089798052042E-2,-0.24257876469747505,-1.8661385584648894E-2,5.7177995780743229E-2,3.7350055198642595E-2,1.1910635075577759E-2,-0.12786575182258347,7.2613375636395958E-2,0.106210827753194,1.2411252657248233E-2,-7.5590752800161767E-2,3.7677881734817807E-2,-0.13169708250952553,-1.944771180766959E-2,-5.2213757176145098E-2,3.8127446888191495E-2,4.4819186673515421E-2,8.6647256657105653E-2,6.8920658399105508E-2,-9.0744369956657786E-2,-6.942364191530391E-2,8.6235796289986483E-2,-4.6942748285404248E-2,7.1419050152761288E-2,0.11807183643316832,0.25489673493906362,0.11051158226345029,-0.2336076185159604,8.3001361313905411E-2,-0.12731078538089796,0.17579843333566214,9.9598524911748754E-2,-7.3720016783456743E-2,7.5565218801584053E-2,-3.270344297561123E-2,0.10486725998387199,-5.9540503488338198E-2,1.4792653121130515E-2,0.11349016903975442,-3.3289336325044459E-2,2.2761420120212969E-2,2.9150922693808669E-2,-0.22596766520790923,-3.6410893239984476E-2,0.20548942800893202,7.1193099642279933E-2,-0.11015057867842067,-7.6598222967266316E-2,-0.15672931578732718,8.0316925773308498E-2,-0.12551387520696591,7.2616291153991111E-2,2.6352332395740741E-2,0.14243532840824744,-7.3730919558544661E-2,-2.6628216074931235E-2,4.5692936543212562E-2,3.3557906456223039E-3,9.018782405011877E-2,-7.1386382306081339E-2,4.9398744149732804E-2,0.15442723414919943,-5.5468909019557436E-2,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":-1.0177569720350915E-2},-0.10959242791698164,5.4112158152976236E-2,-2.4740172067004018E-2,-0.12326713907887257,-0.11474770874696599,-4.7787794492744617E-2,-0.18186689990341304,4.4251871876760621E-2,-0.23676971419731285,9.6360391844134391E-2,-2.7631079773034861E-2,-6.1411455100163589E-2,5.0684551407315509E-2,8.4571311078130387E-2,-7.2460086165487159E-2,0.13653523331874956,-2.333764811612149E-2,5.3070700816717255E-2,-0.13968496607946063,4.3555341227223848E-2,5.7916582623197248E-3,-7.6004503360300582E-2,6.8814173063643055E-2,-0.27205242582233846,7.7746582873970765E-2,-4.3583297983591038E-3,-6.2485244464367071E-3,-3.2617835380376825E-2,7.5382370892398146E-2,-0.10550660406999374,-2.9740687736611419E-2,-7.7362604841255799E-3,-0.10134265634610387,-3.2499652076943331E-2,8.5289537880197067E-2,-5.6795297012564784E-2,-0.18116846270222733,-4.6290915121037703E-2,0.1746803888947327,6.0859591489717604E-2,5.677562201336122E-2,-2.7886515608188757E-2,5.5887781232622016E-2,-7.1595590369812709E-2,-0.17072166278387899,-3.9200371215379979E-3,2.0471352117234051E-2,8.3004937084192321E-2,0.14262315977676404,2.6039025303462526E-2,-1.6765966596604759E-2,-0.12618459409579588,7.0158665449668561E-2,2.4154923421312494E-2,-0.11654816510252282,-0.12202241921742162,0.17891932173545844,1.570395031452286E-2,2.8865353070093802E-2,-7.588672089964682E-2,7.1469176438324886E-2,-2.5734500537051543E-2,-0.11579667069883014,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":4.217857551553619E-3},-8.8841975041787757E-2,5.7602423155982942E-2,7.5910620473522025E-2,-8.7986075758309773E-2,-0.10345592281903429,-6.7978797339797545E-2,7.788649104854023E-2,6.8564597870705055E-2,-0.19139844623627497,-0.22154081142661669,0.28516150420071457,-5.7376847341482878E-2,-2.1903971131968084E-2,-1.8438925047457935E-3,-0.15916127674501804,-3.9520128203058759E-2,-0.12641606972061245,-1.681748965466523E-2,-0.22609150021858393,0.15944339314673159,-1.5165439408936866E-2,-0.11039574738296443,-3.9218422296252969E-2,-2.138286881567791E-2,-6.6986327492169886E-2,3.7340169298129347E-2,-0.16936194447227249,-0.19156102118297308,0.18769869309077925,-8.8790163291682045E-2,-0.10446884976399438,-3.5433190905082103E-2,-0.14458778317005602,6.6031062551989803E-2,-1.0747753649557424E-2,-4.0091645303994373E-2,3.0154034440657562E-2,-0.17473045705698734,2.2841889485639501E-2,8.1692465126285169E-2,0.17394116436343207,-0.10613036734270397,-2.8398630861282515E-2,1.7960318225765177E-2,-7.0290353577385625E-2,1.3542730450045882E-2,-6.8174089609557537E-2,0.16291836307177976,-0.14954235278960018,-7.909275521369874E-2,-8.3981342237421916E-2,-9.9512889670721277E-2,2.67543383409806E-2,-0.15915865460785483,4.2911483243132091E-2,-2.894620728033017E-2,6.8164847044942843E-3,-9.2348837520500049E-2,4.7117292082876343E-2,-6.8047549536495014E-2,-7.7908449165697367E-3,-7.3322846180292889E-3,-4.6809768520799126E-4,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":-9.9486777146642516E-2},2.9483142246570851E-2,0.13505712925493013,-8.5856647493355448E-2,-4.2878571317526259E-2,2.8891727782707977E-2,-2.7572366607061249E-2,-4.3354241841647746E-2,-1.7836661220550172E-2,6.7077830581661529E-2,-4.7584348243945154E-2,8.1772838541399849E-3,5.493566383155038E-2,-3.6517130664532077E-2,-7.1152425746698653E-2,-0.17043485856495388,6.2076351049716851E-2,-6.6528903263407282E-2,-1.2661836973788443E-2,5.0931528527782592E-2,-1.7304120096267112E-2,5.7069299330149731E-2,-0.14437605305847501,-2.780799206011746E-2,-7.7747180218699363E-2,-2.0438603207930735E-2,2.1751745339559859E-2,0.13809136037110936,1.5136260467015224E-2,-0.11856287596153076,-0.13051664025889151,-6.90667183582961E-2,-2.4073550745834504E-2,1.3363142529411258E-2,-7.3553753785446985E-2,9.7091511710314438E-4,-0.18397008971026124,-7.3507853296951295E-2,2.8916949085894806E-2,3.6195434400087267E-2,0.1875799807898437,-9.0906401624264069E-2,7.6972372514389127E-4,0.12776318833158304,6.5865533267380734E-3,0.12364196464444399,0.14960711205259361,-3.5092561146088969E-2,-0.13306547136535132,5.6419741023863823E-2,0.24031253746191408,3.9763425147239122E-2,5.4347336759873868E-2,7.4980796754857013E-2,4.8477147678578573E-2,-2.8502641547056763E-2,-5.7039483666757866E-2,-5.3998844503376914E-2,0.10251694989253433,-6.6624248056811178E-2,-0.18427957077812651,0.17226130719157023,9.8099493577881003E-2,0.14206227837658289,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":-6.1416477423344024E-2},-1.2242990787031512E-2,-5.5336834301996943E-2,9.2307524095933402E-2,0.14656443877300487,0.1523539759431444,0.11115173098493188,-7.0077572586712572E-2,-7.2169817141267509E-2,4.6641682726640279E-2,-0.14911014699394498,1.9215021644008661E-2,5.1466314845045817E-2,3.4766204490365583E-2,-8.7047245022794553E-2,6.7043003653836447E-2,4.7369110323664698E-2,-0.14838720481150014,9.467549702671274E-2,3.5913872117011064E-3,-3.5434926460360373E-2,9.7334336999970409E-3,3.5825850625458733E-2,8.758412879910947E-2,-2.0608086788657488E-2,-8.4203693284268688E-2,5.2311314675905121E-2,-0.12296418044301385,5.6381320912329613E-2,-0.20813274478195881,-0.17006478710551809,0.19161512022793717,-5.0773127474738368E-2,0.14908306639020066,6.2723310779979169E-2,3.5450586452971437E-2,-0.11241180081260392,-0.13341555585706316,-0.17569482829217722,2.9568912827735938E-2,-3.1631490283646611E-2,-1.1681588093027651E-2,7.3501350217928474E-2,-0.28420978409060188,9.9594205046407702E-2,2.3472011589157446E-2,-4.2188959949457143E-2,-4.7974722495343715E-2,-7.7560668824158241E-2,-1.2469276100032085E-2,-0.13109786068039947,-0.10732605632080677,0.19094110784372975,-8.1989895452893438E-2,-8.1335012111705116E-2,-8.6984271009235448E-2,-6.2051034140686839E-3,-1.39834560817358E-2,-4.8105077655635167E-2,-9.8827634991037444E-2,9.7829943504094796E-2,-0.25808227273608364,-3.0951880718291115E-2,4.7128379930864321E-2,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":-5.952379632001608E-2},-2.1866866799262832E-2,-2.2980537930890534E-2,8.4706305796739087E-2,-0.12815407686931307,1.5254771343076345E-2,-0.22008505216954927,-0.11849615863181634,0.14423049327565793,9.9680287424056616E-2,-8.3629034847070127E-2,6.763804169514924E-2,-0.13009429858621427,-0.14276558039683335,-0.24608822776562575,6.882857166797432E-2,-0.10356347938345595,-0.12008676870535902,3.406090659523988E-2,-2.5657849541699029E-2,-9.2830591927704334E-2,-3.9268209983724357E-2,5.5157553602184974E-2,-8.8018141798019353E-2,0.14393895577381818,-4.5094430610645164E-2,0.20537788103325255,8.5639120034836924E-2,-0.1636673271369499,7.2967640984526794E-2,-0.18434448242016341,8.4580956047935169E-2,-0.11798381806069745,5.8239567675690877E-2,5.0272182028003279E-2,-0.26227047765984612,-1.0283155933870731E-2,-5.2539563362154311E-2,7.2403794597953305E-2,4.6368658381570921E-2,-4.3549373383933138E-2,6.0656538327089615E-2,-9.6132660809671672E-2,0.27308893870924167,-5.7274161140620453E-3,-4.0957584833448996E-2,6.1556346147132901E-2,-6.453253817082856E-2,-6.8079584821411063E-2,-7.3041065506320557E-2,1.6019075006964932E-3,-6.2345697198505565E-2,0.12551332582860111,0.11679648167999557,7.1917898722181003E-2,7.2478833474216617E-2,-1.729512908132351E-2,3.4382157884692392E-2,-0.14971854602108411,5.7052602283287901E-2,8.0758592864572612E-2,5.5008781009615461E-2,-3.4922421583733487E-2,4.9898401243714433E-2,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":0.1105993155872329},1.3748548413673311E-3,2.4403646941647023E-3,-5.4775605073346362E-2,8.5106993922628216E-2,6.8952627550351475E-2,-0.11502953199108253,-1.5089760578159372E-2,-4.3570183466974527E-2,-5.8965358503241388E-2,2.9563958279111513E-2,-3.8003746253849349E-2,-9.0061501027464703E-4,-7.8039022052457344E-2,-2.9353027189977766E-2,-8.490696035102091E-2,1.9914943671962861E-2,-7.7691025967803487E-2,3.2852496781789454E-2,3.1480332006394454E-2,9.5855937488583523E-2,4.2970714641319937E-4,0.14647385584812117,4.8225733772220919E-2,2.2716606471545542E-2,5.3867317946483279E-2,2.7620122485960533E-2,-6.5516231806833081E-2,0.21014543507603256,-3.9782493590166869E-2,0.10934643568399705,1.152038589212335E-2,-5.4894557165184169E-2,8.0774219534018421E-2,-8.9702267847008521E-2,0.16082526134583186,-3.3425828184149534E-2,-4.4191151573887456E-3,0.16364861837014441,0.14458852646509168,-0.29935045358168472,8.2013036212421578E-2,-1.0992624449325356E-2,9.8008684440126587E-2,5.1203872437032786E-3,-3.9906486455859584E-2,-9.4997613473511267E-2,-5.9830092909766201E-2,0.12970372214851436,-8.7473845231852365E-2,0.16871437143797852,0.14385379060935702,-1.7560880173785254E-2,-0.22243186111344593,-0.12899703872837912,-1.3753894112886651E-2,8.4410684545357814E-2,0.15738166651013796,7.5090600344044182E-3,3.729080626951109E-2,-0.10616726143433862,1.1882995157607979E-2,-0.1003922695490803,1.3885194081046257E-2,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":-0.12861000729326402},-0.14413157262963736,-0.15958925098075052,-0.11016507971299104,0.14619900052754026,-3.6827245763095963E-2,0.11473728333255298,2.7733027386786714E-2,6.4992389183862367E-2,-0.12631618342694928,-0.12831252798454279,-0.12227264879058511,-8.5834181909080712E-3,3.3170770657599033E-2,-0.15892254436487063,-6.3470533068862217E-2,0.11598153156013194,0.16302318424310458,0.15806243227035832,7.3945363398572828E-2,0.20955585599536497,-7.716230895979146E-3,3.963735759453918E-2,-2.9994573835372927E-2,5.9752238114929718E-2,-0.10089188596657733,-0.12044502898081709,1.4585194346353537E-2,-2.5772967494395206E-2,7.8677865025192278E-2,0.18935777957214231,7.1199411155469447E-2,1.2842435374818618E-2,4.749689128260931E-2,2.6857264611502191E-2,-8.1098354413460284E-3,-4.8353973152240916E-3,0.19968304609554446,-1.0341052364262011E-2,7.3826101604812622E-2,-0.19362281781706298,-8.3688555639802709E-2,-1.5482621942415249E-2,-1.9292494422876963E-2,-1.6335258730481413E-2,-1.9515154159158662E-2,-3.3928751755892472E-3,-0.16704655069237906,8.4126067260361592E-2,4.0409429725584124E-2,5.9868317469414657E-2,4.3612003835292824E-2,1.3594571707983711E-2,5.3675721128160991E-2,5.6536330488414645E-2,9.859602008937314E-2,-1.4385014589235797E-2,-0.16574258064464506,-6.1724292876505965E-2,3.4052395981802666E-2,-4.4988622747726636E-2,0.11841920928808923,-0.33616205332629584,-6.6816408864889931E-2,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":0.10320967495369984},-1.3273257553997355E-2,-2.0960143133139115E-2,0.1166368621166186,9.5876893711368372E-2,0.36010748262283315,2.2888870700624973E-3,3.2279184353557512E-2,0.1182011597376917,2.9359322378266519E-2,-6.4928409975993806E-2,-5.9825255248707389E-2,-2.8366798853865519E-2,3.1300425186397457E-3,6.4860459301306961E-2,-2.3249767723197114E-2,6.4782583688714312E-2,0.25594446325242515,4.5835745586212145E-2,-0.12385364472348429,-8.8941458882224586E-2,0.12893828663174181,-7.1683966602641966E-2,-5.9971104632407318E-2,7.224709929302689E-2,-8.8621764084806154E-2,5.7773731901005432E-2,0.15564710293745154,5.5878982521734469E-2,0.12318293192405068,3.2505565873976378E-2,-3.6285323665452132E-2,2.8662341504858326E-2,4.5855738350912459E-2,-3.0134263001665128E-2,-0.177599577534159,8.1669181382767339E-2,-0.12650474885423613,-3.1621539643933418E-2,-1.1649027417715258E-2,8.8588463063322492E-2,4.1740417450382176E-3,0.19546653580391254,6.0229313716267191E-2,3.1605970785717002E-2,2.304835332020071E-3,2.0337612622033596E-2,0.10710145551924817,-0.16177855931921092,-0.18806208044912887,-8.0725307672768309E-2,1.9073761878914436E-2,3.7173086986790537E-4,5.0250569697168991E-2,-5.6593625282064998E-2,-0.10582487359196531,0.11296981697538017,7.0874927230781884E-2,1.8084731026046297E-2,0.21212225684705044,-6.6335095897455301E-2,1.7243873114988525E-2,0.19635634153490056,-7.9321230063991013E-2,{"$f":"+NORMINV(RAND(),($P$12-$P$13),$P$11)","v":-6.3222575016633892E-2},-0.10231122822321465,2.8272094525662362E-2,-1.389205991985977E-3,-2.0185352026126063E-2,-0.13570177184892082,0.13665194590986893,-5.4607495619987706E-2,-0.11996775257799511,-0.15298900812780697,9.8884899029015191E-2,1.7467326063311688E-2,-7.7333235327696759E-2,-9.2396888321813725E-2,-8.2266614328182414E-2,-6.163036414590238E-2,-0.174567256633088,-7.9253955643297687E-3,-8.5081093180132905E-2,0.16827870652411364,-5.4698557959627241E-2,-4.9525484286470349E-2,6.7231560535006937E-2,3.5275430797914065E-2,-3.8326988358207172E-3,-3.6151330448187857E-2,-0.10173881390483182,-8.6779286907011088E-2,4.1760124330994131E-2,6.4881957285389813E-2,-0.19360357355206859,6.2047103300266061E-2,-7.016672455859603E-2,0.10811986118042323,-2.9963944197594627E-2,-0.10899504150981199,3.3512971737798047E-2,8.7098479894470782E-2,-3.0918654273316137E-2,-3.6802927609525752E-3,9.8179889053709293E-2,-5.4299018846340169E-2,-5.3891810430678679E-2,0.14740527980337678,-4.3223089776669695E-3,0.11412301281326039,2.5564305693664371E-2,-5.3596075472802589E-2,-5.6141242557799981E-2,-8.062093503341515E-2,1.3994021283702002E-2,0.17259097894657335,-5.7122498209721199E-2,6.4211517709063373E-2,-5.5035621085803822E-2,5.4329132268286486E-2,-0.13283842853259925,-5.6326669859300418E-2,-3.1131962294892179E-2,8.6385929685774496E-3,1.8739454339531066E-2,-6.0155255943741201E-2,6.0359074663748083E-2,-7.8068622833322894E-3]
[null,"Market Rent (per unit of space per annum)",null,null,null,null,null,null,null,{"$f":"I8","v":150},{"$f":"J55*(1+K54)","v":155.70424531737797},{"$f":"K55*(1+L54)","v":192.37103493847556},{"$f":"L55*(1+M54)","v":169.84359164448131},173.01911635979062,173.04530726533974,185.42908992150984,{"$f":"P55*(1+Q54)","v":192.19465208252925},196.08713296034318,189.96747373920164,209.55961887249538,{"$f":"T55*(1+U54)","v":220.37191026229402},{"$f":"U55*(1+V54)","v":236.05221290985119},{"$f":"V55*(1+W54)","v":211.1980335683682},{"$f":"W55*(1+X54)","v":231.38011036786901},{"$f":"X55*(1+Y54)","v":238.15024044823494},{"$f":"Y55*(1+Z54)","v":219.6315958072683},{"$f":"Z55*(1+AA54)","v":214.98657809626204},{"$f":"AA55*(1+AB54)","v":228.06707709091708},{"$f":"AB55*(1+AC54)","v":206.98679540421293},{"$f":"AC55*(1+AD54)","v":262.44051136407006},{"$f":"AD55*(1+AE54)","v":284.1335575438078},{"$f":"AE55*(1+AF54)","v":296.1385042577291},{"$f":"AF55*(1+AG54)","v":294.83397005407448},{"$f":"AG55*(1+AH54)","v":295.5559681407953},{"$f":"AH55*(1+AI54)","v":372.36500254146432},{"$f":"AI55*(1+AJ54)","v":332.51338426988303},{"$f":"AJ55*(1+AK54)","v":285.0818017034656},{"$f":"AK55*(1+AL54)","v":282.73226416473267},{"$f":"AL55*(1+AM54)","v":279.79550248242737},{"$f":"AM55*(1+AN54)","v":251.13242280223574},{"$f":"AN55*(1+AO54)","v":256.57857782576667},{"$f":"AO55*(1+AP54)","v":293.2567998208462},{"$f":"AP55*(1+AQ54)","v":203.91232034338969},{"$f":"AQ55*(1+AR54)","v":221.51912222807493},{"$f":"AR55*(1+AS54)","v":249.7784591274951},{"$f":"AS55*(1+AT54)","v":264.53459897189356},{"$f":"AT55*(1+AU54)","v":246.47793625769313},{"$f":"AU55*(1+AV54)","v":253.67906694609957},{"$f":"AV55*(1+AW54)","v":252.05428804046983},{"$f":"AW55*(1+AX54)","v":282.62235647177221},{"$f":"AX55*(1+AY54)","v":339.9188258680648},{"$f":"AY55*(1+AZ54)","v":365.93520458327305},{"$f":"AZ55*(1+BA54)","v":349.16331990258709},{"$f":"BA55*(1+BB54)","v":372.0638444190173},{"$f":"BB55*(1+BC54)","v":399.65612807837806},{"$f":"BC55*(1+BD54)","v":389.97685971233432},{"$f":"BD55*(1+BE54)","v":456.58271270592354},{"$f":"BE55*(1+BF54)","v":464.76280250657868},{"$f":"BF55*(1+BG54)","v":507.67072631406108},{"$f":"BG55*(1+BH54)","v":571.24331312853667},{"$f":"BH55*(1+BI54)","v":568.40811088184842},{"$f":"BI55*(1+BJ54)","v":555.13979601726203},{"$f":"BJ55*(1+BK54)","v":607.11427854767715},{"$f":"BK55*(1+BL54)","v":639.17874045695692},{"$f":"BL55*(1+BM54)","v":759.51132012376775},{"$f":"BM55*(1+BN54)","v":814.62200656671098},{"$f":"BN55*(1+BO54)","v":887.46075767482853},{"$f":"BO55*(1+BP54)","v":882.24445211647105},{"$f":"BP55*(1+BQ54)","v":816.69133509986887},{"$f":"BQ55*(1+BR54)","v":799.91388797444347},{"$f":"BR55*(1+BS54)","v":752.65976570826535},{"$f":"BS55*(1+BT54)","v":721.21494944665301},{"$f":"BT55*(1+BU54)","v":690.4305379348466},{"$f":"BU55*(1+BV54)","v":705.68957154037867},{"$f":"BV55*(1+BW54)","v":756.92536768914772},{"$f":"BW55*(1+BX54)","v":650.64212237431627},{"$f":"BX55*(1+BY54)","v":580.51310108603741},{"$f":"BY55*(1+BZ54)","v":524.38195069488916},{"$f":"BZ55*(1+CA54)","v":500.22625944453216},{"$f":"CA55*(1+CB54)","v":567.90124474694471},{"$f":"CB55*(1+CC54)","v":498.39420783009797},{"$f":"CC55*(1+CD54)","v":511.4939271221408},{"$f":"CD55*(1+CE54)","v":471.53178787516816},{"$f":"CE55*(1+CF54)","v":511.2433985857889},{"$f":"CF55*(1+CG54)","v":517.20788512066883},{"$f":"CG55*(1+CH54)","v":546.05868575623128},{"$f":"CH55*(1+CI54)","v":486.08002047193361},{"$f":"CI55*(1+CJ54)","v":487.98787492083045},{"$f":"CJ55*(1+CK54)","v":526.50883976943885},{"$f":"CK55*(1+CL54)","v":570.57519569303292},{"$f":"CL55*(1+CM54)","v":583.72837762092956},{"$f":"CM55*(1+CN54)","v":609.69725835279871},{"$f":"CN55*(1+CO54)","v":693.39089193870564},{"$f":"CO55*(1+CP54)","v":624.26359183477132},{"$f":"CP55*(1+CQ54)","v":661.71271994788549},{"$f":"CQ55*(1+CR54)","v":714.19293627880495},{"$f":"CR55*(1+CS54)","v":709.62329819443551},{"$f":"CS55*(1+CT54)","v":677.33839349105949},{"$f":"CT55*(1+CU54)","v":653.77242165157338},{"$f":"CU55*(1+CV54)","v":594.67827803504156},{"$f":"CV55*(1+CW54)","v":566.70494657785855},{"$f":"CW55*(1+CX54)","v":583.75694082180155},{"$f":"CX55*(1+CY54)","v":588.10534744822019},{"$f":"CY55*(1+CZ54)","v":565.66930892699384},{"$f":"CZ55*(1+DA54)","v":619.78730162154943},{"$f":"DA55*(1+DB54)","v":639.65592655554769},{"$f":"DB55*(1+DC54)","v":666.97733408593285},{"$f":"DC55*(1+DD54)","v":653.37470177873683},{"$f":"DD55*(1+DE54)","v":668.79499123783535},{"$f":"DE55*(1+DF54)","v":719.38227160299925},{"$f":"DF55*(1+DG54)","v":738.30281757360444},{"$f":"DG55*(1+DH54)","v":788.52831520041877},{"$f":"DH55*(1+DI54)","v":784.61464816655212},{"$f":"DI55*(1+DJ54)","v":856.80023189054816},{"$f":"DJ55*(1+DK54)","v":1018.6670678644492},{"$f":"DK55*(1+DL54)","v":976.36981653678492},{"$f":"DL55*(1+DM54)","v":872.49081320681887},{"$f":"DM55*(1+DN54)","v":920.09398470929239},{"$f":"DN55*(1+DO54)","v":902.04440621397328},{"$f":"DO55*(1+DP54)","v":898.80971502909131},{"$f":"DP55*(1+DQ54)","v":935.53430103842038},{"$f":"DQ55*(1+DR54)","v":882.74709471838355},{"$f":"DR55*(1+DS54)","v":856.50745681054298},{"$f":"DS55*(1+DT54)","v":935.88175609352788},{"$f":"DT55*(1+DU54)","v":882.76578431157247},{"$f":"DU55*(1+DV54)","v":905.49232850418286},{"$f":"DV55*(1+DW54)","v":971.49360292955305},{"$f":"DW55*(1+DX54)","v":888.51873293089943},{"$f":"DX55*(1+DY54)","v":848.37762079274432},{"$f":"DY55*(1+DZ54)","v":877.0352060933609},{"$f":"DZ55*(1+EA54)","v":784.74415089409456},{"$f":"EA55*(1+EB54)","v":708.6320271977462},{"$f":"EB55*(1+EC54)","v":646.89939609132693},{"$f":"EC55*(1+ED54)","v":731.14775235896525},{"$f":"ED55*(1+EE54)","v":745.15234968404218},{"$f":"EE55*(1+EF54)","v":617.99611433453128},{"$f":"EF55*(1+EG54)","v":678.82964012797891},{"$f":"EG55*(1+EH54)","v":809.01398887610821},{"$f":"EH55*(1+EI54)","v":813.50496997424602},{"$f":"EI55*(1+EJ54)","v":815.25905443726094},{"$f":"EJ55*(1+EK54)","v":770.8024482898328},{"$f":"EK55*(1+EL54)","v":757.20802340668934},{"$f":"EL55*(1+EM54)","v":738.8843407298981},{"$f":"EM55*(1+EN54)","v":744.0267134813538},{"$f":"EN55*(1+EO54)","v":744.32906277847076},{"$f":"EO55*(1+EP54)","v":805.20105979563186},{"$f":"EP55*(1+EQ54)","v":824.26328775899674},{"$f":"EQ55*(1+ER54)","v":718.29538298186696},{"$f":"ER55*(1+ES54)","v":793.47233517263078},{"$f":"ES55*(1+ET54)","v":816.26286720556845},{"$f":"ET55*(1+EU54)","v":649.89809261768858},{"$f":"EU55*(1+EV54)","v":725.45483757958505},{"$f":"EV55*(1+EW54)","v":771.82816852613337},{"$f":"EW55*(1+EX54)","v":829.91983381659441},{"$f":"EX55*(1+EY54)","v":810.66619675711559},{"$f":"EY55*(1+EZ54)","v":819.59160535406681},{"$f":"EZ55*(1+FA54)","v":829.4772781058382},{"$f":"FA55*(1+FB54)","v":744.63311026601912},{"$f":"FB55*(1+FC54)","v":728.69792436809223},{"$f":"FC55*(1+FD54)","v":606.90364780272023},{"$f":"FD55*(1+FE54)","v":597.01435602141578},{"$f":"FE55*(1+FF54)","v":582.21638407068929},{"$f":"FF55*(1+FG54)","v":547.39860819704677},{"$f":"FG55*(1+FH54)","v":471.695885753445},{"$f":"FH55*(1+FI54)","v":463.5082116697252},{"$f":"FI55*(1+FJ54)","v":489.25344866651687},{"$f":"FJ55*(1+FK54)","v":473.5523735910794},{"$f":"FK55*(1+FL54)","v":504.55013872003605},{"$f":"FL55*(1+FM54)","v":491.92795403432643},{"$f":"FM55*(1+FN54)","v":544.88787473850311},{"$f":"FN55*(1+FO54)","v":618.23772150008256},{"$f":"FO55*(1+FP54)","v":525.9592023930054},{"$f":"FP55*(1+FQ54)","v":377.20367800771942},{"$f":"FQ55*(1+FR54)","v":424.65245230608878},{"$f":"FR55*(1+FS54)","v":407.72147956222358},{"$f":"FS55*(1+FT54)","v":409.18742938039384},{"$f":"FT55*(1+FU54)","v":394.92760780274739},{"$f":"FU55*(1+FV54)","v":447.96422784558092},{"$f":"FV55*(1+FW54)","v":407.62240397070946},{"$f":"FW55*(1+FX54)","v":366.54163803201874},{"$f":"FX55*(1+FY54)","v":348.37231267452728},{"$f":"FY55*(1+FZ54)","v":307.19156704540683},{"$f":"FZ55*(1+GA54)","v":324.11744170281355},{"$f":"GA55*(1+GB54)","v":298.58684011856764},{"$f":"GB55*(1+GC54)","v":286.83530452160579},{"$f":"GC55*(1+GD54)","v":309.29127330623066},{"$f":"GD55*(1+GE54)","v":318.18167680579444},{"$f":"GE55*(1+GF54)","v":273.21918278474141},{"$f":"GF55*(1+GG54)","v":258.82854053150589},{"$f":"GG55*(1+GH54)","v":238.69993402999205},{"$f":"GH55*(1+GI54)","v":208.26585504143435},{"$f":"GI55*(1+GJ54)","v":224.03703582469203},{"$f":"GJ55*(1+GK54)","v":270.64497748142878},{"$f":"GK55*(1+GL54)","v":248.908260460588},{"$f":"GL55*(1+GM54)","v":285.30634040022346},{"$f":"GM55*(1+GN54)","v":248.21198008820804},{"$f":"GN55*(1+GO54)","v":266.45454383783687},{"$f":"GO55*(1+GP54)","v":292.53690929784227},{"$f":"GP55*(1+GQ54)","v":291.72601104046106},{"$f":"GQ55*(1+GR54)","v":310.42461841261729},{"$f":"GR55*(1+GS54)","v":381.19606851586428},{"$f":"GS55*(1+GT54)","v":374.70389260482278},{"$f":"GT55*(1+GU54)","v":395.70637697814152},{"$f":"GU55*(1+GV54)","v":347.50984782100863},{"$f":"GV55*(1+GW54)","v":364.16140134529871},{"$f":"GW55*(1+GX54)","v":387.36143183987747},{"$f":"GX55*(1+GY54)","v":401.76160253750697},{"$f":"GY55*(1+GZ54)","v":463.78089396029026},{"$f":"GZ55*(1+HA54)","v":394.25931284304306},{"$f":"HA55*(1+HB54)","v":451.21606652421599},{"$f":"HB55*(1+HC54)","v":496.45953577543213},{"$f":"HC55*(1+HD54)","v":409.71509607014605},{"$f":"HD55*(1+HE54)","v":403.62913498038108},{"$f":"HE55*(1+HF54)","v":380.34552107737068},{"$f":"HF55*(1+HG54)","v":367.39381485352465},{"$f":"HG55*(1+HH54)","v":343.14225262074484},{"$f":"HH55*(1+HI54)","v":315.71484094296721},{"$f":"HI55*(1+HJ54)","v":324.74597509526416},{"$f":"HJ55*(1+HK54)","v":291.18821402516045},{"$f":"HK55*(1+HL54)","v":310.32353780162191},{"$f":"HL55*(1+HM54)","v":381.11515896381235},{"$f":"HM55*(1+HN54)","v":372.33932269937441},{"$f":"HN55*(1+HO54)","v":344.4635575133334},{"$f":"HO55*(1+HP54)","v":347.1464003298355},{"$f":"HP55*(1+HQ54)","v":381.80255984409695},{"$f":"HQ55*(1+HR54)","v":382.59691920045401},{"$f":"HR55*(1+HS54)","v":371.20366797918859},{"$f":"HS55*(1+HT54)","v":408.17186750527645},{"$f":"HT55*(1+HU54)","v":400.91291883563275},{"$f":"HU55*(1+HV54)","v":450.9756561765351},{"$f":"HV55*(1+HW54)","v":426.0634853525288},{"$f":"HW55*(1+HX54)","v":457.10189122172108},{"$f":"HX55*(1+HY54)","v":357.22017640849833},{"$f":"HY55*(1+HZ54)","v":344.56961905590191},{"$f":"HZ55*(1+IA54)","v":370.64197169181415},{"$f":"IA55*(1+IB54)","v":371.90904650383311},{"$f":"IB55*(1+IC54)","v":358.1331165759068},{"$f":"IC55*(1+ID54)","v":369.25905212720784},{"$f":"ID55*(1+IE54)","v":399.72360601221681},{"$f":"IE55*(1+IF54)","v":469.25237373681091},{"$f":"IF55*(1+IG54)","v":436.18956229539862},{"$f":"IG55*(1+IH54)","v":404.73673784350888},{"$f":"IH55*(1+II54)","v":460.58198872822561},{"$f":"II55*(1+IJ54)","v":432.8256863343542},{"$f":"IJ55*(1+IK54)","v":468.14156906846671},{"$f":"IK55*(1+IL54)","v":462.96027599128058},{"$f":"IL55*(1+IM54)","v":459.46525378782519},{"$f":"IM55*(1+IN54)","v":487.89800192230632},{"$f":"IN55*(1+IO54)","v":437.45672161170467},{"$f":"IO55*(1+IP54)","v":463.49701421778821},{"$f":"IP55*(1+IQ54)","v":362.04565053799126},{"$f":"IQ55*(1+IR54)","v":326.55093982242636},{"$f":"IR55*(1+IS54)","v":343.03194822785713},{"$f":"IS55*(1+IT54)","v":377.09012023812033},{"$f":"IT55*(1+IU54)","v":436.93025487815981},{"$f":"IU55*(1+IV54)","v":440.18098742951366},{"$f":"IV55*(1+IW54)","v":414.30426699399209},{"$f":"IW55*(1+IX54)","v":385.92819365442642},{"$f":"IX55*(1+IY54)","v":373.19288930376132},{"$f":"IY55*(1+IZ54)","v":409.8323663700001},{"$f":"IZ55*(1+JA54)","v":418.64985504255492},{"$f":"JA55*(1+JB54)","v":415.85426062197513},{"$f":"JB55*(1+JC54)","v":427.48810871687198},{"$f":"JC55*(1+JD54)","v":447.73484799006098},{"$f":"JD55*(1+JE54)","v":380.25072189240711},{"$f":"JE55*(1+JF54)","v":393.87318985424258},{"$f":"JF55*(1+JG54)","v":366.19728477535574},{"$f":"JG55*(1+JH54)","v":333.8994973355621},{"$f":"JH55*(1+JI54)","v":344.30211626806107},{"$f":"JI55*(1+JJ54)","v":306.52350775805564},{"$f":"JJ55*(1+JK54)","v":273.65326279435851},{"$f":"JK55*(1+JL54)","v":295.17612403407628},{"$f":"JL55*(1+JM54)","v":282.65748533889223},{"$f":"JM55*(1+JN54)","v":284.91668716162201},{"$f":"JN55*(1+JO54)","v":273.22435945723993},{"$f":"JO55*(1+JP54)","v":225.71438597362467},{"$f":"JP55*(1+JQ54)","v":176.66090412980083},{"$f":"JQ55*(1+JR54)","v":155.67748771982943},{"$f":"JR55*(1+JS54)","v":147.79168269732182},{"$f":"JS55*(1+JT54)","v":148.60348854510519},{"$f":"JT55*(1+JU54)","v":161.1902868365612},{"$f":"JU55*(1+JV54)","v":148.27978766085928},{"$f":"JV55*(1+JW54)","v":142.78775758485824},{"$f":"JW55*(1+JX54)","v":152.64517723252888},{"$f":"JX55*(1+JY54)","v":167.12374973955244},{"$f":"JY55*(1+JZ54)","v":143.49815572676758},{"$f":"JZ55*(1+KA54)","v":144.27082305520977},{"$f":"KA55*(1+KB54)","v":147.61503731099617},{"$f":"KB55*(1+KC54)","v":151.65994616620338},{"$f":"KC55*(1+KD54)","v":156.57008742186952},{"$f":"KD55*(1+KE54)","v":152.65541373738748},{"$f":"KE55*(1+KF54)","v":138.93935931139484},{"$f":"KF55*(1+KG54)","v":133.59280525103443},{"$f":"KG55*(1+KH54)","v":117.79744065067912},{"$f":"KH55*(1+KI54)","v":120.27685717361835},{"$f":"KI55*(1+KJ54)","v":116.37376321819198},{"$f":"KJ55*(1+KK54)","v":101.86077575821794},{"$f":"KK55*(1+KL54)","v":92.051755845314972},{"$f":"KL55*(1+KM54)","v":81.239674507085212},{"$f":"KM55*(1+KN54)","v":73.611062139743439},{"$f":"KN55*(1+KO54)","v":76.149630381402488},{"$f":"KO55*(1+KP54)","v":61.431757505127401},{"$f":"KP55*(1+KQ54)","v":59.842469742261066},{"$f":"KQ55*(1+KR54)","v":56.136030101725915},{"$f":"KR55*(1+KS54)","v":51.369034978046308},{"$f":"KS55*(1+KT54)","v":50.183275667338087},{"$f":"KT55*(1+KU54)","v":49.088720513412028},{"$f":"KU55*(1+KV54)","v":48.944226904343608},{"$f":"KV55*(1+KW54)","v":54.727698675098445},{"$f":"KW55*(1+KX54)","v":57.398277292284448},{"$f":"KX55*(1+KY54)","v":49.678569148192075},{"$f":"KY55*(1+KZ54)","v":50.009816008789095},{"$f":"KZ55*(1+LA54)","v":42.897664700592927},{"$f":"LA55*(1+LB54)","v":46.85241699424548},{"$f":"LB55*(1+LC54)","v":43.092001288830929},{"$f":"LC55*(1+LD54)","v":47.046773442361463},{"$f":"LD55*(1+LE54)","v":42.148231575086697},{"$f":"LE55*(1+LF54)","v":40.356943307372013},{"$f":"LF55*(1+LG54)","v":44.543549170771364},{"$f":"LG55*(1+LH54)","v":44.976552850879102},{"$f":"LH55*(1+LI54)","v":47.891291947769304},{"$f":"LI55*(1+LJ54)","v":45.527856547498907},{"$f":"LJ55*(1+LK54)","v":51.736737956051634},{"$f":"LK55*(1+LL54)","v":49.834800768861712},{"$f":"LL55*(1+LM54)","v":49.11001651908127},{"$f":"LM55*(1+LN54)","v":52.209968239162357},{"$f":"LN55*(1+LO54)","v":57.44762369585073},{"$f":"LO55*(1+LP54)","v":48.648363435311815},{"$f":"LP55*(1+LQ54)","v":41.989338755087168},{"$f":"LQ55*(1+LR54)","v":42.767334887667666},{"$f":"LR55*(1+LS54)","v":44.286252705194457},{"$f":"LS55*(1+LT54)","v":42.873162977057888},{"$f":"LT55*(1+LU54)","v":32.47304406340966},{"$f":"LU55*(1+LV54)","v":31.867052067035079},{"$f":"LV55*(1+LW54)","v":33.689146235668737},{"$f":"LW55*(1+LX54)","v":34.947437707166102},{"$f":"LX55*(1+LY54)","v":35.363683884522644},{"$f":"LY55*(1+LZ54)","v":30.841879857411978},{"$f":"LZ55*(1+MA54)","v":33.081412864830831},{"$f":"MA55*(1+MB54)","v":36.595017108449674},{"$f":"MB55*(1+MC54)","v":37.049207111778962},{"$f":"MC55*(1+MD54)","v":34.248629655550481},{"$f":"MD55*(1+ME54)","v":35.539045473291885},{"$f":"ME55*(1+MF54)","v":30.858656869285987},{"$f":"MF55*(1+MG54)","v":30.258526603720352},{"$f":"MG55*(1+MH54)","v":28.678615243125773},{"$f":"MH55*(1+MI54)","v":29.772057622634932},{"$f":"MI55*(1+MJ54)","v":31.106417030878468},{"$f":"MJ55*(1+MK54)","v":33.801702731035959},{"$f":"MK55*(1+ML54)","v":36.131338338269799},{"$f":"ML55*(1+MM54)","v":32.85262280507267},{"$f":"MM55*(1+MN54)","v":30.571874083474757},{"$f":"MN55*(1+MO54)","v":33.208263989140406},{"$f":"MO55*(1+MP54)","v":31.649376811702933},{"$f":"MP55*(1+MQ54)","v":33.909745241521584},{"$f":"MQ55*(1+MR54)","v":37.913531135168931},{"$f":"MR55*(1+MS54)","v":47.577566431534024},{"$f":"MS55*(1+MT54)","v":52.835438578127274},{"$f":"MT55*(1+MU54)","v":40.492677598644661},{"$f":"MU55*(1+MV54)","v":43.85362496257725},{"$f":"MV55*(1+MW54)","v":38.270585526792189},{"$f":"MW55*(1+MX54)","v":44.998494505240721},{"$f":"MX55*(1+MY54)","v":49.480278181212128},{"$f":"MY55*(1+MZ54)","v":45.832591243243058},{"$f":"MZ55*(1+NA54)","v":49.295941028782288},{"$f":"NA55*(1+NB54)","v":47.683794032418412},{"$f":"NB55*(1+NC54)","v":52.684262858233438},{"$f":"NC55*(1+ND54)","v":49.547415321742264},{"$f":"ND55*(1+NE54)","v":50.280353049645377},{"$f":"NE55*(1+NF54)","v":55.986678816628171},{"$f":"NF55*(1+NG54)","v":54.122919435779188},{"$f":"NG55*(1+NH54)","v":55.354833943189391},{"$f":"NH55*(1+NI54)","v":56.968478428195922},{"$f":"NI55*(1+NJ54)","v":44.09544436732935},{"$f":"NJ55*(1+NK54)","v":42.489889850100845},{"$f":"NK55*(1+NL54)","v":51.221113011560597},{"$f":"NL55*(1+NM54)","v":54.867702813981104},{"$f":"NM55*(1+NN54)","v":48.823993598265474},{"$f":"NN55*(1+NO54)","v":45.084162450473151},{"$f":"NO55*(1+NP54)","v":38.018152516765788},{"$f":"NP55*(1+NQ54)","v":41.07165365049319},{"$f":"NQ55*(1+NR54)","v":35.916591239661464},{"$f":"NR55*(1+NS54)","v":38.524720886379612},{"$f":"NS55*(1+NT54)","v":39.53993713663062},{"$f":"NT55*(1+NU54)","v":45.171821067928057},{"$f":"NU55*(1+NV54)","v":41.84126116245568},{"$f":"NV55*(1+NW54)","v":40.727103019374184},{"$f":"NW55*(1+NX54)","v":42.588043953227327},{"$f":"NX55*(1+NY54)","v":42.730960512740921},{"$f":"NY55*(1+NZ54)","v":46.584772860956576},{"$f":"NZ55*(1+OA54)","v":43.259254455862369},{"$f":"OA55*(1+OB54)","v":45.396207298835698},{"$f":"OB55*(1+OC54)","v":52.406618032858596},{"$f":"OC55*(1+OD54)","v":49.499680105171265},{"$f":"OD55*(1+OE54)","v":48.995893659765819},{"$f":"OE55*(1+OF54)","v":43.626314715629839},{"$f":"OF55*(1+OG54)","v":45.987028757153517},{"$f":"OG55*(1+OH54)","v":44.849301752851282},{"$f":"OH55*(1+OI54)","v":39.320856636092238},{"$f":"OI55*(1+OJ54)","v":34.808878431132726},{"$f":"OJ55*(1+OK54)","v":33.145438902142821},{"$f":"OK55*(1+OL54)","v":27.11738068307212},{"$f":"OL55*(1+OM54)","v":28.317375538692772},{"$f":"OM55*(1+ON54)","v":21.612678625578507},{"$f":"ON55*(1+OO54)","v":23.695284806740602},{"$f":"OO55*(1+OP54)","v":23.040558502000774},{"$f":"OP55*(1+OQ54)","v":21.625604278072462},{"$f":"OQ55*(1+OR54)","v":22.72168832981869},{"$f":"OR55*(1+OS54)","v":24.64329130178011},{"$f":"OS55*(1+OT54)","v":22.857636290651921},{"$f":"OT55*(1+OU54)","v":25.978508994711198},{"$f":"OU55*(1+OV54)","v":25.37223169321113},{"$f":"OV55*(1+OW54)","v":26.718753810453972},{"$f":"OW55*(1+OX54)","v":22.986545590755252},{"$f":"OX55*(1+OY54)","v":23.987732427595734},{"$f":"OY55*(1+OZ54)","v":24.126661176304331},{"$f":"OZ55*(1+PA54)","v":22.292926275857074},{"$f":"PA55*(1+PB54)","v":23.82699556269894},{"$f":"PB55*(1+PC54)","v":17.344803619808598},{"$f":"PC55*(1+PD54)","v":18.693302831868795},{"$f":"PD55*(1+PE54)","v":18.61183125310691},{"$f":"PE55*(1+PF54)","v":18.495534770528916},{"$f":"PF55*(1+PG54)","v":17.892250462111768},{"$f":"PG55*(1+PH54)","v":19.24101072254636},{"$f":"PH55*(1+PI54)","v":17.210957022336157},{"$f":"PI55*(1+PJ54)","v":16.699091323886616},{"$f":"PJ55*(1+PK54)","v":16.569902803556829},{"$f":"PK55*(1+PL54)","v":14.890664838047627},{"$f":"PL55*(1+PM54)","v":14.406723411616705},{"$f":"PM55*(1+PN54)","v":15.635466193761308},{"$f":"PN55*(1+PO54)","v":14.747445247356719},{"$f":"PO55*(1+PP54)","v":12.075673263107834},{"$f":"PP55*(1+PQ54)","v":11.516679297055926},{"$f":"PQ55*(1+PR54)","v":13.528417315441574},{"$f":"PR55*(1+PS54)","v":14.351751266761772},{"$f":"PS55*(1+PT54)","v":15.166580871913217},{"$f":"PT55*(1+PU54)","v":14.743637777705752},{"$f":"PU55*(1+PV54)","v":15.567626980399192},{"$f":"PV55*(1+PW54)","v":14.453053536080487},{"$f":"PW55*(1+PX54)","v":11.985604204096404},{"$f":"PX55*(1+PY54)","v":11.938620190692285},{"$f":"PY55*(1+PZ54)","v":12.183019888409866},{"$f":"PZ55*(1+QA54)","v":13.19427068774279},{"$f":"QA55*(1+QB54)","v":15.076079264178604},{"$f":"QB55*(1+QC54)","v":15.468645673615558},{"$f":"QC55*(1+QD54)","v":15.209298876957005},{"$f":"QD55*(1+QE54)","v":13.290119671686542},{"$f":"QE55*(1+QF54)","v":14.222536731518458},{"$f":"QF55*(1+QG54)","v":14.566081017125091},{"$f":"QG55*(1+QH54)","v":12.868431001844472},{"$f":"QH55*(1+QI54)","v":11.298193919466941},{"$f":"QI55*(1+QJ54)","v":13.319659112373646},{"$f":"QJ55*(1+QK54)","v":13.528830377280745},{"$f":"QK55*(1+QL54)","v":13.919344842746362},{"$f":"QL55*(1+QM54)","v":12.863051405558931},{"$f":"QM55*(1+QN54)","v":13.782363095998065},{"$f":"QN55*(1+QO54)","v":13.427680865502264},{"$f":"QO55*(1+QP54)","v":11.872800126070716},{"$f":"QP55*(1+QQ54)","v":11.922877905740551},{"$f":"QQ55*(1+QR54)","v":10.863625884412468},{"$f":"QR55*(1+QS54)","v":11.489397059614683},{"$f":"QS55*(1+QT54)","v":12.361564319276694},{"$f":"QT55*(1+QU54)","v":11.273918784589595},{"$f":"QU55*(1+QV54)","v":10.107565112943034},{"$f":"QV55*(1+QW54)","v":9.4204649925314712},{"$f":"QW55*(1+QX54)","v":10.154191954845359},{"$f":"QX55*(1+QY54)","v":10.85041004293128},{"$f":"QY55*(1+QZ54)","v":8.7736584196877594},{"$f":"QZ55*(1+RA54)","v":6.8299350142101662},{"$f":"RA55*(1+RB54)","v":8.7775695564554663},{"$f":"RB55*(1+RC54)","v":8.2739402879854733},{"$f":"RC55*(1+RD54)","v":8.0927081387698117},{"$f":"RD55*(1+RE54)","v":8.0777860548896392},{"$f":"RE55*(1+RF54)","v":6.792115313120302},{"$f":"RF55*(1+RG54)","v":6.5236900451758295},{"$f":"RG55*(1+RH54)","v":5.6989907895892165},{"$f":"RH55*(1+RI54)","v":5.6031480709432673},{"$f":"RI55*(1+RJ54)","v":4.3363239176368396},{"$f":"RJ55*(1+RK54)","v":5.027722116848186},{"$f":"RK55*(1+RL54)","v":4.9514745017201527},{"$f":"RL55*(1+RM54)","v":4.4048527734550653},{"$f":"RM55*(1+RN54)","v":4.2321013972328831},{"$f":"RN55*(1+RO54)","v":4.1416069282412051},{"$f":"RO55*(1+RP54)","v":3.8641758902021999},{"$f":"RP55*(1+RQ54)","v":4.0084648721400997},{"$f":"RQ55*(1+RR54)","v":3.3295834670456532},{"$f":"RR55*(1+RS54)","v":2.6917650579844441},{"$f":"RS55*(1+RT54)","v":3.1970058414755496},{"$f":"RT55*(1+RU54)","v":2.9131431707664741},{"$f":"RU55*(1+RV54)","v":2.608810454518665},{"$f":"RV55*(1+RW54)","v":2.5163719756485312},{"$f":"RW55*(1+RX54)","v":2.1525353300582557},{"$f":"RX55*(1+RY54)","v":2.2946695250827003},{"$f":"RY55*(1+RZ54)","v":2.2700069823199645},{"$f":"RZ55*(1+SA54)","v":2.178998667547202},{"$f":"SA55*(1+SB54)","v":2.244704268414567},{"$f":"SB55*(1+SC54)","v":1.8524860656367195},{"$f":"SC55*(1+SD54)","v":1.8948003476216806},{"$f":"SD55*(1+SE54)","v":2.0495912589410379},{"$f":"SE55*(1+SF54)","v":2.4060995489903547},{"$f":"SF55*(1+SG54)","v":2.1507393199928941},{"$f":"SG55*(1+SH54)","v":2.0896612679655702},{"$f":"SH55*(1+SI54)","v":2.1271922493222881},{"$f":"SI55*(1+SJ54)","v":1.9776711539903502},{"$f":"SJ55*(1+SK54)","v":2.004454221347673},{"$f":"SK55*(1+SL54)","v":1.867802379643261},{"$f":"SL55*(1+SM54)","v":2.1721016858763158},{"$f":"SM55*(1+SN54)","v":1.8472804892721146},{"$f":"SN55*(1+SO54)","v":1.7011739857230737},{"$f":"SO55*(1+SP54)","v":1.5583071110226652},{"$f":"SP55*(1+SQ54)","v":1.4032354674103664},{"$f":"SQ55*(1+SR54)","v":1.4407781038775274},{"$f":"SR55*(1+SS54)","v":1.2114657992759239},{"$f":"SS55*(1+ST54)","v":1.2634515936211803},{"$f":"ST55*(1+SU54)","v":1.2268794619035581},{"$f":"SU55*(1+SV54)","v":1.2352424669898818},{"$f":"SV55*(1+SW54)","v":1.1211692611074116},{"$f":"SW55*(1+SX54)","v":1.1739957206573521},{"$f":"SX55*(1+SY54)","v":1.0941081887002877},{"$f":"SY55*(1+SZ54)","v":1.0855841614801747},{"$f":"SZ55*(1+TA54)","v":1.0776243494313773},{"$f":"TA55*(1+TB54)","v":1.0771199159678848},{"$f":"TB55*(1+TC54)","v":0.96996072692777746},{"$f":"TC55*(1+TD54)","v":0.99855821701337644},{"$f":"TD55*(1+TE54)","v":1.1334206231971244},{"$f":"TE55*(1+TF54)","v":1.0361089282895897},{"$f":"TF55*(1+TG54)","v":0.99168205771519879},{"$f":"TG55*(1+TH54)","v":1.020333465773702},{"$f":"TH55*(1+TI54)","v":0.99220045739393603},{"$f":"TI55*(1+TJ54)","v":0.9491843588086859},{"$f":"TJ55*(1+TK54)","v":0.93225407896477019},{"$f":"TK55*(1+TL54)","v":0.99478766013263198},{"$f":"TL55*(1+TM54)","v":0.94745133768410139},{"$f":"TM55*(1+TN54)","v":0.95519891621032904},{"$f":"TN55*(1+TO54)","v":1.007673402763521},{"$f":"TO55*(1+TP54)","v":0.97087606144763183},{"$f":"TP55*(1+TQ54)","v":0.901795874576232},{"$f":"TQ55*(1+TR54)","v":0.74809842223837297},{"$f":"TR55*(1+TS54)","v":0.79453764251698156},{"$f":"TS55*(1+TT54)","v":0.74167792455883363},{"$f":"TT55*(1+TU54)","v":0.73228691959101189},{"$f":"TU55*(1+TV54)","v":0.76958341172668343},{"$f":"TV55*(1+TW54)","v":0.7562664479460699},{"$f":"TW55*(1+TX54)","v":0.79942604423725327},{"$f":"TX55*(1+TY54)","v":0.68400806725812879},{"$f":"TY55*(1+TZ54)","v":0.66498717635475846},{"$f":"TZ55*(1+UA54)","v":0.61328629851158112},{"$f":"UA55*(1+UB54)","v":0.60075158320344235},{"$f":"UB55*(1+UC54)","v":0.61381897865362112},{"$f":"UC55*(1+UD54)","v":0.69858207643750458},{"$f":"UD55*(1+UE54)","v":0.70915599670405105},{"$f":"UE55*(1+UF54)","v":0.62507642222945292},{"$f":"UF55*(1+UG54)","v":0.54349354769501645},{"$f":"UG55*(1+UH54)","v":0.5059562319068136},{"$f":"UH55*(1+UI54)","v":0.49377606888283371},{"$f":"UI55*(1+UJ54)","v":0.50037446886892734},{"$f":"UJ55*(1+UK54)","v":0.46357004838521848},{"$f":"UK55*(1+UL54)","v":0.4640201355530319},{"$f":"UL55*(1+UM54)","v":0.37865430958797308},{"$f":"UM55*(1+UN54)","v":0.35082024414852198},{"$f":"UN55*(1+UO54)","v":0.36096489528686593},{"$f":"UO55*(1+UP54)","v":0.37403017647495601},{"$f":"UP55*(1+UQ54)","v":0.44419074979295009},{"$f":"UQ55*(1+UR54)","v":0.40381096709448916},{"$f":"UR55*(1+US54)","v":0.40412178997633508},{"$f":"US55*(1+UT54)","v":0.45575367833797803},{"$f":"UT55*(1+UU54)","v":0.45875552424420812},{"$f":"UU55*(1+UV54)","v":0.51547695855325393},{"$f":"UV55*(1+UW54)","v":0.59259597765206073},{"$f":"UW55*(1+UX54)","v":0.57180026707137943},{"$f":"UX55*(1+UY54)","v":0.49571339500669259},{"$f":"UY55*(1+UZ54)","v":0.52368141637503052},{"$f":"UZ55*(1+VA54)","v":0.64952862636576336},{"$f":"VA55*(1+VB54)","v":0.67535610928124745},{"$f":"VB55*(1+VC54)","v":0.71205991518519363},{"$f":"VC55*(1+VD54)","v":0.76545073496297533},{"$f":"VD55*(1+VE54)","v":0.80255760328245196},{"$f":"VE55*(1+VF54)","v":0.77968259159522724},{"$f":"VF55*(1+VG54)","v":0.73520989914667589},{"$f":"VG55*(1+VH54)","v":0.69550941412531109},{"$f":"VH55*(1+VI54)","v":0.7668109178829815},{"$f":"VI55*(1+VJ54)","v":0.71572271707727464},{"$f":"VJ55*(1+VK54)","v":0.58382964197812004},{"$f":"VK55*(1+VL54)","v":0.6844008992824574},{"$f":"VL55*(1+VM54)","v":0.75154028090631275},{"$f":"VM55*(1+VN54)","v":0.85830580550364055},{"$f":"VN55*(1+VO54)","v":0.80559168637760115},{"$f":"VO55*(1+VP54)","v":0.79572883478317102},{"$f":"VP55*(1+VQ54)","v":0.75169572010345354},{"$f":"VQ55*(1+VR54)","v":0.82108289089971309},{"$f":"VR55*(1+VS54)","v":0.94142444399054603},{"$f":"VS55*(1+VT54)","v":1.0848542010825699},{"$f":"VT55*(1+VU54)","v":1.205437623399173},{"$f":"VU55*(1+VV54)","v":1.1209634808466633},{"$f":"VV55*(1+VW54)","v":1.0400637514119209},{"$f":"VW55*(1+VX54)","v":1.0885740749207549},{"$f":"VX55*(1+VY54)","v":0.92625663459552343},{"$f":"VY55*(1+VZ54)","v":0.94405467587718295},{"$f":"VZ55*(1+WA54)","v":0.99264169105681577},{"$f":"WA55*(1+WB54)","v":1.0271520750737593},{"$f":"WB55*(1+WC54)","v":0.93774131671914185},{"$f":"WC55*(1+WD54)","v":1.0006103112422968},{"$f":"WD55*(1+WE54)","v":1.0480083314665296},{"$f":"WE55*(1+WF54)","v":0.89249730454104714},{"$f":"WF55*(1+WG54)","v":0.97699493044347219},{"$f":"WG55*(1+WH54)","v":0.98050369754256361},{"$f":"WH55*(1+WI54)","v":0.9457596211260314},{"$f":"WI55*(1+WJ54)","v":0.95496510969439596},{"$f":"WJ55*(1+WK54)","v":0.98917754706683225},{"$f":"WK55*(1+WL54)","v":1.075813800754321},{"$f":"WL55*(1+WM54)","v":1.0536433365799405},{"$f":"WM55*(1+WN54)","v":0.96492267623554973},{"$f":"WN55*(1+WO54)","v":1.0153990499900241},{"$f":"WO55*(1+WP54)","v":0.89054133798538593},{"$f":"WP55*(1+WQ54)","v":0.94075123494803536},{"$f":"WQ55*(1+WR54)","v":0.74495009826128344},{"$f":"WR55*(1+WS54)","v":0.61826031839624351},{"$f":"WS55*(1+WT54)","v":0.73672834363790252},{"$f":"WT55*(1+WU54)","v":0.69932234153212247},{"$f":"WU55*(1+WV54)","v":0.80357946060290653},{"$f":"WV55*(1+WW54)","v":0.85398262484671061},{"$f":"WW55*(1+WX54)","v":0.88425680971817444},{"$f":"WX55*(1+WY54)","v":0.78485590935694638},{"$f":"WY55*(1+WZ54)","v":0.6801439219423886},{"$f":"WZ55*(1+XA54)","v":0.56064615236275261},{"$f":"XA55*(1+XB54)","v":0.57722384956917239},{"$f":"XB55*(1+XC54)","v":0.55896539898003594},{"$f":"XC55*(1+XD54)","v":0.55243579543089627},{"$f":"XD55*(1+XE54)","v":0.59304057230378249},{"$f":"XE55*(1+XF54)","v":0.42449263929235748},{"$f":"XF55*(1+XG54)","v":0.46676964625073125},{"$f":"XG55*(1+XH54)","v":0.4777256687969953},{"$f":"XH55*(1+XI54)","v":0.45757091968929126},{"$f":"XI55*(1+XJ54)","v":0.43561908179525827},{"$f":"XJ55*(1+XK54)","v":0.40183217445865232},{"$f":"XK55*(1+XL54)","v":0.3968216181294511},{"$f":"XL55*(1+XM54)","v":0.34479915292094565},{"$f":"XM55*(1+XN54)","v":0.3077932196151858},{"$f":"XN55*(1+XO54)","v":0.3665635979552978},{"$f":"XO55*(1+XP54)","v":0.33650908688210646},{"$f":"XP55*(1+XQ54)","v":0.30913911622485152},{"$f":"XQ55*(1+XR54)","v":0.28224887555959349},{"$f":"XR55*(1+XS54)","v":0.2804974920982416},{"$f":"XS55*(1+XT54)","v":0.2765751677364488},{"$f":"XT55*(1+XU54)","v":0.26327049781486661},{"$f":"XU55*(1+XV54)","v":0.23725209715291026},{"$f":"XV55*(1+XW54)","v":0.26046245641360749},{"$f":"XW55*(1+XX54)","v":0.19324171369996054},{"$f":"XX55*(1+XY54)","v":0.18726051922772119},{"$f":"XY55*(1+XZ54)","v":0.19608580412393617},{"$f":"XZ55*(1+YA54)","v":0.18441403265801642},{"$f":"YA55*(1+YB54)","v":0.18038147556996867},{"$f":"YB55*(1+YC54)","v":0.176236212228603},{"$f":"YC55*(1+YD54)","v":0.19116453071409803},{"$f":"YD55*(1+YE54)","v":0.16666601675027737},{"$f":"YE55*(1+YF54)","v":0.1692084687264642},{"$f":"YF55*(1+YG54)","v":0.13196821405927078},{"$f":"YG55*(1+YH54)","v":0.11633048763174594},{"$f":"YH55*(1+YI54)","v":0.1331088912458705},{"$f":"YI55*(1+YJ54)","v":0.14637722378395635},{"$f":"YJ55*(1+YK54)","v":0.1341358378353105},{"$f":"YK55*(1+YL54)","v":0.143208523227629},{"$f":"YL55*(1+YM54)","v":0.12457791084676303},{"$f":"YM55*(1+YN54)","v":0.10679247310009995},{"$f":"YN55*(1+YO54)","v":8.0512102656188092E-2},{"$f":"YO55*(1+YP54)","v":8.6053635683998847E-2},{"$f":"YP55*(1+YQ54)","v":7.7141621758967605E-2},{"$f":"YQ55*(1+YR54)","v":6.7877933669242163E-2},{"$f":"YR55*(1+YS54)","v":7.0189917627828113E-2},{"$f":"YS55*(1+YT54)","v":6.8388995281989051E-2},{"$f":"YT55*(1+YU54)","v":6.2040404368621023E-2},{"$f":"YU55*(1+YV54)","v":5.9604188742398839E-2},{"$f":"YV55*(1+YW54)","v":6.2891809977872443E-2},{"$f":"YW55*(1+YX54)","v":5.7356189729305979E-2},{"$f":"YX55*(1+YY54)","v":6.5611979786107277E-2},{"$f":"YY55*(1+YZ54)","v":6.2653244916415607E-2},{"$f":"YZ55*(1+ZA54)","v":7.5520835597206445E-2},{"$f":"ZA55*(1+ZB54)","v":8.1988373502046796E-2},{"$f":"ZB55*(1+ZC54)","v":6.8569555554660877E-2},{"$f":"ZC55*(1+ZD54)","v":7.3572914266841941E-2},{"$f":"ZD55*(1+ZE54)","v":6.0010153466177905E-2},{"$f":"ZE55*(1+ZF54)","v":6.5085869618930536E-2},{"$f":"ZF55*(1+ZG54)","v":5.7406790219488357E-2},{"$f":"ZG55*(1+ZH54)","v":6.0750136863520439E-2},{"$f":"ZH55*(1+ZI54)","v":6.3804178802149447E-2},{"$f":"ZI55*(1+ZJ54)","v":4.707022635101548E-2},{"$f":"ZJ55*(1+ZK54)","v":4.6586195873605393E-2},{"$f":"ZK55*(1+ZL54)","v":4.4138577483702375E-2},{"$f":"ZL55*(1+ZM54)","v":4.7334377981678201E-2},{"$f":"ZM55*(1+ZN54)","v":4.9529209584014793E-2},{"$f":"ZN55*(1+ZO54)","v":4.737224354242945E-2},{"$f":"ZO55*(1+ZP54)","v":5.0245679848501049E-2},{"$f":"ZP55*(1+ZQ54)","v":4.5415428950473742E-2},{"$f":"ZQ55*(1+ZR54)","v":5.7817880243583586E-2},{"$f":"ZR55*(1+ZS54)","v":5.748673318459558E-2},{"$f":"ZS55*(1+ZT54)","v":5.5132215433389656E-2},{"$f":"ZT55*(1+ZU54)","v":5.8525953170465689E-2},{"$f":"ZU55*(1+ZV54)","v":5.4749124863508483E-2},{"$f":"ZV55*(1+ZW54)","v":5.1021827173465234E-2},{"$f":"ZW55*(1+ZX54)","v":4.7295138552635993E-2},{"$f":"ZX55*(1+ZY54)","v":4.7370900989829941E-2},{"$f":"ZY55*(1+ZZ54)","v":4.4417529140697617E-2},{"$f":"ZZ55*(1+AAA54)","v":4.9992520948235385E-2},{"$f":"AAA55*(1+AAB54)","v":5.5831471505302752E-2},{"$f":"AAB55*(1+AAC54)","v":5.9846753618531444E-2},{"$f":"AAC55*(1+AAD54)","v":6.418437650802146E-2},{"$f":"AAD55*(1+AAE54)","v":6.307429943131096E-2},{"$f":"AAE55*(1+AAF54)","v":6.5242929952824658E-2},{"$f":"AAF55*(1+AAG54)","v":5.5474853342132313E-2},{"$f":"AAG55*(1+AAH54)","v":5.8639838086584704E-2},{"$f":"AAH55*(1+AAI54)","v":6.3375508896263658E-2},{"$f":"AAI55*(1+AAJ54)","v":6.6861718386511157E-2},{"$f":"AAJ55*(1+AAK54)","v":6.4526745269204544E-2},{"$f":"AAK55*(1+AAL54)","v":6.7746526695598261E-2},{"$f":"AAL55*(1+AAM54)","v":7.5239246181543637E-2},{"$f":"AAM55*(1+AAN54)","v":7.534268922341715E-2},{"$f":"AAN55*(1+AAO54)","v":7.5526552862161395E-2},{"$f":"AAO55*(1+AAP54)","v":7.1389540230032425E-2},{"$f":"AAP55*(1+AAQ54)","v":7.7465289396529025E-2},{"$f":"AAQ55*(1+AAR54)","v":8.2806724644368085E-2},{"$f":"AAR55*(1+AAS54)","v":7.3281505862811985E-2},{"$f":"AAS55*(1+AAT54)","v":7.2175705484535169E-2},{"$f":"AAT55*(1+AAU54)","v":6.9030996754715648E-2},{"$f":"AAU55*(1+AAV54)","v":6.4960559283237754E-2},{"$f":"AAV55*(1+AAW54)","v":6.6881050547675153E-2},{"$f":"AAW55*(1+AAX54)","v":6.433932007347043E-2},{"$f":"AAX55*(1+AAY54)","v":6.4281375116061398E-2},{"$f":"AAY55*(1+AAZ54)","v":5.9264919465816794E-2},{"$f":"AAZ55*(1+ABA54)","v":5.7525314673324827E-2},{"$f":"ABA55*(1+ABB54)","v":5.2641015061176841E-2},{"$f":"ABB55*(1+ABC54)","v":5.3689357910955124E-2},{"$f":"ABC55*(1+ABD54)","v":4.951817661130041E-2},{"$f":"ABD55*(1+ABE54)","v":5.1144972349063234E-2},{"$f":"ABE55*(1+ABF54)","v":5.275503305906961E-2},{"$f":"ABF55*(1+ABG54)","v":5.7811916210187941E-2},{"$f":"ABG55*(1+ABH54)","v":5.78367584037313E-2},{"$f":"ABH55*(1+ABI54)","v":6.6308331416882041E-2},{"$f":"ABI55*(1+ABJ54)","v":6.9506099354672793E-2},{"$f":"ABJ55*(1+ABK54)","v":7.1085042061085041E-2},{"$f":"ABK55*(1+ABL54)","v":7.4914202623028642E-2},{"$f":"ABL55*(1+ABM54)","v":7.6983342075414754E-2},{"$f":"ABM55*(1+ABN54)","v":7.1939683590737158E-2},{"$f":"ABN55*(1+ABO54)","v":8.7057479698144744E-2},{"$f":"ABO55*(1+ABP54)","v":8.3594116070077218E-2},{"$f":"ABP55*(1+ABQ54)","v":9.2734834706494504E-2},{"$f":"ABQ55*(1+ABR54)","v":9.3803175787955592E-2},{"$f":"ABR55*(1+ABS54)","v":8.8653891992387837E-2},{"$f":"ABS55*(1+ABT54)","v":9.5814840926726125E-2},{"$f":"ABT55*(1+ABU54)","v":8.722003240219843E-2},{"$f":"ABU55*(1+ABV54)","v":0.10124721690787392},{"$f":"ABV55*(1+ABW54)","v":9.7862944831388007E-2},{"$f":"ABW55*(1+ABX54)","v":9.7430477208536911E-2},{"$f":"ABX55*(1+ABY54)","v":0.11337484019085782},{"$f":"ABY55*(1+ABZ54)","v":0.12976754127226919},{"$f":"ABZ55*(1+ACA54)","v":9.0921568932235422E-2},{"$f":"ACA55*(1+ACB54)","v":9.8378322857565037E-2},{"$f":"ACB55*(1+ACC54)","v":9.7296886900437349E-2},{"$f":"ACC55*(1+ACD54)","v":0.10683282678566901},{"$f":"ACD55*(1+ACE54)","v":0.10737985222915111},{"$f":"ACE55*(1+ACF54)","v":0.10309469961053629},{"$f":"ACF55*(1+ACG54)","v":9.3300949185766799E-2},{"$f":"ACG55*(1+ACH54)","v":8.7718744727413006E-2},{"$f":"ACH55*(1+ACI54)","v":9.9096192420753848E-2},{"$f":"ACI55*(1+ACJ54)","v":9.0427867421874961E-2},{"$f":"ACJ55*(1+ACK54)","v":0.10568434823443346},{"$f":"ACK55*(1+ACL54)","v":0.12088744233603603},{"$f":"ACL55*(1+ACM54)","v":0.11876455244665753},{"$f":"ACM55*(1+ACN54)","v":9.2347532011642031E-2},{"$f":"ACN55*(1+ACO54)","v":8.043497384826602E-2},{"$f":"ACO55*(1+ACP54)","v":7.932867973498417E-2},{"$f":"ACP55*(1+ACQ54)","v":8.6024867895493642E-2},{"$f":"ACQ55*(1+ACR54)","v":9.9563604966200897E-2},{"$f":"ACR55*(1+ACS54)","v":0.10031123405313382},{"$f":"ACS55*(1+ACT54)","v":0.10405192084886482},{"$f":"ACT55*(1+ACU54)","v":9.3005013365358283E-2},{"$f":"ACU55*(1+ACV54)","v":9.4110191488812112E-2},{"$f":"ACV55*(1+ACW54)","v":8.4662255777551723E-2},{"$f":"ACW55*(1+ACX54)","v":8.5837807630362209E-2},{"$f":"ACX55*(1+ACY54)","v":7.4798206564983538E-2},{"$f":"ACY55*(1+ACZ54)","v":6.4017423422896E-2},{"$f":"ACZ55*(1+ADA54)","v":5.3800930769118474E-2},{"$f":"ADA55*(1+ADB54)","v":4.7873946942305422E-2},{"$f":"ADB55*(1+ADC54)","v":5.4873070136578966E-2},{"$f":"ADC55*(1+ADD54)","v":5.2852246096883576E-2},{"$f":"ADD55*(1+ADE54)","v":5.8916369232063531E-2},{"$f":"ADE55*(1+ADF54)","v":6.0550298513506379E-2},{"$f":"ADF55*(1+ADG54)","v":6.4485607079695237E-2},{"$f":"ADG55*(1+ADH54)","v":5.6340031307418277E-2},{"$f":"ADH55*(1+ADI54)","v":4.9110899463635158E-2},{"$f":"ADI55*(1+ADJ54)","v":4.3105979701728366E-2},{"$f":"ADJ55*(1+ADK54)","v":4.2735983051419638E-2},{"$f":"ADK55*(1+ADL54)","v":4.4153568544045313E-2},{"$f":"ADL55*(1+ADM54)","v":3.7136571088236918E-2},{"$f":"ADM55*(1+ADN54)","v":3.4779493124916828E-2},{"$f":"ADN55*(1+ADO54)","v":3.8813272004429765E-2},{"$f":"ADO55*(1+ADP54)","v":4.5140735197485654E-2},{"$f":"ADP55*(1+ADQ54)","v":5.2275789597272408E-2},{"$f":"ADQ55*(1+ADR54)","v":5.6141341855990047E-2},{"$f":"ADR55*(1+ADS54)","v":6.7906088805350456E-2},{"$f":"ADS55*(1+ADT54)","v":6.738210974488551E-2},{"$f":"ADT55*(1+ADU54)","v":7.0052958524318018E-2},{"$f":"ADU55*(1+ADV54)","v":6.7951749887474044E-2},{"$f":"ADV55*(1+ADW54)","v":7.2012019027076546E-2},{"$f":"ADW55*(1+ADX54)","v":6.4746590615173752E-2},{"$f":"ADX55*(1+ADY54)","v":5.6948185632120049E-2},{"$f":"ADY55*(1+ADZ54)","v":5.7778785987236736E-2},{"$f":"ADZ55*(1+AEA54)","v":5.6289655214122068E-2},{"$f":"AEA55*(1+AEB54)","v":6.0718405109373375E-2},{"$f":"AEB55*(1+AEC54)","v":7.2215907480046138E-2},{"$f":"AEC55*(1+AED54)","v":7.7357637568683288E-2},{"$f":"AED55*(1+AEE54)","v":7.8351098029907751E-2},{"$f":"AEE55*(1+AEF54)","v":8.2072531614907338E-2},{"$f":"AEF55*(1+AEG54)","v":8.4276775313824784E-2},{"$f":"AEG55*(1+AEH54)","v":8.3593304534502366E-2},{"$f":"AEH55*(1+AEI54)","v":8.3189097694185518E-2},{"$f":"AEI55*(1+AEJ54)","v":9.980055012370033E-2},{"$f":"AEJ55*(1+AEK54)","v":9.8768507408888997E-2},{"$f":"AEK55*(1+AEL54)","v":0.10606020127221331},{"$f":"AEL55*(1+AEM54)","v":8.5524526243642526E-2},{"$f":"AEM55*(1+AEN54)","v":7.8367102170533678E-2},{"$f":"AEN55*(1+AEO54)","v":7.7153773954904678E-2},{"$f":"AEO55*(1+AEP54)","v":7.5665285201175769E-2},{"$f":"AEP55*(1+AEQ54)","v":7.4429273190498899E-2},{"$f":"AEQ55*(1+AER54)","v":7.2976774450232179E-2},{"$f":"AER55*(1+AES54)","v":7.2729173363805411E-2},{"$f":"AES55*(1+AET54)","v":6.0580015818673665E-2},{"$f":"AET55*(1+AEU54)","v":6.5676374304069182E-2},{"$f":"AEU55*(1+AEV54)","v":6.8330319136140627E-2},{"$f":"AEV55*(1+AEW54)","v":7.2421140374969509E-2},{"$f":"AEW55*(1+AEX54)","v":7.5579571426758946E-2},{"$f":"AEX55*(1+AEY54)","v":7.6607043330178703E-2},{"$f":"AEY55*(1+AEZ54)","v":8.0718981624422315E-2},{"$f":"AEZ55*(1+AFA54)","v":8.528253664622891E-2},{"$f":"AFA55*(1+AFB54)","v":9.3691055342673205E-2},{"$f":"AFB55*(1+AFC54)","v":9.2343308144687955E-2},{"$f":"AFC55*(1+AFD54)","v":7.7038089947523702E-2},{"$f":"AFD55*(1+AFE54)","v":7.228296832095614E-2},{"$f":"AFE55*(1+AFF54)","v":7.4744376580961433E-2},{"$f":"AFF55*(1+AFG54)","v":7.1381730020446552E-2},{"$f":"AFG55*(1+AFH54)","v":7.9834698047083694E-2},{"$f":"AFH55*(1+AFI54)","v":5.2997302024891217E-2},{"$f":"AFI55*(1+AFJ54)","v":4.9456212624060025E-2},{"$f":"AFJ55*(1+AFK54)","v":5.4560572253430334E-2},{"$f":"AFK55*(1+AFL54)","v":5.3836375725617072E-2},{"$f":"AFL55*(1+AFM54)","v":5.2707957584638684E-2},{"$f":"AFM55*(1+AFN54)","v":5.8855648365886762E-2},{"$f":"AFN55*(1+AFO54)","v":6.4498545108576555E-2},{"$f":"AFO55*(1+AFP54)","v":8.7724953820461304E-2},{"$f":"AFP55*(1+AFQ54)","v":8.7925746332982793E-2},{"$f":"AFQ55*(1+AFR54)","v":9.0763917708289274E-2},{"$f":"AFR55*(1+AFS54)","v":0.10149231804374548},{"$f":"AFS55*(1+AFT54)","v":0.10447206372810935},{"$f":"AFT55*(1+AFU54)","v":9.7688858743332524E-2},{"$f":"AFU55*(1+AFV54)","v":9.184459783405774E-2},{"$f":"AFV55*(1+AFW54)","v":8.9239260601484849E-2},{"$f":"AFW55*(1+AFX54)","v":8.9518583281499475E-2},{"$f":"AFX55*(1+AFY54)","v":9.5324799709139818E-2},{"$f":"AFY55*(1+AFZ54)","v":9.3108520257642033E-2},{"$f":"AFZ55*(1+AGA54)","v":9.9140330763365078E-2},{"$f":"AGA55*(1+AGB54)","v":0.12451474950726246},{"$f":"AGB55*(1+AGC54)","v":0.13022197588740828},{"$f":"AGC55*(1+AGD54)","v":0.11409350955065908},{"$f":"AGD55*(1+AGE54)","v":0.10394586636223044},{"$f":"AGE55*(1+AGF54)","v":0.11734846827342844},{"$f":"AGF55*(1+AGG54)","v":0.10893646459284481},{"$f":"AGG55*(1+AGH54)","v":0.10240342447646278},{"$f":"AGH55*(1+AGI54)","v":0.10980177485255976},{"$f":"AGI55*(1+AGJ54)","v":0.10007094786548321},{"$f":"AGJ55*(1+AGK54)","v":0.10585241997854312},{"$f":"AGK55*(1+AGL54)","v":0.12232804248712179},{"$f":"AGL55*(1+AGM54)","v":0.12916360903517765},{"$f":"AGM55*(1+AGN54)","v":0.14507436109402264},{"$f":"AGN55*(1+AGO54)","v":0.14979008529518942},{"$f":"AGO55*(1+AGP54)","v":0.1443549035683778},{"$f":"AGP55*(1+AGQ54)","v":0.14849245311235554},{"$f":"AGQ55*(1+AGR54)","v":0.15530168418936083},{"$f":"AGR55*(1+AGS54)","v":0.1506217823933971},{"$f":"AGS55*(1+AGT54)","v":0.12387141747288775},{"$f":"AGT55*(1+AGU54)","v":0.1339878947346215},{"$f":"AGU55*(1+AGV54)","v":0.11703778976171038},{"$f":"AGV55*(1+AGW54)","v":0.11333687465292211},{"$f":"AGW55*(1+AGX54)","v":0.11201661029265207},{"$f":"AGX55*(1+AGY54)","v":0.12193998963604126},{"$f":"AGY55*(1+AGZ54)","v":0.12244897224317162},{"$f":"AGZ55*(1+AHA54)","v":0.14638364866029382},{"$f":"AHA55*(1+AHB54)","v":0.15520023535838651},{"$f":"AHB55*(1+AHC54)","v":0.16010548946306008},{"$f":"AHC55*(1+AHD54)","v":0.16047450625202492},{"$f":"AHD55*(1+AHE54)","v":0.16373817459589071},{"$f":"AHE55*(1+AHF54)","v":0.18127477141917539},{"$f":"AHF55*(1+AHG54)","v":0.15194840005806193},{"$f":"AHG55*(1+AHH54)","v":0.12337266782222626},{"$f":"AHH55*(1+AHI54)","v":0.1134133712538668},{"$f":"AHI55*(1+AHJ54)","v":0.11557659089104799},{"$f":"AHJ55*(1+AHK54)","v":0.11561955427771628},{"$f":"AHK55*(1+AHL54)","v":0.12142950274830426},{"$f":"AHL55*(1+AHM54)","v":0.11455736697157924},{"$f":"AHM55*(1+AHN54)","v":0.10243434809278348},{"$f":"AHN55*(1+AHO54)","v":0.11400633764881761},{"$f":"AHO55*(1+AHP54)","v":0.1220865285335255},{"$f":"AHP55*(1+AHQ54)","v":0.12429443056395804},{"$f":"AHQ55*(1+AHR54)","v":0.15066004568870384},{"$f":"AHR55*(1+AHS54)","v":0.14066599711002867},{"$f":"AHS55*(1+AHT54)","v":0.14309162371578732},{"$f":"AHT55*(1+AHU54)","v":0.17118857145290792},{"$f":"AHU55*(1+AHV54)","v":0.15760968339236583},{"$f":"AHV55*(1+AHW54)","v":0.14764519336074408},{"$f":"AHW55*(1+AHX54)","v":0.13253943228675236},{"$f":"AHX55*(1+AHY54)","v":0.13628659964474102},{"$f":"AHY55*(1+AHZ54)","v":0.13609726948388715},{"$f":"AHZ55*(1+AIA54)","v":0.13335009818956034},{"$f":"AIA55*(1+AIB54)","v":0.11525425358900943},{"$f":"AIB55*(1+AIC54)","v":0.13100397161633706},{"$f":"AIC55*(1+AID54)","v":0.12385017281009694},{"$f":"AID55*(1+AIE54)","v":0.10899214592167331},{"$f":"AIE55*(1+AIF54)","v":9.2317545623395308E-2},{"$f":"AIF55*(1+AIG54)","v":0.10144635680097126},{"$f":"AIG55*(1+AIH54)","v":0.10321835339314887},{"$f":"AIH55*(1+AII54)","v":9.5236144180059129E-2},{"$f":"AII55*(1+AIJ54)","v":8.6436620802054054E-2},{"$f":"AIJ55*(1+AIK54)","v":7.932577265470013E-2},{"$f":"AIK55*(1+AIL54)","v":7.4436896399835889E-2},{"$f":"AIL55*(1+AIM54)","v":6.144265160303515E-2},{"$f":"AIM55*(1+AIN54)","v":6.0955694284559797E-2},{"$f":"AIN55*(1+AIO54)","v":5.5769517179275467E-2},{"$f":"AIO55*(1+AIP54)","v":6.5154339393678276E-2},{"$f":"AIP55*(1+AIQ54)","v":6.1590490984031944E-2},{"$f":"AIQ55*(1+AIR54)","v":5.8540192090606277E-2},{"$f":"AIR55*(1+AIS54)","v":6.2475940558876807E-2},{"$f":"AIS55*(1+AIT54)","v":6.4679806276596058E-2},{"$f":"AIT55*(1+AIU54)","v":6.4431908058378645E-2},{"$f":"AIU55*(1+AIV54)","v":6.210260885875294E-2},{"$f":"AIV55*(1+AIW54)","v":5.578436309306771E-2},{"$f":"AIW55*(1+AIX54)","v":5.094343584328951E-2},{"$f":"AIX55*(1+AIY54)","v":5.3070840057953303E-2},{"$f":"AIY55*(1+AIZ54)","v":5.6514180035693182E-2},{"$f":"AIZ55*(1+AJA54)","v":4.5572832824418014E-2},{"$f":"AJA55*(1+AJB54)","v":4.8400495090360436E-2},{"$f":"AJB55*(1+AJC54)","v":4.5004390882855433E-2},{"$f":"AJC55*(1+AJD54)","v":4.9870259377619269E-2},{"$f":"AJD55*(1+AJE54)","v":4.8375949708508718E-2},{"$f":"AJE55*(1+AJF54)","v":4.3103211061953237E-2},{"$f":"AJF55*(1+AJG54)","v":4.4547727756080818E-2},{"$f":"AJG55*(1+AJH54)","v":4.8427767126388181E-2},{"$f":"AJH55*(1+AJI54)","v":4.6930445737378715E-2},{"$f":"AJI55*(1+AJJ54)","v":4.6757727957663163E-2},{"$f":"AJJ55*(1+AJK54)","v":5.1348396500950057E-2},{"$f":"AJK55*(1+AJL54)","v":4.8560228951615624E-2},{"$f":"AJL55*(1+AJM54)","v":4.5943230298484801E-2},{"$f":"AJM55*(1+AJN54)","v":5.2715505015703927E-2},{"$f":"AJN55*(1+AJO54)","v":5.24876523151123E-2},{"$f":"AJO55*(1+AJP54)","v":5.8477701332807816E-2},{"$f":"AJP55*(1+AJQ54)","v":5.9972643165942516E-2},{"$f":"AJQ55*(1+AJR54)","v":5.6758344856517207E-2},{"$f":"AJR55*(1+AJS54)","v":5.3571860850748214E-2},{"$f":"AJS55*(1+AJT54)","v":4.9252847337480886E-2},{"$f":"AJT55*(1+AJU54)","v":4.9942092731404521E-2},{"$f":"AJU55*(1+AJV54)","v":5.856164740655817E-2},{"$f":"AJV55*(1+AJW54)","v":5.5216459807418732E-2},{"$f":"AJW55*(1+AJX54)","v":5.8761992494174589E-2},{"$f":"AJX55*(1+AJY54)","v":5.5527989741018344E-2},{"$f":"AJY55*(1+AJZ54)","v":5.854477724025018E-2},{"$f":"AJZ55*(1+AKA54)","v":5.0767781032864265E-2},{"$f":"AKA55*(1+AKB54)","v":4.7908200991136865E-2},{"$f":"AKB55*(1+AKC54)","v":4.6416724684264672E-2},{"$f":"AKC55*(1+AKD54)","v":4.6817699875746556E-2},{"$f":"AKD55*(1+AKE54)","v":4.7695038024849985E-2},{"$f":"AKE55*(1+AKF54)","v":4.4825930805218669E-2},{"$f":"AKF55*(1+AKG54)","v":4.7531582509562867E-2},{"$f":"AKG55*(1+AKH54)","v":4.7160509990801867E-2}]
[]
[null,"Expansion Rules"]
[null,"1) Analytic Solution Decision Rule"]
["YesNo Analytic1",null,"Build Stage 1",null,{"$f":"MAX(K59:AKH59)","v":1},{"$f":"IFERROR(INDEX($J$51:$AKH$51,MATCH(1,J59:AKH59,0)),0)","v":2},"Analytic Stage 1 Exercise",null,null,{"$f":"IF(I59=1,1,IF(J$55>$I$39,1,0))","v":0},0,{"$f":"IF(K59=1,1,IF(L$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BV59=1,1,IF(BW$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EH59=1,1,IF(EI$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GT59=1,1,IF(GU$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JF59=1,1,IF(JG$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LR59=1,1,IF(LS$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OD59=1,1,IF(OE$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QP59=1,1,IF(QQ$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(TB59=1,1,IF(TC$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(VN59=1,1,IF(VO$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(XZ59=1,1,IF(YA$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AAL59=1,1,IF(AAM$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ACX59=1,1,IF(ACY$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AFJ59=1,1,IF(AFK$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AHV59=1,1,IF(AHW$55>$I$39,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["YesNo Analytic2",null,"Build Stage 2",null,{"$f":"MAX(K60:AKH60)","v":1},{"$f":"IFERROR(INDEX($J$51:$AKH$51,MATCH(1,J60:AKH60,0)),0)","v":11},"Analytic Stage 2 Exercise",null,null,{"$f":"IF(I60=1,1*(J59=1),IF(J$55>$I$36,1*(J59=1),0))","v":0},0,{"$f":"IF(K60=1,1*(L59=1),IF(L$55>$I$36,1*(L59=1),0))","v":0},0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BV60=1,1*(BW59=1),IF(BW$55>$I$36,1*(BW59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EH60=1,1*(EI59=1),IF(EI$55>$I$36,1*(EI59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GT60=1,1*(GU59=1),IF(GU$55>$I$36,1*(GU59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JF60=1,1*(JG59=1),IF(JG$55>$I$36,1*(JG59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LR60=1,1*(LS59=1),IF(LS$55>$I$36,1*(LS59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OD60=1,1*(OE59=1),IF(OE$55>$I$36,1*(OE59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QP60=1,1*(QQ59=1),IF(QQ$55>$I$36,1*(QQ59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(TB60=1,1*(TC59=1),IF(TC$55>$I$36,1*(TC59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(VN60=1,1*(VO59=1),IF(VO$55>$I$36,1*(VO59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(XZ60=1,1*(YA59=1),IF(YA$55>$I$36,1*(YA59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AAL60=1,1*(AAM59=1),IF(AAM$55>$I$36,1*(AAM59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ACX60=1,1*(ACY59=1),IF(ACY$55>$I$36,1*(ACY59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AFJ60=1,1*(AFK59=1),IF(AFK$55>$I$36,1*(AFK59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AHV60=1,1*(AHW59=1),IF(AHW$55>$I$36,1*(AHW59=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"\"2) Decision Rule TWO (if Pt>\"&TEXT(S10,\"##0.0\")&\"*P;\"&TEXT(S11,\"##0.0\")&\"*P)\"","v":"2) Decision Rule TWO (if Pt>1.7*P;2.2*P)"}]
["YesNo Rule1-1",null,"Build Stage 1",null,{"$f":"MAX(K62:AKH62)","v":1},{"$f":"IFERROR(INDEX($J$51:$AKH$51,MATCH(1,J62:AKH62,0)),0)","v":20},"Rule 2 Stage 1 Exercise",null,null,{"$f":"IF(I62=1,1,IF(J$55>$J$55*$S10,1,0))","v":0},{"$f":"IF(J62=1,1,IF(K$55>$J$55*$S10,1,0))","v":0},{"$f":"IF(K62=1,1,IF(L$55>$J$55*$S10,1,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BV62=1,1,IF(BW$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EH62=1,1,IF(EI$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GT62=1,1,IF(GU$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JF62=1,1,IF(JG$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LR62=1,1,IF(LS$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OD62=1,1,IF(OE$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QP62=1,1,IF(QQ$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(TB62=1,1,IF(TC$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(VN62=1,1,IF(VO$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(XZ62=1,1,IF(YA$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AAL62=1,1,IF(AAM$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ACX62=1,1,IF(ACY$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AFJ62=1,1,IF(AFK$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AHV62=1,1,IF(AHW$55>$J$55*$S10,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["YesNo Rule1-2",null,"Build Stage 2",null,{"$f":"MAX(K63:AKH63)","v":1},{"$f":"IFERROR(INDEX($J$51:$AKH$51,MATCH(1,J63:AKH63,0)),0)","v":25},"Rule 2 Stage 2 Exercise",null,null,{"$f":"IF(I63=1,1*(J62=1),IF(J$55>$J$55*$S11,1*(J62=1),0))","v":0},0,{"$f":"IF(K63=1,1*(L62=1),IF(L$55>$J$55*$S11,1*(L62=1),0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BV63=1,1*(BW62=1),IF(BW$55>$J$55*$S11,1*(BW62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EH63=1,1*(EI62=1),IF(EI$55>$J$55*$S11,1*(EI62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GT63=1,1*(GU62=1),IF(GU$55>$J$55*$S11,1*(GU62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JF63=1,1*(JG62=1),IF(JG$55>$J$55*$S11,1*(JG62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LR63=1,1*(LS62=1),IF(LS$55>$J$55*$S11,1*(LS62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OD63=1,1*(OE62=1),IF(OE$55>$J$55*$S11,1*(OE62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QP63=1,1*(QQ62=1),IF(QQ$55>$J$55*$S11,1*(QQ62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(TB63=1,1*(TC62=1),IF(TC$55>$J$55*$S11,1*(TC62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(VN63=1,1*(VO62=1),IF(VO$55>$J$55*$S11,1*(VO62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(XZ63=1,1*(YA62=1),IF(YA$55>$J$55*$S11,1*(YA62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AAL63=1,1*(AAM62=1),IF(AAM$55>$J$55*$S11,1*(AAM62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ACX63=1,1*(ACY62=1),IF(ACY$55>$J$55*$S11,1*(ACY62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AFJ63=1,1*(AFK62=1),IF(AFK$55>$J$55*$S11,1*(AFK62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AHV63=1,1*(AHW62=1),IF(AHW$55>$J$55*$S11,1*(AHW62=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,{"$f":"\"3) Decision Rule THREE (if Pt>\"&TEXT(S12,\"##0.0\")&\"*P;\"&TEXT(S13,\"##0.0\")&\"*P)\"","v":"3) Decision Rule THREE (if Pt>0.6*P;0.7*P)"}]
["YesNo Rule2-1",null,"Build Stage 1",null,{"$f":"MAX(K65:AKH65)","v":1},{"$f":"IFERROR(INDEX($J$51:$AKH$51,MATCH(1,J65:AKH65,0)),0)","v":0},"Rule 3 Stage 1 Exercise",null,null,{"$f":"IF(I65=1,1,IF(J$55>$J$55*$S12,1,0))","v":1},{"$f":"IF(J65=1,1,IF(K$55>$J$55*$S12,1,0))","v":1},{"$f":"IF(K65=1,1,IF(L$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BV65=1,1,IF(BW$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EH65=1,1,IF(EI$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GT65=1,1,IF(GU$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JF65=1,1,IF(JG$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LR65=1,1,IF(LS$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OD65=1,1,IF(OE$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QP65=1,1,IF(QQ$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(TB65=1,1,IF(TC$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(VN65=1,1,IF(VO$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(XZ65=1,1,IF(YA$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AAL65=1,1,IF(AAM$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ACX65=1,1,IF(ACY$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AFJ65=1,1,IF(AFK$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AHV65=1,1,IF(AHW$55>$J$55*$S12,1,0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
["YesNo Rule2-2",null,"Build Stage 2",null,{"$f":"MAX(K66:AKH66)","v":1},{"$f":"IFERROR(INDEX($J$51:$AKH$51,MATCH(1,J66:AKH66,0)),0)","v":0},"Rule 3 Stage 2 Exercise",null,null,{"$f":"IF(I66=1,1*(J65=1),IF(J$55>$J$55*$S13,1*(J65=1),0))","v":1},1,{"$f":"IF(K66=1,1*(L65=1),IF(L$55>$J$55*$S13,1*(L65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BV66=1,1*(BW65=1),IF(BW$55>$J$55*$S13,1*(BW65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EH66=1,1*(EI65=1),IF(EI$55>$J$55*$S13,1*(EI65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GT66=1,1*(GU65=1),IF(GU$55>$J$55*$S13,1*(GU65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JF66=1,1*(JG65=1),IF(JG$55>$J$55*$S13,1*(JG65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LR66=1,1*(LS65=1),IF(LS$55>$J$55*$S13,1*(LS65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OD66=1,1*(OE65=1),IF(OE$55>$J$55*$S13,1*(OE65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QP66=1,1*(QQ65=1),IF(QQ$55>$J$55*$S13,1*(QQ65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(TB66=1,1*(TC65=1),IF(TC$55>$J$55*$S13,1*(TC65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(VN66=1,1*(VO65=1),IF(VO$55>$J$55*$S13,1*(VO65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(XZ66=1,1*(YA65=1),IF(YA$55>$J$55*$S13,1*(YA65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AAL66=1,1*(AAM65=1),IF(AAM$55>$J$55*$S13,1*(AAM65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(ACX66=1,1*(ACY65=1),IF(ACY$55>$J$55*$S13,1*(ACY65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AFJ66=1,1*(AFK65=1),IF(AFK$55>$J$55*$S13,1*(AFK65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(AHV66=1,1*(AHW65=1),IF(AHW$55>$J$55*$S13,1*(AHW65=1),0))","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,null,"Present ","Total"]
[null,"Item",null,null,null,"Value","Cash Flow"]
[null,"Cash Flow based on Expansion Rule 1"]
[null,"Net Rent Collected Stage 1",null,null,null,null,null,null,null,null,{"$f":"J59*K$55/periods","v":0},0,42.460897911120327,43.254779089947654,43.261326816334936,46.357272480377461,48.048663020632311,{"$f":"Q59*R$55/periods","v":49.021783240085796},47.491868434800409,52.389904718123844,55.092977565573506,{"$f":"U59*V$55/periods","v":59.013053227462798},{"$f":"V59*W$55/periods","v":52.799508392092051},57.845027591967252,59.537560112058735,54.907898951817074,53.746644524065509,57.01676927272927,51.746698851053232,65.610127841017515,71.033389385951949,74.034626064432274,73.708492513518621,73.888992035198825,93.09125063536608,83.128346067470758,71.2704504258664,70.683066041183167,69.948875620606842,62.783105700558934,64.144644456441668,73.314199955211549,50.978080085847424,55.379780557018734,62.444614781873774,66.13364974297339,61.619484064423283,63.419766736524892,63.013572010117457,70.655589117943052,84.9797064670162,91.483801145818262,87.290829975646773,93.015961104754325,99.914032019594515,97.494214928083579,114.14567817648089,116.19070062664467,126.91768157851527,142.81082828213417,142.1020277204621,138.78494900431551,151.77856963691929,159.79468511423923,189.87783003094194,203.65550164167774,221.86518941870713,220.56111302911776,204.17283377496722,199.97847199361087,188.16494142706634,180.30373736166325,172.60763448371165,176.42239288509467,{"$f":"BV59*BW$55/periods","v":189.23134192228693},162.66053059357907,145.12827527150935,131.09548767372229,125.05656486113304,141.97531118673618,124.59855195752449,127.8734817805352,117.88294696879204,127.81084964644722,129.30197128016721,136.51467143905782,121.5200051179834,121.99696873020761,131.62720994235971,142.64379892325823,145.93209440523239,152.42431458819968,173.34772298467641,156.06589795869283,165.42817998697137,178.54823406970124,177.40582454860888,169.33459837276487,163.44310541289335,148.66956950876039,141.67623664446464,145.93923520545039,147.02633686205505,141.41732723174846,154.94682540538736,159.91398163888692,166.74433352148321,163.34367544468421,167.19874780945884,179.84556790074981,184.57570439340111,197.13207880010469,196.15366204163803,214.20005797263704,254.66676696611231,244.09245413419623,218.12270330170472,230.0234961773231,225.51110155349332,224.70242875727283,233.8835752596051,220.68677367959589,214.12686420263574,233.97043902338197,220.69144607789312,226.37308212604572,242.87340073238826,222.12968323272486,212.09440519818608,219.25880152334022,196.18603772352364,177.15800679943655,161.72484902283173,182.78693808974131,186.28808742101054,154.49902858363282,169.70741003199473,202.25349721902705,{"$f":"EH59*EI$55/periods","v":203.37624249356151},203.81476360931524,192.7006120724582,189.30200585167233,184.72108518247452,186.00667837033845,186.08226569461769,201.30026494890797,206.06582193974918,179.57384574546674,198.36808379315769,204.06571680139211,162.47452315442214,181.36370939489626,192.95704213153334,207.4799584541486,202.6665491892789,204.8979013385167,207.36931952645955,186.15827756650478,182.17448109202306,151.72591195068006,149.25358900535394,145.55409601767232,136.84965204926169,117.92397143836125,115.8770529174313,122.31336216662922,118.38809339776985,126.13753468000901,122.98198850858161,136.22196868462578,154.55943037502064,131.48980059825135,94.300919501929855,106.16311307652219,101.93036989055589,102.29685734509846,98.731901950686847,111.99105696139523,101.90560099267736,91.635409508004685,87.09307816863182,76.797891761351707,81.029360425703388,74.646710029641909,71.708826130401448,77.322818326557666,79.54541920144861,68.304795696185352,64.707135132876473,59.674983507498013,52.066463760358587,56.009258956173007,67.661244370357196,62.227065115146999,71.326585100055865,62.052995022052009,66.613635959459216,73.134227324460568,72.931502760115265,77.606154603154323,95.299017128966071,93.675973151205696,{"$f":"GT59*GU$55/periods","v":98.92659424453538},86.877461955252159,91.040350336324678,96.840357959969367,100.44040063437674,115.94522349007256,98.564828210760766,112.804016631054,124.11488394385803,102.42877401753651,100.90728374509527,95.086380269342669,91.848453713381161,85.78556315518621,78.928710235741804,81.186493773816039,72.797053506290112,77.580884450405478,95.278789740953087,93.084830674843602,86.11588937833335,86.786600082458875,95.450639961024237,95.649229800113503,92.800916994797149,102.04296687631911,100.22822970890819,112.74391404413377,106.5158713381322,114.27547280543027,89.305044102124583,86.142404763975478,92.660492922953537,92.977261625958278,89.533279143976699,92.314763031801959,99.930901503054201,117.31309343420273,109.04739057384965,101.18418446087722,115.1454971820564,108.20642158358855,117.03539226711668,115.74006899782015,114.8663134469563,121.97450048057658,109.36418040292617,115.87425355444705,90.511412634497816,81.637734955606589,85.757987056964282,94.272530059530084,109.23256371953995,110.04524685737842,103.57606674849802,96.482048413606606,93.29822232594033,102.45809159250003,104.66246376063873,103.96356515549378,106.87202717921799,111.93371199751525,95.062680473101778,98.468297463560646,{"$f":"JF59*JG$55/periods","v":91.549321193838935},83.474874333890526,86.075529067015268,76.630876939513911,68.413315698589628,73.79403100851907,70.664371334723057,71.229171790405502,68.306089864309982,56.428596493406168,44.165226032450207,38.919371929957357,36.947920674330454,37.150872136276298,40.2975717091403,37.069946915214821,35.69693939621456,38.16129430813222,41.780937434888109,35.874538931691895,36.067705763802444,36.903759327749043,37.914986541550846,39.142521855467379,38.163853434346869,34.73483982784871,33.398201312758609,29.44936016266978,30.069214293404588,29.093440804547996,25.465193939554485,23.012938961328743,20.309918626771303,18.40276553493586,19.037407595350622,15.35793937628185,14.960617435565267,14.034007525431479,12.842258744511577,12.545818916834522,12.272180128353007,12.236056726085902,13.681924668774611,14.349569323071112,12.419642287048019,12.502454002197274,10.724416175148232,11.71310424856137,10.773000322207732,11.761693360590366,10.537057893771674,10.089235826843003,11.135887292692841,11.244138212719776,11.972822986942326,11.381964136874727,12.934184489012909,12.458700192215428,12.277504129770318,13.052492059790589,14.361905923962683,12.162090858827954,10.497334688771792,10.691833721916916,{"$f":"LR59*LS$55/periods","v":11.071563176298614},10.718290744264472,8.1182610158524149,7.9667630167587697,8.4222865589171843,8.7368594267915256,8.8409209711306609,7.7104699643529946,8.2703532162077078,9.1487542771124186,9.2623017779447405,8.5621574138876202,8.8847613683229714,7.7146642173214968,7.5646316509300879,7.1696538107814431,7.4430144056587331,7.7766042577196171,8.4504256827589899,9.0328345845674498,8.2131557012681675,7.6429685208686893,8.3020659972851014,7.9123442029257331,8.477436310380396,9.4783827837922328,11.894391607883506,13.208859644531818,10.123169399661165,10.963406240644312,9.5676463816980473,11.24962362631018,12.370069545303032,11.458147810810765,12.323985257195572,11.920948508104603,13.17106571455836,12.386853830435566,12.570088262411344,13.996669704157043,13.530729858944797,13.838708485797348,14.242119607048981,11.023861091832337,10.622472462525211,12.805278252890149,13.716925703495276,12.205998399566369,11.271040612618288,9.504538129191447,10.267913412623297,8.9791478099153661,9.6311802215949029,9.884984284157655,11.292955266982014,10.46031529061392,10.181775754843546,10.647010988306832,10.68274012818523,11.646193215239144,10.814813613965592,11.349051824708924,13.101654508214649,12.374920026292816,{"$f":"OD59*OE$55/periods","v":12.248973414941455},10.90657867890746,11.496757189288379,11.212325438212821,9.8302141590230594,8.7022196077831815,8.2863597255357053,6.7793451707680301,7.0793438846731931,5.4031696563946268,5.9238212016851506,5.7601396255001935,5.4064010695181155,5.6804220824546725,6.1608228254450275,5.7144090726629804,6.4946272486777996,6.3430579233027826,6.679688452613493,5.7466363976888131,5.9969331068989336,6.0316652940760829,5.5732315689642684,5.956748890674735,4.3362009049521495,4.6733257079671988,4.6529578132767275,4.6238836926322291,4.473062615527942,4.81025268063659,4.3027392555840391,4.1747728309716541,4.1424757008892072,3.7226662095119067,3.6016808529041762,3.9088665484403271,3.6868613118391798,3.0189183157769586,2.8791698242639816,3.3821043288603936,3.587937816690443,3.7916452179783042,3.685909444426438,3.8919067450997979,3.6132633840201218,2.996401051024101,2.9846550476730713,3.0457549721024666,3.2985676719356976,3.7690198160446511,3.8671614184038896,3.8023247192392513,3.3225299179216354,3.5556341828796145,3.6415202542812728,3.2171077504611181,2.8245484798667353,3.3299147780934115,3.3822075943201861,3.4798362106865905,3.2157628513897327,3.4455907739995162,3.356920216375566,2.9682000315176791,{"$f":"QP59*QQ$55/periods","v":2.9807194764351377},2.7159064711031169,2.8723492649036708,3.0903910798191734,2.8184796961473988,2.5268912782357584,2.3551162481328678,2.5385479887113398,2.71260251073282,2.1934146049219398,1.7074837535525416,2.1943923891138666,2.0684850719963683,2.0231770346924529,2.0194465137224098,1.6980288282800755,1.6309225112939574,1.4247476973973041,1.4007870177358168,1.0840809794092099,1.2569305292120465,1.2378686254300382,1.1012131933637663,1.0580253493082208,1.0354017320603013,0.96604397255054997,1.0021162180350249,0.83239586676141331,0.67294126449611102,0.79925146036888739,0.72828579269161853,0.65220261362966625,0.6290929939121328,0.53813383251456393,0.57366738127067507,0.56750174557999111,0.54474966688680049,0.56117606710364176,0.46312151640917987,0.47370008690542015,0.51239781473525947,0.60152488724758868,0.53768482999822353,0.52241531699139254,0.53179806233057203,0.49441778849758755,0.50111355533691826,0.46695059491081525,0.54302542146907895,0.46182012231802866,0.42529349643076841,0.38957677775566629,0.35080886685259161,0.36019452596938184,0.30286644981898098,0.31586289840529508,0.30671986547588953,0.30881061674747046,0.28029231527685289,0.29349893016433803,0.27352704717507192,0.27139604037004367,0.26940608735784433,0.2692799789919712,{"$f":"TB59*TC$55/periods","v":0.24249018173194437},0.24963955425334411,0.28335515579928111,0.25902723207239742,0.2479205144287997,0.2550833664434255,0.24805011434848401,0.23729608970217148,0.23306351974119255,0.24869691503315799,0.23686283442102535,0.23879972905258226,0.25191835069088026,0.24271901536190796,0.225448968644058,0.18702460555959324,0.19863441062924539,0.18541948113970841,0.18307172989775297,0.19239585293167086,0.18906661198651747,0.19985651105931332,0.1710020168145322,0.16624679408868961,0.15332157462789528,0.15018789580086059,0.15345474466340528,0.17464551910937615,0.17728899917601276,0.15626910555736323,0.13587338692375411,0.1264890579767034,0.12344401722070843,0.12509361721723183,0.11589251209630462,0.11600503388825797,9.466357739699327E-2,8.7705061037130494E-2,9.0241223821716482E-2,9.3507544118739003E-2,0.11104768744823752,0.10095274177362229,0.10103044749408377,0.11393841958449451,0.11468888106105203,0.12886923963831348,0.14814899441301518,0.14295006676784486,0.12392834875167315,0.13092035409375763,0.16238215659144084,0.16883902732031186,0.17801497879629841,0.19136268374074383,0.20063940082061299,0.19492064789880681,0.18380247478666897,0.17387735353132777,0.19170272947074538,0.17893067926931866,0.14595741049453001,0.17110022482061435,0.18788507022657819,0.21457645137591014,{"$f":"VN59*VO$55/periods","v":0.20139792159440029},0.19893220869579276,0.18792393002586338,0.20527072272492827,0.23535611099763651,0.27121355027064248,0.30135940584979326,0.28024087021166583,0.26001593785298022,0.27214351873018872,0.23156415864888086,0.23601366896929574,0.24816042276420394,0.25678801876843982,0.23443532917978546,0.25015257781057421,0.2620020828666324,0.22312432613526179,0.24424873261086805,0.2451259243856409,0.23643990528150785,0.23874127742359899,0.24729438676670806,0.26895345018858025,0.26341083414498512,0.24123066905888743,0.25384976249750602,0.22263533449634648,0.23518780873700884,0.18623752456532086,0.15456507959906088,0.18418208590947563,0.17483058538303062,0.20089486515072663,0.21349565621167765,0.22106420242954361,0.19621397733923659,0.17003598048559715,0.14016153809068815,0.1443059623922931,0.13974134974500899,0.13810894885772407,0.14826014307594562,0.10612315982308937,0.11669241156268281,0.11943141719924882,0.11439272992232281,0.10890477044881457,0.10045804361466308,9.9205404532362776E-2,8.6199788230236413E-2,7.6948304903796449E-2,9.1640899488824451E-2,8.4127271720526614E-2,7.7284779056212879E-2,7.0562218889898373E-2,7.0124373024560399E-2,6.91437919341122E-2,6.5817624453716653E-2,5.9313024288227566E-2,6.5115614103401873E-2,4.8310428424990136E-2,4.6815129806930297E-2,4.9021451030984042E-2,{"$f":"XZ59*YA$55/periods","v":4.6103508164504106E-2},4.5095368892492167E-2,4.405905305715075E-2,4.7791132678524507E-2,4.1666504187569342E-2,4.2302117181616049E-2,3.2992053514817696E-2,2.9082621907936486E-2,3.3277222811467624E-2,3.6594305945989086E-2,3.3533959458827624E-2,3.5802130806907251E-2,3.1144477711690759E-2,2.6698118275024989E-2,2.0128025664047023E-2,2.1513408920999712E-2,1.9285405439741901E-2,1.6969483417310541E-2,1.7547479406957028E-2,1.7097248820497263E-2,1.5510101092155256E-2,1.490104718559971E-2,1.5722952494468111E-2,1.4339047432326495E-2,1.6402994946526819E-2,1.5663311229103902E-2,1.8880208899301611E-2,2.0497093375511699E-2,1.7142388888665219E-2,1.8393228566710485E-2,1.5002538366544476E-2,1.6271467404732634E-2,1.4351697554872089E-2,1.518753421588011E-2,1.5951044700537362E-2,1.176755658775387E-2,1.1646548968401348E-2,1.1034644370925594E-2,1.183359449541955E-2,1.2382302396003698E-2,1.1843060885607362E-2,1.2561419962125262E-2,1.1353857237618436E-2,1.4454470060895896E-2,1.4371683296148895E-2,1.3783053858347414E-2,1.4631488292616422E-2,1.3687281215877121E-2,1.2755456793366308E-2,1.1823784638158998E-2,1.1842725247457485E-2,1.1104382285174404E-2,1.2498130237058846E-2,1.3957867876325688E-2,1.4961688404632861E-2,1.6046094127005365E-2,1.576857485782774E-2,1.6310732488206164E-2,1.3868713335533078E-2,1.4659959521646176E-2,1.5843877224065914E-2,1.6715429596627789E-2,1.6131686317301136E-2,1.6936631673899565E-2,{"$f":"AAL59*AAM$55/periods","v":1.8809811545385909E-2},1.8835672305854288E-2,1.8881638215540349E-2,1.7847385057508106E-2,1.9366322349132256E-2,2.0701681161092021E-2,1.8320376465702996E-2,1.8043926371133792E-2,1.7257749188678912E-2,1.6240139820809438E-2,1.6720262636918788E-2,1.6084830018367607E-2,1.607034377901535E-2,1.4816229866454199E-2,1.4381328668331207E-2,1.316025376529421E-2,1.3422339477738781E-2,1.2379544152825103E-2,1.2786243087265808E-2,1.3188758264767403E-2,1.4452979052546985E-2,1.4459189600932825E-2,1.657708285422051E-2,1.7376524838668198E-2,1.777126051527126E-2,1.872855065575716E-2,1.9245835518853689E-2,1.7984920897684289E-2,2.1764369924536186E-2,2.0898529017519304E-2,2.3183708676623626E-2,2.3450793946988898E-2,2.2163472998096959E-2,2.3953710231681531E-2,2.1805008100549608E-2,2.5311804226968479E-2,2.4465736207847002E-2,2.4357619302134228E-2,2.8343710047714455E-2,3.2441885318067298E-2,2.2730392233058856E-2,2.4594580714391259E-2,2.4324221725109337E-2,2.6708206696417252E-2,2.6844963057287778E-2,2.5773674902634072E-2,2.33252372964417E-2,2.1929686181853252E-2,2.4774048105188462E-2,2.260696685546874E-2,2.6421087058608364E-2,3.0221860584009008E-2,2.9691138111664381E-2,2.3086883002910508E-2,2.0108743462066505E-2,1.9832169933746042E-2,2.1506216973873411E-2,2.4890901241550224E-2,2.5077808513283454E-2,2.6012980212216204E-2,2.3251253341339571E-2,2.3527547872203028E-2,2.1165563944387931E-2,2.1459451907590552E-2,{"$f":"ACX59*ACY$55/periods","v":1.8699551641245885E-2},1.6004355855724E-2,1.3450232692279619E-2,1.1968486735576355E-2,1.3718267534144742E-2,1.3213061524220894E-2,1.4729092308015883E-2,1.5137574628376595E-2,1.6121401769923809E-2,1.4085007826854569E-2,1.2277724865908789E-2,1.0776494925432091E-2,1.0683995762854909E-2,1.1038392136011328E-2,9.2841427720592295E-3,8.6948732812292071E-3,9.7033180011074412E-3,1.1285183799371414E-2,1.3068947399318102E-2,1.4035335463997512E-2,1.6976522201337614E-2,1.6845527436221377E-2,1.7513239631079505E-2,1.6987937471868511E-2,1.8003004756769136E-2,1.6186647653793438E-2,1.4237046408030012E-2,1.4444696496809184E-2,1.4072413803530517E-2,1.5179601277343344E-2,1.8053976870011534E-2,1.9339409392170822E-2,1.9587774507476938E-2,2.0518132903726834E-2,2.1069193828456196E-2,2.0898326133625592E-2,2.079727442354638E-2,2.4950137530925082E-2,2.4692126852222249E-2,2.6515050318053329E-2,2.1381131560910632E-2,1.959177554263342E-2,1.928844348872617E-2,1.8916321300293942E-2,1.8607318297624725E-2,1.8244193612558045E-2,1.8182293340951353E-2,1.5145003954668416E-2,1.6419093576017296E-2,1.7082579784035157E-2,1.8105285093742377E-2,1.8894892856689736E-2,1.9151760832544676E-2,2.0179745406105579E-2,2.1320634161557227E-2,2.3422763835668301E-2,2.3085827036171989E-2,1.9259522486880926E-2,1.8070742080239035E-2,1.8686094145240358E-2,1.7845432505111638E-2,1.9958674511770923E-2,1.3249325506222804E-2,1.2364053156015006E-2,{"$f":"AFJ59*AFK$55/periods","v":1.3640143063357583E-2},1.3459093931404268E-2,1.3176989396159671E-2,1.471391209147169E-2,1.6124636277144139E-2,2.1931238455115326E-2,2.1981436583245698E-2,2.2690979427072318E-2,2.5373079510936369E-2,2.6118015932027339E-2,2.4422214685833131E-2,2.2961149458514435E-2,2.2309815150371212E-2,2.2379645820374869E-2,2.3831199927284955E-2,2.3277130064410508E-2,2.478508269084127E-2,3.1128687376815616E-2,3.2555493971852069E-2,2.8523377387664771E-2,2.5986466590557609E-2,2.9337117068357111E-2,2.7234116148211203E-2,2.5600856119115695E-2,2.7450443713139941E-2,2.5017736966370802E-2,2.6463104994635781E-2,3.0582010621780446E-2,3.2290902258794413E-2,3.6268590273505659E-2,3.7447521323797354E-2,3.6088725892094449E-2,3.7123113278088885E-2,3.8825421047340207E-2,3.7655445598349276E-2,3.0967854368221939E-2,3.3496973683655375E-2,2.9259447440427595E-2,2.8334218663230527E-2,2.8004152573163018E-2,3.0484997409010315E-2,3.0612243060792906E-2,3.6595912165073456E-2,3.8800058839596627E-2,4.002637236576502E-2,4.0118626563006229E-2,4.0934543648972678E-2,4.5318692854793848E-2,3.7987100014515482E-2,3.0843166955556566E-2,2.83533428134667E-2,2.8894147722761998E-2,2.890488856942907E-2,3.0357375687076065E-2,2.863934174289481E-2,2.5608587023195871E-2,2.8501584412204403E-2,3.0521632133381375E-2,3.1073607640989511E-2,3.7665011422175959E-2,3.5166499277507167E-2,3.577290592894683E-2,4.2797142863226979E-2,3.9402420848091459E-2,{"$f":"AHV59*AHW$55/periods","v":3.691129834018602E-2},3.3134858071688089E-2,3.4071649911185255E-2,3.4024317370971786E-2,3.3337524547390085E-2,2.8813563397252356E-2,3.2750992904084265E-2,3.0962543202524236E-2,2.7248036480418326E-2,2.3079386405848827E-2,2.5361589200242816E-2,2.5804588348287218E-2,2.3809036045014782E-2,2.1609155200513513E-2,1.9831443163675033E-2,1.8609224099958972E-2,1.5360662900758788E-2,1.5238923571139949E-2,1.3942379294818867E-2,1.6288584848419569E-2,1.5397622746007986E-2,1.4635048022651569E-2,1.5618985139719202E-2,1.6169951569149014E-2,1.6107977014594661E-2,1.5525652214688235E-2,1.3946090773266927E-2,1.2735858960822377E-2,1.3267710014488326E-2,1.4128545008923295E-2,1.1393208206104503E-2,1.2100123772590109E-2,1.1251097720713858E-2,1.2467564844404817E-2,1.209398742712718E-2,1.0775802765488309E-2,1.1136931939020205E-2,1.2106941781597045E-2,1.1732611434344679E-2,1.1689431989415791E-2,1.2837099125237514E-2,1.2140057237903906E-2,1.14858075746212E-2,1.3178876253925982E-2,1.3121913078778075E-2,1.4619425333201954E-2,1.4993160791485629E-2,1.4189586214129302E-2,1.3392965212687053E-2,1.2313211834370221E-2,1.248552318285113E-2,1.4640411851639543E-2,1.3804114951854683E-2,1.4690498123543647E-2,1.3881997435254586E-2,1.4636194310062545E-2,1.2691945258216066E-2,1.1977050247784216E-2,1.1604181171066168E-2,1.1704424968936639E-2,1.1923759506212496E-2,1.1206482701304667E-2,1.1882895627390717E-2,1.1790127497700467E-2]
[null,"Net Rent Collected Stage 2",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U60*V$55/periods","v":59.013053227462798},52.799508392092051,57.845027591967252,59.537560112058735,54.907898951817074,53.746644524065509,57.01676927272927,51.746698851053232,65.610127841017515,71.033389385951949,74.034626064432274,73.708492513518621,73.888992035198825,93.09125063536608,83.128346067470758,71.2704504258664,70.683066041183167,69.948875620606842,62.783105700558934,64.144644456441668,73.314199955211549,50.978080085847424,55.379780557018734,62.444614781873774,66.13364974297339,61.619484064423283,63.419766736524892,63.013572010117457,70.655589117943052,84.9797064670162,91.483801145818262,87.290829975646773,93.015961104754325,99.914032019594515,97.494214928083579,114.14567817648089,116.19070062664467,126.91768157851527,142.81082828213417,142.1020277204621,138.78494900431551,151.77856963691929,159.79468511423923,189.87783003094194,203.65550164167774,221.86518941870713,220.56111302911776,204.17283377496722,199.97847199361087,188.16494142706634,180.30373736166325,172.60763448371165,176.42239288509467,{"$f":"BV60*BW$55/periods","v":189.23134192228693},162.66053059357907,145.12827527150935,131.09548767372229,125.05656486113304,141.97531118673618,124.59855195752449,127.8734817805352,117.88294696879204,127.81084964644722,129.30197128016721,136.51467143905782,121.5200051179834,121.99696873020761,131.62720994235971,142.64379892325823,145.93209440523239,152.42431458819968,173.34772298467641,156.06589795869283,165.42817998697137,178.54823406970124,177.40582454860888,169.33459837276487,163.44310541289335,148.66956950876039,141.67623664446464,145.93923520545039,147.02633686205505,141.41732723174846,154.94682540538736,159.91398163888692,166.74433352148321,163.34367544468421,167.19874780945884,179.84556790074981,184.57570439340111,197.13207880010469,196.15366204163803,214.20005797263704,254.66676696611231,244.09245413419623,218.12270330170472,230.0234961773231,225.51110155349332,224.70242875727283,233.8835752596051,220.68677367959589,214.12686420263574,233.97043902338197,220.69144607789312,226.37308212604572,242.87340073238826,222.12968323272486,212.09440519818608,219.25880152334022,196.18603772352364,177.15800679943655,161.72484902283173,182.78693808974131,186.28808742101054,154.49902858363282,169.70741003199473,202.25349721902705,{"$f":"EH60*EI$55/periods","v":203.37624249356151},203.81476360931524,192.7006120724582,189.30200585167233,184.72108518247452,186.00667837033845,186.08226569461769,201.30026494890797,206.06582193974918,179.57384574546674,198.36808379315769,204.06571680139211,162.47452315442214,181.36370939489626,192.95704213153334,207.4799584541486,202.6665491892789,204.8979013385167,207.36931952645955,186.15827756650478,182.17448109202306,151.72591195068006,149.25358900535394,145.55409601767232,136.84965204926169,117.92397143836125,115.8770529174313,122.31336216662922,118.38809339776985,126.13753468000901,122.98198850858161,136.22196868462578,154.55943037502064,131.48980059825135,94.300919501929855,106.16311307652219,101.93036989055589,102.29685734509846,98.731901950686847,111.99105696139523,101.90560099267736,91.635409508004685,87.09307816863182,76.797891761351707,81.029360425703388,74.646710029641909,71.708826130401448,77.322818326557666,79.54541920144861,68.304795696185352,64.707135132876473,59.674983507498013,52.066463760358587,56.009258956173007,67.661244370357196,62.227065115146999,71.326585100055865,62.052995022052009,66.613635959459216,73.134227324460568,72.931502760115265,77.606154603154323,95.299017128966071,93.675973151205696,{"$f":"GT60*GU$55/periods","v":98.92659424453538},86.877461955252159,91.040350336324678,96.840357959969367,100.44040063437674,115.94522349007256,98.564828210760766,112.804016631054,124.11488394385803,102.42877401753651,100.90728374509527,95.086380269342669,91.848453713381161,85.78556315518621,78.928710235741804,81.186493773816039,72.797053506290112,77.580884450405478,95.278789740953087,93.084830674843602,86.11588937833335,86.786600082458875,95.450639961024237,95.649229800113503,92.800916994797149,102.04296687631911,100.22822970890819,112.74391404413377,106.5158713381322,114.27547280543027,89.305044102124583,86.142404763975478,92.660492922953537,92.977261625958278,89.533279143976699,92.314763031801959,99.930901503054201,117.31309343420273,109.04739057384965,101.18418446087722,115.1454971820564,108.20642158358855,117.03539226711668,115.74006899782015,114.8663134469563,121.97450048057658,109.36418040292617,115.87425355444705,90.511412634497816,81.637734955606589,85.757987056964282,94.272530059530084,109.23256371953995,110.04524685737842,103.57606674849802,96.482048413606606,93.29822232594033,102.45809159250003,104.66246376063873,103.96356515549378,106.87202717921799,111.93371199751525,95.062680473101778,98.468297463560646,{"$f":"JF60*JG$55/periods","v":91.549321193838935},83.474874333890526,86.075529067015268,76.630876939513911,68.413315698589628,73.79403100851907,70.664371334723057,71.229171790405502,68.306089864309982,56.428596493406168,44.165226032450207,38.919371929957357,36.947920674330454,37.150872136276298,40.2975717091403,37.069946915214821,35.69693939621456,38.16129430813222,41.780937434888109,35.874538931691895,36.067705763802444,36.903759327749043,37.914986541550846,39.142521855467379,38.163853434346869,34.73483982784871,33.398201312758609,29.44936016266978,30.069214293404588,29.093440804547996,25.465193939554485,23.012938961328743,20.309918626771303,18.40276553493586,19.037407595350622,15.35793937628185,14.960617435565267,14.034007525431479,12.842258744511577,12.545818916834522,12.272180128353007,12.236056726085902,13.681924668774611,14.349569323071112,12.419642287048019,12.502454002197274,10.724416175148232,11.71310424856137,10.773000322207732,11.761693360590366,10.537057893771674,10.089235826843003,11.135887292692841,11.244138212719776,11.972822986942326,11.381964136874727,12.934184489012909,12.458700192215428,12.277504129770318,13.052492059790589,14.361905923962683,12.162090858827954,10.497334688771792,10.691833721916916,{"$f":"LR60*LS$55/periods","v":11.071563176298614},10.718290744264472,8.1182610158524149,7.9667630167587697,8.4222865589171843,8.7368594267915256,8.8409209711306609,7.7104699643529946,8.2703532162077078,9.1487542771124186,9.2623017779447405,8.5621574138876202,8.8847613683229714,7.7146642173214968,7.5646316509300879,7.1696538107814431,7.4430144056587331,7.7766042577196171,8.4504256827589899,9.0328345845674498,8.2131557012681675,7.6429685208686893,8.3020659972851014,7.9123442029257331,8.477436310380396,9.4783827837922328,11.894391607883506,13.208859644531818,10.123169399661165,10.963406240644312,9.5676463816980473,11.24962362631018,12.370069545303032,11.458147810810765,12.323985257195572,11.920948508104603,13.17106571455836,12.386853830435566,12.570088262411344,13.996669704157043,13.530729858944797,13.838708485797348,14.242119607048981,11.023861091832337,10.622472462525211,12.805278252890149,13.716925703495276,12.205998399566369,11.271040612618288,9.504538129191447,10.267913412623297,8.9791478099153661,9.6311802215949029,9.884984284157655,11.292955266982014,10.46031529061392,10.181775754843546,10.647010988306832,10.68274012818523,11.646193215239144,10.814813613965592,11.349051824708924,13.101654508214649,12.374920026292816,{"$f":"OD60*OE$55/periods","v":12.248973414941455},10.90657867890746,11.496757189288379,11.212325438212821,9.8302141590230594,8.7022196077831815,8.2863597255357053,6.7793451707680301,7.0793438846731931,5.4031696563946268,5.9238212016851506,5.7601396255001935,5.4064010695181155,5.6804220824546725,6.1608228254450275,5.7144090726629804,6.4946272486777996,6.3430579233027826,6.679688452613493,5.7466363976888131,5.9969331068989336,6.0316652940760829,5.5732315689642684,5.956748890674735,4.3362009049521495,4.6733257079671988,4.6529578132767275,4.6238836926322291,4.473062615527942,4.81025268063659,4.3027392555840391,4.1747728309716541,4.1424757008892072,3.7226662095119067,3.6016808529041762,3.9088665484403271,3.6868613118391798,3.0189183157769586,2.8791698242639816,3.3821043288603936,3.587937816690443,3.7916452179783042,3.685909444426438,3.8919067450997979,3.6132633840201218,2.996401051024101,2.9846550476730713,3.0457549721024666,3.2985676719356976,3.7690198160446511,3.8671614184038896,3.8023247192392513,3.3225299179216354,3.5556341828796145,3.6415202542812728,3.2171077504611181,2.8245484798667353,3.3299147780934115,3.3822075943201861,3.4798362106865905,3.2157628513897327,3.4455907739995162,3.356920216375566,2.9682000315176791,{"$f":"QP60*QQ$55/periods","v":2.9807194764351377},2.7159064711031169,2.8723492649036708,3.0903910798191734,2.8184796961473988,2.5268912782357584,2.3551162481328678,2.5385479887113398,2.71260251073282,2.1934146049219398,1.7074837535525416,2.1943923891138666,2.0684850719963683,2.0231770346924529,2.0194465137224098,1.6980288282800755,1.6309225112939574,1.4247476973973041,1.4007870177358168,1.0840809794092099,1.2569305292120465,1.2378686254300382,1.1012131933637663,1.0580253493082208,1.0354017320603013,0.96604397255054997,1.0021162180350249,0.83239586676141331,0.67294126449611102,0.79925146036888739,0.72828579269161853,0.65220261362966625,0.6290929939121328,0.53813383251456393,0.57366738127067507,0.56750174557999111,0.54474966688680049,0.56117606710364176,0.46312151640917987,0.47370008690542015,0.51239781473525947,0.60152488724758868,0.53768482999822353,0.52241531699139254,0.53179806233057203,0.49441778849758755,0.50111355533691826,0.46695059491081525,0.54302542146907895,0.46182012231802866,0.42529349643076841,0.38957677775566629,0.35080886685259161,0.36019452596938184,0.30286644981898098,0.31586289840529508,0.30671986547588953,0.30881061674747046,0.28029231527685289,0.29349893016433803,0.27352704717507192,0.27139604037004367,0.26940608735784433,0.2692799789919712,{"$f":"TB60*TC$55/periods","v":0.24249018173194437},0.24963955425334411,0.28335515579928111,0.25902723207239742,0.2479205144287997,0.2550833664434255,0.24805011434848401,0.23729608970217148,0.23306351974119255,0.24869691503315799,0.23686283442102535,0.23879972905258226,0.25191835069088026,0.24271901536190796,0.225448968644058,0.18702460555959324,0.19863441062924539,0.18541948113970841,0.18307172989775297,0.19239585293167086,0.18906661198651747,0.19985651105931332,0.1710020168145322,0.16624679408868961,0.15332157462789528,0.15018789580086059,0.15345474466340528,0.17464551910937615,0.17728899917601276,0.15626910555736323,0.13587338692375411,0.1264890579767034,0.12344401722070843,0.12509361721723183,0.11589251209630462,0.11600503388825797,9.466357739699327E-2,8.7705061037130494E-2,9.0241223821716482E-2,9.3507544118739003E-2,0.11104768744823752,0.10095274177362229,0.10103044749408377,0.11393841958449451,0.11468888106105203,0.12886923963831348,0.14814899441301518,0.14295006676784486,0.12392834875167315,0.13092035409375763,0.16238215659144084,0.16883902732031186,0.17801497879629841,0.19136268374074383,0.20063940082061299,0.19492064789880681,0.18380247478666897,0.17387735353132777,0.19170272947074538,0.17893067926931866,0.14595741049453001,0.17110022482061435,0.18788507022657819,0.21457645137591014,{"$f":"VN60*VO$55/periods","v":0.20139792159440029},0.19893220869579276,0.18792393002586338,0.20527072272492827,0.23535611099763651,0.27121355027064248,0.30135940584979326,0.28024087021166583,0.26001593785298022,0.27214351873018872,0.23156415864888086,0.23601366896929574,0.24816042276420394,0.25678801876843982,0.23443532917978546,0.25015257781057421,0.2620020828666324,0.22312432613526179,0.24424873261086805,0.2451259243856409,0.23643990528150785,0.23874127742359899,0.24729438676670806,0.26895345018858025,0.26341083414498512,0.24123066905888743,0.25384976249750602,0.22263533449634648,0.23518780873700884,0.18623752456532086,0.15456507959906088,0.18418208590947563,0.17483058538303062,0.20089486515072663,0.21349565621167765,0.22106420242954361,0.19621397733923659,0.17003598048559715,0.14016153809068815,0.1443059623922931,0.13974134974500899,0.13810894885772407,0.14826014307594562,0.10612315982308937,0.11669241156268281,0.11943141719924882,0.11439272992232281,0.10890477044881457,0.10045804361466308,9.9205404532362776E-2,8.6199788230236413E-2,7.6948304903796449E-2,9.1640899488824451E-2,8.4127271720526614E-2,7.7284779056212879E-2,7.0562218889898373E-2,7.0124373024560399E-2,6.91437919341122E-2,6.5817624453716653E-2,5.9313024288227566E-2,6.5115614103401873E-2,4.8310428424990136E-2,4.6815129806930297E-2,4.9021451030984042E-2,{"$f":"XZ60*YA$55/periods","v":4.6103508164504106E-2},4.5095368892492167E-2,4.405905305715075E-2,4.7791132678524507E-2,4.1666504187569342E-2,4.2302117181616049E-2,3.2992053514817696E-2,2.9082621907936486E-2,3.3277222811467624E-2,3.6594305945989086E-2,3.3533959458827624E-2,3.5802130806907251E-2,3.1144477711690759E-2,2.6698118275024989E-2,2.0128025664047023E-2,2.1513408920999712E-2,1.9285405439741901E-2,1.6969483417310541E-2,1.7547479406957028E-2,1.7097248820497263E-2,1.5510101092155256E-2,1.490104718559971E-2,1.5722952494468111E-2,1.4339047432326495E-2,1.6402994946526819E-2,1.5663311229103902E-2,1.8880208899301611E-2,2.0497093375511699E-2,1.7142388888665219E-2,1.8393228566710485E-2,1.5002538366544476E-2,1.6271467404732634E-2,1.4351697554872089E-2,1.518753421588011E-2,1.5951044700537362E-2,1.176755658775387E-2,1.1646548968401348E-2,1.1034644370925594E-2,1.183359449541955E-2,1.2382302396003698E-2,1.1843060885607362E-2,1.2561419962125262E-2,1.1353857237618436E-2,1.4454470060895896E-2,1.4371683296148895E-2,1.3783053858347414E-2,1.4631488292616422E-2,1.3687281215877121E-2,1.2755456793366308E-2,1.1823784638158998E-2,1.1842725247457485E-2,1.1104382285174404E-2,1.2498130237058846E-2,1.3957867876325688E-2,1.4961688404632861E-2,1.6046094127005365E-2,1.576857485782774E-2,1.6310732488206164E-2,1.3868713335533078E-2,1.4659959521646176E-2,1.5843877224065914E-2,1.6715429596627789E-2,1.6131686317301136E-2,1.6936631673899565E-2,{"$f":"AAL60*AAM$55/periods","v":1.8809811545385909E-2},1.8835672305854288E-2,1.8881638215540349E-2,1.7847385057508106E-2,1.9366322349132256E-2,2.0701681161092021E-2,1.8320376465702996E-2,1.8043926371133792E-2,1.7257749188678912E-2,1.6240139820809438E-2,1.6720262636918788E-2,1.6084830018367607E-2,1.607034377901535E-2,1.4816229866454199E-2,1.4381328668331207E-2,1.316025376529421E-2,1.3422339477738781E-2,1.2379544152825103E-2,1.2786243087265808E-2,1.3188758264767403E-2,1.4452979052546985E-2,1.4459189600932825E-2,1.657708285422051E-2,1.7376524838668198E-2,1.777126051527126E-2,1.872855065575716E-2,1.9245835518853689E-2,1.7984920897684289E-2,2.1764369924536186E-2,2.0898529017519304E-2,2.3183708676623626E-2,2.3450793946988898E-2,2.2163472998096959E-2,2.3953710231681531E-2,2.1805008100549608E-2,2.5311804226968479E-2,2.4465736207847002E-2,2.4357619302134228E-2,2.8343710047714455E-2,3.2441885318067298E-2,2.2730392233058856E-2,2.4594580714391259E-2,2.4324221725109337E-2,2.6708206696417252E-2,2.6844963057287778E-2,2.5773674902634072E-2,2.33252372964417E-2,2.1929686181853252E-2,2.4774048105188462E-2,2.260696685546874E-2,2.6421087058608364E-2,3.0221860584009008E-2,2.9691138111664381E-2,2.3086883002910508E-2,2.0108743462066505E-2,1.9832169933746042E-2,2.1506216973873411E-2,2.4890901241550224E-2,2.5077808513283454E-2,2.6012980212216204E-2,2.3251253341339571E-2,2.3527547872203028E-2,2.1165563944387931E-2,2.1459451907590552E-2,{"$f":"ACX60*ACY$55/periods","v":1.8699551641245885E-2},1.6004355855724E-2,1.3450232692279619E-2,1.1968486735576355E-2,1.3718267534144742E-2,1.3213061524220894E-2,1.4729092308015883E-2,1.5137574628376595E-2,1.6121401769923809E-2,1.4085007826854569E-2,1.2277724865908789E-2,1.0776494925432091E-2,1.0683995762854909E-2,1.1038392136011328E-2,9.2841427720592295E-3,8.6948732812292071E-3,9.7033180011074412E-3,1.1285183799371414E-2,1.3068947399318102E-2,1.4035335463997512E-2,1.6976522201337614E-2,1.6845527436221377E-2,1.7513239631079505E-2,1.6987937471868511E-2,1.8003004756769136E-2,1.6186647653793438E-2,1.4237046408030012E-2,1.4444696496809184E-2,1.4072413803530517E-2,1.5179601277343344E-2,1.8053976870011534E-2,1.9339409392170822E-2,1.9587774507476938E-2,2.0518132903726834E-2,2.1069193828456196E-2,2.0898326133625592E-2,2.079727442354638E-2,2.4950137530925082E-2,2.4692126852222249E-2,2.6515050318053329E-2,2.1381131560910632E-2,1.959177554263342E-2,1.928844348872617E-2,1.8916321300293942E-2,1.8607318297624725E-2,1.8244193612558045E-2,1.8182293340951353E-2,1.5145003954668416E-2,1.6419093576017296E-2,1.7082579784035157E-2,1.8105285093742377E-2,1.8894892856689736E-2,1.9151760832544676E-2,2.0179745406105579E-2,2.1320634161557227E-2,2.3422763835668301E-2,2.3085827036171989E-2,1.9259522486880926E-2,1.8070742080239035E-2,1.8686094145240358E-2,1.7845432505111638E-2,1.9958674511770923E-2,1.3249325506222804E-2,1.2364053156015006E-2,{"$f":"AFJ60*AFK$55/periods","v":1.3640143063357583E-2},1.3459093931404268E-2,1.3176989396159671E-2,1.471391209147169E-2,1.6124636277144139E-2,2.1931238455115326E-2,2.1981436583245698E-2,2.2690979427072318E-2,2.5373079510936369E-2,2.6118015932027339E-2,2.4422214685833131E-2,2.2961149458514435E-2,2.2309815150371212E-2,2.2379645820374869E-2,2.3831199927284955E-2,2.3277130064410508E-2,2.478508269084127E-2,3.1128687376815616E-2,3.2555493971852069E-2,2.8523377387664771E-2,2.5986466590557609E-2,2.9337117068357111E-2,2.7234116148211203E-2,2.5600856119115695E-2,2.7450443713139941E-2,2.5017736966370802E-2,2.6463104994635781E-2,3.0582010621780446E-2,3.2290902258794413E-2,3.6268590273505659E-2,3.7447521323797354E-2,3.6088725892094449E-2,3.7123113278088885E-2,3.8825421047340207E-2,3.7655445598349276E-2,3.0967854368221939E-2,3.3496973683655375E-2,2.9259447440427595E-2,2.8334218663230527E-2,2.8004152573163018E-2,3.0484997409010315E-2,3.0612243060792906E-2,3.6595912165073456E-2,3.8800058839596627E-2,4.002637236576502E-2,4.0118626563006229E-2,4.0934543648972678E-2,4.5318692854793848E-2,3.7987100014515482E-2,3.0843166955556566E-2,2.83533428134667E-2,2.8894147722761998E-2,2.890488856942907E-2,3.0357375687076065E-2,2.863934174289481E-2,2.5608587023195871E-2,2.8501584412204403E-2,3.0521632133381375E-2,3.1073607640989511E-2,3.7665011422175959E-2,3.5166499277507167E-2,3.577290592894683E-2,4.2797142863226979E-2,3.9402420848091459E-2,{"$f":"AHV60*AHW$55/periods","v":3.691129834018602E-2},3.3134858071688089E-2,3.4071649911185255E-2,3.4024317370971786E-2,3.3337524547390085E-2,2.8813563397252356E-2,3.2750992904084265E-2,3.0962543202524236E-2,2.7248036480418326E-2,2.3079386405848827E-2,2.5361589200242816E-2,2.5804588348287218E-2,2.3809036045014782E-2,2.1609155200513513E-2,1.9831443163675033E-2,1.8609224099958972E-2,1.5360662900758788E-2,1.5238923571139949E-2,1.3942379294818867E-2,1.6288584848419569E-2,1.5397622746007986E-2,1.4635048022651569E-2,1.5618985139719202E-2,1.6169951569149014E-2,1.6107977014594661E-2,1.5525652214688235E-2,1.3946090773266927E-2,1.2735858960822377E-2,1.3267710014488326E-2,1.4128545008923295E-2,1.1393208206104503E-2,1.2100123772590109E-2,1.1251097720713858E-2,1.2467564844404817E-2,1.209398742712718E-2,1.0775802765488309E-2,1.1136931939020205E-2,1.2106941781597045E-2,1.1732611434344679E-2,1.1689431989415791E-2,1.2837099125237514E-2,1.2140057237903906E-2,1.14858075746212E-2,1.3178876253925982E-2,1.3121913078778075E-2,1.4619425333201954E-2,1.4993160791485629E-2,1.4189586214129302E-2,1.3392965212687053E-2,1.2313211834370221E-2,1.248552318285113E-2,1.4640411851639543E-2,1.3804114951854683E-2,1.4690498123543647E-2,1.3881997435254586E-2,1.4636194310062545E-2,1.2691945258216066E-2,1.1977050247784216E-2,1.1604181171066168E-2,1.1704424968936639E-2,1.1923759506212496E-2,1.1206482701304667E-2,1.1882895627390717E-2,1.1790127497700467E-2]
[null,"Construction Cost Stage 1",null,null,null,null,null,null,null,{"$f":"-IF(J59-I59=1,$I$9,0)","v":0},{"$f":"-IF(K59-J59=1,$I$9,0)","v":0},{"$f":"-IF(L59-K59=1,$I$9,0)","v":-2000},{"$f":"-IF(M59-L59=1,$I$9,0)","v":0},0,0,0,{"$f":"-IF(Q59-P59=1,$I$9,0)","v":0},0,0,0,{"$f":"-IF(U59-T59=1,$I$9,0)","v":0},{"$f":"-IF(V59-U59=1,$I$9,0)","v":0},{"$f":"-IF(W59-V59=1,$I$9,0)","v":0},0,0,0,0,0,{"$f":"-IF(AC59-AB59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(CG59-CF59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(ES59-ER59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(HE59-HD59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(JQ59-JP59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(MC59-MB59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OO59-ON59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(RA59-QZ59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(TM59-TL59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(VY59-VX59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(YK59-YJ59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AAW59-AAV59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(ADI59-ADH59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AFU59-AFT59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AIG59-AIF59=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJZ59-AJY59=1,$I$9,0)","v":0},0,0,0,0,0,0,{"$f":"-IF(AKG59-AKF59=1,$I$9,0)","v":0},0]
[null,"Construction Cost Stage 2",null,null,null,null,null,null,null,{"$f":"-IF(J60-I60=1,$I$10,0)","v":0},{"$f":"-IF(K60-J60=1,$I$10,0)","v":0},{"$f":"-IF(L60-K60=1,$I$10,0)","v":0},{"$f":"-IF(M60-L60=1,$I$10,0)","v":0},0,0,0,{"$f":"-IF(Q60-P60=1,$I$10,0)","v":0},0,0,0,{"$f":"-IF(U60-T60=1,$I$10,0)","v":-2500},{"$f":"-IF(V60-U60=1,$I$10,0)","v":0},{"$f":"-IF(W60-V60=1,$I$10,0)","v":0},0,0,0,0,0,{"$f":"-IF(AC60-AB60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(CG60-CF60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(ES60-ER60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(HE60-HD60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(JQ60-JP60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(MC60-MB60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OO60-ON60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(RA60-QZ60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(TM60-TL60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(VY60-VX60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(YK60-YJ60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AAW60-AAV60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(ADI60-ADH60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AFU60-AFT60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AIG60-AIF60=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJZ60-AJY60=1,$I$10,0)","v":0},0,0,0,0,0,0,{"$f":"-IF(AKG60-AKF60=1,$I$10,0)","v":0},0]
[null,"Total Cash Flow",null,null,null,{"$f":"XNPV($I$13,K75:AKH75,$K$52:$AKH$52)+J75","v":13323.599772274378},{"$f":"SUM(K75:AKH75)","v":64564.179354678272},null,null,{"$f":"SUM(J71:J74)","v":0},0,-2000,42.460897911120327,43.254779089947654,43.261326816334936,46.357272480377461,48.048663020632311,49.021783240085796,47.491868434800409,52.389904718123844,{"$f":"SUM(U71:U74)","v":-2444.9070224344264},{"$f":"SUM(V71:V74)","v":118.0261064549256},{"$f":"SUM(W71:W74)","v":105.5990167841841},{"$f":"SUM(X71:X74)","v":115.6900551839345},{"$f":"SUM(Y71:Y74)","v":119.07512022411747},{"$f":"SUM(Z71:Z74)","v":109.81579790363415},{"$f":"SUM(AA71:AA74)","v":107.49328904813102},{"$f":"SUM(AB71:AB74)","v":114.03353854545854},{"$f":"SUM(AC71:AC74)","v":103.49339770210646},{"$f":"SUM(AD71:AD74)","v":131.22025568203503},{"$f":"SUM(AE71:AE74)","v":142.0667787719039},{"$f":"SUM(AF71:AF74)","v":148.06925212886455},{"$f":"SUM(AG71:AG74)","v":147.41698502703724},{"$f":"SUM(AH71:AH74)","v":147.77798407039765},{"$f":"SUM(AI71:AI74)","v":186.18250127073216},{"$f":"SUM(AJ71:AJ74)","v":166.25669213494152},{"$f":"SUM(AK71:AK74)","v":142.5409008517328},{"$f":"SUM(AL71:AL74)","v":141.36613208236633},{"$f":"SUM(AM71:AM74)","v":139.89775124121368},{"$f":"SUM(AN71:AN74)","v":125.56621140111787},{"$f":"SUM(AO71:AO74)","v":128.28928891288334},{"$f":"SUM(AP71:AP74)","v":146.6283999104231},{"$f":"SUM(AQ71:AQ74)","v":101.95616017169485},{"$f":"SUM(AR71:AR74)","v":110.75956111403747},{"$f":"SUM(AS71:AS74)","v":124.88922956374755},{"$f":"SUM(AT71:AT74)","v":132.26729948594678},{"$f":"SUM(AU71:AU74)","v":123.23896812884657},{"$f":"SUM(AV71:AV74)","v":126.83953347304978},{"$f":"SUM(AW71:AW74)","v":126.02714402023491},{"$f":"SUM(AX71:AX74)","v":141.3111782358861},{"$f":"SUM(AY71:AY74)","v":169.9594129340324},{"$f":"SUM(AZ71:AZ74)","v":182.96760229163652},{"$f":"SUM(BA71:BA74)","v":174.58165995129355},{"$f":"SUM(BB71:BB74)","v":186.03192220950865},{"$f":"SUM(BC71:BC74)","v":199.82806403918903},{"$f":"SUM(BD71:BD74)","v":194.98842985616716},{"$f":"SUM(BE71:BE74)","v":228.29135635296177},{"$f":"SUM(BF71:BF74)","v":232.38140125328934},{"$f":"SUM(BG71:BG74)","v":253.83536315703054},{"$f":"SUM(BH71:BH74)","v":285.62165656426833},{"$f":"SUM(BI71:BI74)","v":284.20405544092421},{"$f":"SUM(BJ71:BJ74)","v":277.56989800863101},{"$f":"SUM(BK71:BK74)","v":303.55713927383857},{"$f":"SUM(BL71:BL74)","v":319.58937022847846},{"$f":"SUM(BM71:BM74)","v":379.75566006188387},{"$f":"SUM(BN71:BN74)","v":407.31100328335549},{"$f":"SUM(BO71:BO74)","v":443.73037883741426},{"$f":"SUM(BP71:BP74)","v":441.12222605823553},{"$f":"SUM(BQ71:BQ74)","v":408.34566754993443},{"$f":"SUM(BR71:BR74)","v":399.95694398722173},{"$f":"SUM(BS71:BS74)","v":376.32988285413268},{"$f":"SUM(BT71:BT74)","v":360.6074747233265},{"$f":"SUM(BU71:BU74)","v":345.2152689674233},{"$f":"SUM(BV71:BV74)","v":352.84478577018933},{"$f":"SUM(BW71:BW74)","v":378.46268384457386},{"$f":"SUM(BX71:BX74)","v":325.32106118715814},{"$f":"SUM(BY71:BY74)","v":290.2565505430187},{"$f":"SUM(BZ71:BZ74)","v":262.19097534744458},{"$f":"SUM(CA71:CA74)","v":250.11312972226608},{"$f":"SUM(CB71:CB74)","v":283.95062237347236},{"$f":"SUM(CC71:CC74)","v":249.19710391504898},{"$f":"SUM(CD71:CD74)","v":255.7469635610704},{"$f":"SUM(CE71:CE74)","v":235.76589393758408},{"$f":"SUM(CF71:CF74)","v":255.62169929289445},{"$f":"SUM(CG71:CG74)","v":258.60394256033442},{"$f":"SUM(CH71:CH74)","v":273.02934287811564},{"$f":"SUM(CI71:CI74)","v":243.0400102359668},{"$f":"SUM(CJ71:CJ74)","v":243.99393746041522},{"$f":"SUM(CK71:CK74)","v":263.25441988471943},{"$f":"SUM(CL71:CL74)","v":285.28759784651646},{"$f":"SUM(CM71:CM74)","v":291.86418881046478},{"$f":"SUM(CN71:CN74)","v":304.84862917639936},{"$f":"SUM(CO71:CO74)","v":346.69544596935282},{"$f":"SUM(CP71:CP74)","v":312.13179591738566},{"$f":"SUM(CQ71:CQ74)","v":330.85635997394274},{"$f":"SUM(CR71:CR74)","v":357.09646813940248},{"$f":"SUM(CS71:CS74)","v":354.81164909721775},{"$f":"SUM(CT71:CT74)","v":338.66919674552975},{"$f":"SUM(CU71:CU74)","v":326.88621082578669},{"$f":"SUM(CV71:CV74)","v":297.33913901752078},{"$f":"SUM(CW71:CW74)","v":283.35247328892927},{"$f":"SUM(CX71:CX74)","v":291.87847041090077},{"$f":"SUM(CY71:CY74)","v":294.05267372411009},{"$f":"SUM(CZ71:CZ74)","v":282.83465446349692},{"$f":"SUM(DA71:DA74)","v":309.89365081077472},{"$f":"SUM(DB71:DB74)","v":319.82796327777385},{"$f":"SUM(DC71:DC74)","v":333.48866704296643},{"$f":"SUM(DD71:DD74)","v":326.68735088936842},{"$f":"SUM(DE71:DE74)","v":334.39749561891767},{"$f":"SUM(DF71:DF74)","v":359.69113580149963},{"$f":"SUM(DG71:DG74)","v":369.15140878680222},{"$f":"SUM(DH71:DH74)","v":394.26415760020939},{"$f":"SUM(DI71:DI74)","v":392.30732408327606},{"$f":"SUM(DJ71:DJ74)","v":428.40011594527408},{"$f":"SUM(DK71:DK74)","v":509.33353393222461},{"$f":"SUM(DL71:DL74)","v":488.18490826839246},{"$f":"SUM(DM71:DM74)","v":436.24540660340944},{"$f":"SUM(DN71:DN74)","v":460.04699235464619},{"$f":"SUM(DO71:DO74)","v":451.02220310698664},{"$f":"SUM(DP71:DP74)","v":449.40485751454565},{"$f":"SUM(DQ71:DQ74)","v":467.76715051921019},{"$f":"SUM(DR71:DR74)","v":441.37354735919178},{"$f":"SUM(DS71:DS74)","v":428.25372840527149},{"$f":"SUM(DT71:DT74)","v":467.94087804676394},{"$f":"SUM(DU71:DU74)","v":441.38289215578624},{"$f":"SUM(DV71:DV74)","v":452.74616425209143},{"$f":"SUM(DW71:DW74)","v":485.74680146477652},{"$f":"SUM(DX71:DX74)","v":444.25936646544972},{"$f":"SUM(DY71:DY74)","v":424.18881039637216},{"$f":"SUM(DZ71:DZ74)","v":438.51760304668045},{"$f":"SUM(EA71:EA74)","v":392.37207544704728},{"$f":"SUM(EB71:EB74)","v":354.3160135988731},{"$f":"SUM(EC71:EC74)","v":323.44969804566347},{"$f":"SUM(ED71:ED74)","v":365.57387617948262},{"$f":"SUM(EE71:EE74)","v":372.57617484202109},{"$f":"SUM(EF71:EF74)","v":308.99805716726564},{"$f":"SUM(EG71:EG74)","v":339.41482006398945},{"$f":"SUM(EH71:EH74)","v":404.50699443805411},{"$f":"SUM(EI71:EI74)","v":406.75248498712301},{"$f":"SUM(EJ71:EJ74)","v":407.62952721863047},{"$f":"SUM(EK71:EK74)","v":385.4012241449164},{"$f":"SUM(EL71:EL74)","v":378.60401170334467},{"$f":"SUM(EM71:EM74)","v":369.44217036494905},{"$f":"SUM(EN71:EN74)","v":372.0133567406769},{"$f":"SUM(EO71:EO74)","v":372.16453138923538},{"$f":"SUM(EP71:EP74)","v":402.60052989781593},{"$f":"SUM(EQ71:EQ74)","v":412.13164387949837},{"$f":"SUM(ER71:ER74)","v":359.14769149093348},{"$f":"SUM(ES71:ES74)","v":396.73616758631539},{"$f":"SUM(ET71:ET74)","v":408.13143360278423},{"$f":"SUM(EU71:EU74)","v":324.94904630884429},{"$f":"SUM(EV71:EV74)","v":362.72741878979252},{"$f":"SUM(EW71:EW74)","v":385.91408426306668},{"$f":"SUM(EX71:EX74)","v":414.9599169082972},{"$f":"SUM(EY71:EY74)","v":405.33309837855779},{"$f":"SUM(EZ71:EZ74)","v":409.79580267703341},{"$f":"SUM(FA71:FA74)","v":414.7386390529191},{"$f":"SUM(FB71:FB74)","v":372.31655513300956},{"$f":"SUM(FC71:FC74)","v":364.34896218404612},{"$f":"SUM(FD71:FD74)","v":303.45182390136011},{"$f":"SUM(FE71:FE74)","v":298.50717801070789},{"$f":"SUM(FF71:FF74)","v":291.10819203534464},{"$f":"SUM(FG71:FG74)","v":273.69930409852338},{"$f":"SUM(FH71:FH74)","v":235.8479428767225},{"$f":"SUM(FI71:FI74)","v":231.7541058348626},{"$f":"SUM(FJ71:FJ74)","v":244.62672433325844},{"$f":"SUM(FK71:FK74)","v":236.7761867955397},{"$f":"SUM(FL71:FL74)","v":252.27506936001802},{"$f":"SUM(FM71:FM74)","v":245.96397701716322},{"$f":"SUM(FN71:FN74)","v":272.44393736925156},{"$f":"SUM(FO71:FO74)","v":309.11886075004128},{"$f":"SUM(FP71:FP74)","v":262.9796011965027},{"$f":"SUM(FQ71:FQ74)","v":188.60183900385971},{"$f":"SUM(FR71:FR74)","v":212.32622615304439},{"$f":"SUM(FS71:FS74)","v":203.86073978111179},{"$f":"SUM(FT71:FT74)","v":204.59371469019692},{"$f":"SUM(FU71:FU74)","v":197.46380390137369},{"$f":"SUM(FV71:FV74)","v":223.98211392279046},{"$f":"SUM(FW71:FW74)","v":203.81120198535473},{"$f":"SUM(FX71:FX74)","v":183.27081901600937},{"$f":"SUM(FY71:FY74)","v":174.18615633726364},{"$f":"SUM(FZ71:FZ74)","v":153.59578352270341},{"$f":"SUM(GA71:GA74)","v":162.05872085140678},{"$f":"SUM(GB71:GB74)","v":149.29342005928382},{"$f":"SUM(GC71:GC74)","v":143.4176522608029},{"$f":"SUM(GD71:GD74)","v":154.64563665311533},{"$f":"SUM(GE71:GE74)","v":159.09083840289722},{"$f":"SUM(GF71:GF74)","v":136.6095913923707},{"$f":"SUM(GG71:GG74)","v":129.41427026575295},{"$f":"SUM(GH71:GH74)","v":119.34996701499603},{"$f":"SUM(GI71:GI74)","v":104.13292752071717},{"$f":"SUM(GJ71:GJ74)","v":112.01851791234601},{"$f":"SUM(GK71:GK74)","v":135.32248874071439},{"$f":"SUM(GL71:GL74)","v":124.454130230294},{"$f":"SUM(GM71:GM74)","v":142.65317020011173},{"$f":"SUM(GN71:GN74)","v":124.10599004410402},{"$f":"SUM(GO71:GO74)","v":133.22727191891843},{"$f":"SUM(GP71:GP74)","v":146.26845464892114},{"$f":"SUM(GQ71:GQ74)","v":145.86300552023053},{"$f":"SUM(GR71:GR74)","v":155.21230920630865},{"$f":"SUM(GS71:GS74)","v":190.59803425793214},{"$f":"SUM(GT71:GT74)","v":187.35194630241139},{"$f":"SUM(GU71:GU74)","v":197.85318848907076},{"$f":"SUM(GV71:GV74)","v":173.75492391050432},{"$f":"SUM(GW71:GW74)","v":182.08070067264936},{"$f":"SUM(GX71:GX74)","v":193.68071591993873},{"$f":"SUM(GY71:GY74)","v":200.88080126875349},{"$f":"SUM(GZ71:GZ74)","v":231.89044698014513},{"$f":"SUM(HA71:HA74)","v":197.12965642152153},{"$f":"SUM(HB71:HB74)","v":225.60803326210799},{"$f":"SUM(HC71:HC74)","v":248.22976788771606},{"$f":"SUM(HD71:HD74)","v":204.85754803507302},{"$f":"SUM(HE71:HE74)","v":201.81456749019054},{"$f":"SUM(HF71:HF74)","v":190.17276053868534},{"$f":"SUM(HG71:HG74)","v":183.69690742676232},{"$f":"SUM(HH71:HH74)","v":171.57112631037242},{"$f":"SUM(HI71:HI74)","v":157.85742047148361},{"$f":"SUM(HJ71:HJ74)","v":162.37298754763208},{"$f":"SUM(HK71:HK74)","v":145.59410701258022},{"$f":"SUM(HL71:HL74)","v":155.16176890081096},{"$f":"SUM(HM71:HM74)","v":190.55757948190617},{"$f":"SUM(HN71:HN74)","v":186.1696613496872},{"$f":"SUM(HO71:HO74)","v":172.2317787566667},{"$f":"SUM(HP71:HP74)","v":173.57320016491775},{"$f":"SUM(HQ71:HQ74)","v":190.90127992204847},{"$f":"SUM(HR71:HR74)","v":191.29845960022701},{"$f":"SUM(HS71:HS74)","v":185.6018339895943},{"$f":"SUM(HT71:HT74)","v":204.08593375263823},{"$f":"SUM(HU71:HU74)","v":200.45645941781638},{"$f":"SUM(HV71:HV74)","v":225.48782808826755},{"$f":"SUM(HW71:HW74)","v":213.0317426762644},{"$f":"SUM(HX71:HX74)","v":228.55094561086054},{"$f":"SUM(HY71:HY74)","v":178.61008820424917},{"$f":"SUM(HZ71:HZ74)","v":172.28480952795096},{"$f":"SUM(IA71:IA74)","v":185.32098584590707},{"$f":"SUM(IB71:IB74)","v":185.95452325191656},{"$f":"SUM(IC71:IC74)","v":179.0665582879534},{"$f":"SUM(ID71:ID74)","v":184.62952606360392},{"$f":"SUM(IE71:IE74)","v":199.8618030061084},{"$f":"SUM(IF71:IF74)","v":234.62618686840545},{"$f":"SUM(IG71:IG74)","v":218.09478114769931},{"$f":"SUM(IH71:IH74)","v":202.36836892175444},{"$f":"SUM(II71:II74)","v":230.29099436411281},{"$f":"SUM(IJ71:IJ74)","v":216.4128431671771},{"$f":"SUM(IK71:IK74)","v":234.07078453423335},{"$f":"SUM(IL71:IL74)","v":231.48013799564029},{"$f":"SUM(IM71:IM74)","v":229.7326268939126},{"$f":"SUM(IN71:IN74)","v":243.94900096115316},{"$f":"SUM(IO71:IO74)","v":218.72836080585233},{"$f":"SUM(IP71:IP74)","v":231.7485071088941},{"$f":"SUM(IQ71:IQ74)","v":181.02282526899563},{"$f":"SUM(IR71:IR74)","v":163.27546991121318},{"$f":"SUM(IS71:IS74)","v":171.51597411392856},{"$f":"SUM(IT71:IT74)","v":188.54506011906017},{"$f":"SUM(IU71:IU74)","v":218.46512743907991},{"$f":"SUM(IV71:IV74)","v":220.09049371475683},{"$f":"SUM(IW71:IW74)","v":207.15213349699604},{"$f":"SUM(IX71:IX74)","v":192.96409682721321},{"$f":"SUM(IY71:IY74)","v":186.59644465188066},{"$f":"SUM(IZ71:IZ74)","v":204.91618318500005},{"$f":"SUM(JA71:JA74)","v":209.32492752127746},{"$f":"SUM(JB71:JB74)","v":207.92713031098756},{"$f":"SUM(JC71:JC74)","v":213.74405435843599},{"$f":"SUM(JD71:JD74)","v":223.86742399503049},{"$f":"SUM(JE71:JE74)","v":190.12536094620356},{"$f":"SUM(JF71:JF74)","v":196.93659492712129},{"$f":"SUM(JG71:JG74)","v":183.09864238767787},{"$f":"SUM(JH71:JH74)","v":166.94974866778105},{"$f":"SUM(JI71:JI74)","v":172.15105813403054},{"$f":"SUM(JJ71:JJ74)","v":153.26175387902782},{"$f":"SUM(JK71:JK74)","v":136.82663139717926},{"$f":"SUM(JL71:JL74)","v":147.58806201703814},{"$f":"SUM(JM71:JM74)","v":141.32874266944611},{"$f":"SUM(JN71:JN74)","v":142.458343580811},{"$f":"SUM(JO71:JO74)","v":136.61217972861996},{"$f":"SUM(JP71:JP74)","v":112.85719298681234},{"$f":"SUM(JQ71:JQ74)","v":88.330452064900413},{"$f":"SUM(JR71:JR74)","v":77.838743859914715},{"$f":"SUM(JS71:JS74)","v":73.895841348660909},{"$f":"SUM(JT71:JT74)","v":74.301744272552597},{"$f":"SUM(JU71:JU74)","v":80.5951434182806},{"$f":"SUM(JV71:JV74)","v":74.139893830429642},{"$f":"SUM(JW71:JW74)","v":71.39387879242912},{"$f":"SUM(JX71:JX74)","v":76.32258861626444},{"$f":"SUM(JY71:JY74)","v":83.561874869776219},{"$f":"SUM(JZ71:JZ74)","v":71.749077863383789},{"$f":"SUM(KA71:KA74)","v":72.135411527604887},{"$f":"SUM(KB71:KB74)","v":73.807518655498086},{"$f":"SUM(KC71:KC74)","v":75.829973083101692},{"$f":"SUM(KD71:KD74)","v":78.285043710934758},{"$f":"SUM(KE71:KE74)","v":76.327706868693738},{"$f":"SUM(KF71:KF74)","v":69.469679655697419},{"$f":"SUM(KG71:KG74)","v":66.796402625517217},{"$f":"SUM(KH71:KH74)","v":58.898720325339561},{"$f":"SUM(KI71:KI74)","v":60.138428586809177},{"$f":"SUM(KJ71:KJ74)","v":58.186881609095991},{"$f":"SUM(KK71:KK74)","v":50.93038787910897},{"$f":"SUM(KL71:KL74)","v":46.025877922657486},{"$f":"SUM(KM71:KM74)","v":40.619837253542606},{"$f":"SUM(KN71:KN74)","v":36.805531069871719},{"$f":"SUM(KO71:KO74)","v":38.074815190701244},{"$f":"SUM(KP71:KP74)","v":30.7158787525637},{"$f":"SUM(KQ71:KQ74)","v":29.921234871130533},{"$f":"SUM(KR71:KR74)","v":28.068015050862957},{"$f":"SUM(KS71:KS74)","v":25.684517489023154},{"$f":"SUM(KT71:KT74)","v":25.091637833669044},{"$f":"SUM(KU71:KU74)","v":24.544360256706014},{"$f":"SUM(KV71:KV74)","v":24.472113452171804},{"$f":"SUM(KW71:KW74)","v":27.363849337549222},{"$f":"SUM(KX71:KX74)","v":28.699138646142224},{"$f":"SUM(KY71:KY74)","v":24.839284574096038},{"$f":"SUM(KZ71:KZ74)","v":25.004908004394547},{"$f":"SUM(LA71:LA74)","v":21.448832350296463},{"$f":"SUM(LB71:LB74)","v":23.42620849712274},{"$f":"SUM(LC71:LC74)","v":21.546000644415464},{"$f":"SUM(LD71:LD74)","v":23.523386721180731},{"$f":"SUM(LE71:LE74)","v":21.074115787543349},{"$f":"SUM(LF71:LF74)","v":20.178471653686007},{"$f":"SUM(LG71:LG74)","v":22.271774585385682},{"$f":"SUM(LH71:LH74)","v":22.488276425439551},{"$f":"SUM(LI71:LI74)","v":23.945645973884652},{"$f":"SUM(LJ71:LJ74)","v":22.763928273749453},{"$f":"SUM(LK71:LK74)","v":25.868368978025817},{"$f":"SUM(LL71:LL74)","v":24.917400384430856},{"$f":"SUM(LM71:LM74)","v":24.555008259540635},{"$f":"SUM(LN71:LN74)","v":26.104984119581179},{"$f":"SUM(LO71:LO74)","v":28.723811847925365},{"$f":"SUM(LP71:LP74)","v":24.324181717655907},{"$f":"SUM(LQ71:LQ74)","v":20.994669377543584},{"$f":"SUM(LR71:LR74)","v":21.383667443833833},{"$f":"SUM(LS71:LS74)","v":22.143126352597228},{"$f":"SUM(LT71:LT74)","v":21.436581488528944},{"$f":"SUM(LU71:LU74)","v":16.23652203170483},{"$f":"SUM(LV71:LV74)","v":15.933526033517539},{"$f":"SUM(LW71:LW74)","v":16.844573117834369},{"$f":"SUM(LX71:LX74)","v":17.473718853583051},{"$f":"SUM(LY71:LY74)","v":17.681841942261322},{"$f":"SUM(LZ71:LZ74)","v":15.420939928705989},{"$f":"SUM(MA71:MA74)","v":16.540706432415416},{"$f":"SUM(MB71:MB74)","v":18.297508554224837},{"$f":"SUM(MC71:MC74)","v":18.524603555889481},{"$f":"SUM(MD71:MD74)","v":17.12431482777524},{"$f":"SUM(ME71:ME74)","v":17.769522736645943},{"$f":"SUM(MF71:MF74)","v":15.429328434642994},{"$f":"SUM(MG71:MG74)","v":15.129263301860176},{"$f":"SUM(MH71:MH74)","v":14.339307621562886},{"$f":"SUM(MI71:MI74)","v":14.886028811317466},{"$f":"SUM(MJ71:MJ74)","v":15.553208515439234},{"$f":"SUM(MK71:MK74)","v":16.90085136551798},{"$f":"SUM(ML71:ML74)","v":18.0656691691349},{"$f":"SUM(MM71:MM74)","v":16.426311402536335},{"$f":"SUM(MN71:MN74)","v":15.285937041737379},{"$f":"SUM(MO71:MO74)","v":16.604131994570203},{"$f":"SUM(MP71:MP74)","v":15.824688405851466},{"$f":"SUM(MQ71:MQ74)","v":16.954872620760792},{"$f":"SUM(MR71:MR74)","v":18.956765567584466},{"$f":"SUM(MS71:MS74)","v":23.788783215767012},{"$f":"SUM(MT71:MT74)","v":26.417719289063637},{"$f":"SUM(MU71:MU74)","v":20.246338799322331},{"$f":"SUM(MV71:MV74)","v":21.926812481288625},{"$f":"SUM(MW71:MW74)","v":19.135292763396095},{"$f":"SUM(MX71:MX74)","v":22.499247252620361},{"$f":"SUM(MY71:MY74)","v":24.740139090606064},{"$f":"SUM(MZ71:MZ74)","v":22.916295621621529},{"$f":"SUM(NA71:NA74)","v":24.647970514391144},{"$f":"SUM(NB71:NB74)","v":23.841897016209206},{"$f":"SUM(NC71:NC74)","v":26.342131429116719},{"$f":"SUM(ND71:ND74)","v":24.773707660871132},{"$f":"SUM(NE71:NE74)","v":25.140176524822689},{"$f":"SUM(NF71:NF74)","v":27.993339408314085},{"$f":"SUM(NG71:NG74)","v":27.061459717889594},{"$f":"SUM(NH71:NH74)","v":27.677416971594695},{"$f":"SUM(NI71:NI74)","v":28.484239214097961},{"$f":"SUM(NJ71:NJ74)","v":22.047722183664675},{"$f":"SUM(NK71:NK74)","v":21.244944925050422},{"$f":"SUM(NL71:NL74)","v":25.610556505780298},{"$f":"SUM(NM71:NM74)","v":27.433851406990552},{"$f":"SUM(NN71:NN74)","v":24.411996799132737},{"$f":"SUM(NO71:NO74)","v":22.542081225236576},{"$f":"SUM(NP71:NP74)","v":19.009076258382894},{"$f":"SUM(NQ71:NQ74)","v":20.535826825246595},{"$f":"SUM(NR71:NR74)","v":17.958295619830732},{"$f":"SUM(NS71:NS74)","v":19.262360443189806},{"$f":"SUM(NT71:NT74)","v":19.76996856831531},{"$f":"SUM(NU71:NU74)","v":22.585910533964029},{"$f":"SUM(NV71:NV74)","v":20.92063058122784},{"$f":"SUM(NW71:NW74)","v":20.363551509687092},{"$f":"SUM(NX71:NX74)","v":21.294021976613664},{"$f":"SUM(NY71:NY74)","v":21.365480256370461},{"$f":"SUM(NZ71:NZ74)","v":23.292386430478288},{"$f":"SUM(OA71:OA74)","v":21.629627227931184},{"$f":"SUM(OB71:OB74)","v":22.698103649417849},{"$f":"SUM(OC71:OC74)","v":26.203309016429298},{"$f":"SUM(OD71:OD74)","v":24.749840052585633},{"$f":"SUM(OE71:OE74)","v":24.49794682988291},{"$f":"SUM(OF71:OF74)","v":21.813157357814919},{"$f":"SUM(OG71:OG74)","v":22.993514378576759},{"$f":"SUM(OH71:OH74)","v":22.424650876425641},{"$f":"SUM(OI71:OI74)","v":19.660428318046119},{"$f":"SUM(OJ71:OJ74)","v":17.404439215566363},{"$f":"SUM(OK71:OK74)","v":16.572719451071411},{"$f":"SUM(OL71:OL74)","v":13.55869034153606},{"$f":"SUM(OM71:OM74)","v":14.158687769346386},{"$f":"SUM(ON71:ON74)","v":10.806339312789254},{"$f":"SUM(OO71:OO74)","v":11.847642403370301},{"$f":"SUM(OP71:OP74)","v":11.520279251000387},{"$f":"SUM(OQ71:OQ74)","v":10.812802139036231},{"$f":"SUM(OR71:OR74)","v":11.360844164909345},{"$f":"SUM(OS71:OS74)","v":12.321645650890055},{"$f":"SUM(OT71:OT74)","v":11.428818145325961},{"$f":"SUM(OU71:OU74)","v":12.989254497355599},{"$f":"SUM(OV71:OV74)","v":12.686115846605565},{"$f":"SUM(OW71:OW74)","v":13.359376905226986},{"$f":"SUM(OX71:OX74)","v":11.493272795377626},{"$f":"SUM(OY71:OY74)","v":11.993866213797867},{"$f":"SUM(OZ71:OZ74)","v":12.063330588152166},{"$f":"SUM(PA71:PA74)","v":11.146463137928537},{"$f":"SUM(PB71:PB74)","v":11.91349778134947},{"$f":"SUM(PC71:PC74)","v":8.672401809904299},{"$f":"SUM(PD71:PD74)","v":9.3466514159343976},{"$f":"SUM(PE71:PE74)","v":9.3059156265534551},{"$f":"SUM(PF71:PF74)","v":9.2477673852644582},{"$f":"SUM(PG71:PG74)","v":8.9461252310558841},{"$f":"SUM(PH71:PH74)","v":9.6205053612731799},{"$f":"SUM(PI71:PI74)","v":8.6054785111680783},{"$f":"SUM(PJ71:PJ74)","v":8.3495456619433082},{"$f":"SUM(PK71:PK74)","v":8.2849514017784145},{"$f":"SUM(PL71:PL74)","v":7.4453324190238135},{"$f":"SUM(PM71:PM74)","v":7.2033617058083523},{"$f":"SUM(PN71:PN74)","v":7.8177330968806542},{"$f":"SUM(PO71:PO74)","v":7.3737226236783595},{"$f":"SUM(PP71:PP74)","v":6.0378366315539171},{"$f":"SUM(PQ71:PQ74)","v":5.7583396485279632},{"$f":"SUM(PR71:PR74)","v":6.7642086577207872},{"$f":"SUM(PS71:PS74)","v":7.175875633380886},{"$f":"SUM(PT71:PT74)","v":7.5832904359566085},{"$f":"SUM(PU71:PU74)","v":7.371818888852876},{"$f":"SUM(PV71:PV74)","v":7.7838134901995959},{"$f":"SUM(PW71:PW74)","v":7.2265267680402436},{"$f":"SUM(PX71:PX74)","v":5.9928021020482021},{"$f":"SUM(PY71:PY74)","v":5.9693100953461427},{"$f":"SUM(PZ71:PZ74)","v":6.0915099442049332},{"$f":"SUM(QA71:QA74)","v":6.5971353438713951},{"$f":"SUM(QB71:QB74)","v":7.5380396320893022},{"$f":"SUM(QC71:QC74)","v":7.7343228368077792},{"$f":"SUM(QD71:QD74)","v":7.6046494384785026},{"$f":"SUM(QE71:QE74)","v":6.6450598358432709},{"$f":"SUM(QF71:QF74)","v":7.111268365759229},{"$f":"SUM(QG71:QG74)","v":7.2830405085625456},{"$f":"SUM(QH71:QH74)","v":6.4342155009222362},{"$f":"SUM(QI71:QI74)","v":5.6490969597334706},{"$f":"SUM(QJ71:QJ74)","v":6.659829556186823},{"$f":"SUM(QK71:QK74)","v":6.7644151886403723},{"$f":"SUM(QL71:QL74)","v":6.9596724213731811},{"$f":"SUM(QM71:QM74)","v":6.4315257027794654},{"$f":"SUM(QN71:QN74)","v":6.8911815479990324},{"$f":"SUM(QO71:QO74)","v":6.7138404327511321},{"$f":"SUM(QP71:QP74)","v":5.9364000630353582},{"$f":"SUM(QQ71:QQ74)","v":5.9614389528702754},{"$f":"SUM(QR71:QR74)","v":5.4318129422062338},{"$f":"SUM(QS71:QS74)","v":5.7446985298073416},{"$f":"SUM(QT71:QT74)","v":6.1807821596383468},{"$f":"SUM(QU71:QU74)","v":5.6369593922947976},{"$f":"SUM(QV71:QV74)","v":5.0537825564715169},{"$f":"SUM(QW71:QW74)","v":4.7102324962657356},{"$f":"SUM(QX71:QX74)","v":5.0770959774226796},{"$f":"SUM(QY71:QY74)","v":5.42520502146564},{"$f":"SUM(QZ71:QZ74)","v":4.3868292098438797},{"$f":"SUM(RA71:RA74)","v":3.4149675071050831},{"$f":"SUM(RB71:RB74)","v":4.3887847782277332},{"$f":"SUM(RC71:RC74)","v":4.1369701439927367},{"$f":"SUM(RD71:RD74)","v":4.0463540693849058},{"$f":"SUM(RE71:RE74)","v":4.0388930274448196},{"$f":"SUM(RF71:RF74)","v":3.396057656560151},{"$f":"SUM(RG71:RG74)","v":3.2618450225879148},{"$f":"SUM(RH71:RH74)","v":2.8494953947946082},{"$f":"SUM(RI71:RI74)","v":2.8015740354716336},{"$f":"SUM(RJ71:RJ74)","v":2.1681619588184198},{"$f":"SUM(RK71:RK74)","v":2.513861058424093},{"$f":"SUM(RL71:RL74)","v":2.4757372508600763},{"$f":"SUM(RM71:RM74)","v":2.2024263867275327},{"$f":"SUM(RN71:RN74)","v":2.1160506986164416},{"$f":"SUM(RO71:RO74)","v":2.0708034641206026},{"$f":"SUM(RP71:RP74)","v":1.9320879451010999},{"$f":"SUM(RQ71:RQ74)","v":2.0042324360700499},{"$f":"SUM(RR71:RR74)","v":1.6647917335228266},{"$f":"SUM(RS71:RS74)","v":1.345882528992222},{"$f":"SUM(RT71:RT74)","v":1.5985029207377748},{"$f":"SUM(RU71:RU74)","v":1.4565715853832371},{"$f":"SUM(RV71:RV74)","v":1.3044052272593325},{"$f":"SUM(RW71:RW74)","v":1.2581859878242656},{"$f":"SUM(RX71:RX74)","v":1.0762676650291279},{"$f":"SUM(RY71:RY74)","v":1.1473347625413501},{"$f":"SUM(RZ71:RZ74)","v":1.1350034911599822},{"$f":"SUM(SA71:SA74)","v":1.089499333773601},{"$f":"SUM(SB71:SB74)","v":1.1223521342072835},{"$f":"SUM(SC71:SC74)","v":0.92624303281835974},{"$f":"SUM(SD71:SD74)","v":0.9474001738108403},{"$f":"SUM(SE71:SE74)","v":1.0247956294705189},{"$f":"SUM(SF71:SF74)","v":1.2030497744951774},{"$f":"SUM(SG71:SG74)","v":1.0753696599964471},{"$f":"SUM(SH71:SH74)","v":1.0448306339827851},{"$f":"SUM(SI71:SI74)","v":1.0635961246611441},{"$f":"SUM(SJ71:SJ74)","v":0.9888355769951751},{"$f":"SUM(SK71:SK74)","v":1.0022271106738365},{"$f":"SUM(SL71:SL74)","v":0.93390118982163051},{"$f":"SUM(SM71:SM74)","v":1.0860508429381579},{"$f":"SUM(SN71:SN74)","v":0.92364024463605732},{"$f":"SUM(SO71:SO74)","v":0.85058699286153683},{"$f":"SUM(SP71:SP74)","v":0.77915355551133259},{"$f":"SUM(SQ71:SQ74)","v":0.70161773370518321},{"$f":"SUM(SR71:SR74)","v":0.72038905193876368},{"$f":"SUM(SS71:SS74)","v":0.60573289963796195},{"$f":"SUM(ST71:ST74)","v":0.63172579681059016},{"$f":"SUM(SU71:SU74)","v":0.61343973095177906},{"$f":"SUM(SV71:SV74)","v":0.61762123349494091},{"$f":"SUM(SW71:SW74)","v":0.56058463055370578},{"$f":"SUM(SX71:SX74)","v":0.58699786032867607},{"$f":"SUM(SY71:SY74)","v":0.54705409435014385},{"$f":"SUM(SZ71:SZ74)","v":0.54279208074008733},{"$f":"SUM(TA71:TA74)","v":0.53881217471568865},{"$f":"SUM(TB71:TB74)","v":0.53855995798394241},{"$f":"SUM(TC71:TC74)","v":0.48498036346388873},{"$f":"SUM(TD71:TD74)","v":0.49927910850668822},{"$f":"SUM(TE71:TE74)","v":0.56671031159856222},{"$f":"SUM(TF71:TF74)","v":0.51805446414479484},{"$f":"SUM(TG71:TG74)","v":0.4958410288575994},{"$f":"SUM(TH71:TH74)","v":0.51016673288685099},{"$f":"SUM(TI71:TI74)","v":0.49610022869696802},{"$f":"SUM(TJ71:TJ74)","v":0.47459217940434295},{"$f":"SUM(TK71:TK74)","v":0.4661270394823851},{"$f":"SUM(TL71:TL74)","v":0.49739383006631599},{"$f":"SUM(TM71:TM74)","v":0.4737256688420507},{"$f":"SUM(TN71:TN74)","v":0.47759945810516452},{"$f":"SUM(TO71:TO74)","v":0.50383670138176051},{"$f":"SUM(TP71:TP74)","v":0.48543803072381592},{"$f":"SUM(TQ71:TQ74)","v":0.450897937288116},{"$f":"SUM(TR71:TR74)","v":0.37404921111918649},{"$f":"SUM(TS71:TS74)","v":0.39726882125849078},{"$f":"SUM(TT71:TT74)","v":0.37083896227941682},{"$f":"SUM(TU71:TU74)","v":0.36614345979550594},{"$f":"SUM(TV71:TV74)","v":0.38479170586334172},{"$f":"SUM(TW71:TW74)","v":0.37813322397303495},{"$f":"SUM(TX71:TX74)","v":0.39971302211862664},{"$f":"SUM(TY71:TY74)","v":0.3420040336290644},{"$f":"SUM(TZ71:TZ74)","v":0.33249358817737923},{"$f":"SUM(UA71:UA74)","v":0.30664314925579056},{"$f":"SUM(UB71:UB74)","v":0.30037579160172118},{"$f":"SUM(UC71:UC74)","v":0.30690948932681056},{"$f":"SUM(UD71:UD74)","v":0.34929103821875229},{"$f":"SUM(UE71:UE74)","v":0.35457799835202553},{"$f":"SUM(UF71:UF74)","v":0.31253821111472646},{"$f":"SUM(UG71:UG74)","v":0.27174677384750823},{"$f":"SUM(UH71:UH74)","v":0.2529781159534068},{"$f":"SUM(UI71:UI74)","v":0.24688803444141685},{"$f":"SUM(UJ71:UJ74)","v":0.25018723443446367},{"$f":"SUM(UK71:UK74)","v":0.23178502419260924},{"$f":"SUM(UL71:UL74)","v":0.23201006777651595},{"$f":"SUM(UM71:UM74)","v":0.18932715479398654},{"$f":"SUM(UN71:UN74)","v":0.17541012207426099},{"$f":"SUM(UO71:UO74)","v":0.18048244764343296},{"$f":"SUM(UP71:UP74)","v":0.18701508823747801},{"$f":"SUM(UQ71:UQ74)","v":0.22209537489647505},{"$f":"SUM(UR71:UR74)","v":0.20190548354724458},{"$f":"SUM(US71:US74)","v":0.20206089498816754},{"$f":"SUM(UT71:UT74)","v":0.22787683916898901},{"$f":"SUM(UU71:UU74)","v":0.22937776212210406},{"$f":"SUM(UV71:UV74)","v":0.25773847927662696},{"$f":"SUM(UW71:UW74)","v":0.29629798882603037},{"$f":"SUM(UX71:UX74)","v":0.28590013353568972},{"$f":"SUM(UY71:UY74)","v":0.2478566975033463},{"$f":"SUM(UZ71:UZ74)","v":0.26184070818751526},{"$f":"SUM(VA71:VA74)","v":0.32476431318288168},{"$f":"SUM(VB71:VB74)","v":0.33767805464062373},{"$f":"SUM(VC71:VC74)","v":0.35602995759259681},{"$f":"SUM(VD71:VD74)","v":0.38272536748148767},{"$f":"SUM(VE71:VE74)","v":0.40127880164122598},{"$f":"SUM(VF71:VF74)","v":0.38984129579761362},{"$f":"SUM(VG71:VG74)","v":0.36760494957333795},{"$f":"SUM(VH71:VH74)","v":0.34775470706265554},{"$f":"SUM(VI71:VI74)","v":0.38340545894149075},{"$f":"SUM(VJ71:VJ74)","v":0.35786135853863732},{"$f":"SUM(VK71:VK74)","v":0.29191482098906002},{"$f":"SUM(VL71:VL74)","v":0.3422004496412287},{"$f":"SUM(VM71:VM74)","v":0.37577014045315638},{"$f":"SUM(VN71:VN74)","v":0.42915290275182028},{"$f":"SUM(VO71:VO74)","v":0.40279584318880057},{"$f":"SUM(VP71:VP74)","v":0.39786441739158551},{"$f":"SUM(VQ71:VQ74)","v":0.37584786005172677},{"$f":"SUM(VR71:VR74)","v":0.41054144544985655},{"$f":"SUM(VS71:VS74)","v":0.47071222199527302},{"$f":"SUM(VT71:VT74)","v":0.54242710054128496},{"$f":"SUM(VU71:VU74)","v":0.60271881169958652},{"$f":"SUM(VV71:VV74)","v":0.56048174042333165},{"$f":"SUM(VW71:VW74)","v":0.52003187570596043},{"$f":"SUM(VX71:VX74)","v":0.54428703746037743},{"$f":"SUM(VY71:VY74)","v":0.46312831729776172},{"$f":"SUM(VZ71:VZ74)","v":0.47202733793859147},{"$f":"SUM(WA71:WA74)","v":0.49632084552840788},{"$f":"SUM(WB71:WB74)","v":0.51357603753687964},{"$f":"SUM(WC71:WC74)","v":0.46887065835957092},{"$f":"SUM(WD71:WD74)","v":0.50030515562114841},{"$f":"SUM(WE71:WE74)","v":0.5240041657332648},{"$f":"SUM(WF71:WF74)","v":0.44624865227052357},{"$f":"SUM(WG71:WG74)","v":0.48849746522173609},{"$f":"SUM(WH71:WH74)","v":0.49025184877128181},{"$f":"SUM(WI71:WI74)","v":0.4728798105630157},{"$f":"SUM(WJ71:WJ74)","v":0.47748255484719798},{"$f":"SUM(WK71:WK74)","v":0.49458877353341613},{"$f":"SUM(WL71:WL74)","v":0.53790690037716049},{"$f":"SUM(WM71:WM74)","v":0.52682166828997024},{"$f":"SUM(WN71:WN74)","v":0.48246133811777486},{"$f":"SUM(WO71:WO74)","v":0.50769952499501203},{"$f":"SUM(WP71:WP74)","v":0.44527066899269296},{"$f":"SUM(WQ71:WQ74)","v":0.47037561747401768},{"$f":"SUM(WR71:WR74)","v":0.37247504913064172},{"$f":"SUM(WS71:WS74)","v":0.30913015919812176},{"$f":"SUM(WT71:WT74)","v":0.36836417181895126},{"$f":"SUM(WU71:WU74)","v":0.34966117076606124},{"$f":"SUM(WV71:WV74)","v":0.40178973030145326},{"$f":"SUM(WW71:WW74)","v":0.42699131242335531},{"$f":"SUM(WX71:WX74)","v":0.44212840485908722},{"$f":"SUM(WY71:WY74)","v":0.39242795467847319},{"$f":"SUM(WZ71:WZ74)","v":0.3400719609711943},{"$f":"SUM(XA71:XA74)","v":0.28032307618137631},{"$f":"SUM(XB71:XB74)","v":0.28861192478458619},{"$f":"SUM(XC71:XC74)","v":0.27948269949001797},{"$f":"SUM(XD71:XD74)","v":0.27621789771544814},{"$f":"SUM(XE71:XE74)","v":0.29652028615189124},{"$f":"SUM(XF71:XF74)","v":0.21224631964617874},{"$f":"SUM(XG71:XG74)","v":0.23338482312536563},{"$f":"SUM(XH71:XH74)","v":0.23886283439849765},{"$f":"SUM(XI71:XI74)","v":0.22878545984464563},{"$f":"SUM(XJ71:XJ74)","v":0.21780954089762913},{"$f":"SUM(XK71:XK74)","v":0.20091608722932616},{"$f":"SUM(XL71:XL74)","v":0.19841080906472555},{"$f":"SUM(XM71:XM74)","v":0.17239957646047283},{"$f":"SUM(XN71:XN74)","v":0.1538966098075929},{"$f":"SUM(XO71:XO74)","v":0.1832817989776489},{"$f":"SUM(XP71:XP74)","v":0.16825454344105323},{"$f":"SUM(XQ71:XQ74)","v":0.15456955811242576},{"$f":"SUM(XR71:XR74)","v":0.14112443777979675},{"$f":"SUM(XS71:XS74)","v":0.1402487460491208},{"$f":"SUM(XT71:XT74)","v":0.1382875838682244},{"$f":"SUM(XU71:XU74)","v":0.13163524890743331},{"$f":"SUM(XV71:XV74)","v":0.11862604857645513},{"$f":"SUM(XW71:XW74)","v":0.13023122820680375},{"$f":"SUM(XX71:XX74)","v":9.6620856849980272E-2},{"$f":"SUM(XY71:XY74)","v":9.3630259613860595E-2},{"$f":"SUM(XZ71:XZ74)","v":9.8042902061968085E-2},{"$f":"SUM(YA71:YA74)","v":9.2207016329008212E-2},{"$f":"SUM(YB71:YB74)","v":9.0190737784984334E-2},{"$f":"SUM(YC71:YC74)","v":8.81181061143015E-2},{"$f":"SUM(YD71:YD74)","v":9.5582265357049015E-2},{"$f":"SUM(YE71:YE74)","v":8.3333008375138684E-2},{"$f":"SUM(YF71:YF74)","v":8.4604234363232098E-2},{"$f":"SUM(YG71:YG74)","v":6.5984107029635392E-2},{"$f":"SUM(YH71:YH74)","v":5.8165243815872972E-2},{"$f":"SUM(YI71:YI74)","v":6.6554445622935249E-2},{"$f":"SUM(YJ71:YJ74)","v":7.3188611891978173E-2},{"$f":"SUM(YK71:YK74)","v":6.7067918917655248E-2},{"$f":"SUM(YL71:YL74)","v":7.1604261613814502E-2},{"$f":"SUM(YM71:YM74)","v":6.2288955423381517E-2},{"$f":"SUM(YN71:YN74)","v":5.3396236550049977E-2},{"$f":"SUM(YO71:YO74)","v":4.0256051328094046E-2},{"$f":"SUM(YP71:YP74)","v":4.3026817841999423E-2},{"$f":"SUM(YQ71:YQ74)","v":3.8570810879483802E-2},{"$f":"SUM(YR71:YR74)","v":3.3938966834621082E-2},{"$f":"SUM(YS71:YS74)","v":3.5094958813914057E-2},{"$f":"SUM(YT71:YT74)","v":3.4194497640994526E-2},{"$f":"SUM(YU71:YU74)","v":3.1020202184310511E-2},{"$f":"SUM(YV71:YV74)","v":2.980209437119942E-2},{"$f":"SUM(YW71:YW74)","v":3.1445904988936221E-2},{"$f":"SUM(YX71:YX74)","v":2.8678094864652989E-2},{"$f":"SUM(YY71:YY74)","v":3.2805989893053639E-2},{"$f":"SUM(YZ71:YZ74)","v":3.1326622458207803E-2},{"$f":"SUM(ZA71:ZA74)","v":3.7760417798603223E-2},{"$f":"SUM(ZB71:ZB74)","v":4.0994186751023398E-2},{"$f":"SUM(ZC71:ZC74)","v":3.4284777777330439E-2},{"$f":"SUM(ZD71:ZD74)","v":3.678645713342097E-2},{"$f":"SUM(ZE71:ZE74)","v":3.0005076733088953E-2},{"$f":"SUM(ZF71:ZF74)","v":3.2542934809465268E-2},{"$f":"SUM(ZG71:ZG74)","v":2.8703395109744179E-2},{"$f":"SUM(ZH71:ZH74)","v":3.0375068431760219E-2},{"$f":"SUM(ZI71:ZI74)","v":3.1902089401074724E-2},{"$f":"SUM(ZJ71:ZJ74)","v":2.353511317550774E-2},{"$f":"SUM(ZK71:ZK74)","v":2.3293097936802697E-2},{"$f":"SUM(ZL71:ZL74)","v":2.2069288741851188E-2},{"$f":"SUM(ZM71:ZM74)","v":2.36671889908391E-2},{"$f":"SUM(ZN71:ZN74)","v":2.4764604792007396E-2},{"$f":"SUM(ZO71:ZO74)","v":2.3686121771214725E-2},{"$f":"SUM(ZP71:ZP74)","v":2.5122839924250524E-2},{"$f":"SUM(ZQ71:ZQ74)","v":2.2707714475236871E-2},{"$f":"SUM(ZR71:ZR74)","v":2.8908940121791793E-2},{"$f":"SUM(ZS71:ZS74)","v":2.874336659229779E-2},{"$f":"SUM(ZT71:ZT74)","v":2.7566107716694828E-2},{"$f":"SUM(ZU71:ZU74)","v":2.9262976585232844E-2},{"$f":"SUM(ZV71:ZV74)","v":2.7374562431754242E-2},{"$f":"SUM(ZW71:ZW74)","v":2.5510913586732617E-2},{"$f":"SUM(ZX71:ZX74)","v":2.3647569276317996E-2},{"$f":"SUM(ZY71:ZY74)","v":2.368545049491497E-2},{"$f":"SUM(ZZ71:ZZ74)","v":2.2208764570348809E-2},{"$f":"SUM(AAA71:AAA74)","v":2.4996260474117692E-2},{"$f":"SUM(AAB71:AAB74)","v":2.7915735752651376E-2},{"$f":"SUM(AAC71:AAC74)","v":2.9923376809265722E-2},{"$f":"SUM(AAD71:AAD74)","v":3.209218825401073E-2},{"$f":"SUM(AAE71:AAE74)","v":3.153714971565548E-2},{"$f":"SUM(AAF71:AAF74)","v":3.2621464976412329E-2},{"$f":"SUM(AAG71:AAG74)","v":2.7737426671066157E-2},{"$f":"SUM(AAH71:AAH74)","v":2.9319919043292352E-2},{"$f":"SUM(AAI71:AAI74)","v":3.1687754448131829E-2},{"$f":"SUM(AAJ71:AAJ74)","v":3.3430859193255578E-2},{"$f":"SUM(AAK71:AAK74)","v":3.2263372634602272E-2},{"$f":"SUM(AAL71:AAL74)","v":3.387326334779913E-2},{"$f":"SUM(AAM71:AAM74)","v":3.7619623090771818E-2},{"$f":"SUM(AAN71:AAN74)","v":3.7671344611708575E-2},{"$f":"SUM(AAO71:AAO74)","v":3.7763276431080697E-2},{"$f":"SUM(AAP71:AAP74)","v":3.5694770115016212E-2},{"$f":"SUM(AAQ71:AAQ74)","v":3.8732644698264512E-2},{"$f":"SUM(AAR71:AAR74)","v":4.1403362322184042E-2},{"$f":"SUM(AAS71:AAS74)","v":3.6640752931405993E-2},{"$f":"SUM(AAT71:AAT74)","v":3.6087852742267584E-2},{"$f":"SUM(AAU71:AAU74)","v":3.4515498377357824E-2},{"$f":"SUM(AAV71:AAV74)","v":3.2480279641618877E-2},{"$f":"SUM(AAW71:AAW74)","v":3.3440525273837576E-2},{"$f":"SUM(AAX71:AAX74)","v":3.2169660036735215E-2},{"$f":"SUM(AAY71:AAY74)","v":3.2140687558030699E-2},{"$f":"SUM(AAZ71:AAZ74)","v":2.9632459732908397E-2},{"$f":"SUM(ABA71:ABA74)","v":2.8762657336662414E-2},{"$f":"SUM(ABB71:ABB74)","v":2.632050753058842E-2},{"$f":"SUM(ABC71:ABC74)","v":2.6844678955477562E-2},{"$f":"SUM(ABD71:ABD74)","v":2.4759088305650205E-2},{"$f":"SUM(ABE71:ABE74)","v":2.5572486174531617E-2},{"$f":"SUM(ABF71:ABF74)","v":2.6377516529534805E-2},{"$f":"SUM(ABG71:ABG74)","v":2.8905958105093971E-2},{"$f":"SUM(ABH71:ABH74)","v":2.891837920186565E-2},{"$f":"SUM(ABI71:ABI74)","v":3.315416570844102E-2},{"$f":"SUM(ABJ71:ABJ74)","v":3.4753049677336396E-2},{"$f":"SUM(ABK71:ABK74)","v":3.554252103054252E-2},{"$f":"SUM(ABL71:ABL74)","v":3.7457101311514321E-2},{"$f":"SUM(ABM71:ABM74)","v":3.8491671037707377E-2},{"$f":"SUM(ABN71:ABN74)","v":3.5969841795368579E-2},{"$f":"SUM(ABO71:ABO74)","v":4.3528739849072372E-2},{"$f":"SUM(ABP71:ABP74)","v":4.1797058035038609E-2},{"$f":"SUM(ABQ71:ABQ74)","v":4.6367417353247252E-2},{"$f":"SUM(ABR71:ABR74)","v":4.6901587893977796E-2},{"$f":"SUM(ABS71:ABS74)","v":4.4326945996193919E-2},{"$f":"SUM(ABT71:ABT74)","v":4.7907420463363062E-2},{"$f":"SUM(ABU71:ABU74)","v":4.3610016201099215E-2},{"$f":"SUM(ABV71:ABV74)","v":5.0623608453936958E-2},{"$f":"SUM(ABW71:ABW74)","v":4.8931472415694004E-2},{"$f":"SUM(ABX71:ABX74)","v":4.8715238604268456E-2},{"$f":"SUM(ABY71:ABY74)","v":5.668742009542891E-2},{"$f":"SUM(ABZ71:ABZ74)","v":6.4883770636134597E-2},{"$f":"SUM(ACA71:ACA74)","v":4.5460784466117711E-2},{"$f":"SUM(ACB71:ACB74)","v":4.9189161428782519E-2},{"$f":"SUM(ACC71:ACC74)","v":4.8648443450218674E-2},{"$f":"SUM(ACD71:ACD74)","v":5.3416413392834504E-2},{"$f":"SUM(ACE71:ACE74)","v":5.3689926114575556E-2},{"$f":"SUM(ACF71:ACF74)","v":5.1547349805268143E-2},{"$f":"SUM(ACG71:ACG74)","v":4.6650474592883399E-2},{"$f":"SUM(ACH71:ACH74)","v":4.3859372363706503E-2},{"$f":"SUM(ACI71:ACI74)","v":4.9548096210376924E-2},{"$f":"SUM(ACJ71:ACJ74)","v":4.521393371093748E-2},{"$f":"SUM(ACK71:ACK74)","v":5.2842174117216728E-2},{"$f":"SUM(ACL71:ACL74)","v":6.0443721168018015E-2},{"$f":"SUM(ACM71:ACM74)","v":5.9382276223328763E-2},{"$f":"SUM(ACN71:ACN74)","v":4.6173766005821015E-2},{"$f":"SUM(ACO71:ACO74)","v":4.021748692413301E-2},{"$f":"SUM(ACP71:ACP74)","v":3.9664339867492085E-2},{"$f":"SUM(ACQ71:ACQ74)","v":4.3012433947746821E-2},{"$f":"SUM(ACR71:ACR74)","v":4.9781802483100449E-2},{"$f":"SUM(ACS71:ACS74)","v":5.0155617026566908E-2},{"$f":"SUM(ACT71:ACT74)","v":5.2025960424432409E-2},{"$f":"SUM(ACU71:ACU74)","v":4.6502506682679141E-2},{"$f":"SUM(ACV71:ACV74)","v":4.7055095744406056E-2},{"$f":"SUM(ACW71:ACW74)","v":4.2331127888775862E-2},{"$f":"SUM(ACX71:ACX74)","v":4.2918903815181104E-2},{"$f":"SUM(ACY71:ACY74)","v":3.7399103282491769E-2},{"$f":"SUM(ACZ71:ACZ74)","v":3.2008711711448E-2},{"$f":"SUM(ADA71:ADA74)","v":2.6900465384559237E-2},{"$f":"SUM(ADB71:ADB74)","v":2.3936973471152711E-2},{"$f":"SUM(ADC71:ADC74)","v":2.7436535068289483E-2},{"$f":"SUM(ADD71:ADD74)","v":2.6426123048441788E-2},{"$f":"SUM(ADE71:ADE74)","v":2.9458184616031766E-2},{"$f":"SUM(ADF71:ADF74)","v":3.0275149256753189E-2},{"$f":"SUM(ADG71:ADG74)","v":3.2242803539847618E-2},{"$f":"SUM(ADH71:ADH74)","v":2.8170015653709139E-2},{"$f":"SUM(ADI71:ADI74)","v":2.4555449731817579E-2},{"$f":"SUM(ADJ71:ADJ74)","v":2.1552989850864183E-2},{"$f":"SUM(ADK71:ADK74)","v":2.1367991525709819E-2},{"$f":"SUM(ADL71:ADL74)","v":2.2076784272022656E-2},{"$f":"SUM(ADM71:ADM74)","v":1.8568285544118459E-2},{"$f":"SUM(ADN71:ADN74)","v":1.7389746562458414E-2},{"$f":"SUM(ADO71:ADO74)","v":1.9406636002214882E-2},{"$f":"SUM(ADP71:ADP74)","v":2.2570367598742827E-2},{"$f":"SUM(ADQ71:ADQ74)","v":2.6137894798636204E-2},{"$f":"SUM(ADR71:ADR74)","v":2.8070670927995024E-2},{"$f":"SUM(ADS71:ADS74)","v":3.3953044402675228E-2},{"$f":"SUM(ADT71:ADT74)","v":3.3691054872442755E-2},{"$f":"SUM(ADU71:ADU74)","v":3.5026479262159009E-2},{"$f":"SUM(ADV71:ADV74)","v":3.3975874943737022E-2},{"$f":"SUM(ADW71:ADW74)","v":3.6006009513538273E-2},{"$f":"SUM(ADX71:ADX74)","v":3.2373295307586876E-2},{"$f":"SUM(ADY71:ADY74)","v":2.8474092816060025E-2},{"$f":"SUM(ADZ71:ADZ74)","v":2.8889392993618368E-2},{"$f":"SUM(AEA71:AEA74)","v":2.8144827607061034E-2},{"$f":"SUM(AEB71:AEB74)","v":3.0359202554686687E-2},{"$f":"SUM(AEC71:AEC74)","v":3.6107953740023069E-2},{"$f":"SUM(AED71:AED74)","v":3.8678818784341644E-2},{"$f":"SUM(AEE71:AEE74)","v":3.9175549014953875E-2},{"$f":"SUM(AEF71:AEF74)","v":4.1036265807453669E-2},{"$f":"SUM(AEG71:AEG74)","v":4.2138387656912392E-2},{"$f":"SUM(AEH71:AEH74)","v":4.1796652267251183E-2},{"$f":"SUM(AEI71:AEI74)","v":4.1594548847092759E-2},{"$f":"SUM(AEJ71:AEJ74)","v":4.9900275061850165E-2},{"$f":"SUM(AEK71:AEK74)","v":4.9384253704444499E-2},{"$f":"SUM(AEL71:AEL74)","v":5.3030100636106657E-2},{"$f":"SUM(AEM71:AEM74)","v":4.2762263121821263E-2},{"$f":"SUM(AEN71:AEN74)","v":3.9183551085266839E-2},{"$f":"SUM(AEO71:AEO74)","v":3.8576886977452339E-2},{"$f":"SUM(AEP71:AEP74)","v":3.7832642600587885E-2},{"$f":"SUM(AEQ71:AEQ74)","v":3.7214636595249449E-2},{"$f":"SUM(AER71:AER74)","v":3.648838722511609E-2},{"$f":"SUM(AES71:AES74)","v":3.6364586681902705E-2},{"$f":"SUM(AET71:AET74)","v":3.0290007909336832E-2},{"$f":"SUM(AEU71:AEU74)","v":3.2838187152034591E-2},{"$f":"SUM(AEV71:AEV74)","v":3.4165159568070314E-2},{"$f":"SUM(AEW71:AEW74)","v":3.6210570187484754E-2},{"$f":"SUM(AEX71:AEX74)","v":3.7789785713379473E-2},{"$f":"SUM(AEY71:AEY74)","v":3.8303521665089352E-2},{"$f":"SUM(AEZ71:AEZ74)","v":4.0359490812211157E-2},{"$f":"SUM(AFA71:AFA74)","v":4.2641268323114455E-2},{"$f":"SUM(AFB71:AFB74)","v":4.6845527671336602E-2},{"$f":"SUM(AFC71:AFC74)","v":4.6171654072343978E-2},{"$f":"SUM(AFD71:AFD74)","v":3.8519044973761851E-2},{"$f":"SUM(AFE71:AFE74)","v":3.614148416047807E-2},{"$f":"SUM(AFF71:AFF74)","v":3.7372188290480716E-2},{"$f":"SUM(AFG71:AFG74)","v":3.5690865010223276E-2},{"$f":"SUM(AFH71:AFH74)","v":3.9917349023541847E-2},{"$f":"SUM(AFI71:AFI74)","v":2.6498651012445609E-2},{"$f":"SUM(AFJ71:AFJ74)","v":2.4728106312030013E-2},{"$f":"SUM(AFK71:AFK74)","v":2.7280286126715167E-2},{"$f":"SUM(AFL71:AFL74)","v":2.6918187862808536E-2},{"$f":"SUM(AFM71:AFM74)","v":2.6353978792319342E-2},{"$f":"SUM(AFN71:AFN74)","v":2.9427824182943381E-2},{"$f":"SUM(AFO71:AFO74)","v":3.2249272554288277E-2},{"$f":"SUM(AFP71:AFP74)","v":4.3862476910230652E-2},{"$f":"SUM(AFQ71:AFQ74)","v":4.3962873166491397E-2},{"$f":"SUM(AFR71:AFR74)","v":4.5381958854144637E-2},{"$f":"SUM(AFS71:AFS74)","v":5.0746159021872739E-2},{"$f":"SUM(AFT71:AFT74)","v":5.2236031864054677E-2},{"$f":"SUM(AFU71:AFU74)","v":4.8844429371666262E-2},{"$f":"SUM(AFV71:AFV74)","v":4.592229891702887E-2},{"$f":"SUM(AFW71:AFW74)","v":4.4619630300742424E-2},{"$f":"SUM(AFX71:AFX74)","v":4.4759291640749738E-2},{"$f":"SUM(AFY71:AFY74)","v":4.7662399854569909E-2},{"$f":"SUM(AFZ71:AFZ74)","v":4.6554260128821016E-2},{"$f":"SUM(AGA71:AGA74)","v":4.9570165381682539E-2},{"$f":"SUM(AGB71:AGB74)","v":6.2257374753631231E-2},{"$f":"SUM(AGC71:AGC74)","v":6.5110987943704138E-2},{"$f":"SUM(AGD71:AGD74)","v":5.7046754775329542E-2},{"$f":"SUM(AGE71:AGE74)","v":5.1972933181115219E-2},{"$f":"SUM(AGF71:AGF74)","v":5.8674234136714222E-2},{"$f":"SUM(AGG71:AGG74)","v":5.4468232296422406E-2},{"$f":"SUM(AGH71:AGH74)","v":5.1201712238231389E-2},{"$f":"SUM(AGI71:AGI74)","v":5.4900887426279882E-2},{"$f":"SUM(AGJ71:AGJ74)","v":5.0035473932741603E-2},{"$f":"SUM(AGK71:AGK74)","v":5.2926209989271562E-2},{"$f":"SUM(AGL71:AGL74)","v":6.1164021243560893E-2},{"$f":"SUM(AGM71:AGM74)","v":6.4581804517588826E-2},{"$f":"SUM(AGN71:AGN74)","v":7.2537180547011318E-2},{"$f":"SUM(AGO71:AGO74)","v":7.4895042647594709E-2},{"$f":"SUM(AGP71:AGP74)","v":7.2177451784188898E-2},{"$f":"SUM(AGQ71:AGQ74)","v":7.4246226556177769E-2},{"$f":"SUM(AGR71:AGR74)","v":7.7650842094680414E-2},{"$f":"SUM(AGS71:AGS74)","v":7.5310891196698551E-2},{"$f":"SUM(AGT71:AGT74)","v":6.1935708736443877E-2},{"$f":"SUM(AGU71:AGU74)","v":6.6993947367310749E-2},{"$f":"SUM(AGV71:AGV74)","v":5.8518894880855189E-2},{"$f":"SUM(AGW71:AGW74)","v":5.6668437326461055E-2},{"$f":"SUM(AGX71:AGX74)","v":5.6008305146326036E-2},{"$f":"SUM(AGY71:AGY74)","v":6.096999481802063E-2},{"$f":"SUM(AGZ71:AGZ74)","v":6.1224486121585812E-2},{"$f":"SUM(AHA71:AHA74)","v":7.3191824330146912E-2},{"$f":"SUM(AHB71:AHB74)","v":7.7600117679193253E-2},{"$f":"SUM(AHC71:AHC74)","v":8.005274473153004E-2},{"$f":"SUM(AHD71:AHD74)","v":8.0237253126012459E-2},{"$f":"SUM(AHE71:AHE74)","v":8.1869087297945356E-2},{"$f":"SUM(AHF71:AHF74)","v":9.0637385709587695E-2},{"$f":"SUM(AHG71:AHG74)","v":7.5974200029030964E-2},{"$f":"SUM(AHH71:AHH74)","v":6.1686333911113132E-2},{"$f":"SUM(AHI71:AHI74)","v":5.6706685626933401E-2},{"$f":"SUM(AHJ71:AHJ74)","v":5.7788295445523996E-2},{"$f":"SUM(AHK71:AHK74)","v":5.780977713885814E-2},{"$f":"SUM(AHL71:AHL74)","v":6.071475137415213E-2},{"$f":"SUM(AHM71:AHM74)","v":5.7278683485789621E-2},{"$f":"SUM(AHN71:AHN74)","v":5.1217174046391742E-2},{"$f":"SUM(AHO71:AHO74)","v":5.7003168824408805E-2},{"$f":"SUM(AHP71:AHP74)","v":6.1043264266762751E-2},{"$f":"SUM(AHQ71:AHQ74)","v":6.2147215281979022E-2},{"$f":"SUM(AHR71:AHR74)","v":7.5330022844351918E-2},{"$f":"SUM(AHS71:AHS74)","v":7.0332998555014334E-2},{"$f":"SUM(AHT71:AHT74)","v":7.154581185789366E-2},{"$f":"SUM(AHU71:AHU74)","v":8.5594285726453959E-2},{"$f":"SUM(AHV71:AHV74)","v":7.8804841696182917E-2},{"$f":"SUM(AHW71:AHW74)","v":7.3822596680372041E-2},{"$f":"SUM(AHX71:AHX74)","v":6.6269716143376178E-2},{"$f":"SUM(AHY71:AHY74)","v":6.8143299822370509E-2},{"$f":"SUM(AHZ71:AHZ74)","v":6.8048634741943573E-2},{"$f":"SUM(AIA71:AIA74)","v":6.667504909478017E-2},{"$f":"SUM(AIB71:AIB74)","v":5.7627126794504713E-2},{"$f":"SUM(AIC71:AIC74)","v":6.5501985808168531E-2},{"$f":"SUM(AID71:AID74)","v":6.1925086405048471E-2},{"$f":"SUM(AIE71:AIE74)","v":5.4496072960836653E-2},{"$f":"SUM(AIF71:AIF74)","v":4.6158772811697654E-2},{"$f":"SUM(AIG71:AIG74)","v":5.0723178400485631E-2},{"$f":"SUM(AIH71:AIH74)","v":5.1609176696574437E-2},{"$f":"SUM(AII71:AII74)","v":4.7618072090029565E-2},{"$f":"SUM(AIJ71:AIJ74)","v":4.3218310401027027E-2},{"$f":"SUM(AIK71:AIK74)","v":3.9662886327350065E-2},{"$f":"SUM(AIL71:AIL74)","v":3.7218448199917945E-2},{"$f":"SUM(AIM71:AIM74)","v":3.0721325801517575E-2},{"$f":"SUM(AIN71:AIN74)","v":3.0477847142279899E-2},{"$f":"SUM(AIO71:AIO74)","v":2.7884758589637734E-2},{"$f":"SUM(AIP71:AIP74)","v":3.2577169696839138E-2},{"$f":"SUM(AIQ71:AIQ74)","v":3.0795245492015972E-2},{"$f":"SUM(AIR71:AIR74)","v":2.9270096045303139E-2},{"$f":"SUM(AIS71:AIS74)","v":3.1237970279438403E-2},{"$f":"SUM(AIT71:AIT74)","v":3.2339903138298029E-2},{"$f":"SUM(AIU71:AIU74)","v":3.2215954029189323E-2},{"$f":"SUM(AIV71:AIV74)","v":3.105130442937647E-2},{"$f":"SUM(AIW71:AIW74)","v":2.7892181546533855E-2},{"$f":"SUM(AIX71:AIX74)","v":2.5471717921644755E-2},{"$f":"SUM(AIY71:AIY74)","v":2.6535420028976651E-2},{"$f":"SUM(AIZ71:AIZ74)","v":2.8257090017846591E-2},{"$f":"SUM(AJA71:AJA74)","v":2.2786416412209007E-2},{"$f":"SUM(AJB71:AJB74)","v":2.4200247545180218E-2},{"$f":"SUM(AJC71:AJC74)","v":2.2502195441427716E-2},{"$f":"SUM(AJD71:AJD74)","v":2.4935129688809635E-2},{"$f":"SUM(AJE71:AJE74)","v":2.4187974854254359E-2},{"$f":"SUM(AJF71:AJF74)","v":2.1551605530976618E-2},{"$f":"SUM(AJG71:AJG74)","v":2.2273863878040409E-2},{"$f":"SUM(AJH71:AJH74)","v":2.4213883563194091E-2},{"$f":"SUM(AJI71:AJI74)","v":2.3465222868689357E-2},{"$f":"SUM(AJJ71:AJJ74)","v":2.3378863978831581E-2},{"$f":"SUM(AJK71:AJK74)","v":2.5674198250475028E-2},{"$f":"SUM(AJL71:AJL74)","v":2.4280114475807812E-2},{"$f":"SUM(AJM71:AJM74)","v":2.29716151492424E-2},{"$f":"SUM(AJN71:AJN74)","v":2.6357752507851964E-2},{"$f":"SUM(AJO71:AJO74)","v":2.624382615755615E-2},{"$f":"SUM(AJP71:AJP74)","v":2.9238850666403908E-2},{"$f":"SUM(AJQ71:AJQ74)","v":2.9986321582971258E-2},{"$f":"SUM(AJR71:AJR74)","v":2.8379172428258603E-2},{"$f":"SUM(AJS71:AJS74)","v":2.6785930425374107E-2},{"$f":"SUM(AJT71:AJT74)","v":2.4626423668740443E-2},{"$f":"SUM(AJU71:AJU74)","v":2.497104636570226E-2},{"$f":"SUM(AJV71:AJV74)","v":2.9280823703279085E-2},{"$f":"SUM(AJW71:AJW74)","v":2.7608229903709366E-2},{"$f":"SUM(AJX71:AJX74)","v":2.9380996247087295E-2},{"$f":"SUM(AJY71:AJY74)","v":2.7763994870509172E-2},{"$f":"SUM(AJZ71:AJZ74)","v":2.927238862012509E-2},{"$f":"SUM(AKA71:AKA74)","v":2.5383890516432132E-2},{"$f":"SUM(AKB71:AKB74)","v":2.3954100495568433E-2},{"$f":"SUM(AKC71:AKC74)","v":2.3208362342132336E-2},{"$f":"SUM(AKD71:AKD74)","v":2.3408849937873278E-2},{"$f":"SUM(AKE71:AKE74)","v":2.3847519012424993E-2},{"$f":"SUM(AKF71:AKF74)","v":2.2412965402609335E-2},{"$f":"SUM(AKG71:AKG74)","v":2.3765791254781433E-2},{"$f":"SUM(AKH71:AKH74)","v":2.3580254995400934E-2}]
[]
[null,"Cash Flow based on Expansion Rule 2"]
[null,"Net Rent Collected Stage 1",null,null,null,null,null,null,null,null,{"$f":"J62*K$55/periods","v":0},0,0,0,0,0,0,{"$f":"Q62*R$55/periods","v":0},0,0,0,{"$f":"U62*V$55/periods","v":0},{"$f":"V62*W$55/periods","v":0},0,0,0,0,0,0,0,71.033389385951949,74.034626064432274,73.708492513518621,73.888992035198825,93.09125063536608,83.128346067470758,71.2704504258664,70.683066041183167,69.948875620606842,62.783105700558934,64.144644456441668,73.314199955211549,50.978080085847424,55.379780557018734,62.444614781873774,66.13364974297339,61.619484064423283,63.419766736524892,63.013572010117457,70.655589117943052,84.9797064670162,91.483801145818262,87.290829975646773,93.015961104754325,99.914032019594515,97.494214928083579,114.14567817648089,116.19070062664467,126.91768157851527,142.81082828213417,142.1020277204621,138.78494900431551,151.77856963691929,159.79468511423923,189.87783003094194,203.65550164167774,221.86518941870713,220.56111302911776,204.17283377496722,199.97847199361087,188.16494142706634,180.30373736166325,172.60763448371165,176.42239288509467,{"$f":"BV62*BW$55/periods","v":189.23134192228693},162.66053059357907,145.12827527150935,131.09548767372229,125.05656486113304,141.97531118673618,124.59855195752449,127.8734817805352,117.88294696879204,127.81084964644722,129.30197128016721,136.51467143905782,121.5200051179834,121.99696873020761,131.62720994235971,142.64379892325823,145.93209440523239,152.42431458819968,173.34772298467641,156.06589795869283,165.42817998697137,178.54823406970124,177.40582454860888,169.33459837276487,163.44310541289335,148.66956950876039,141.67623664446464,145.93923520545039,147.02633686205505,141.41732723174846,154.94682540538736,159.91398163888692,166.74433352148321,163.34367544468421,167.19874780945884,179.84556790074981,184.57570439340111,197.13207880010469,196.15366204163803,214.20005797263704,254.66676696611231,244.09245413419623,218.12270330170472,230.0234961773231,225.51110155349332,224.70242875727283,233.8835752596051,220.68677367959589,214.12686420263574,233.97043902338197,220.69144607789312,226.37308212604572,242.87340073238826,222.12968323272486,212.09440519818608,219.25880152334022,196.18603772352364,177.15800679943655,161.72484902283173,182.78693808974131,186.28808742101054,154.49902858363282,169.70741003199473,202.25349721902705,{"$f":"EH62*EI$55/periods","v":203.37624249356151},203.81476360931524,192.7006120724582,189.30200585167233,184.72108518247452,186.00667837033845,186.08226569461769,201.30026494890797,206.06582193974918,179.57384574546674,198.36808379315769,204.06571680139211,162.47452315442214,181.36370939489626,192.95704213153334,207.4799584541486,202.6665491892789,204.8979013385167,207.36931952645955,186.15827756650478,182.17448109202306,151.72591195068006,149.25358900535394,145.55409601767232,136.84965204926169,117.92397143836125,115.8770529174313,122.31336216662922,118.38809339776985,126.13753468000901,122.98198850858161,136.22196868462578,154.55943037502064,131.48980059825135,94.300919501929855,106.16311307652219,101.93036989055589,102.29685734509846,98.731901950686847,111.99105696139523,101.90560099267736,91.635409508004685,87.09307816863182,76.797891761351707,81.029360425703388,74.646710029641909,71.708826130401448,77.322818326557666,79.54541920144861,68.304795696185352,64.707135132876473,59.674983507498013,52.066463760358587,56.009258956173007,67.661244370357196,62.227065115146999,71.326585100055865,62.052995022052009,66.613635959459216,73.134227324460568,72.931502760115265,77.606154603154323,95.299017128966071,93.675973151205696,{"$f":"GT62*GU$55/periods","v":98.92659424453538},86.877461955252159,91.040350336324678,96.840357959969367,100.44040063437674,115.94522349007256,98.564828210760766,112.804016631054,124.11488394385803,102.42877401753651,100.90728374509527,95.086380269342669,91.848453713381161,85.78556315518621,78.928710235741804,81.186493773816039,72.797053506290112,77.580884450405478,95.278789740953087,93.084830674843602,86.11588937833335,86.786600082458875,95.450639961024237,95.649229800113503,92.800916994797149,102.04296687631911,100.22822970890819,112.74391404413377,106.5158713381322,114.27547280543027,89.305044102124583,86.142404763975478,92.660492922953537,92.977261625958278,89.533279143976699,92.314763031801959,99.930901503054201,117.31309343420273,109.04739057384965,101.18418446087722,115.1454971820564,108.20642158358855,117.03539226711668,115.74006899782015,114.8663134469563,121.97450048057658,109.36418040292617,115.87425355444705,90.511412634497816,81.637734955606589,85.757987056964282,94.272530059530084,109.23256371953995,110.04524685737842,103.57606674849802,96.482048413606606,93.29822232594033,102.45809159250003,104.66246376063873,103.96356515549378,106.87202717921799,111.93371199751525,95.062680473101778,98.468297463560646,{"$f":"JF62*JG$55/periods","v":91.549321193838935},83.474874333890526,86.075529067015268,76.630876939513911,68.413315698589628,73.79403100851907,70.664371334723057,71.229171790405502,68.306089864309982,56.428596493406168,44.165226032450207,38.919371929957357,36.947920674330454,37.150872136276298,40.2975717091403,37.069946915214821,35.69693939621456,38.16129430813222,41.780937434888109,35.874538931691895,36.067705763802444,36.903759327749043,37.914986541550846,39.142521855467379,38.163853434346869,34.73483982784871,33.398201312758609,29.44936016266978,30.069214293404588,29.093440804547996,25.465193939554485,23.012938961328743,20.309918626771303,18.40276553493586,19.037407595350622,15.35793937628185,14.960617435565267,14.034007525431479,12.842258744511577,12.545818916834522,12.272180128353007,12.236056726085902,13.681924668774611,14.349569323071112,12.419642287048019,12.502454002197274,10.724416175148232,11.71310424856137,10.773000322207732,11.761693360590366,10.537057893771674,10.089235826843003,11.135887292692841,11.244138212719776,11.972822986942326,11.381964136874727,12.934184489012909,12.458700192215428,12.277504129770318,13.052492059790589,14.361905923962683,12.162090858827954,10.497334688771792,10.691833721916916,{"$f":"LR62*LS$55/periods","v":11.071563176298614},10.718290744264472,8.1182610158524149,7.9667630167587697,8.4222865589171843,8.7368594267915256,8.8409209711306609,7.7104699643529946,8.2703532162077078,9.1487542771124186,9.2623017779447405,8.5621574138876202,8.8847613683229714,7.7146642173214968,7.5646316509300879,7.1696538107814431,7.4430144056587331,7.7766042577196171,8.4504256827589899,9.0328345845674498,8.2131557012681675,7.6429685208686893,8.3020659972851014,7.9123442029257331,8.477436310380396,9.4783827837922328,11.894391607883506,13.208859644531818,10.123169399661165,10.963406240644312,9.5676463816980473,11.24962362631018,12.370069545303032,11.458147810810765,12.323985257195572,11.920948508104603,13.17106571455836,12.386853830435566,12.570088262411344,13.996669704157043,13.530729858944797,13.838708485797348,14.242119607048981,11.023861091832337,10.622472462525211,12.805278252890149,13.716925703495276,12.205998399566369,11.271040612618288,9.504538129191447,10.267913412623297,8.9791478099153661,9.6311802215949029,9.884984284157655,11.292955266982014,10.46031529061392,10.181775754843546,10.647010988306832,10.68274012818523,11.646193215239144,10.814813613965592,11.349051824708924,13.101654508214649,12.374920026292816,{"$f":"OD62*OE$55/periods","v":12.248973414941455},10.90657867890746,11.496757189288379,11.212325438212821,9.8302141590230594,8.7022196077831815,8.2863597255357053,6.7793451707680301,7.0793438846731931,5.4031696563946268,5.9238212016851506,5.7601396255001935,5.4064010695181155,5.6804220824546725,6.1608228254450275,5.7144090726629804,6.4946272486777996,6.3430579233027826,6.679688452613493,5.7466363976888131,5.9969331068989336,6.0316652940760829,5.5732315689642684,5.956748890674735,4.3362009049521495,4.6733257079671988,4.6529578132767275,4.6238836926322291,4.473062615527942,4.81025268063659,4.3027392555840391,4.1747728309716541,4.1424757008892072,3.7226662095119067,3.6016808529041762,3.9088665484403271,3.6868613118391798,3.0189183157769586,2.8791698242639816,3.3821043288603936,3.587937816690443,3.7916452179783042,3.685909444426438,3.8919067450997979,3.6132633840201218,2.996401051024101,2.9846550476730713,3.0457549721024666,3.2985676719356976,3.7690198160446511,3.8671614184038896,3.8023247192392513,3.3225299179216354,3.5556341828796145,3.6415202542812728,3.2171077504611181,2.8245484798667353,3.3299147780934115,3.3822075943201861,3.4798362106865905,3.2157628513897327,3.4455907739995162,3.356920216375566,2.9682000315176791,{"$f":"QP62*QQ$55/periods","v":2.9807194764351377},2.7159064711031169,2.8723492649036708,3.0903910798191734,2.8184796961473988,2.5268912782357584,2.3551162481328678,2.5385479887113398,2.71260251073282,2.1934146049219398,1.7074837535525416,2.1943923891138666,2.0684850719963683,2.0231770346924529,2.0194465137224098,1.6980288282800755,1.6309225112939574,1.4247476973973041,1.4007870177358168,1.0840809794092099,1.2569305292120465,1.2378686254300382,1.1012131933637663,1.0580253493082208,1.0354017320603013,0.96604397255054997,1.0021162180350249,0.83239586676141331,0.67294126449611102,0.79925146036888739,0.72828579269161853,0.65220261362966625,0.6290929939121328,0.53813383251456393,0.57366738127067507,0.56750174557999111,0.54474966688680049,0.56117606710364176,0.46312151640917987,0.47370008690542015,0.51239781473525947,0.60152488724758868,0.53768482999822353,0.52241531699139254,0.53179806233057203,0.49441778849758755,0.50111355533691826,0.46695059491081525,0.54302542146907895,0.46182012231802866,0.42529349643076841,0.38957677775566629,0.35080886685259161,0.36019452596938184,0.30286644981898098,0.31586289840529508,0.30671986547588953,0.30881061674747046,0.28029231527685289,0.29349893016433803,0.27352704717507192,0.27139604037004367,0.26940608735784433,0.2692799789919712,{"$f":"TB62*TC$55/periods","v":0.24249018173194437},0.24963955425334411,0.28335515579928111,0.25902723207239742,0.2479205144287997,0.2550833664434255,0.24805011434848401,0.23729608970217148,0.23306351974119255,0.24869691503315799,0.23686283442102535,0.23879972905258226,0.25191835069088026,0.24271901536190796,0.225448968644058,0.18702460555959324,0.19863441062924539,0.18541948113970841,0.18307172989775297,0.19239585293167086,0.18906661198651747,0.19985651105931332,0.1710020168145322,0.16624679408868961,0.15332157462789528,0.15018789580086059,0.15345474466340528,0.17464551910937615,0.17728899917601276,0.15626910555736323,0.13587338692375411,0.1264890579767034,0.12344401722070843,0.12509361721723183,0.11589251209630462,0.11600503388825797,9.466357739699327E-2,8.7705061037130494E-2,9.0241223821716482E-2,9.3507544118739003E-2,0.11104768744823752,0.10095274177362229,0.10103044749408377,0.11393841958449451,0.11468888106105203,0.12886923963831348,0.14814899441301518,0.14295006676784486,0.12392834875167315,0.13092035409375763,0.16238215659144084,0.16883902732031186,0.17801497879629841,0.19136268374074383,0.20063940082061299,0.19492064789880681,0.18380247478666897,0.17387735353132777,0.19170272947074538,0.17893067926931866,0.14595741049453001,0.17110022482061435,0.18788507022657819,0.21457645137591014,{"$f":"VN62*VO$55/periods","v":0.20139792159440029},0.19893220869579276,0.18792393002586338,0.20527072272492827,0.23535611099763651,0.27121355027064248,0.30135940584979326,0.28024087021166583,0.26001593785298022,0.27214351873018872,0.23156415864888086,0.23601366896929574,0.24816042276420394,0.25678801876843982,0.23443532917978546,0.25015257781057421,0.2620020828666324,0.22312432613526179,0.24424873261086805,0.2451259243856409,0.23643990528150785,0.23874127742359899,0.24729438676670806,0.26895345018858025,0.26341083414498512,0.24123066905888743,0.25384976249750602,0.22263533449634648,0.23518780873700884,0.18623752456532086,0.15456507959906088,0.18418208590947563,0.17483058538303062,0.20089486515072663,0.21349565621167765,0.22106420242954361,0.19621397733923659,0.17003598048559715,0.14016153809068815,0.1443059623922931,0.13974134974500899,0.13810894885772407,0.14826014307594562,0.10612315982308937,0.11669241156268281,0.11943141719924882,0.11439272992232281,0.10890477044881457,0.10045804361466308,9.9205404532362776E-2,8.6199788230236413E-2,7.6948304903796449E-2,9.1640899488824451E-2,8.4127271720526614E-2,7.7284779056212879E-2,7.0562218889898373E-2,7.0124373024560399E-2,6.91437919341122E-2,6.5817624453716653E-2,5.9313024288227566E-2,6.5115614103401873E-2,4.8310428424990136E-2,4.6815129806930297E-2,4.9021451030984042E-2,{"$f":"XZ62*YA$55/periods","v":4.6103508164504106E-2},4.5095368892492167E-2,4.405905305715075E-2,4.7791132678524507E-2,4.1666504187569342E-2,4.2302117181616049E-2,3.2992053514817696E-2,2.9082621907936486E-2,3.3277222811467624E-2,3.6594305945989086E-2,3.3533959458827624E-2,3.5802130806907251E-2,3.1144477711690759E-2,2.6698118275024989E-2,2.0128025664047023E-2,2.1513408920999712E-2,1.9285405439741901E-2,1.6969483417310541E-2,1.7547479406957028E-2,1.7097248820497263E-2,1.5510101092155256E-2,1.490104718559971E-2,1.5722952494468111E-2,1.4339047432326495E-2,1.6402994946526819E-2,1.5663311229103902E-2,1.8880208899301611E-2,2.0497093375511699E-2,1.7142388888665219E-2,1.8393228566710485E-2,1.5002538366544476E-2,1.6271467404732634E-2,1.4351697554872089E-2,1.518753421588011E-2,1.5951044700537362E-2,1.176755658775387E-2,1.1646548968401348E-2,1.1034644370925594E-2,1.183359449541955E-2,1.2382302396003698E-2,1.1843060885607362E-2,1.2561419962125262E-2,1.1353857237618436E-2,1.4454470060895896E-2,1.4371683296148895E-2,1.3783053858347414E-2,1.4631488292616422E-2,1.3687281215877121E-2,1.2755456793366308E-2,1.1823784638158998E-2,1.1842725247457485E-2,1.1104382285174404E-2,1.2498130237058846E-2,1.3957867876325688E-2,1.4961688404632861E-2,1.6046094127005365E-2,1.576857485782774E-2,1.6310732488206164E-2,1.3868713335533078E-2,1.4659959521646176E-2,1.5843877224065914E-2,1.6715429596627789E-2,1.6131686317301136E-2,1.6936631673899565E-2,{"$f":"AAL62*AAM$55/periods","v":1.8809811545385909E-2},1.8835672305854288E-2,1.8881638215540349E-2,1.7847385057508106E-2,1.9366322349132256E-2,2.0701681161092021E-2,1.8320376465702996E-2,1.8043926371133792E-2,1.7257749188678912E-2,1.6240139820809438E-2,1.6720262636918788E-2,1.6084830018367607E-2,1.607034377901535E-2,1.4816229866454199E-2,1.4381328668331207E-2,1.316025376529421E-2,1.3422339477738781E-2,1.2379544152825103E-2,1.2786243087265808E-2,1.3188758264767403E-2,1.4452979052546985E-2,1.4459189600932825E-2,1.657708285422051E-2,1.7376524838668198E-2,1.777126051527126E-2,1.872855065575716E-2,1.9245835518853689E-2,1.7984920897684289E-2,2.1764369924536186E-2,2.0898529017519304E-2,2.3183708676623626E-2,2.3450793946988898E-2,2.2163472998096959E-2,2.3953710231681531E-2,2.1805008100549608E-2,2.5311804226968479E-2,2.4465736207847002E-2,2.4357619302134228E-2,2.8343710047714455E-2,3.2441885318067298E-2,2.2730392233058856E-2,2.4594580714391259E-2,2.4324221725109337E-2,2.6708206696417252E-2,2.6844963057287778E-2,2.5773674902634072E-2,2.33252372964417E-2,2.1929686181853252E-2,2.4774048105188462E-2,2.260696685546874E-2,2.6421087058608364E-2,3.0221860584009008E-2,2.9691138111664381E-2,2.3086883002910508E-2,2.0108743462066505E-2,1.9832169933746042E-2,2.1506216973873411E-2,2.4890901241550224E-2,2.5077808513283454E-2,2.6012980212216204E-2,2.3251253341339571E-2,2.3527547872203028E-2,2.1165563944387931E-2,2.1459451907590552E-2,{"$f":"ACX62*ACY$55/periods","v":1.8699551641245885E-2},1.6004355855724E-2,1.3450232692279619E-2,1.1968486735576355E-2,1.3718267534144742E-2,1.3213061524220894E-2,1.4729092308015883E-2,1.5137574628376595E-2,1.6121401769923809E-2,1.4085007826854569E-2,1.2277724865908789E-2,1.0776494925432091E-2,1.0683995762854909E-2,1.1038392136011328E-2,9.2841427720592295E-3,8.6948732812292071E-3,9.7033180011074412E-3,1.1285183799371414E-2,1.3068947399318102E-2,1.4035335463997512E-2,1.6976522201337614E-2,1.6845527436221377E-2,1.7513239631079505E-2,1.6987937471868511E-2,1.8003004756769136E-2,1.6186647653793438E-2,1.4237046408030012E-2,1.4444696496809184E-2,1.4072413803530517E-2,1.5179601277343344E-2,1.8053976870011534E-2,1.9339409392170822E-2,1.9587774507476938E-2,2.0518132903726834E-2,2.1069193828456196E-2,2.0898326133625592E-2,2.079727442354638E-2,2.4950137530925082E-2,2.4692126852222249E-2,2.6515050318053329E-2,2.1381131560910632E-2,1.959177554263342E-2,1.928844348872617E-2,1.8916321300293942E-2,1.8607318297624725E-2,1.8244193612558045E-2,1.8182293340951353E-2,1.5145003954668416E-2,1.6419093576017296E-2,1.7082579784035157E-2,1.8105285093742377E-2,1.8894892856689736E-2,1.9151760832544676E-2,2.0179745406105579E-2,2.1320634161557227E-2,2.3422763835668301E-2,2.3085827036171989E-2,1.9259522486880926E-2,1.8070742080239035E-2,1.8686094145240358E-2,1.7845432505111638E-2,1.9958674511770923E-2,1.3249325506222804E-2,1.2364053156015006E-2,{"$f":"AFJ62*AFK$55/periods","v":1.3640143063357583E-2},1.3459093931404268E-2,1.3176989396159671E-2,1.471391209147169E-2,1.6124636277144139E-2,2.1931238455115326E-2,2.1981436583245698E-2,2.2690979427072318E-2,2.5373079510936369E-2,2.6118015932027339E-2,2.4422214685833131E-2,2.2961149458514435E-2,2.2309815150371212E-2,2.2379645820374869E-2,2.3831199927284955E-2,2.3277130064410508E-2,2.478508269084127E-2,3.1128687376815616E-2,3.2555493971852069E-2,2.8523377387664771E-2,2.5986466590557609E-2,2.9337117068357111E-2,2.7234116148211203E-2,2.5600856119115695E-2,2.7450443713139941E-2,2.5017736966370802E-2,2.6463104994635781E-2,3.0582010621780446E-2,3.2290902258794413E-2,3.6268590273505659E-2,3.7447521323797354E-2,3.6088725892094449E-2,3.7123113278088885E-2,3.8825421047340207E-2,3.7655445598349276E-2,3.0967854368221939E-2,3.3496973683655375E-2,2.9259447440427595E-2,2.8334218663230527E-2,2.8004152573163018E-2,3.0484997409010315E-2,3.0612243060792906E-2,3.6595912165073456E-2,3.8800058839596627E-2,4.002637236576502E-2,4.0118626563006229E-2,4.0934543648972678E-2,4.5318692854793848E-2,3.7987100014515482E-2,3.0843166955556566E-2,2.83533428134667E-2,2.8894147722761998E-2,2.890488856942907E-2,3.0357375687076065E-2,2.863934174289481E-2,2.5608587023195871E-2,2.8501584412204403E-2,3.0521632133381375E-2,3.1073607640989511E-2,3.7665011422175959E-2,3.5166499277507167E-2,3.577290592894683E-2,4.2797142863226979E-2,3.9402420848091459E-2,{"$f":"AHV62*AHW$55/periods","v":3.691129834018602E-2},3.3134858071688089E-2,3.4071649911185255E-2,3.4024317370971786E-2,3.3337524547390085E-2,2.8813563397252356E-2,3.2750992904084265E-2,3.0962543202524236E-2,2.7248036480418326E-2,2.3079386405848827E-2,2.5361589200242816E-2,2.5804588348287218E-2,2.3809036045014782E-2,2.1609155200513513E-2,1.9831443163675033E-2,1.8609224099958972E-2,1.5360662900758788E-2,1.5238923571139949E-2,1.3942379294818867E-2,1.6288584848419569E-2,1.5397622746007986E-2,1.4635048022651569E-2,1.5618985139719202E-2,1.6169951569149014E-2,1.6107977014594661E-2,1.5525652214688235E-2,1.3946090773266927E-2,1.2735858960822377E-2,1.3267710014488326E-2,1.4128545008923295E-2,1.1393208206104503E-2,1.2100123772590109E-2,1.1251097720713858E-2,1.2467564844404817E-2,1.209398742712718E-2,1.0775802765488309E-2,1.1136931939020205E-2,1.2106941781597045E-2,1.1732611434344679E-2,1.1689431989415791E-2,1.2837099125237514E-2,1.2140057237903906E-2,1.14858075746212E-2,1.3178876253925982E-2,1.3121913078778075E-2,1.4619425333201954E-2,1.4993160791485629E-2,1.4189586214129302E-2,1.3392965212687053E-2,1.2313211834370221E-2,1.248552318285113E-2,1.4640411851639543E-2,1.3804114951854683E-2,1.4690498123543647E-2,1.3881997435254586E-2,1.4636194310062545E-2,1.2691945258216066E-2,1.1977050247784216E-2,1.1604181171066168E-2,1.1704424968936639E-2,1.1923759506212496E-2,1.1206482701304667E-2,1.1882895627390717E-2,1.1790127497700467E-2]
[null,"Net Rent Collected Stage 2",null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,{"$f":"U63*V$55/periods","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,83.128346067470758,71.2704504258664,70.683066041183167,69.948875620606842,62.783105700558934,64.144644456441668,73.314199955211549,50.978080085847424,55.379780557018734,62.444614781873774,66.13364974297339,61.619484064423283,63.419766736524892,63.013572010117457,70.655589117943052,84.9797064670162,91.483801145818262,87.290829975646773,93.015961104754325,99.914032019594515,97.494214928083579,114.14567817648089,116.19070062664467,126.91768157851527,142.81082828213417,142.1020277204621,138.78494900431551,151.77856963691929,159.79468511423923,189.87783003094194,203.65550164167774,221.86518941870713,220.56111302911776,204.17283377496722,199.97847199361087,188.16494142706634,180.30373736166325,172.60763448371165,176.42239288509467,{"$f":"BV63*BW$55/periods","v":189.23134192228693},162.66053059357907,145.12827527150935,131.09548767372229,125.05656486113304,141.97531118673618,124.59855195752449,127.8734817805352,117.88294696879204,127.81084964644722,129.30197128016721,136.51467143905782,121.5200051179834,121.99696873020761,131.62720994235971,142.64379892325823,145.93209440523239,152.42431458819968,173.34772298467641,156.06589795869283,165.42817998697137,178.54823406970124,177.40582454860888,169.33459837276487,163.44310541289335,148.66956950876039,141.67623664446464,145.93923520545039,147.02633686205505,141.41732723174846,154.94682540538736,159.91398163888692,166.74433352148321,163.34367544468421,167.19874780945884,179.84556790074981,184.57570439340111,197.13207880010469,196.15366204163803,214.20005797263704,254.66676696611231,244.09245413419623,218.12270330170472,230.0234961773231,225.51110155349332,224.70242875727283,233.8835752596051,220.68677367959589,214.12686420263574,233.97043902338197,220.69144607789312,226.37308212604572,242.87340073238826,222.12968323272486,212.09440519818608,219.25880152334022,196.18603772352364,177.15800679943655,161.72484902283173,182.78693808974131,186.28808742101054,154.49902858363282,169.70741003199473,202.25349721902705,{"$f":"EH63*EI$55/periods","v":203.37624249356151},203.81476360931524,192.7006120724582,189.30200585167233,184.72108518247452,186.00667837033845,186.08226569461769,201.30026494890797,206.06582193974918,179.57384574546674,198.36808379315769,204.06571680139211,162.47452315442214,181.36370939489626,192.95704213153334,207.4799584541486,202.6665491892789,204.8979013385167,207.36931952645955,186.15827756650478,182.17448109202306,151.72591195068006,149.25358900535394,145.55409601767232,136.84965204926169,117.92397143836125,115.8770529174313,122.31336216662922,118.38809339776985,126.13753468000901,122.98198850858161,136.22196868462578,154.55943037502064,131.48980059825135,94.300919501929855,106.16311307652219,101.93036989055589,102.29685734509846,98.731901950686847,111.99105696139523,101.90560099267736,91.635409508004685,87.09307816863182,76.797891761351707,81.029360425703388,74.646710029641909,71.708826130401448,77.322818326557666,79.54541920144861,68.304795696185352,64.707135132876473,59.674983507498013,52.066463760358587,56.009258956173007,67.661244370357196,62.227065115146999,71.326585100055865,62.052995022052009,66.613635959459216,73.134227324460568,72.931502760115265,77.606154603154323,95.299017128966071,93.675973151205696,{"$f":"GT63*GU$55/periods","v":98.92659424453538},86.877461955252159,91.040350336324678,96.840357959969367,100.44040063437674,115.94522349007256,98.564828210760766,112.804016631054,124.11488394385803,102.42877401753651,100.90728374509527,95.086380269342669,91.848453713381161,85.78556315518621,78.928710235741804,81.186493773816039,72.797053506290112,77.580884450405478,95.278789740953087,93.084830674843602,86.11588937833335,86.786600082458875,95.450639961024237,95.649229800113503,92.800916994797149,102.04296687631911,100.22822970890819,112.74391404413377,106.5158713381322,114.27547280543027,89.305044102124583,86.142404763975478,92.660492922953537,92.977261625958278,89.533279143976699,92.314763031801959,99.930901503054201,117.31309343420273,109.04739057384965,101.18418446087722,115.1454971820564,108.20642158358855,117.03539226711668,115.74006899782015,114.8663134469563,121.97450048057658,109.36418040292617,115.87425355444705,90.511412634497816,81.637734955606589,85.757987056964282,94.272530059530084,109.23256371953995,110.04524685737842,103.57606674849802,96.482048413606606,93.29822232594033,102.45809159250003,104.66246376063873,103.96356515549378,106.87202717921799,111.93371199751525,95.062680473101778,98.468297463560646,{"$f":"JF63*JG$55/periods","v":91.549321193838935},83.474874333890526,86.075529067015268,76.630876939513911,68.413315698589628,73.79403100851907,70.664371334723057,71.229171790405502,68.306089864309982,56.428596493406168,44.165226032450207,38.919371929957357,36.947920674330454,37.150872136276298,40.2975717091403,37.069946915214821,35.69693939621456,38.16129430813222,41.780937434888109,35.874538931691895,36.067705763802444,36.903759327749043,37.914986541550846,39.142521855467379,38.163853434346869,34.73483982784871,33.398201312758609,29.44936016266978,30.069214293404588,29.093440804547996,25.465193939554485,23.012938961328743,20.309918626771303,18.40276553493586,19.037407595350622,15.35793937628185,14.960617435565267,14.034007525431479,12.842258744511577,12.545818916834522,12.272180128353007,12.236056726085902,13.681924668774611,14.349569323071112,12.419642287048019,12.502454002197274,10.724416175148232,11.71310424856137,10.773000322207732,11.761693360590366,10.537057893771674,10.089235826843003,11.135887292692841,11.244138212719776,11.972822986942326,11.381964136874727,12.934184489012909,12.458700192215428,12.277504129770318,13.052492059790589,14.361905923962683,12.162090858827954,10.497334688771792,10.691833721916916,{"$f":"LR63*LS$55/periods","v":11.071563176298614},10.718290744264472,8.1182610158524149,7.9667630167587697,8.4222865589171843,8.7368594267915256,8.8409209711306609,7.7104699643529946,8.2703532162077078,9.1487542771124186,9.2623017779447405,8.5621574138876202,8.8847613683229714,7.7146642173214968,7.5646316509300879,7.1696538107814431,7.4430144056587331,7.7766042577196171,8.4504256827589899,9.0328345845674498,8.2131557012681675,7.6429685208686893,8.3020659972851014,7.9123442029257331,8.477436310380396,9.4783827837922328,11.894391607883506,13.208859644531818,10.123169399661165,10.963406240644312,9.5676463816980473,11.24962362631018,12.370069545303032,11.458147810810765,12.323985257195572,11.920948508104603,13.17106571455836,12.386853830435566,12.570088262411344,13.996669704157043,13.530729858944797,13.838708485797348,14.242119607048981,11.023861091832337,10.622472462525211,12.805278252890149,13.716925703495276,12.205998399566369,11.271040612618288,9.504538129191447,10.267913412623297,8.9791478099153661,9.6311802215949029,9.884984284157655,11.292955266982014,10.46031529061392,10.181775754843546,10.647010988306832,10.68274012818523,11.646193215239144,10.814813613965592,11.349051824708924,13.101654508214649,12.374920026292816,{"$f":"OD63*OE$55/periods","v":12.248973414941455},10.90657867890746,11.496757189288379,11.212325438212821,9.8302141590230594,8.7022196077831815,8.2863597255357053,6.7793451707680301,7.0793438846731931,5.4031696563946268,5.9238212016851506,5.7601396255001935,5.4064010695181155,5.6804220824546725,6.1608228254450275,5.7144090726629804,6.4946272486777996,6.3430579233027826,6.679688452613493,5.7466363976888131,5.9969331068989336,6.0316652940760829,5.5732315689642684,5.956748890674735,4.3362009049521495,4.6733257079671988,4.6529578132767275,4.6238836926322291,4.473062615527942,4.81025268063659,4.3027392555840391,4.1747728309716541,4.1424757008892072,3.7226662095119067,3.6016808529041762,3.9088665484403271,3.6868613118391798,3.0189183157769586,2.8791698242639816,3.3821043288603936,3.587937816690443,3.7916452179783042,3.685909444426438,3.8919067450997979,3.6132633840201218,2.996401051024101,2.9846550476730713,3.0457549721024666,3.2985676719356976,3.7690198160446511,3.8671614184038896,3.8023247192392513,3.3225299179216354,3.5556341828796145,3.6415202542812728,3.2171077504611181,2.8245484798667353,3.3299147780934115,3.3822075943201861,3.4798362106865905,3.2157628513897327,3.4455907739995162,3.356920216375566,2.9682000315176791,{"$f":"QP63*QQ$55/periods","v":2.9807194764351377},2.7159064711031169,2.8723492649036708,3.0903910798191734,2.8184796961473988,2.5268912782357584,2.3551162481328678,2.5385479887113398,2.71260251073282,2.1934146049219398,1.7074837535525416,2.1943923891138666,2.0684850719963683,2.0231770346924529,2.0194465137224098,1.6980288282800755,1.6309225112939574,1.4247476973973041,1.4007870177358168,1.0840809794092099,1.2569305292120465,1.2378686254300382,1.1012131933637663,1.0580253493082208,1.0354017320603013,0.96604397255054997,1.0021162180350249,0.83239586676141331,0.67294126449611102,0.79925146036888739,0.72828579269161853,0.65220261362966625,0.6290929939121328,0.53813383251456393,0.57366738127067507,0.56750174557999111,0.54474966688680049,0.56117606710364176,0.46312151640917987,0.47370008690542015,0.51239781473525947,0.60152488724758868,0.53768482999822353,0.52241531699139254,0.53179806233057203,0.49441778849758755,0.50111355533691826,0.46695059491081525,0.54302542146907895,0.46182012231802866,0.42529349643076841,0.38957677775566629,0.35080886685259161,0.36019452596938184,0.30286644981898098,0.31586289840529508,0.30671986547588953,0.30881061674747046,0.28029231527685289,0.29349893016433803,0.27352704717507192,0.27139604037004367,0.26940608735784433,0.2692799789919712,{"$f":"TB63*TC$55/periods","v":0.24249018173194437},0.24963955425334411,0.28335515579928111,0.25902723207239742,0.2479205144287997,0.2550833664434255,0.24805011434848401,0.23729608970217148,0.23306351974119255,0.24869691503315799,0.23686283442102535,0.23879972905258226,0.25191835069088026,0.24271901536190796,0.225448968644058,0.18702460555959324,0.19863441062924539,0.18541948113970841,0.18307172989775297,0.19239585293167086,0.18906661198651747,0.19985651105931332,0.1710020168145322,0.16624679408868961,0.15332157462789528,0.15018789580086059,0.15345474466340528,0.17464551910937615,0.17728899917601276,0.15626910555736323,0.13587338692375411,0.1264890579767034,0.12344401722070843,0.12509361721723183,0.11589251209630462,0.11600503388825797,9.466357739699327E-2,8.7705061037130494E-2,9.0241223821716482E-2,9.3507544118739003E-2,0.11104768744823752,0.10095274177362229,0.10103044749408377,0.11393841958449451,0.11468888106105203,0.12886923963831348,0.14814899441301518,0.14295006676784486,0.12392834875167315,0.13092035409375763,0.16238215659144084,0.16883902732031186,0.17801497879629841,0.19136268374074383,0.20063940082061299,0.19492064789880681,0.18380247478666897,0.17387735353132777,0.19170272947074538,0.17893067926931866,0.14595741049453001,0.17110022482061435,0.18788507022657819,0.21457645137591014,{"$f":"VN63*VO$55/periods","v":0.20139792159440029},0.19893220869579276,0.18792393002586338,0.20527072272492827,0.23535611099763651,0.27121355027064248,0.30135940584979326,0.28024087021166583,0.26001593785298022,0.27214351873018872,0.23156415864888086,0.23601366896929574,0.24816042276420394,0.25678801876843982,0.23443532917978546,0.25015257781057421,0.2620020828666324,0.22312432613526179,0.24424873261086805,0.2451259243856409,0.23643990528150785,0.23874127742359899,0.24729438676670806,0.26895345018858025,0.26341083414498512,0.24123066905888743,0.25384976249750602,0.22263533449634648,0.23518780873700884,0.18623752456532086,0.15456507959906088,0.18418208590947563,0.17483058538303062,0.20089486515072663,0.21349565621167765,0.22106420242954361,0.19621397733923659,0.17003598048559715,0.14016153809068815,0.1443059623922931,0.13974134974500899,0.13810894885772407,0.14826014307594562,0.10612315982308937,0.11669241156268281,0.11943141719924882,0.11439272992232281,0.10890477044881457,0.10045804361466308,9.9205404532362776E-2,8.6199788230236413E-2,7.6948304903796449E-2,9.1640899488824451E-2,8.4127271720526614E-2,7.7284779056212879E-2,7.0562218889898373E-2,7.0124373024560399E-2,6.91437919341122E-2,6.5817624453716653E-2,5.9313024288227566E-2,6.5115614103401873E-2,4.8310428424990136E-2,4.6815129806930297E-2,4.9021451030984042E-2,{"$f":"XZ63*YA$55/periods","v":4.6103508164504106E-2},4.5095368892492167E-2,4.405905305715075E-2,4.7791132678524507E-2,4.1666504187569342E-2,4.2302117181616049E-2,3.2992053514817696E-2,2.9082621907936486E-2,3.3277222811467624E-2,3.6594305945989086E-2,3.3533959458827624E-2,3.5802130806907251E-2,3.1144477711690759E-2,2.6698118275024989E-2,2.0128025664047023E-2,2.1513408920999712E-2,1.9285405439741901E-2,1.6969483417310541E-2,1.7547479406957028E-2,1.7097248820497263E-2,1.5510101092155256E-2,1.490104718559971E-2,1.5722952494468111E-2,1.4339047432326495E-2,1.6402994946526819E-2,1.5663311229103902E-2,1.8880208899301611E-2,2.0497093375511699E-2,1.7142388888665219E-2,1.8393228566710485E-2,1.5002538366544476E-2,1.6271467404732634E-2,1.4351697554872089E-2,1.518753421588011E-2,1.5951044700537362E-2,1.176755658775387E-2,1.1646548968401348E-2,1.1034644370925594E-2,1.183359449541955E-2,1.2382302396003698E-2,1.1843060885607362E-2,1.2561419962125262E-2,1.1353857237618436E-2,1.4454470060895896E-2,1.4371683296148895E-2,1.3783053858347414E-2,1.4631488292616422E-2,1.3687281215877121E-2,1.2755456793366308E-2,1.1823784638158998E-2,1.1842725247457485E-2,1.1104382285174404E-2,1.2498130237058846E-2,1.3957867876325688E-2,1.4961688404632861E-2,1.6046094127005365E-2,1.576857485782774E-2,1.6310732488206164E-2,1.3868713335533078E-2,1.4659959521646176E-2,1.5843877224065914E-2,1.6715429596627789E-2,1.6131686317301136E-2,1.6936631673899565E-2,{"$f":"AAL63*AAM$55/periods","v":1.8809811545385909E-2},1.8835672305854288E-2,1.8881638215540349E-2,1.7847385057508106E-2,1.9366322349132256E-2,2.0701681161092021E-2,1.8320376465702996E-2,1.8043926371133792E-2,1.7257749188678912E-2,1.6240139820809438E-2,1.6720262636918788E-2,1.6084830018367607E-2,1.607034377901535E-2,1.4816229866454199E-2,1.4381328668331207E-2,1.316025376529421E-2,1.3422339477738781E-2,1.2379544152825103E-2,1.2786243087265808E-2,1.3188758264767403E-2,1.4452979052546985E-2,1.4459189600932825E-2,1.657708285422051E-2,1.7376524838668198E-2,1.777126051527126E-2,1.872855065575716E-2,1.9245835518853689E-2,1.7984920897684289E-2,2.1764369924536186E-2,2.0898529017519304E-2,2.3183708676623626E-2,2.3450793946988898E-2,2.2163472998096959E-2,2.3953710231681531E-2,2.1805008100549608E-2,2.5311804226968479E-2,2.4465736207847002E-2,2.4357619302134228E-2,2.8343710047714455E-2,3.2441885318067298E-2,2.2730392233058856E-2,2.4594580714391259E-2,2.4324221725109337E-2,2.6708206696417252E-2,2.6844963057287778E-2,2.5773674902634072E-2,2.33252372964417E-2,2.1929686181853252E-2,2.4774048105188462E-2,2.260696685546874E-2,2.6421087058608364E-2,3.0221860584009008E-2,2.9691138111664381E-2,2.3086883002910508E-2,2.0108743462066505E-2,1.9832169933746042E-2,2.1506216973873411E-2,2.4890901241550224E-2,2.5077808513283454E-2,2.6012980212216204E-2,2.3251253341339571E-2,2.3527547872203028E-2,2.1165563944387931E-2,2.1459451907590552E-2,{"$f":"ACX63*ACY$55/periods","v":1.8699551641245885E-2},1.6004355855724E-2,1.3450232692279619E-2,1.1968486735576355E-2,1.3718267534144742E-2,1.3213061524220894E-2,1.4729092308015883E-2,1.5137574628376595E-2,1.6121401769923809E-2,1.4085007826854569E-2,1.2277724865908789E-2,1.0776494925432091E-2,1.0683995762854909E-2,1.1038392136011328E-2,9.2841427720592295E-3,8.6948732812292071E-3,9.7033180011074412E-3,1.1285183799371414E-2,1.3068947399318102E-2,1.4035335463997512E-2,1.6976522201337614E-2,1.6845527436221377E-2,1.7513239631079505E-2,1.6987937471868511E-2,1.8003004756769136E-2,1.6186647653793438E-2,1.4237046408030012E-2,1.4444696496809184E-2,1.4072413803530517E-2,1.5179601277343344E-2,1.8053976870011534E-2,1.9339409392170822E-2,1.9587774507476938E-2,2.0518132903726834E-2,2.1069193828456196E-2,2.0898326133625592E-2,2.079727442354638E-2,2.4950137530925082E-2,2.4692126852222249E-2,2.6515050318053329E-2,2.1381131560910632E-2,1.959177554263342E-2,1.928844348872617E-2,1.8916321300293942E-2,1.8607318297624725E-2,1.8244193612558045E-2,1.8182293340951353E-2,1.5145003954668416E-2,1.6419093576017296E-2,1.7082579784035157E-2,1.8105285093742377E-2,1.8894892856689736E-2,1.9151760832544676E-2,2.0179745406105579E-2,2.1320634161557227E-2,2.3422763835668301E-2,2.3085827036171989E-2,1.9259522486880926E-2,1.8070742080239035E-2,1.8686094145240358E-2,1.7845432505111638E-2,1.9958674511770923E-2,1.3249325506222804E-2,1.2364053156015006E-2,{"$f":"AFJ63*AFK$55/periods","v":1.3640143063357583E-2},1.3459093931404268E-2,1.3176989396159671E-2,1.471391209147169E-2,1.6124636277144139E-2,2.1931238455115326E-2,2.1981436583245698E-2,2.2690979427072318E-2,2.5373079510936369E-2,2.6118015932027339E-2,2.4422214685833131E-2,2.2961149458514435E-2,2.2309815150371212E-2,2.2379645820374869E-2,2.3831199927284955E-2,2.3277130064410508E-2,2.478508269084127E-2,3.1128687376815616E-2,3.2555493971852069E-2,2.8523377387664771E-2,2.5986466590557609E-2,2.9337117068357111E-2,2.7234116148211203E-2,2.5600856119115695E-2,2.7450443713139941E-2,2.5017736966370802E-2,2.6463104994635781E-2,3.0582010621780446E-2,3.2290902258794413E-2,3.6268590273505659E-2,3.7447521323797354E-2,3.6088725892094449E-2,3.7123113278088885E-2,3.8825421047340207E-2,3.7655445598349276E-2,3.0967854368221939E-2,3.3496973683655375E-2,2.9259447440427595E-2,2.8334218663230527E-2,2.8004152573163018E-2,3.0484997409010315E-2,3.0612243060792906E-2,3.6595912165073456E-2,3.8800058839596627E-2,4.002637236576502E-2,4.0118626563006229E-2,4.0934543648972678E-2,4.5318692854793848E-2,3.7987100014515482E-2,3.0843166955556566E-2,2.83533428134667E-2,2.8894147722761998E-2,2.890488856942907E-2,3.0357375687076065E-2,2.863934174289481E-2,2.5608587023195871E-2,2.8501584412204403E-2,3.0521632133381375E-2,3.1073607640989511E-2,3.7665011422175959E-2,3.5166499277507167E-2,3.577290592894683E-2,4.2797142863226979E-2,3.9402420848091459E-2,{"$f":"AHV63*AHW$55/periods","v":3.691129834018602E-2},3.3134858071688089E-2,3.4071649911185255E-2,3.4024317370971786E-2,3.3337524547390085E-2,2.8813563397252356E-2,3.2750992904084265E-2,3.0962543202524236E-2,2.7248036480418326E-2,2.3079386405848827E-2,2.5361589200242816E-2,2.5804588348287218E-2,2.3809036045014782E-2,2.1609155200513513E-2,1.9831443163675033E-2,1.8609224099958972E-2,1.5360662900758788E-2,1.5238923571139949E-2,1.3942379294818867E-2,1.6288584848419569E-2,1.5397622746007986E-2,1.4635048022651569E-2,1.5618985139719202E-2,1.6169951569149014E-2,1.6107977014594661E-2,1.5525652214688235E-2,1.3946090773266927E-2,1.2735858960822377E-2,1.3267710014488326E-2,1.4128545008923295E-2,1.1393208206104503E-2,1.2100123772590109E-2,1.1251097720713858E-2,1.2467564844404817E-2,1.209398742712718E-2,1.0775802765488309E-2,1.1136931939020205E-2,1.2106941781597045E-2,1.1732611434344679E-2,1.1689431989415791E-2,1.2837099125237514E-2,1.2140057237903906E-2,1.14858075746212E-2,1.3178876253925982E-2,1.3121913078778075E-2,1.4619425333201954E-2,1.4993160791485629E-2,1.4189586214129302E-2,1.3392965212687053E-2,1.2313211834370221E-2,1.248552318285113E-2,1.4640411851639543E-2,1.3804114951854683E-2,1.4690498123543647E-2,1.3881997435254586E-2,1.4636194310062545E-2,1.2691945258216066E-2,1.1977050247784216E-2,1.1604181171066168E-2,1.1704424968936639E-2,1.1923759506212496E-2,1.1206482701304667E-2,1.1882895627390717E-2,1.1790127497700467E-2]
[null,"Construction Cost Stage 1",null,null,null,null,null,null,null,{"$f":"-IF(J62-I62=1,$I$9,0)","v":0},{"$f":"-IF(K62-J62=1,$I$9,0)","v":0},{"$f":"-IF(L62-K62=1,$I$9,0)","v":0},{"$f":"-IF(M62-L62=1,$I$9,0)","v":0},0,0,0,{"$f":"-IF(Q62-P62=1,$I$9,0)","v":0},0,0,0,{"$f":"-IF(U62-T62=1,$I$9,0)","v":0},{"$f":"-IF(V62-U62=1,$I$9,0)","v":0},{"$f":"-IF(W62-V62=1,$I$9,0)","v":0},0,0,0,0,0,{"$f":"-IF(AC62-AB62=1,$I$9,0)","v":0},-2000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(CG62-CF62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(ES62-ER62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(HE62-HD62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(JQ62-JP62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(MC62-MB62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OO62-ON62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(RA62-QZ62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(TM62-TL62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(VY62-VX62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(YK62-YJ62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AAW62-AAV62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(ADI62-ADH62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AFU62-AFT62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AIG62-AIF62=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJZ62-AJY62=1,$I$9,0)","v":0},0,0,0,0,0,0,{"$f":"-IF(AKG62-AKF62=1,$I$9,0)","v":0},0]
[null,"Construction Cost Stage 2",null,null,null,null,null,null,null,{"$f":"-IF(J63-I63=1,$I$10,0)","v":0},{"$f":"-IF(K63-J63=1,$I$10,0)","v":0},{"$f":"-IF(L63-K63=1,$I$10,0)","v":0},{"$f":"-IF(M63-L63=1,$I$10,0)","v":0},0,0,0,{"$f":"-IF(Q63-P63=1,$I$10,0)","v":0},0,0,0,{"$f":"-IF(U63-T63=1,$I$10,0)","v":0},{"$f":"-IF(V63-U63=1,$I$10,0)","v":0},{"$f":"-IF(W63-V63=1,$I$10,0)","v":0},0,0,0,0,0,{"$f":"-IF(AC63-AB63=1,$I$10,0)","v":0},0,0,0,0,0,-2500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(CG63-CF63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(ES63-ER63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(HE63-HD63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(JQ63-JP63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(MC63-MB63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OO63-ON63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(RA63-QZ63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(TM63-TL63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(VY63-VX63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(YK63-YJ63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AAW63-AAV63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(ADI63-ADH63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AFU63-AFT63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AIG63-AIF63=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJZ63-AJY63=1,$I$10,0)","v":0},0,0,0,0,0,0,{"$f":"-IF(AKG63-AKF63=1,$I$10,0)","v":0},0]
[null,"Total Cash Flow",null,null,null,{"$f":"XNPV($I$13,K82:AKH82,$K$52:$AKH$52)+J82","v":12516.995036067565},{"$f":"SUM(K82:AKH82)","v":62726.596553238276},null,null,{"$f":"SUM(J78:J81)","v":0},{"$f":"SUM(K78:K81)","v":0},{"$f":"SUM(L78:L81)","v":0},{"$f":"SUM(M78:M81)","v":0},{"$f":"SUM(N78:N81)","v":0},{"$f":"SUM(O78:O81)","v":0},{"$f":"SUM(P78:P81)","v":0},{"$f":"SUM(Q78:Q81)","v":0},{"$f":"SUM(R78:R81)","v":0},{"$f":"SUM(S78:S81)","v":0},{"$f":"SUM(T78:T81)","v":0},{"$f":"SUM(U78:U81)","v":0},{"$f":"SUM(V78:V81)","v":0},{"$f":"SUM(W78:W81)","v":0},{"$f":"SUM(X78:X81)","v":0},{"$f":"SUM(Y78:Y81)","v":0},{"$f":"SUM(Z78:Z81)","v":0},{"$f":"SUM(AA78:AA81)","v":0},{"$f":"SUM(AB78:AB81)","v":0},{"$f":"SUM(AC78:AC81)","v":0},{"$f":"SUM(AD78:AD81)","v":-2000},{"$f":"SUM(AE78:AE81)","v":71.033389385951949},{"$f":"SUM(AF78:AF81)","v":74.034626064432274},{"$f":"SUM(AG78:AG81)","v":73.708492513518621},{"$f":"SUM(AH78:AH81)","v":73.888992035198825},{"$f":"SUM(AI78:AI81)","v":-2406.9087493646339},{"$f":"SUM(AJ78:AJ81)","v":166.25669213494152},{"$f":"SUM(AK78:AK81)","v":142.5409008517328},{"$f":"SUM(AL78:AL81)","v":141.36613208236633},{"$f":"SUM(AM78:AM81)","v":139.89775124121368},{"$f":"SUM(AN78:AN81)","v":125.56621140111787},{"$f":"SUM(AO78:AO81)","v":128.28928891288334},{"$f":"SUM(AP78:AP81)","v":146.6283999104231},{"$f":"SUM(AQ78:AQ81)","v":101.95616017169485},{"$f":"SUM(AR78:AR81)","v":110.75956111403747},{"$f":"SUM(AS78:AS81)","v":124.88922956374755},{"$f":"SUM(AT78:AT81)","v":132.26729948594678},{"$f":"SUM(AU78:AU81)","v":123.23896812884657},{"$f":"SUM(AV78:AV81)","v":126.83953347304978},{"$f":"SUM(AW78:AW81)","v":126.02714402023491},{"$f":"SUM(AX78:AX81)","v":141.3111782358861},{"$f":"SUM(AY78:AY81)","v":169.9594129340324},{"$f":"SUM(AZ78:AZ81)","v":182.96760229163652},{"$f":"SUM(BA78:BA81)","v":174.58165995129355},{"$f":"SUM(BB78:BB81)","v":186.03192220950865},{"$f":"SUM(BC78:BC81)","v":199.82806403918903},{"$f":"SUM(BD78:BD81)","v":194.98842985616716},{"$f":"SUM(BE78:BE81)","v":228.29135635296177},{"$f":"SUM(BF78:BF81)","v":232.38140125328934},{"$f":"SUM(BG78:BG81)","v":253.83536315703054},{"$f":"SUM(BH78:BH81)","v":285.62165656426833},{"$f":"SUM(BI78:BI81)","v":284.20405544092421},{"$f":"SUM(BJ78:BJ81)","v":277.56989800863101},{"$f":"SUM(BK78:BK81)","v":303.55713927383857},{"$f":"SUM(BL78:BL81)","v":319.58937022847846},{"$f":"SUM(BM78:BM81)","v":379.75566006188387},{"$f":"SUM(BN78:BN81)","v":407.31100328335549},{"$f":"SUM(BO78:BO81)","v":443.73037883741426},{"$f":"SUM(BP78:BP81)","v":441.12222605823553},{"$f":"SUM(BQ78:BQ81)","v":408.34566754993443},{"$f":"SUM(BR78:BR81)","v":399.95694398722173},{"$f":"SUM(BS78:BS81)","v":376.32988285413268},{"$f":"SUM(BT78:BT81)","v":360.6074747233265},{"$f":"SUM(BU78:BU81)","v":345.2152689674233},{"$f":"SUM(BV78:BV81)","v":352.84478577018933},{"$f":"SUM(BW78:BW81)","v":378.46268384457386},{"$f":"SUM(BX78:BX81)","v":325.32106118715814},{"$f":"SUM(BY78:BY81)","v":290.2565505430187},{"$f":"SUM(BZ78:BZ81)","v":262.19097534744458},{"$f":"SUM(CA78:CA81)","v":250.11312972226608},{"$f":"SUM(CB78:CB81)","v":283.95062237347236},{"$f":"SUM(CC78:CC81)","v":249.19710391504898},{"$f":"SUM(CD78:CD81)","v":255.7469635610704},{"$f":"SUM(CE78:CE81)","v":235.76589393758408},{"$f":"SUM(CF78:CF81)","v":255.62169929289445},{"$f":"SUM(CG78:CG81)","v":258.60394256033442},{"$f":"SUM(CH78:CH81)","v":273.02934287811564},{"$f":"SUM(CI78:CI81)","v":243.0400102359668},{"$f":"SUM(CJ78:CJ81)","v":243.99393746041522},{"$f":"SUM(CK78:CK81)","v":263.25441988471943},{"$f":"SUM(CL78:CL81)","v":285.28759784651646},{"$f":"SUM(CM78:CM81)","v":291.86418881046478},{"$f":"SUM(CN78:CN81)","v":304.84862917639936},{"$f":"SUM(CO78:CO81)","v":346.69544596935282},{"$f":"SUM(CP78:CP81)","v":312.13179591738566},{"$f":"SUM(CQ78:CQ81)","v":330.85635997394274},{"$f":"SUM(CR78:CR81)","v":357.09646813940248},{"$f":"SUM(CS78:CS81)","v":354.81164909721775},{"$f":"SUM(CT78:CT81)","v":338.66919674552975},{"$f":"SUM(CU78:CU81)","v":326.88621082578669},{"$f":"SUM(CV78:CV81)","v":297.33913901752078},{"$f":"SUM(CW78:CW81)","v":283.35247328892927},{"$f":"SUM(CX78:CX81)","v":291.87847041090077},{"$f":"SUM(CY78:CY81)","v":294.05267372411009},{"$f":"SUM(CZ78:CZ81)","v":282.83465446349692},{"$f":"SUM(DA78:DA81)","v":309.89365081077472},{"$f":"SUM(DB78:DB81)","v":319.82796327777385},{"$f":"SUM(DC78:DC81)","v":333.48866704296643},{"$f":"SUM(DD78:DD81)","v":326.68735088936842},{"$f":"SUM(DE78:DE81)","v":334.39749561891767},{"$f":"SUM(DF78:DF81)","v":359.69113580149963},{"$f":"SUM(DG78:DG81)","v":369.15140878680222},{"$f":"SUM(DH78:DH81)","v":394.26415760020939},{"$f":"SUM(DI78:DI81)","v":392.30732408327606},{"$f":"SUM(DJ78:DJ81)","v":428.40011594527408},{"$f":"SUM(DK78:DK81)","v":509.33353393222461},{"$f":"SUM(DL78:DL81)","v":488.18490826839246},{"$f":"SUM(DM78:DM81)","v":436.24540660340944},{"$f":"SUM(DN78:DN81)","v":460.04699235464619},{"$f":"SUM(DO78:DO81)","v":451.02220310698664},{"$f":"SUM(DP78:DP81)","v":449.40485751454565},{"$f":"SUM(DQ78:DQ81)","v":467.76715051921019},{"$f":"SUM(DR78:DR81)","v":441.37354735919178},{"$f":"SUM(DS78:DS81)","v":428.25372840527149},{"$f":"SUM(DT78:DT81)","v":467.94087804676394},{"$f":"SUM(DU78:DU81)","v":441.38289215578624},{"$f":"SUM(DV78:DV81)","v":452.74616425209143},{"$f":"SUM(DW78:DW81)","v":485.74680146477652},{"$f":"SUM(DX78:DX81)","v":444.25936646544972},{"$f":"SUM(DY78:DY81)","v":424.18881039637216},{"$f":"SUM(DZ78:DZ81)","v":438.51760304668045},{"$f":"SUM(EA78:EA81)","v":392.37207544704728},{"$f":"SUM(EB78:EB81)","v":354.3160135988731},{"$f":"SUM(EC78:EC81)","v":323.44969804566347},{"$f":"SUM(ED78:ED81)","v":365.57387617948262},{"$f":"SUM(EE78:EE81)","v":372.57617484202109},{"$f":"SUM(EF78:EF81)","v":308.99805716726564},{"$f":"SUM(EG78:EG81)","v":339.41482006398945},{"$f":"SUM(EH78:EH81)","v":404.50699443805411},{"$f":"SUM(EI78:EI81)","v":406.75248498712301},{"$f":"SUM(EJ78:EJ81)","v":407.62952721863047},{"$f":"SUM(EK78:EK81)","v":385.4012241449164},{"$f":"SUM(EL78:EL81)","v":378.60401170334467},{"$f":"SUM(EM78:EM81)","v":369.44217036494905},{"$f":"SUM(EN78:EN81)","v":372.0133567406769},{"$f":"SUM(EO78:EO81)","v":372.16453138923538},{"$f":"SUM(EP78:EP81)","v":402.60052989781593},{"$f":"SUM(EQ78:EQ81)","v":412.13164387949837},{"$f":"SUM(ER78:ER81)","v":359.14769149093348},{"$f":"SUM(ES78:ES81)","v":396.73616758631539},{"$f":"SUM(ET78:ET81)","v":408.13143360278423},{"$f":"SUM(EU78:EU81)","v":324.94904630884429},{"$f":"SUM(EV78:EV81)","v":362.72741878979252},{"$f":"SUM(EW78:EW81)","v":385.91408426306668},{"$f":"SUM(EX78:EX81)","v":414.9599169082972},{"$f":"SUM(EY78:EY81)","v":405.33309837855779},{"$f":"SUM(EZ78:EZ81)","v":409.79580267703341},{"$f":"SUM(FA78:FA81)","v":414.7386390529191},{"$f":"SUM(FB78:FB81)","v":372.31655513300956},{"$f":"SUM(FC78:FC81)","v":364.34896218404612},{"$f":"SUM(FD78:FD81)","v":303.45182390136011},{"$f":"SUM(FE78:FE81)","v":298.50717801070789},{"$f":"SUM(FF78:FF81)","v":291.10819203534464},{"$f":"SUM(FG78:FG81)","v":273.69930409852338},{"$f":"SUM(FH78:FH81)","v":235.8479428767225},{"$f":"SUM(FI78:FI81)","v":231.7541058348626},{"$f":"SUM(FJ78:FJ81)","v":244.62672433325844},{"$f":"SUM(FK78:FK81)","v":236.7761867955397},{"$f":"SUM(FL78:FL81)","v":252.27506936001802},{"$f":"SUM(FM78:FM81)","v":245.96397701716322},{"$f":"SUM(FN78:FN81)","v":272.44393736925156},{"$f":"SUM(FO78:FO81)","v":309.11886075004128},{"$f":"SUM(FP78:FP81)","v":262.9796011965027},{"$f":"SUM(FQ78:FQ81)","v":188.60183900385971},{"$f":"SUM(FR78:FR81)","v":212.32622615304439},{"$f":"SUM(FS78:FS81)","v":203.86073978111179},{"$f":"SUM(FT78:FT81)","v":204.59371469019692},{"$f":"SUM(FU78:FU81)","v":197.46380390137369},{"$f":"SUM(FV78:FV81)","v":223.98211392279046},{"$f":"SUM(FW78:FW81)","v":203.81120198535473},{"$f":"SUM(FX78:FX81)","v":183.27081901600937},{"$f":"SUM(FY78:FY81)","v":174.18615633726364},{"$f":"SUM(FZ78:FZ81)","v":153.59578352270341},{"$f":"SUM(GA78:GA81)","v":162.05872085140678},{"$f":"SUM(GB78:GB81)","v":149.29342005928382},{"$f":"SUM(GC78:GC81)","v":143.4176522608029},{"$f":"SUM(GD78:GD81)","v":154.64563665311533},{"$f":"SUM(GE78:GE81)","v":159.09083840289722},{"$f":"SUM(GF78:GF81)","v":136.6095913923707},{"$f":"SUM(GG78:GG81)","v":129.41427026575295},{"$f":"SUM(GH78:GH81)","v":119.34996701499603},{"$f":"SUM(GI78:GI81)","v":104.13292752071717},{"$f":"SUM(GJ78:GJ81)","v":112.01851791234601},{"$f":"SUM(GK78:GK81)","v":135.32248874071439},{"$f":"SUM(GL78:GL81)","v":124.454130230294},{"$f":"SUM(GM78:GM81)","v":142.65317020011173},{"$f":"SUM(GN78:GN81)","v":124.10599004410402},{"$f":"SUM(GO78:GO81)","v":133.22727191891843},{"$f":"SUM(GP78:GP81)","v":146.26845464892114},{"$f":"SUM(GQ78:GQ81)","v":145.86300552023053},{"$f":"SUM(GR78:GR81)","v":155.21230920630865},{"$f":"SUM(GS78:GS81)","v":190.59803425793214},{"$f":"SUM(GT78:GT81)","v":187.35194630241139},{"$f":"SUM(GU78:GU81)","v":197.85318848907076},{"$f":"SUM(GV78:GV81)","v":173.75492391050432},{"$f":"SUM(GW78:GW81)","v":182.08070067264936},{"$f":"SUM(GX78:GX81)","v":193.68071591993873},{"$f":"SUM(GY78:GY81)","v":200.88080126875349},{"$f":"SUM(GZ78:GZ81)","v":231.89044698014513},{"$f":"SUM(HA78:HA81)","v":197.12965642152153},{"$f":"SUM(HB78:HB81)","v":225.60803326210799},{"$f":"SUM(HC78:HC81)","v":248.22976788771606},{"$f":"SUM(HD78:HD81)","v":204.85754803507302},{"$f":"SUM(HE78:HE81)","v":201.81456749019054},{"$f":"SUM(HF78:HF81)","v":190.17276053868534},{"$f":"SUM(HG78:HG81)","v":183.69690742676232},{"$f":"SUM(HH78:HH81)","v":171.57112631037242},{"$f":"SUM(HI78:HI81)","v":157.85742047148361},{"$f":"SUM(HJ78:HJ81)","v":162.37298754763208},{"$f":"SUM(HK78:HK81)","v":145.59410701258022},{"$f":"SUM(HL78:HL81)","v":155.16176890081096},{"$f":"SUM(HM78:HM81)","v":190.55757948190617},{"$f":"SUM(HN78:HN81)","v":186.1696613496872},{"$f":"SUM(HO78:HO81)","v":172.2317787566667},{"$f":"SUM(HP78:HP81)","v":173.57320016491775},{"$f":"SUM(HQ78:HQ81)","v":190.90127992204847},{"$f":"SUM(HR78:HR81)","v":191.29845960022701},{"$f":"SUM(HS78:HS81)","v":185.6018339895943},{"$f":"SUM(HT78:HT81)","v":204.08593375263823},{"$f":"SUM(HU78:HU81)","v":200.45645941781638},{"$f":"SUM(HV78:HV81)","v":225.48782808826755},{"$f":"SUM(HW78:HW81)","v":213.0317426762644},{"$f":"SUM(HX78:HX81)","v":228.55094561086054},{"$f":"SUM(HY78:HY81)","v":178.61008820424917},{"$f":"SUM(HZ78:HZ81)","v":172.28480952795096},{"$f":"SUM(IA78:IA81)","v":185.32098584590707},{"$f":"SUM(IB78:IB81)","v":185.95452325191656},{"$f":"SUM(IC78:IC81)","v":179.0665582879534},{"$f":"SUM(ID78:ID81)","v":184.62952606360392},{"$f":"SUM(IE78:IE81)","v":199.8618030061084},{"$f":"SUM(IF78:IF81)","v":234.62618686840545},{"$f":"SUM(IG78:IG81)","v":218.09478114769931},{"$f":"SUM(IH78:IH81)","v":202.36836892175444},{"$f":"SUM(II78:II81)","v":230.29099436411281},{"$f":"SUM(IJ78:IJ81)","v":216.4128431671771},{"$f":"SUM(IK78:IK81)","v":234.07078453423335},{"$f":"SUM(IL78:IL81)","v":231.48013799564029},{"$f":"SUM(IM78:IM81)","v":229.7326268939126},{"$f":"SUM(IN78:IN81)","v":243.94900096115316},{"$f":"SUM(IO78:IO81)","v":218.72836080585233},{"$f":"SUM(IP78:IP81)","v":231.7485071088941},{"$f":"SUM(IQ78:IQ81)","v":181.02282526899563},{"$f":"SUM(IR78:IR81)","v":163.27546991121318},{"$f":"SUM(IS78:IS81)","v":171.51597411392856},{"$f":"SUM(IT78:IT81)","v":188.54506011906017},{"$f":"SUM(IU78:IU81)","v":218.46512743907991},{"$f":"SUM(IV78:IV81)","v":220.09049371475683},{"$f":"SUM(IW78:IW81)","v":207.15213349699604},{"$f":"SUM(IX78:IX81)","v":192.96409682721321},{"$f":"SUM(IY78:IY81)","v":186.59644465188066},{"$f":"SUM(IZ78:IZ81)","v":204.91618318500005},{"$f":"SUM(JA78:JA81)","v":209.32492752127746},{"$f":"SUM(JB78:JB81)","v":207.92713031098756},{"$f":"SUM(JC78:JC81)","v":213.74405435843599},{"$f":"SUM(JD78:JD81)","v":223.86742399503049},{"$f":"SUM(JE78:JE81)","v":190.12536094620356},{"$f":"SUM(JF78:JF81)","v":196.93659492712129},{"$f":"SUM(JG78:JG81)","v":183.09864238767787},{"$f":"SUM(JH78:JH81)","v":166.94974866778105},{"$f":"SUM(JI78:JI81)","v":172.15105813403054},{"$f":"SUM(JJ78:JJ81)","v":153.26175387902782},{"$f":"SUM(JK78:JK81)","v":136.82663139717926},{"$f":"SUM(JL78:JL81)","v":147.58806201703814},{"$f":"SUM(JM78:JM81)","v":141.32874266944611},{"$f":"SUM(JN78:JN81)","v":142.458343580811},{"$f":"SUM(JO78:JO81)","v":136.61217972861996},{"$f":"SUM(JP78:JP81)","v":112.85719298681234},{"$f":"SUM(JQ78:JQ81)","v":88.330452064900413},{"$f":"SUM(JR78:JR81)","v":77.838743859914715},{"$f":"SUM(JS78:JS81)","v":73.895841348660909},{"$f":"SUM(JT78:JT81)","v":74.301744272552597},{"$f":"SUM(JU78:JU81)","v":80.5951434182806},{"$f":"SUM(JV78:JV81)","v":74.139893830429642},{"$f":"SUM(JW78:JW81)","v":71.39387879242912},{"$f":"SUM(JX78:JX81)","v":76.32258861626444},{"$f":"SUM(JY78:JY81)","v":83.561874869776219},{"$f":"SUM(JZ78:JZ81)","v":71.749077863383789},{"$f":"SUM(KA78:KA81)","v":72.135411527604887},{"$f":"SUM(KB78:KB81)","v":73.807518655498086},{"$f":"SUM(KC78:KC81)","v":75.829973083101692},{"$f":"SUM(KD78:KD81)","v":78.285043710934758},{"$f":"SUM(KE78:KE81)","v":76.327706868693738},{"$f":"SUM(KF78:KF81)","v":69.469679655697419},{"$f":"SUM(KG78:KG81)","v":66.796402625517217},{"$f":"SUM(KH78:KH81)","v":58.898720325339561},{"$f":"SUM(KI78:KI81)","v":60.138428586809177},{"$f":"SUM(KJ78:KJ81)","v":58.186881609095991},{"$f":"SUM(KK78:KK81)","v":50.93038787910897},{"$f":"SUM(KL78:KL81)","v":46.025877922657486},{"$f":"SUM(KM78:KM81)","v":40.619837253542606},{"$f":"SUM(KN78:KN81)","v":36.805531069871719},{"$f":"SUM(KO78:KO81)","v":38.074815190701244},{"$f":"SUM(KP78:KP81)","v":30.7158787525637},{"$f":"SUM(KQ78:KQ81)","v":29.921234871130533},{"$f":"SUM(KR78:KR81)","v":28.068015050862957},{"$f":"SUM(KS78:KS81)","v":25.684517489023154},{"$f":"SUM(KT78:KT81)","v":25.091637833669044},{"$f":"SUM(KU78:KU81)","v":24.544360256706014},{"$f":"SUM(KV78:KV81)","v":24.472113452171804},{"$f":"SUM(KW78:KW81)","v":27.363849337549222},{"$f":"SUM(KX78:KX81)","v":28.699138646142224},{"$f":"SUM(KY78:KY81)","v":24.839284574096038},{"$f":"SUM(KZ78:KZ81)","v":25.004908004394547},{"$f":"SUM(LA78:LA81)","v":21.448832350296463},{"$f":"SUM(LB78:LB81)","v":23.42620849712274},{"$f":"SUM(LC78:LC81)","v":21.546000644415464},{"$f":"SUM(LD78:LD81)","v":23.523386721180731},{"$f":"SUM(LE78:LE81)","v":21.074115787543349},{"$f":"SUM(LF78:LF81)","v":20.178471653686007},{"$f":"SUM(LG78:LG81)","v":22.271774585385682},{"$f":"SUM(LH78:LH81)","v":22.488276425439551},{"$f":"SUM(LI78:LI81)","v":23.945645973884652},{"$f":"SUM(LJ78:LJ81)","v":22.763928273749453},{"$f":"SUM(LK78:LK81)","v":25.868368978025817},{"$f":"SUM(LL78:LL81)","v":24.917400384430856},{"$f":"SUM(LM78:LM81)","v":24.555008259540635},{"$f":"SUM(LN78:LN81)","v":26.104984119581179},{"$f":"SUM(LO78:LO81)","v":28.723811847925365},{"$f":"SUM(LP78:LP81)","v":24.324181717655907},{"$f":"SUM(LQ78:LQ81)","v":20.994669377543584},{"$f":"SUM(LR78:LR81)","v":21.383667443833833},{"$f":"SUM(LS78:LS81)","v":22.143126352597228},{"$f":"SUM(LT78:LT81)","v":21.436581488528944},{"$f":"SUM(LU78:LU81)","v":16.23652203170483},{"$f":"SUM(LV78:LV81)","v":15.933526033517539},{"$f":"SUM(LW78:LW81)","v":16.844573117834369},{"$f":"SUM(LX78:LX81)","v":17.473718853583051},{"$f":"SUM(LY78:LY81)","v":17.681841942261322},{"$f":"SUM(LZ78:LZ81)","v":15.420939928705989},{"$f":"SUM(MA78:MA81)","v":16.540706432415416},{"$f":"SUM(MB78:MB81)","v":18.297508554224837},{"$f":"SUM(MC78:MC81)","v":18.524603555889481},{"$f":"SUM(MD78:MD81)","v":17.12431482777524},{"$f":"SUM(ME78:ME81)","v":17.769522736645943},{"$f":"SUM(MF78:MF81)","v":15.429328434642994},{"$f":"SUM(MG78:MG81)","v":15.129263301860176},{"$f":"SUM(MH78:MH81)","v":14.339307621562886},{"$f":"SUM(MI78:MI81)","v":14.886028811317466},{"$f":"SUM(MJ78:MJ81)","v":15.553208515439234},{"$f":"SUM(MK78:MK81)","v":16.90085136551798},{"$f":"SUM(ML78:ML81)","v":18.0656691691349},{"$f":"SUM(MM78:MM81)","v":16.426311402536335},{"$f":"SUM(MN78:MN81)","v":15.285937041737379},{"$f":"SUM(MO78:MO81)","v":16.604131994570203},{"$f":"SUM(MP78:MP81)","v":15.824688405851466},{"$f":"SUM(MQ78:MQ81)","v":16.954872620760792},{"$f":"SUM(MR78:MR81)","v":18.956765567584466},{"$f":"SUM(MS78:MS81)","v":23.788783215767012},{"$f":"SUM(MT78:MT81)","v":26.417719289063637},{"$f":"SUM(MU78:MU81)","v":20.246338799322331},{"$f":"SUM(MV78:MV81)","v":21.926812481288625},{"$f":"SUM(MW78:MW81)","v":19.135292763396095},{"$f":"SUM(MX78:MX81)","v":22.499247252620361},{"$f":"SUM(MY78:MY81)","v":24.740139090606064},{"$f":"SUM(MZ78:MZ81)","v":22.916295621621529},{"$f":"SUM(NA78:NA81)","v":24.647970514391144},{"$f":"SUM(NB78:NB81)","v":23.841897016209206},{"$f":"SUM(NC78:NC81)","v":26.342131429116719},{"$f":"SUM(ND78:ND81)","v":24.773707660871132},{"$f":"SUM(NE78:NE81)","v":25.140176524822689},{"$f":"SUM(NF78:NF81)","v":27.993339408314085},{"$f":"SUM(NG78:NG81)","v":27.061459717889594},{"$f":"SUM(NH78:NH81)","v":27.677416971594695},{"$f":"SUM(NI78:NI81)","v":28.484239214097961},{"$f":"SUM(NJ78:NJ81)","v":22.047722183664675},{"$f":"SUM(NK78:NK81)","v":21.244944925050422},{"$f":"SUM(NL78:NL81)","v":25.610556505780298},{"$f":"SUM(NM78:NM81)","v":27.433851406990552},{"$f":"SUM(NN78:NN81)","v":24.411996799132737},{"$f":"SUM(NO78:NO81)","v":22.542081225236576},{"$f":"SUM(NP78:NP81)","v":19.009076258382894},{"$f":"SUM(NQ78:NQ81)","v":20.535826825246595},{"$f":"SUM(NR78:NR81)","v":17.958295619830732},{"$f":"SUM(NS78:NS81)","v":19.262360443189806},{"$f":"SUM(NT78:NT81)","v":19.76996856831531},{"$f":"SUM(NU78:NU81)","v":22.585910533964029},{"$f":"SUM(NV78:NV81)","v":20.92063058122784},{"$f":"SUM(NW78:NW81)","v":20.363551509687092},{"$f":"SUM(NX78:NX81)","v":21.294021976613664},{"$f":"SUM(NY78:NY81)","v":21.365480256370461},{"$f":"SUM(NZ78:NZ81)","v":23.292386430478288},{"$f":"SUM(OA78:OA81)","v":21.629627227931184},{"$f":"SUM(OB78:OB81)","v":22.698103649417849},{"$f":"SUM(OC78:OC81)","v":26.203309016429298},{"$f":"SUM(OD78:OD81)","v":24.749840052585633},{"$f":"SUM(OE78:OE81)","v":24.49794682988291},{"$f":"SUM(OF78:OF81)","v":21.813157357814919},{"$f":"SUM(OG78:OG81)","v":22.993514378576759},{"$f":"SUM(OH78:OH81)","v":22.424650876425641},{"$f":"SUM(OI78:OI81)","v":19.660428318046119},{"$f":"SUM(OJ78:OJ81)","v":17.404439215566363},{"$f":"SUM(OK78:OK81)","v":16.572719451071411},{"$f":"SUM(OL78:OL81)","v":13.55869034153606},{"$f":"SUM(OM78:OM81)","v":14.158687769346386},{"$f":"SUM(ON78:ON81)","v":10.806339312789254},{"$f":"SUM(OO78:OO81)","v":11.847642403370301},{"$f":"SUM(OP78:OP81)","v":11.520279251000387},{"$f":"SUM(OQ78:OQ81)","v":10.812802139036231},{"$f":"SUM(OR78:OR81)","v":11.360844164909345},{"$f":"SUM(OS78:OS81)","v":12.321645650890055},{"$f":"SUM(OT78:OT81)","v":11.428818145325961},{"$f":"SUM(OU78:OU81)","v":12.989254497355599},{"$f":"SUM(OV78:OV81)","v":12.686115846605565},{"$f":"SUM(OW78:OW81)","v":13.359376905226986},{"$f":"SUM(OX78:OX81)","v":11.493272795377626},{"$f":"SUM(OY78:OY81)","v":11.993866213797867},{"$f":"SUM(OZ78:OZ81)","v":12.063330588152166},{"$f":"SUM(PA78:PA81)","v":11.146463137928537},{"$f":"SUM(PB78:PB81)","v":11.91349778134947},{"$f":"SUM(PC78:PC81)","v":8.672401809904299},{"$f":"SUM(PD78:PD81)","v":9.3466514159343976},{"$f":"SUM(PE78:PE81)","v":9.3059156265534551},{"$f":"SUM(PF78:PF81)","v":9.2477673852644582},{"$f":"SUM(PG78:PG81)","v":8.9461252310558841},{"$f":"SUM(PH78:PH81)","v":9.6205053612731799},{"$f":"SUM(PI78:PI81)","v":8.6054785111680783},{"$f":"SUM(PJ78:PJ81)","v":8.3495456619433082},{"$f":"SUM(PK78:PK81)","v":8.2849514017784145},{"$f":"SUM(PL78:PL81)","v":7.4453324190238135},{"$f":"SUM(PM78:PM81)","v":7.2033617058083523},{"$f":"SUM(PN78:PN81)","v":7.8177330968806542},{"$f":"SUM(PO78:PO81)","v":7.3737226236783595},{"$f":"SUM(PP78:PP81)","v":6.0378366315539171},{"$f":"SUM(PQ78:PQ81)","v":5.7583396485279632},{"$f":"SUM(PR78:PR81)","v":6.7642086577207872},{"$f":"SUM(PS78:PS81)","v":7.175875633380886},{"$f":"SUM(PT78:PT81)","v":7.5832904359566085},{"$f":"SUM(PU78:PU81)","v":7.371818888852876},{"$f":"SUM(PV78:PV81)","v":7.7838134901995959},{"$f":"SUM(PW78:PW81)","v":7.2265267680402436},{"$f":"SUM(PX78:PX81)","v":5.9928021020482021},{"$f":"SUM(PY78:PY81)","v":5.9693100953461427},{"$f":"SUM(PZ78:PZ81)","v":6.0915099442049332},{"$f":"SUM(QA78:QA81)","v":6.5971353438713951},{"$f":"SUM(QB78:QB81)","v":7.5380396320893022},{"$f":"SUM(QC78:QC81)","v":7.7343228368077792},{"$f":"SUM(QD78:QD81)","v":7.6046494384785026},{"$f":"SUM(QE78:QE81)","v":6.6450598358432709},{"$f":"SUM(QF78:QF81)","v":7.111268365759229},{"$f":"SUM(QG78:QG81)","v":7.2830405085625456},{"$f":"SUM(QH78:QH81)","v":6.4342155009222362},{"$f":"SUM(QI78:QI81)","v":5.6490969597334706},{"$f":"SUM(QJ78:QJ81)","v":6.659829556186823},{"$f":"SUM(QK78:QK81)","v":6.7644151886403723},{"$f":"SUM(QL78:QL81)","v":6.9596724213731811},{"$f":"SUM(QM78:QM81)","v":6.4315257027794654},{"$f":"SUM(QN78:QN81)","v":6.8911815479990324},{"$f":"SUM(QO78:QO81)","v":6.7138404327511321},{"$f":"SUM(QP78:QP81)","v":5.9364000630353582},{"$f":"SUM(QQ78:QQ81)","v":5.9614389528702754},{"$f":"SUM(QR78:QR81)","v":5.4318129422062338},{"$f":"SUM(QS78:QS81)","v":5.7446985298073416},{"$f":"SUM(QT78:QT81)","v":6.1807821596383468},{"$f":"SUM(QU78:QU81)","v":5.6369593922947976},{"$f":"SUM(QV78:QV81)","v":5.0537825564715169},{"$f":"SUM(QW78:QW81)","v":4.7102324962657356},{"$f":"SUM(QX78:QX81)","v":5.0770959774226796},{"$f":"SUM(QY78:QY81)","v":5.42520502146564},{"$f":"SUM(QZ78:QZ81)","v":4.3868292098438797},{"$f":"SUM(RA78:RA81)","v":3.4149675071050831},{"$f":"SUM(RB78:RB81)","v":4.3887847782277332},{"$f":"SUM(RC78:RC81)","v":4.1369701439927367},{"$f":"SUM(RD78:RD81)","v":4.0463540693849058},{"$f":"SUM(RE78:RE81)","v":4.0388930274448196},{"$f":"SUM(RF78:RF81)","v":3.396057656560151},{"$f":"SUM(RG78:RG81)","v":3.2618450225879148},{"$f":"SUM(RH78:RH81)","v":2.8494953947946082},{"$f":"SUM(RI78:RI81)","v":2.8015740354716336},{"$f":"SUM(RJ78:RJ81)","v":2.1681619588184198},{"$f":"SUM(RK78:RK81)","v":2.513861058424093},{"$f":"SUM(RL78:RL81)","v":2.4757372508600763},{"$f":"SUM(RM78:RM81)","v":2.2024263867275327},{"$f":"SUM(RN78:RN81)","v":2.1160506986164416},{"$f":"SUM(RO78:RO81)","v":2.0708034641206026},{"$f":"SUM(RP78:RP81)","v":1.9320879451010999},{"$f":"SUM(RQ78:RQ81)","v":2.0042324360700499},{"$f":"SUM(RR78:RR81)","v":1.6647917335228266},{"$f":"SUM(RS78:RS81)","v":1.345882528992222},{"$f":"SUM(RT78:RT81)","v":1.5985029207377748},{"$f":"SUM(RU78:RU81)","v":1.4565715853832371},{"$f":"SUM(RV78:RV81)","v":1.3044052272593325},{"$f":"SUM(RW78:RW81)","v":1.2581859878242656},{"$f":"SUM(RX78:RX81)","v":1.0762676650291279},{"$f":"SUM(RY78:RY81)","v":1.1473347625413501},{"$f":"SUM(RZ78:RZ81)","v":1.1350034911599822},{"$f":"SUM(SA78:SA81)","v":1.089499333773601},{"$f":"SUM(SB78:SB81)","v":1.1223521342072835},{"$f":"SUM(SC78:SC81)","v":0.92624303281835974},{"$f":"SUM(SD78:SD81)","v":0.9474001738108403},{"$f":"SUM(SE78:SE81)","v":1.0247956294705189},{"$f":"SUM(SF78:SF81)","v":1.2030497744951774},{"$f":"SUM(SG78:SG81)","v":1.0753696599964471},{"$f":"SUM(SH78:SH81)","v":1.0448306339827851},{"$f":"SUM(SI78:SI81)","v":1.0635961246611441},{"$f":"SUM(SJ78:SJ81)","v":0.9888355769951751},{"$f":"SUM(SK78:SK81)","v":1.0022271106738365},{"$f":"SUM(SL78:SL81)","v":0.93390118982163051},{"$f":"SUM(SM78:SM81)","v":1.0860508429381579},{"$f":"SUM(SN78:SN81)","v":0.92364024463605732},{"$f":"SUM(SO78:SO81)","v":0.85058699286153683},{"$f":"SUM(SP78:SP81)","v":0.77915355551133259},{"$f":"SUM(SQ78:SQ81)","v":0.70161773370518321},{"$f":"SUM(SR78:SR81)","v":0.72038905193876368},{"$f":"SUM(SS78:SS81)","v":0.60573289963796195},{"$f":"SUM(ST78:ST81)","v":0.63172579681059016},{"$f":"SUM(SU78:SU81)","v":0.61343973095177906},{"$f":"SUM(SV78:SV81)","v":0.61762123349494091},{"$f":"SUM(SW78:SW81)","v":0.56058463055370578},{"$f":"SUM(SX78:SX81)","v":0.58699786032867607},{"$f":"SUM(SY78:SY81)","v":0.54705409435014385},{"$f":"SUM(SZ78:SZ81)","v":0.54279208074008733},{"$f":"SUM(TA78:TA81)","v":0.53881217471568865},{"$f":"SUM(TB78:TB81)","v":0.53855995798394241},{"$f":"SUM(TC78:TC81)","v":0.48498036346388873},{"$f":"SUM(TD78:TD81)","v":0.49927910850668822},{"$f":"SUM(TE78:TE81)","v":0.56671031159856222},{"$f":"SUM(TF78:TF81)","v":0.51805446414479484},{"$f":"SUM(TG78:TG81)","v":0.4958410288575994},{"$f":"SUM(TH78:TH81)","v":0.51016673288685099},{"$f":"SUM(TI78:TI81)","v":0.49610022869696802},{"$f":"SUM(TJ78:TJ81)","v":0.47459217940434295},{"$f":"SUM(TK78:TK81)","v":0.4661270394823851},{"$f":"SUM(TL78:TL81)","v":0.49739383006631599},{"$f":"SUM(TM78:TM81)","v":0.4737256688420507},{"$f":"SUM(TN78:TN81)","v":0.47759945810516452},{"$f":"SUM(TO78:TO81)","v":0.50383670138176051},{"$f":"SUM(TP78:TP81)","v":0.48543803072381592},{"$f":"SUM(TQ78:TQ81)","v":0.450897937288116},{"$f":"SUM(TR78:TR81)","v":0.37404921111918649},{"$f":"SUM(TS78:TS81)","v":0.39726882125849078},{"$f":"SUM(TT78:TT81)","v":0.37083896227941682},{"$f":"SUM(TU78:TU81)","v":0.36614345979550594},{"$f":"SUM(TV78:TV81)","v":0.38479170586334172},{"$f":"SUM(TW78:TW81)","v":0.37813322397303495},{"$f":"SUM(TX78:TX81)","v":0.39971302211862664},{"$f":"SUM(TY78:TY81)","v":0.3420040336290644},{"$f":"SUM(TZ78:TZ81)","v":0.33249358817737923},{"$f":"SUM(UA78:UA81)","v":0.30664314925579056},{"$f":"SUM(UB78:UB81)","v":0.30037579160172118},{"$f":"SUM(UC78:UC81)","v":0.30690948932681056},{"$f":"SUM(UD78:UD81)","v":0.34929103821875229},{"$f":"SUM(UE78:UE81)","v":0.35457799835202553},{"$f":"SUM(UF78:UF81)","v":0.31253821111472646},{"$f":"SUM(UG78:UG81)","v":0.27174677384750823},{"$f":"SUM(UH78:UH81)","v":0.2529781159534068},{"$f":"SUM(UI78:UI81)","v":0.24688803444141685},{"$f":"SUM(UJ78:UJ81)","v":0.25018723443446367},{"$f":"SUM(UK78:UK81)","v":0.23178502419260924},{"$f":"SUM(UL78:UL81)","v":0.23201006777651595},{"$f":"SUM(UM78:UM81)","v":0.18932715479398654},{"$f":"SUM(UN78:UN81)","v":0.17541012207426099},{"$f":"SUM(UO78:UO81)","v":0.18048244764343296},{"$f":"SUM(UP78:UP81)","v":0.18701508823747801},{"$f":"SUM(UQ78:UQ81)","v":0.22209537489647505},{"$f":"SUM(UR78:UR81)","v":0.20190548354724458},{"$f":"SUM(US78:US81)","v":0.20206089498816754},{"$f":"SUM(UT78:UT81)","v":0.22787683916898901},{"$f":"SUM(UU78:UU81)","v":0.22937776212210406},{"$f":"SUM(UV78:UV81)","v":0.25773847927662696},{"$f":"SUM(UW78:UW81)","v":0.29629798882603037},{"$f":"SUM(UX78:UX81)","v":0.28590013353568972},{"$f":"SUM(UY78:UY81)","v":0.2478566975033463},{"$f":"SUM(UZ78:UZ81)","v":0.26184070818751526},{"$f":"SUM(VA78:VA81)","v":0.32476431318288168},{"$f":"SUM(VB78:VB81)","v":0.33767805464062373},{"$f":"SUM(VC78:VC81)","v":0.35602995759259681},{"$f":"SUM(VD78:VD81)","v":0.38272536748148767},{"$f":"SUM(VE78:VE81)","v":0.40127880164122598},{"$f":"SUM(VF78:VF81)","v":0.38984129579761362},{"$f":"SUM(VG78:VG81)","v":0.36760494957333795},{"$f":"SUM(VH78:VH81)","v":0.34775470706265554},{"$f":"SUM(VI78:VI81)","v":0.38340545894149075},{"$f":"SUM(VJ78:VJ81)","v":0.35786135853863732},{"$f":"SUM(VK78:VK81)","v":0.29191482098906002},{"$f":"SUM(VL78:VL81)","v":0.3422004496412287},{"$f":"SUM(VM78:VM81)","v":0.37577014045315638},{"$f":"SUM(VN78:VN81)","v":0.42915290275182028},{"$f":"SUM(VO78:VO81)","v":0.40279584318880057},{"$f":"SUM(VP78:VP81)","v":0.39786441739158551},{"$f":"SUM(VQ78:VQ81)","v":0.37584786005172677},{"$f":"SUM(VR78:VR81)","v":0.41054144544985655},{"$f":"SUM(VS78:VS81)","v":0.47071222199527302},{"$f":"SUM(VT78:VT81)","v":0.54242710054128496},{"$f":"SUM(VU78:VU81)","v":0.60271881169958652},{"$f":"SUM(VV78:VV81)","v":0.56048174042333165},{"$f":"SUM(VW78:VW81)","v":0.52003187570596043},{"$f":"SUM(VX78:VX81)","v":0.54428703746037743},{"$f":"SUM(VY78:VY81)","v":0.46312831729776172},{"$f":"SUM(VZ78:VZ81)","v":0.47202733793859147},{"$f":"SUM(WA78:WA81)","v":0.49632084552840788},{"$f":"SUM(WB78:WB81)","v":0.51357603753687964},{"$f":"SUM(WC78:WC81)","v":0.46887065835957092},{"$f":"SUM(WD78:WD81)","v":0.50030515562114841},{"$f":"SUM(WE78:WE81)","v":0.5240041657332648},{"$f":"SUM(WF78:WF81)","v":0.44624865227052357},{"$f":"SUM(WG78:WG81)","v":0.48849746522173609},{"$f":"SUM(WH78:WH81)","v":0.49025184877128181},{"$f":"SUM(WI78:WI81)","v":0.4728798105630157},{"$f":"SUM(WJ78:WJ81)","v":0.47748255484719798},{"$f":"SUM(WK78:WK81)","v":0.49458877353341613},{"$f":"SUM(WL78:WL81)","v":0.53790690037716049},{"$f":"SUM(WM78:WM81)","v":0.52682166828997024},{"$f":"SUM(WN78:WN81)","v":0.48246133811777486},{"$f":"SUM(WO78:WO81)","v":0.50769952499501203},{"$f":"SUM(WP78:WP81)","v":0.44527066899269296},{"$f":"SUM(WQ78:WQ81)","v":0.47037561747401768},{"$f":"SUM(WR78:WR81)","v":0.37247504913064172},{"$f":"SUM(WS78:WS81)","v":0.30913015919812176},{"$f":"SUM(WT78:WT81)","v":0.36836417181895126},{"$f":"SUM(WU78:WU81)","v":0.34966117076606124},{"$f":"SUM(WV78:WV81)","v":0.40178973030145326},{"$f":"SUM(WW78:WW81)","v":0.42699131242335531},{"$f":"SUM(WX78:WX81)","v":0.44212840485908722},{"$f":"SUM(WY78:WY81)","v":0.39242795467847319},{"$f":"SUM(WZ78:WZ81)","v":0.3400719609711943},{"$f":"SUM(XA78:XA81)","v":0.28032307618137631},{"$f":"SUM(XB78:XB81)","v":0.28861192478458619},{"$f":"SUM(XC78:XC81)","v":0.27948269949001797},{"$f":"SUM(XD78:XD81)","v":0.27621789771544814},{"$f":"SUM(XE78:XE81)","v":0.29652028615189124},{"$f":"SUM(XF78:XF81)","v":0.21224631964617874},{"$f":"SUM(XG78:XG81)","v":0.23338482312536563},{"$f":"SUM(XH78:XH81)","v":0.23886283439849765},{"$f":"SUM(XI78:XI81)","v":0.22878545984464563},{"$f":"SUM(XJ78:XJ81)","v":0.21780954089762913},{"$f":"SUM(XK78:XK81)","v":0.20091608722932616},{"$f":"SUM(XL78:XL81)","v":0.19841080906472555},{"$f":"SUM(XM78:XM81)","v":0.17239957646047283},{"$f":"SUM(XN78:XN81)","v":0.1538966098075929},{"$f":"SUM(XO78:XO81)","v":0.1832817989776489},{"$f":"SUM(XP78:XP81)","v":0.16825454344105323},{"$f":"SUM(XQ78:XQ81)","v":0.15456955811242576},{"$f":"SUM(XR78:XR81)","v":0.14112443777979675},{"$f":"SUM(XS78:XS81)","v":0.1402487460491208},{"$f":"SUM(XT78:XT81)","v":0.1382875838682244},{"$f":"SUM(XU78:XU81)","v":0.13163524890743331},{"$f":"SUM(XV78:XV81)","v":0.11862604857645513},{"$f":"SUM(XW78:XW81)","v":0.13023122820680375},{"$f":"SUM(XX78:XX81)","v":9.6620856849980272E-2},{"$f":"SUM(XY78:XY81)","v":9.3630259613860595E-2},{"$f":"SUM(XZ78:XZ81)","v":9.8042902061968085E-2},{"$f":"SUM(YA78:YA81)","v":9.2207016329008212E-2},{"$f":"SUM(YB78:YB81)","v":9.0190737784984334E-2},{"$f":"SUM(YC78:YC81)","v":8.81181061143015E-2},{"$f":"SUM(YD78:YD81)","v":9.5582265357049015E-2},{"$f":"SUM(YE78:YE81)","v":8.3333008375138684E-2},{"$f":"SUM(YF78:YF81)","v":8.4604234363232098E-2},{"$f":"SUM(YG78:YG81)","v":6.5984107029635392E-2},{"$f":"SUM(YH78:YH81)","v":5.8165243815872972E-2},{"$f":"SUM(YI78:YI81)","v":6.6554445622935249E-2},{"$f":"SUM(YJ78:YJ81)","v":7.3188611891978173E-2},{"$f":"SUM(YK78:YK81)","v":6.7067918917655248E-2},{"$f":"SUM(YL78:YL81)","v":7.1604261613814502E-2},{"$f":"SUM(YM78:YM81)","v":6.2288955423381517E-2},{"$f":"SUM(YN78:YN81)","v":5.3396236550049977E-2},{"$f":"SUM(YO78:YO81)","v":4.0256051328094046E-2},{"$f":"SUM(YP78:YP81)","v":4.3026817841999423E-2},{"$f":"SUM(YQ78:YQ81)","v":3.8570810879483802E-2},{"$f":"SUM(YR78:YR81)","v":3.3938966834621082E-2},{"$f":"SUM(YS78:YS81)","v":3.5094958813914057E-2},{"$f":"SUM(YT78:YT81)","v":3.4194497640994526E-2},{"$f":"SUM(YU78:YU81)","v":3.1020202184310511E-2},{"$f":"SUM(YV78:YV81)","v":2.980209437119942E-2},{"$f":"SUM(YW78:YW81)","v":3.1445904988936221E-2},{"$f":"SUM(YX78:YX81)","v":2.8678094864652989E-2},{"$f":"SUM(YY78:YY81)","v":3.2805989893053639E-2},{"$f":"SUM(YZ78:YZ81)","v":3.1326622458207803E-2},{"$f":"SUM(ZA78:ZA81)","v":3.7760417798603223E-2},{"$f":"SUM(ZB78:ZB81)","v":4.0994186751023398E-2},{"$f":"SUM(ZC78:ZC81)","v":3.4284777777330439E-2},{"$f":"SUM(ZD78:ZD81)","v":3.678645713342097E-2},{"$f":"SUM(ZE78:ZE81)","v":3.0005076733088953E-2},{"$f":"SUM(ZF78:ZF81)","v":3.2542934809465268E-2},{"$f":"SUM(ZG78:ZG81)","v":2.8703395109744179E-2},{"$f":"SUM(ZH78:ZH81)","v":3.0375068431760219E-2},{"$f":"SUM(ZI78:ZI81)","v":3.1902089401074724E-2},{"$f":"SUM(ZJ78:ZJ81)","v":2.353511317550774E-2},{"$f":"SUM(ZK78:ZK81)","v":2.3293097936802697E-2},{"$f":"SUM(ZL78:ZL81)","v":2.2069288741851188E-2},{"$f":"SUM(ZM78:ZM81)","v":2.36671889908391E-2},{"$f":"SUM(ZN78:ZN81)","v":2.4764604792007396E-2},{"$f":"SUM(ZO78:ZO81)","v":2.3686121771214725E-2},{"$f":"SUM(ZP78:ZP81)","v":2.5122839924250524E-2},{"$f":"SUM(ZQ78:ZQ81)","v":2.2707714475236871E-2},{"$f":"SUM(ZR78:ZR81)","v":2.8908940121791793E-2},{"$f":"SUM(ZS78:ZS81)","v":2.874336659229779E-2},{"$f":"SUM(ZT78:ZT81)","v":2.7566107716694828E-2},{"$f":"SUM(ZU78:ZU81)","v":2.9262976585232844E-2},{"$f":"SUM(ZV78:ZV81)","v":2.7374562431754242E-2},{"$f":"SUM(ZW78:ZW81)","v":2.5510913586732617E-2},{"$f":"SUM(ZX78:ZX81)","v":2.3647569276317996E-2},{"$f":"SUM(ZY78:ZY81)","v":2.368545049491497E-2},{"$f":"SUM(ZZ78:ZZ81)","v":2.2208764570348809E-2},{"$f":"SUM(AAA78:AAA81)","v":2.4996260474117692E-2},{"$f":"SUM(AAB78:AAB81)","v":2.7915735752651376E-2},{"$f":"SUM(AAC78:AAC81)","v":2.9923376809265722E-2},{"$f":"SUM(AAD78:AAD81)","v":3.209218825401073E-2},{"$f":"SUM(AAE78:AAE81)","v":3.153714971565548E-2},{"$f":"SUM(AAF78:AAF81)","v":3.2621464976412329E-2},{"$f":"SUM(AAG78:AAG81)","v":2.7737426671066157E-2},{"$f":"SUM(AAH78:AAH81)","v":2.9319919043292352E-2},{"$f":"SUM(AAI78:AAI81)","v":3.1687754448131829E-2},{"$f":"SUM(AAJ78:AAJ81)","v":3.3430859193255578E-2},{"$f":"SUM(AAK78:AAK81)","v":3.2263372634602272E-2},{"$f":"SUM(AAL78:AAL81)","v":3.387326334779913E-2},{"$f":"SUM(AAM78:AAM81)","v":3.7619623090771818E-2},{"$f":"SUM(AAN78:AAN81)","v":3.7671344611708575E-2},{"$f":"SUM(AAO78:AAO81)","v":3.7763276431080697E-2},{"$f":"SUM(AAP78:AAP81)","v":3.5694770115016212E-2},{"$f":"SUM(AAQ78:AAQ81)","v":3.8732644698264512E-2},{"$f":"SUM(AAR78:AAR81)","v":4.1403362322184042E-2},{"$f":"SUM(AAS78:AAS81)","v":3.6640752931405993E-2},{"$f":"SUM(AAT78:AAT81)","v":3.6087852742267584E-2},{"$f":"SUM(AAU78:AAU81)","v":3.4515498377357824E-2},{"$f":"SUM(AAV78:AAV81)","v":3.2480279641618877E-2},{"$f":"SUM(AAW78:AAW81)","v":3.3440525273837576E-2},{"$f":"SUM(AAX78:AAX81)","v":3.2169660036735215E-2},{"$f":"SUM(AAY78:AAY81)","v":3.2140687558030699E-2},{"$f":"SUM(AAZ78:AAZ81)","v":2.9632459732908397E-2},{"$f":"SUM(ABA78:ABA81)","v":2.8762657336662414E-2},{"$f":"SUM(ABB78:ABB81)","v":2.632050753058842E-2},{"$f":"SUM(ABC78:ABC81)","v":2.6844678955477562E-2},{"$f":"SUM(ABD78:ABD81)","v":2.4759088305650205E-2},{"$f":"SUM(ABE78:ABE81)","v":2.5572486174531617E-2},{"$f":"SUM(ABF78:ABF81)","v":2.6377516529534805E-2},{"$f":"SUM(ABG78:ABG81)","v":2.8905958105093971E-2},{"$f":"SUM(ABH78:ABH81)","v":2.891837920186565E-2},{"$f":"SUM(ABI78:ABI81)","v":3.315416570844102E-2},{"$f":"SUM(ABJ78:ABJ81)","v":3.4753049677336396E-2},{"$f":"SUM(ABK78:ABK81)","v":3.554252103054252E-2},{"$f":"SUM(ABL78:ABL81)","v":3.7457101311514321E-2},{"$f":"SUM(ABM78:ABM81)","v":3.8491671037707377E-2},{"$f":"SUM(ABN78:ABN81)","v":3.5969841795368579E-2},{"$f":"SUM(ABO78:ABO81)","v":4.3528739849072372E-2},{"$f":"SUM(ABP78:ABP81)","v":4.1797058035038609E-2},{"$f":"SUM(ABQ78:ABQ81)","v":4.6367417353247252E-2},{"$f":"SUM(ABR78:ABR81)","v":4.6901587893977796E-2},{"$f":"SUM(ABS78:ABS81)","v":4.4326945996193919E-2},{"$f":"SUM(ABT78:ABT81)","v":4.7907420463363062E-2},{"$f":"SUM(ABU78:ABU81)","v":4.3610016201099215E-2},{"$f":"SUM(ABV78:ABV81)","v":5.0623608453936958E-2},{"$f":"SUM(ABW78:ABW81)","v":4.8931472415694004E-2},{"$f":"SUM(ABX78:ABX81)","v":4.8715238604268456E-2},{"$f":"SUM(ABY78:ABY81)","v":5.668742009542891E-2},{"$f":"SUM(ABZ78:ABZ81)","v":6.4883770636134597E-2},{"$f":"SUM(ACA78:ACA81)","v":4.5460784466117711E-2},{"$f":"SUM(ACB78:ACB81)","v":4.9189161428782519E-2},{"$f":"SUM(ACC78:ACC81)","v":4.8648443450218674E-2},{"$f":"SUM(ACD78:ACD81)","v":5.3416413392834504E-2},{"$f":"SUM(ACE78:ACE81)","v":5.3689926114575556E-2},{"$f":"SUM(ACF78:ACF81)","v":5.1547349805268143E-2},{"$f":"SUM(ACG78:ACG81)","v":4.6650474592883399E-2},{"$f":"SUM(ACH78:ACH81)","v":4.3859372363706503E-2},{"$f":"SUM(ACI78:ACI81)","v":4.9548096210376924E-2},{"$f":"SUM(ACJ78:ACJ81)","v":4.521393371093748E-2},{"$f":"SUM(ACK78:ACK81)","v":5.2842174117216728E-2},{"$f":"SUM(ACL78:ACL81)","v":6.0443721168018015E-2},{"$f":"SUM(ACM78:ACM81)","v":5.9382276223328763E-2},{"$f":"SUM(ACN78:ACN81)","v":4.6173766005821015E-2},{"$f":"SUM(ACO78:ACO81)","v":4.021748692413301E-2},{"$f":"SUM(ACP78:ACP81)","v":3.9664339867492085E-2},{"$f":"SUM(ACQ78:ACQ81)","v":4.3012433947746821E-2},{"$f":"SUM(ACR78:ACR81)","v":4.9781802483100449E-2},{"$f":"SUM(ACS78:ACS81)","v":5.0155617026566908E-2},{"$f":"SUM(ACT78:ACT81)","v":5.2025960424432409E-2},{"$f":"SUM(ACU78:ACU81)","v":4.6502506682679141E-2},{"$f":"SUM(ACV78:ACV81)","v":4.7055095744406056E-2},{"$f":"SUM(ACW78:ACW81)","v":4.2331127888775862E-2},{"$f":"SUM(ACX78:ACX81)","v":4.2918903815181104E-2},{"$f":"SUM(ACY78:ACY81)","v":3.7399103282491769E-2},{"$f":"SUM(ACZ78:ACZ81)","v":3.2008711711448E-2},{"$f":"SUM(ADA78:ADA81)","v":2.6900465384559237E-2},{"$f":"SUM(ADB78:ADB81)","v":2.3936973471152711E-2},{"$f":"SUM(ADC78:ADC81)","v":2.7436535068289483E-2},{"$f":"SUM(ADD78:ADD81)","v":2.6426123048441788E-2},{"$f":"SUM(ADE78:ADE81)","v":2.9458184616031766E-2},{"$f":"SUM(ADF78:ADF81)","v":3.0275149256753189E-2},{"$f":"SUM(ADG78:ADG81)","v":3.2242803539847618E-2},{"$f":"SUM(ADH78:ADH81)","v":2.8170015653709139E-2},{"$f":"SUM(ADI78:ADI81)","v":2.4555449731817579E-2},{"$f":"SUM(ADJ78:ADJ81)","v":2.1552989850864183E-2},{"$f":"SUM(ADK78:ADK81)","v":2.1367991525709819E-2},{"$f":"SUM(ADL78:ADL81)","v":2.2076784272022656E-2},{"$f":"SUM(ADM78:ADM81)","v":1.8568285544118459E-2},{"$f":"SUM(ADN78:ADN81)","v":1.7389746562458414E-2},{"$f":"SUM(ADO78:ADO81)","v":1.9406636002214882E-2},{"$f":"SUM(ADP78:ADP81)","v":2.2570367598742827E-2},{"$f":"SUM(ADQ78:ADQ81)","v":2.6137894798636204E-2},{"$f":"SUM(ADR78:ADR81)","v":2.8070670927995024E-2},{"$f":"SUM(ADS78:ADS81)","v":3.3953044402675228E-2},{"$f":"SUM(ADT78:ADT81)","v":3.3691054872442755E-2},{"$f":"SUM(ADU78:ADU81)","v":3.5026479262159009E-2},{"$f":"SUM(ADV78:ADV81)","v":3.3975874943737022E-2},{"$f":"SUM(ADW78:ADW81)","v":3.6006009513538273E-2},{"$f":"SUM(ADX78:ADX81)","v":3.2373295307586876E-2},{"$f":"SUM(ADY78:ADY81)","v":2.8474092816060025E-2},{"$f":"SUM(ADZ78:ADZ81)","v":2.8889392993618368E-2},{"$f":"SUM(AEA78:AEA81)","v":2.8144827607061034E-2},{"$f":"SUM(AEB78:AEB81)","v":3.0359202554686687E-2},{"$f":"SUM(AEC78:AEC81)","v":3.6107953740023069E-2},{"$f":"SUM(AED78:AED81)","v":3.8678818784341644E-2},{"$f":"SUM(AEE78:AEE81)","v":3.9175549014953875E-2},{"$f":"SUM(AEF78:AEF81)","v":4.1036265807453669E-2},{"$f":"SUM(AEG78:AEG81)","v":4.2138387656912392E-2},{"$f":"SUM(AEH78:AEH81)","v":4.1796652267251183E-2},{"$f":"SUM(AEI78:AEI81)","v":4.1594548847092759E-2},{"$f":"SUM(AEJ78:AEJ81)","v":4.9900275061850165E-2},{"$f":"SUM(AEK78:AEK81)","v":4.9384253704444499E-2},{"$f":"SUM(AEL78:AEL81)","v":5.3030100636106657E-2},{"$f":"SUM(AEM78:AEM81)","v":4.2762263121821263E-2},{"$f":"SUM(AEN78:AEN81)","v":3.9183551085266839E-2},{"$f":"SUM(AEO78:AEO81)","v":3.8576886977452339E-2},{"$f":"SUM(AEP78:AEP81)","v":3.7832642600587885E-2},{"$f":"SUM(AEQ78:AEQ81)","v":3.7214636595249449E-2},{"$f":"SUM(AER78:AER81)","v":3.648838722511609E-2},{"$f":"SUM(AES78:AES81)","v":3.6364586681902705E-2},{"$f":"SUM(AET78:AET81)","v":3.0290007909336832E-2},{"$f":"SUM(AEU78:AEU81)","v":3.2838187152034591E-2},{"$f":"SUM(AEV78:AEV81)","v":3.4165159568070314E-2},{"$f":"SUM(AEW78:AEW81)","v":3.6210570187484754E-2},{"$f":"SUM(AEX78:AEX81)","v":3.7789785713379473E-2},{"$f":"SUM(AEY78:AEY81)","v":3.8303521665089352E-2},{"$f":"SUM(AEZ78:AEZ81)","v":4.0359490812211157E-2},{"$f":"SUM(AFA78:AFA81)","v":4.2641268323114455E-2},{"$f":"SUM(AFB78:AFB81)","v":4.6845527671336602E-2},{"$f":"SUM(AFC78:AFC81)","v":4.6171654072343978E-2},{"$f":"SUM(AFD78:AFD81)","v":3.8519044973761851E-2},{"$f":"SUM(AFE78:AFE81)","v":3.614148416047807E-2},{"$f":"SUM(AFF78:AFF81)","v":3.7372188290480716E-2},{"$f":"SUM(AFG78:AFG81)","v":3.5690865010223276E-2},{"$f":"SUM(AFH78:AFH81)","v":3.9917349023541847E-2},{"$f":"SUM(AFI78:AFI81)","v":2.6498651012445609E-2},{"$f":"SUM(AFJ78:AFJ81)","v":2.4728106312030013E-2},{"$f":"SUM(AFK78:AFK81)","v":2.7280286126715167E-2},{"$f":"SUM(AFL78:AFL81)","v":2.6918187862808536E-2},{"$f":"SUM(AFM78:AFM81)","v":2.6353978792319342E-2},{"$f":"SUM(AFN78:AFN81)","v":2.9427824182943381E-2},{"$f":"SUM(AFO78:AFO81)","v":3.2249272554288277E-2},{"$f":"SUM(AFP78:AFP81)","v":4.3862476910230652E-2},{"$f":"SUM(AFQ78:AFQ81)","v":4.3962873166491397E-2},{"$f":"SUM(AFR78:AFR81)","v":4.5381958854144637E-2},{"$f":"SUM(AFS78:AFS81)","v":5.0746159021872739E-2},{"$f":"SUM(AFT78:AFT81)","v":5.2236031864054677E-2},{"$f":"SUM(AFU78:AFU81)","v":4.8844429371666262E-2},{"$f":"SUM(AFV78:AFV81)","v":4.592229891702887E-2},{"$f":"SUM(AFW78:AFW81)","v":4.4619630300742424E-2},{"$f":"SUM(AFX78:AFX81)","v":4.4759291640749738E-2},{"$f":"SUM(AFY78:AFY81)","v":4.7662399854569909E-2},{"$f":"SUM(AFZ78:AFZ81)","v":4.6554260128821016E-2},{"$f":"SUM(AGA78:AGA81)","v":4.9570165381682539E-2},{"$f":"SUM(AGB78:AGB81)","v":6.2257374753631231E-2},{"$f":"SUM(AGC78:AGC81)","v":6.5110987943704138E-2},{"$f":"SUM(AGD78:AGD81)","v":5.7046754775329542E-2},{"$f":"SUM(AGE78:AGE81)","v":5.1972933181115219E-2},{"$f":"SUM(AGF78:AGF81)","v":5.8674234136714222E-2},{"$f":"SUM(AGG78:AGG81)","v":5.4468232296422406E-2},{"$f":"SUM(AGH78:AGH81)","v":5.1201712238231389E-2},{"$f":"SUM(AGI78:AGI81)","v":5.4900887426279882E-2},{"$f":"SUM(AGJ78:AGJ81)","v":5.0035473932741603E-2},{"$f":"SUM(AGK78:AGK81)","v":5.2926209989271562E-2},{"$f":"SUM(AGL78:AGL81)","v":6.1164021243560893E-2},{"$f":"SUM(AGM78:AGM81)","v":6.4581804517588826E-2},{"$f":"SUM(AGN78:AGN81)","v":7.2537180547011318E-2},{"$f":"SUM(AGO78:AGO81)","v":7.4895042647594709E-2},{"$f":"SUM(AGP78:AGP81)","v":7.2177451784188898E-2},{"$f":"SUM(AGQ78:AGQ81)","v":7.4246226556177769E-2},{"$f":"SUM(AGR78:AGR81)","v":7.7650842094680414E-2},{"$f":"SUM(AGS78:AGS81)","v":7.5310891196698551E-2},{"$f":"SUM(AGT78:AGT81)","v":6.1935708736443877E-2},{"$f":"SUM(AGU78:AGU81)","v":6.6993947367310749E-2},{"$f":"SUM(AGV78:AGV81)","v":5.8518894880855189E-2},{"$f":"SUM(AGW78:AGW81)","v":5.6668437326461055E-2},{"$f":"SUM(AGX78:AGX81)","v":5.6008305146326036E-2},{"$f":"SUM(AGY78:AGY81)","v":6.096999481802063E-2},{"$f":"SUM(AGZ78:AGZ81)","v":6.1224486121585812E-2},{"$f":"SUM(AHA78:AHA81)","v":7.3191824330146912E-2},{"$f":"SUM(AHB78:AHB81)","v":7.7600117679193253E-2},{"$f":"SUM(AHC78:AHC81)","v":8.005274473153004E-2},{"$f":"SUM(AHD78:AHD81)","v":8.0237253126012459E-2},{"$f":"SUM(AHE78:AHE81)","v":8.1869087297945356E-2},{"$f":"SUM(AHF78:AHF81)","v":9.0637385709587695E-2},{"$f":"SUM(AHG78:AHG81)","v":7.5974200029030964E-2},{"$f":"SUM(AHH78:AHH81)","v":6.1686333911113132E-2},{"$f":"SUM(AHI78:AHI81)","v":5.6706685626933401E-2},{"$f":"SUM(AHJ78:AHJ81)","v":5.7788295445523996E-2},{"$f":"SUM(AHK78:AHK81)","v":5.780977713885814E-2},{"$f":"SUM(AHL78:AHL81)","v":6.071475137415213E-2},{"$f":"SUM(AHM78:AHM81)","v":5.7278683485789621E-2},{"$f":"SUM(AHN78:AHN81)","v":5.1217174046391742E-2},{"$f":"SUM(AHO78:AHO81)","v":5.7003168824408805E-2},{"$f":"SUM(AHP78:AHP81)","v":6.1043264266762751E-2},{"$f":"SUM(AHQ78:AHQ81)","v":6.2147215281979022E-2},{"$f":"SUM(AHR78:AHR81)","v":7.5330022844351918E-2},{"$f":"SUM(AHS78:AHS81)","v":7.0332998555014334E-2},{"$f":"SUM(AHT78:AHT81)","v":7.154581185789366E-2},{"$f":"SUM(AHU78:AHU81)","v":8.5594285726453959E-2},{"$f":"SUM(AHV78:AHV81)","v":7.8804841696182917E-2},{"$f":"SUM(AHW78:AHW81)","v":7.3822596680372041E-2},{"$f":"SUM(AHX78:AHX81)","v":6.6269716143376178E-2},{"$f":"SUM(AHY78:AHY81)","v":6.8143299822370509E-2},{"$f":"SUM(AHZ78:AHZ81)","v":6.8048634741943573E-2},{"$f":"SUM(AIA78:AIA81)","v":6.667504909478017E-2},{"$f":"SUM(AIB78:AIB81)","v":5.7627126794504713E-2},{"$f":"SUM(AIC78:AIC81)","v":6.5501985808168531E-2},{"$f":"SUM(AID78:AID81)","v":6.1925086405048471E-2},{"$f":"SUM(AIE78:AIE81)","v":5.4496072960836653E-2},{"$f":"SUM(AIF78:AIF81)","v":4.6158772811697654E-2},{"$f":"SUM(AIG78:AIG81)","v":5.0723178400485631E-2},{"$f":"SUM(AIH78:AIH81)","v":5.1609176696574437E-2},{"$f":"SUM(AII78:AII81)","v":4.7618072090029565E-2},{"$f":"SUM(AIJ78:AIJ81)","v":4.3218310401027027E-2},{"$f":"SUM(AIK78:AIK81)","v":3.9662886327350065E-2},{"$f":"SUM(AIL78:AIL81)","v":3.7218448199917945E-2},{"$f":"SUM(AIM78:AIM81)","v":3.0721325801517575E-2},{"$f":"SUM(AIN78:AIN81)","v":3.0477847142279899E-2},{"$f":"SUM(AIO78:AIO81)","v":2.7884758589637734E-2},{"$f":"SUM(AIP78:AIP81)","v":3.2577169696839138E-2},{"$f":"SUM(AIQ78:AIQ81)","v":3.0795245492015972E-2},{"$f":"SUM(AIR78:AIR81)","v":2.9270096045303139E-2},{"$f":"SUM(AIS78:AIS81)","v":3.1237970279438403E-2},{"$f":"SUM(AIT78:AIT81)","v":3.2339903138298029E-2},{"$f":"SUM(AIU78:AIU81)","v":3.2215954029189323E-2},{"$f":"SUM(AIV78:AIV81)","v":3.105130442937647E-2},{"$f":"SUM(AIW78:AIW81)","v":2.7892181546533855E-2},{"$f":"SUM(AIX78:AIX81)","v":2.5471717921644755E-2},{"$f":"SUM(AIY78:AIY81)","v":2.6535420028976651E-2},{"$f":"SUM(AIZ78:AIZ81)","v":2.8257090017846591E-2},{"$f":"SUM(AJA78:AJA81)","v":2.2786416412209007E-2},{"$f":"SUM(AJB78:AJB81)","v":2.4200247545180218E-2},{"$f":"SUM(AJC78:AJC81)","v":2.2502195441427716E-2},{"$f":"SUM(AJD78:AJD81)","v":2.4935129688809635E-2},{"$f":"SUM(AJE78:AJE81)","v":2.4187974854254359E-2},{"$f":"SUM(AJF78:AJF81)","v":2.1551605530976618E-2},{"$f":"SUM(AJG78:AJG81)","v":2.2273863878040409E-2},{"$f":"SUM(AJH78:AJH81)","v":2.4213883563194091E-2},{"$f":"SUM(AJI78:AJI81)","v":2.3465222868689357E-2},{"$f":"SUM(AJJ78:AJJ81)","v":2.3378863978831581E-2},{"$f":"SUM(AJK78:AJK81)","v":2.5674198250475028E-2},{"$f":"SUM(AJL78:AJL81)","v":2.4280114475807812E-2},{"$f":"SUM(AJM78:AJM81)","v":2.29716151492424E-2},{"$f":"SUM(AJN78:AJN81)","v":2.6357752507851964E-2},{"$f":"SUM(AJO78:AJO81)","v":2.624382615755615E-2},{"$f":"SUM(AJP78:AJP81)","v":2.9238850666403908E-2},{"$f":"SUM(AJQ78:AJQ81)","v":2.9986321582971258E-2},{"$f":"SUM(AJR78:AJR81)","v":2.8379172428258603E-2},{"$f":"SUM(AJS78:AJS81)","v":2.6785930425374107E-2},{"$f":"SUM(AJT78:AJT81)","v":2.4626423668740443E-2},{"$f":"SUM(AJU78:AJU81)","v":2.497104636570226E-2},{"$f":"SUM(AJV78:AJV81)","v":2.9280823703279085E-2},{"$f":"SUM(AJW78:AJW81)","v":2.7608229903709366E-2},{"$f":"SUM(AJX78:AJX81)","v":2.9380996247087295E-2},{"$f":"SUM(AJY78:AJY81)","v":2.7763994870509172E-2},{"$f":"SUM(AJZ78:AJZ81)","v":2.927238862012509E-2},{"$f":"SUM(AKA78:AKA81)","v":2.5383890516432132E-2},{"$f":"SUM(AKB78:AKB81)","v":2.3954100495568433E-2},{"$f":"SUM(AKC78:AKC81)","v":2.3208362342132336E-2},{"$f":"SUM(AKD78:AKD81)","v":2.3408849937873278E-2},{"$f":"SUM(AKE78:AKE81)","v":2.3847519012424993E-2},{"$f":"SUM(AKF78:AKF81)","v":2.2412965402609335E-2},{"$f":"SUM(AKG78:AKG81)","v":2.3765791254781433E-2},{"$f":"SUM(AKH78:AKH81)","v":2.3580254995400934E-2}]
[]
[null,"Cash Flow based on Expansion Rule 3"]
[null,"Net Rent Collected Stage 1",null,null,null,null,null,null,null,null,{"$f":"J65*K$55/periods","v":38.926061329344492},48.09275873461889,42.460897911120327,43.254779089947654,43.261326816334936,46.357272480377461,48.048663020632311,{"$f":"Q65*R$55/periods","v":49.021783240085796},47.491868434800409,52.389904718123844,55.092977565573506,{"$f":"U65*V$55/periods","v":59.013053227462798},{"$f":"V65*W$55/periods","v":52.799508392092051},57.845027591967252,59.537560112058735,54.907898951817074,53.746644524065509,57.01676927272927,51.746698851053232,65.610127841017515,71.033389385951949,74.034626064432274,73.708492513518621,73.888992035198825,93.09125063536608,83.128346067470758,71.2704504258664,70.683066041183167,69.948875620606842,62.783105700558934,64.144644456441668,73.314199955211549,50.978080085847424,55.379780557018734,62.444614781873774,66.13364974297339,61.619484064423283,63.419766736524892,63.013572010117457,70.655589117943052,84.9797064670162,91.483801145818262,87.290829975646773,93.015961104754325,99.914032019594515,97.494214928083579,114.14567817648089,116.19070062664467,126.91768157851527,142.81082828213417,142.1020277204621,138.78494900431551,151.77856963691929,159.79468511423923,189.87783003094194,203.65550164167774,221.86518941870713,220.56111302911776,204.17283377496722,199.97847199361087,188.16494142706634,180.30373736166325,172.60763448371165,176.42239288509467,{"$f":"BV65*BW$55/periods","v":189.23134192228693},162.66053059357907,145.12827527150935,131.09548767372229,125.05656486113304,141.97531118673618,124.59855195752449,127.8734817805352,117.88294696879204,127.81084964644722,129.30197128016721,136.51467143905782,121.5200051179834,121.99696873020761,131.62720994235971,142.64379892325823,145.93209440523239,152.42431458819968,173.34772298467641,156.06589795869283,165.42817998697137,178.54823406970124,177.40582454860888,169.33459837276487,163.44310541289335,148.66956950876039,141.67623664446464,145.93923520545039,147.02633686205505,141.41732723174846,154.94682540538736,159.91398163888692,166.74433352148321,163.34367544468421,167.19874780945884,179.84556790074981,184.57570439340111,197.13207880010469,196.15366204163803,214.20005797263704,254.66676696611231,244.09245413419623,218.12270330170472,230.0234961773231,225.51110155349332,224.70242875727283,233.8835752596051,220.68677367959589,214.12686420263574,233.97043902338197,220.69144607789312,226.37308212604572,242.87340073238826,222.12968323272486,212.09440519818608,219.25880152334022,196.18603772352364,177.15800679943655,161.72484902283173,182.78693808974131,186.28808742101054,154.49902858363282,169.70741003199473,202.25349721902705,{"$f":"EH65*EI$55/periods","v":203.37624249356151},203.81476360931524,192.7006120724582,189.30200585167233,184.72108518247452,186.00667837033845,186.08226569461769,201.30026494890797,206.06582193974918,179.57384574546674,198.36808379315769,204.06571680139211,162.47452315442214,181.36370939489626,192.95704213153334,207.4799584541486,202.6665491892789,204.8979013385167,207.36931952645955,186.15827756650478,182.17448109202306,151.72591195068006,149.25358900535394,145.55409601767232,136.84965204926169,117.92397143836125,115.8770529174313,122.31336216662922,118.38809339776985,126.13753468000901,122.98198850858161,136.22196868462578,154.55943037502064,131.48980059825135,94.300919501929855,106.16311307652219,101.93036989055589,102.29685734509846,98.731901950686847,111.99105696139523,101.90560099267736,91.635409508004685,87.09307816863182,76.797891761351707,81.029360425703388,74.646710029641909,71.708826130401448,77.322818326557666,79.54541920144861,68.304795696185352,64.707135132876473,59.674983507498013,52.066463760358587,56.009258956173007,67.661244370357196,62.227065115146999,71.326585100055865,62.052995022052009,66.613635959459216,73.134227324460568,72.931502760115265,77.606154603154323,95.299017128966071,93.675973151205696,{"$f":"GT65*GU$55/periods","v":98.92659424453538},86.877461955252159,91.040350336324678,96.840357959969367,100.44040063437674,115.94522349007256,98.564828210760766,112.804016631054,124.11488394385803,102.42877401753651,100.90728374509527,95.086380269342669,91.848453713381161,85.78556315518621,78.928710235741804,81.186493773816039,72.797053506290112,77.580884450405478,95.278789740953087,93.084830674843602,86.11588937833335,86.786600082458875,95.450639961024237,95.649229800113503,92.800916994797149,102.04296687631911,100.22822970890819,112.74391404413377,106.5158713381322,114.27547280543027,89.305044102124583,86.142404763975478,92.660492922953537,92.977261625958278,89.533279143976699,92.314763031801959,99.930901503054201,117.31309343420273,109.04739057384965,101.18418446087722,115.1454971820564,108.20642158358855,117.03539226711668,115.74006899782015,114.8663134469563,121.97450048057658,109.36418040292617,115.87425355444705,90.511412634497816,81.637734955606589,85.757987056964282,94.272530059530084,109.23256371953995,110.04524685737842,103.57606674849802,96.482048413606606,93.29822232594033,102.45809159250003,104.66246376063873,103.96356515549378,106.87202717921799,111.93371199751525,95.062680473101778,98.468297463560646,{"$f":"JF65*JG$55/periods","v":91.549321193838935},83.474874333890526,86.075529067015268,76.630876939513911,68.413315698589628,73.79403100851907,70.664371334723057,71.229171790405502,68.306089864309982,56.428596493406168,44.165226032450207,38.919371929957357,36.947920674330454,37.150872136276298,40.2975717091403,37.069946915214821,35.69693939621456,38.16129430813222,41.780937434888109,35.874538931691895,36.067705763802444,36.903759327749043,37.914986541550846,39.142521855467379,38.163853434346869,34.73483982784871,33.398201312758609,29.44936016266978,30.069214293404588,29.093440804547996,25.465193939554485,23.012938961328743,20.309918626771303,18.40276553493586,19.037407595350622,15.35793937628185,14.960617435565267,14.034007525431479,12.842258744511577,12.545818916834522,12.272180128353007,12.236056726085902,13.681924668774611,14.349569323071112,12.419642287048019,12.502454002197274,10.724416175148232,11.71310424856137,10.773000322207732,11.761693360590366,10.537057893771674,10.089235826843003,11.135887292692841,11.244138212719776,11.972822986942326,11.381964136874727,12.934184489012909,12.458700192215428,12.277504129770318,13.052492059790589,14.361905923962683,12.162090858827954,10.497334688771792,10.691833721916916,{"$f":"LR65*LS$55/periods","v":11.071563176298614},10.718290744264472,8.1182610158524149,7.9667630167587697,8.4222865589171843,8.7368594267915256,8.8409209711306609,7.7104699643529946,8.2703532162077078,9.1487542771124186,9.2623017779447405,8.5621574138876202,8.8847613683229714,7.7146642173214968,7.5646316509300879,7.1696538107814431,7.4430144056587331,7.7766042577196171,8.4504256827589899,9.0328345845674498,8.2131557012681675,7.6429685208686893,8.3020659972851014,7.9123442029257331,8.477436310380396,9.4783827837922328,11.894391607883506,13.208859644531818,10.123169399661165,10.963406240644312,9.5676463816980473,11.24962362631018,12.370069545303032,11.458147810810765,12.323985257195572,11.920948508104603,13.17106571455836,12.386853830435566,12.570088262411344,13.996669704157043,13.530729858944797,13.838708485797348,14.242119607048981,11.023861091832337,10.622472462525211,12.805278252890149,13.716925703495276,12.205998399566369,11.271040612618288,9.504538129191447,10.267913412623297,8.9791478099153661,9.6311802215949029,9.884984284157655,11.292955266982014,10.46031529061392,10.181775754843546,10.647010988306832,10.68274012818523,11.646193215239144,10.814813613965592,11.349051824708924,13.101654508214649,12.374920026292816,{"$f":"OD65*OE$55/periods","v":12.248973414941455},10.90657867890746,11.496757189288379,11.212325438212821,9.8302141590230594,8.7022196077831815,8.2863597255357053,6.7793451707680301,7.0793438846731931,5.4031696563946268,5.9238212016851506,5.7601396255001935,5.4064010695181155,5.6804220824546725,6.1608228254450275,5.7144090726629804,6.4946272486777996,6.3430579233027826,6.679688452613493,5.7466363976888131,5.9969331068989336,6.0316652940760829,5.5732315689642684,5.956748890674735,4.3362009049521495,4.6733257079671988,4.6529578132767275,4.6238836926322291,4.473062615527942,4.81025268063659,4.3027392555840391,4.1747728309716541,4.1424757008892072,3.7226662095119067,3.6016808529041762,3.9088665484403271,3.6868613118391798,3.0189183157769586,2.8791698242639816,3.3821043288603936,3.587937816690443,3.7916452179783042,3.685909444426438,3.8919067450997979,3.6132633840201218,2.996401051024101,2.9846550476730713,3.0457549721024666,3.2985676719356976,3.7690198160446511,3.8671614184038896,3.8023247192392513,3.3225299179216354,3.5556341828796145,3.6415202542812728,3.2171077504611181,2.8245484798667353,3.3299147780934115,3.3822075943201861,3.4798362106865905,3.2157628513897327,3.4455907739995162,3.356920216375566,2.9682000315176791,{"$f":"QP65*QQ$55/periods","v":2.9807194764351377},2.7159064711031169,2.8723492649036708,3.0903910798191734,2.8184796961473988,2.5268912782357584,2.3551162481328678,2.5385479887113398,2.71260251073282,2.1934146049219398,1.7074837535525416,2.1943923891138666,2.0684850719963683,2.0231770346924529,2.0194465137224098,1.6980288282800755,1.6309225112939574,1.4247476973973041,1.4007870177358168,1.0840809794092099,1.2569305292120465,1.2378686254300382,1.1012131933637663,1.0580253493082208,1.0354017320603013,0.96604397255054997,1.0021162180350249,0.83239586676141331,0.67294126449611102,0.79925146036888739,0.72828579269161853,0.65220261362966625,0.6290929939121328,0.53813383251456393,0.57366738127067507,0.56750174557999111,0.54474966688680049,0.56117606710364176,0.46312151640917987,0.47370008690542015,0.51239781473525947,0.60152488724758868,0.53768482999822353,0.52241531699139254,0.53179806233057203,0.49441778849758755,0.50111355533691826,0.46695059491081525,0.54302542146907895,0.46182012231802866,0.42529349643076841,0.38957677775566629,0.35080886685259161,0.36019452596938184,0.30286644981898098,0.31586289840529508,0.30671986547588953,0.30881061674747046,0.28029231527685289,0.29349893016433803,0.27352704717507192,0.27139604037004367,0.26940608735784433,0.2692799789919712,{"$f":"TB65*TC$55/periods","v":0.24249018173194437},0.24963955425334411,0.28335515579928111,0.25902723207239742,0.2479205144287997,0.2550833664434255,0.24805011434848401,0.23729608970217148,0.23306351974119255,0.24869691503315799,0.23686283442102535,0.23879972905258226,0.25191835069088026,0.24271901536190796,0.225448968644058,0.18702460555959324,0.19863441062924539,0.18541948113970841,0.18307172989775297,0.19239585293167086,0.18906661198651747,0.19985651105931332,0.1710020168145322,0.16624679408868961,0.15332157462789528,0.15018789580086059,0.15345474466340528,0.17464551910937615,0.17728899917601276,0.15626910555736323,0.13587338692375411,0.1264890579767034,0.12344401722070843,0.12509361721723183,0.11589251209630462,0.11600503388825797,9.466357739699327E-2,8.7705061037130494E-2,9.0241223821716482E-2,9.3507544118739003E-2,0.11104768744823752,0.10095274177362229,0.10103044749408377,0.11393841958449451,0.11468888106105203,0.12886923963831348,0.14814899441301518,0.14295006676784486,0.12392834875167315,0.13092035409375763,0.16238215659144084,0.16883902732031186,0.17801497879629841,0.19136268374074383,0.20063940082061299,0.19492064789880681,0.18380247478666897,0.17387735353132777,0.19170272947074538,0.17893067926931866,0.14595741049453001,0.17110022482061435,0.18788507022657819,0.21457645137591014,{"$f":"VN65*VO$55/periods","v":0.20139792159440029},0.19893220869579276,0.18792393002586338,0.20527072272492827,0.23535611099763651,0.27121355027064248,0.30135940584979326,0.28024087021166583,0.26001593785298022,0.27214351873018872,0.23156415864888086,0.23601366896929574,0.24816042276420394,0.25678801876843982,0.23443532917978546,0.25015257781057421,0.2620020828666324,0.22312432613526179,0.24424873261086805,0.2451259243856409,0.23643990528150785,0.23874127742359899,0.24729438676670806,0.26895345018858025,0.26341083414498512,0.24123066905888743,0.25384976249750602,0.22263533449634648,0.23518780873700884,0.18623752456532086,0.15456507959906088,0.18418208590947563,0.17483058538303062,0.20089486515072663,0.21349565621167765,0.22106420242954361,0.19621397733923659,0.17003598048559715,0.14016153809068815,0.1443059623922931,0.13974134974500899,0.13810894885772407,0.14826014307594562,0.10612315982308937,0.11669241156268281,0.11943141719924882,0.11439272992232281,0.10890477044881457,0.10045804361466308,9.9205404532362776E-2,8.6199788230236413E-2,7.6948304903796449E-2,9.1640899488824451E-2,8.4127271720526614E-2,7.7284779056212879E-2,7.0562218889898373E-2,7.0124373024560399E-2,6.91437919341122E-2,6.5817624453716653E-2,5.9313024288227566E-2,6.5115614103401873E-2,4.8310428424990136E-2,4.6815129806930297E-2,4.9021451030984042E-2,{"$f":"XZ65*YA$55/periods","v":4.6103508164504106E-2},4.5095368892492167E-2,4.405905305715075E-2,4.7791132678524507E-2,4.1666504187569342E-2,4.2302117181616049E-2,3.2992053514817696E-2,2.9082621907936486E-2,3.3277222811467624E-2,3.6594305945989086E-2,3.3533959458827624E-2,3.5802130806907251E-2,3.1144477711690759E-2,2.6698118275024989E-2,2.0128025664047023E-2,2.1513408920999712E-2,1.9285405439741901E-2,1.6969483417310541E-2,1.7547479406957028E-2,1.7097248820497263E-2,1.5510101092155256E-2,1.490104718559971E-2,1.5722952494468111E-2,1.4339047432326495E-2,1.6402994946526819E-2,1.5663311229103902E-2,1.8880208899301611E-2,2.0497093375511699E-2,1.7142388888665219E-2,1.8393228566710485E-2,1.5002538366544476E-2,1.6271467404732634E-2,1.4351697554872089E-2,1.518753421588011E-2,1.5951044700537362E-2,1.176755658775387E-2,1.1646548968401348E-2,1.1034644370925594E-2,1.183359449541955E-2,1.2382302396003698E-2,1.1843060885607362E-2,1.2561419962125262E-2,1.1353857237618436E-2,1.4454470060895896E-2,1.4371683296148895E-2,1.3783053858347414E-2,1.4631488292616422E-2,1.3687281215877121E-2,1.2755456793366308E-2,1.1823784638158998E-2,1.1842725247457485E-2,1.1104382285174404E-2,1.2498130237058846E-2,1.3957867876325688E-2,1.4961688404632861E-2,1.6046094127005365E-2,1.576857485782774E-2,1.6310732488206164E-2,1.3868713335533078E-2,1.4659959521646176E-2,1.5843877224065914E-2,1.6715429596627789E-2,1.6131686317301136E-2,1.6936631673899565E-2,{"$f":"AAL65*AAM$55/periods","v":1.8809811545385909E-2},1.8835672305854288E-2,1.8881638215540349E-2,1.7847385057508106E-2,1.9366322349132256E-2,2.0701681161092021E-2,1.8320376465702996E-2,1.8043926371133792E-2,1.7257749188678912E-2,1.6240139820809438E-2,1.6720262636918788E-2,1.6084830018367607E-2,1.607034377901535E-2,1.4816229866454199E-2,1.4381328668331207E-2,1.316025376529421E-2,1.3422339477738781E-2,1.2379544152825103E-2,1.2786243087265808E-2,1.3188758264767403E-2,1.4452979052546985E-2,1.4459189600932825E-2,1.657708285422051E-2,1.7376524838668198E-2,1.777126051527126E-2,1.872855065575716E-2,1.9245835518853689E-2,1.7984920897684289E-2,2.1764369924536186E-2,2.0898529017519304E-2,2.3183708676623626E-2,2.3450793946988898E-2,2.2163472998096959E-2,2.3953710231681531E-2,2.1805008100549608E-2,2.5311804226968479E-2,2.4465736207847002E-2,2.4357619302134228E-2,2.8343710047714455E-2,3.2441885318067298E-2,2.2730392233058856E-2,2.4594580714391259E-2,2.4324221725109337E-2,2.6708206696417252E-2,2.6844963057287778E-2,2.5773674902634072E-2,2.33252372964417E-2,2.1929686181853252E-2,2.4774048105188462E-2,2.260696685546874E-2,2.6421087058608364E-2,3.0221860584009008E-2,2.9691138111664381E-2,2.3086883002910508E-2,2.0108743462066505E-2,1.9832169933746042E-2,2.1506216973873411E-2,2.4890901241550224E-2,2.5077808513283454E-2,2.6012980212216204E-2,2.3251253341339571E-2,2.3527547872203028E-2,2.1165563944387931E-2,2.1459451907590552E-2,{"$f":"ACX65*ACY$55/periods","v":1.8699551641245885E-2},1.6004355855724E-2,1.3450232692279619E-2,1.1968486735576355E-2,1.3718267534144742E-2,1.3213061524220894E-2,1.4729092308015883E-2,1.5137574628376595E-2,1.6121401769923809E-2,1.4085007826854569E-2,1.2277724865908789E-2,1.0776494925432091E-2,1.0683995762854909E-2,1.1038392136011328E-2,9.2841427720592295E-3,8.6948732812292071E-3,9.7033180011074412E-3,1.1285183799371414E-2,1.3068947399318102E-2,1.4035335463997512E-2,1.6976522201337614E-2,1.6845527436221377E-2,1.7513239631079505E-2,1.6987937471868511E-2,1.8003004756769136E-2,1.6186647653793438E-2,1.4237046408030012E-2,1.4444696496809184E-2,1.4072413803530517E-2,1.5179601277343344E-2,1.8053976870011534E-2,1.9339409392170822E-2,1.9587774507476938E-2,2.0518132903726834E-2,2.1069193828456196E-2,2.0898326133625592E-2,2.079727442354638E-2,2.4950137530925082E-2,2.4692126852222249E-2,2.6515050318053329E-2,2.1381131560910632E-2,1.959177554263342E-2,1.928844348872617E-2,1.8916321300293942E-2,1.8607318297624725E-2,1.8244193612558045E-2,1.8182293340951353E-2,1.5145003954668416E-2,1.6419093576017296E-2,1.7082579784035157E-2,1.8105285093742377E-2,1.8894892856689736E-2,1.9151760832544676E-2,2.0179745406105579E-2,2.1320634161557227E-2,2.3422763835668301E-2,2.3085827036171989E-2,1.9259522486880926E-2,1.8070742080239035E-2,1.8686094145240358E-2,1.7845432505111638E-2,1.9958674511770923E-2,1.3249325506222804E-2,1.2364053156015006E-2,{"$f":"AFJ65*AFK$55/periods","v":1.3640143063357583E-2},1.3459093931404268E-2,1.3176989396159671E-2,1.471391209147169E-2,1.6124636277144139E-2,2.1931238455115326E-2,2.1981436583245698E-2,2.2690979427072318E-2,2.5373079510936369E-2,2.6118015932027339E-2,2.4422214685833131E-2,2.2961149458514435E-2,2.2309815150371212E-2,2.2379645820374869E-2,2.3831199927284955E-2,2.3277130064410508E-2,2.478508269084127E-2,3.1128687376815616E-2,3.2555493971852069E-2,2.8523377387664771E-2,2.5986466590557609E-2,2.9337117068357111E-2,2.7234116148211203E-2,2.5600856119115695E-2,2.7450443713139941E-2,2.5017736966370802E-2,2.6463104994635781E-2,3.0582010621780446E-2,3.2290902258794413E-2,3.6268590273505659E-2,3.7447521323797354E-2,3.6088725892094449E-2,3.7123113278088885E-2,3.8825421047340207E-2,3.7655445598349276E-2,3.0967854368221939E-2,3.3496973683655375E-2,2.9259447440427595E-2,2.8334218663230527E-2,2.8004152573163018E-2,3.0484997409010315E-2,3.0612243060792906E-2,3.6595912165073456E-2,3.8800058839596627E-2,4.002637236576502E-2,4.0118626563006229E-2,4.0934543648972678E-2,4.5318692854793848E-2,3.7987100014515482E-2,3.0843166955556566E-2,2.83533428134667E-2,2.8894147722761998E-2,2.890488856942907E-2,3.0357375687076065E-2,2.863934174289481E-2,2.5608587023195871E-2,2.8501584412204403E-2,3.0521632133381375E-2,3.1073607640989511E-2,3.7665011422175959E-2,3.5166499277507167E-2,3.577290592894683E-2,4.2797142863226979E-2,3.9402420848091459E-2,{"$f":"AHV65*AHW$55/periods","v":3.691129834018602E-2},3.3134858071688089E-2,3.4071649911185255E-2,3.4024317370971786E-2,3.3337524547390085E-2,2.8813563397252356E-2,3.2750992904084265E-2,3.0962543202524236E-2,2.7248036480418326E-2,2.3079386405848827E-2,2.5361589200242816E-2,2.5804588348287218E-2,2.3809036045014782E-2,2.1609155200513513E-2,1.9831443163675033E-2,1.8609224099958972E-2,1.5360662900758788E-2,1.5238923571139949E-2,1.3942379294818867E-2,1.6288584848419569E-2,1.5397622746007986E-2,1.4635048022651569E-2,1.5618985139719202E-2,1.6169951569149014E-2,1.6107977014594661E-2,1.5525652214688235E-2,1.3946090773266927E-2,1.2735858960822377E-2,1.3267710014488326E-2,1.4128545008923295E-2,1.1393208206104503E-2,1.2100123772590109E-2,1.1251097720713858E-2,1.2467564844404817E-2,1.209398742712718E-2,1.0775802765488309E-2,1.1136931939020205E-2,1.2106941781597045E-2,1.1732611434344679E-2,1.1689431989415791E-2,1.2837099125237514E-2,1.2140057237903906E-2,1.14858075746212E-2,1.3178876253925982E-2,1.3121913078778075E-2,1.4619425333201954E-2,1.4993160791485629E-2,1.4189586214129302E-2,1.3392965212687053E-2,1.2313211834370221E-2,1.248552318285113E-2,1.4640411851639543E-2,1.3804114951854683E-2,1.4690498123543647E-2,1.3881997435254586E-2,1.4636194310062545E-2,1.2691945258216066E-2,1.1977050247784216E-2,1.1604181171066168E-2,1.1704424968936639E-2,1.1923759506212496E-2,1.1206482701304667E-2,1.1882895627390717E-2,1.1790127497700467E-2]
[null,"Net Rent Collected Stage 2",null,null,null,null,null,null,null,null,38.926061329344492,48.09275873461889,42.460897911120327,43.254779089947654,43.261326816334936,46.357272480377461,48.048663020632311,49.021783240085796,47.491868434800409,52.389904718123844,55.092977565573506,{"$f":"U66*V$55/periods","v":59.013053227462798},52.799508392092051,57.845027591967252,59.537560112058735,54.907898951817074,53.746644524065509,57.01676927272927,51.746698851053232,65.610127841017515,71.033389385951949,74.034626064432274,73.708492513518621,73.888992035198825,93.09125063536608,83.128346067470758,71.2704504258664,70.683066041183167,69.948875620606842,62.783105700558934,64.144644456441668,73.314199955211549,50.978080085847424,55.379780557018734,62.444614781873774,66.13364974297339,61.619484064423283,63.419766736524892,63.013572010117457,70.655589117943052,84.9797064670162,91.483801145818262,87.290829975646773,93.015961104754325,99.914032019594515,97.494214928083579,114.14567817648089,116.19070062664467,126.91768157851527,142.81082828213417,142.1020277204621,138.78494900431551,151.77856963691929,159.79468511423923,189.87783003094194,203.65550164167774,221.86518941870713,220.56111302911776,204.17283377496722,199.97847199361087,188.16494142706634,180.30373736166325,172.60763448371165,176.42239288509467,{"$f":"BV66*BW$55/periods","v":189.23134192228693},162.66053059357907,145.12827527150935,131.09548767372229,125.05656486113304,141.97531118673618,124.59855195752449,127.8734817805352,117.88294696879204,127.81084964644722,129.30197128016721,136.51467143905782,121.5200051179834,121.99696873020761,131.62720994235971,142.64379892325823,145.93209440523239,152.42431458819968,173.34772298467641,156.06589795869283,165.42817998697137,178.54823406970124,177.40582454860888,169.33459837276487,163.44310541289335,148.66956950876039,141.67623664446464,145.93923520545039,147.02633686205505,141.41732723174846,154.94682540538736,159.91398163888692,166.74433352148321,163.34367544468421,167.19874780945884,179.84556790074981,184.57570439340111,197.13207880010469,196.15366204163803,214.20005797263704,254.66676696611231,244.09245413419623,218.12270330170472,230.0234961773231,225.51110155349332,224.70242875727283,233.8835752596051,220.68677367959589,214.12686420263574,233.97043902338197,220.69144607789312,226.37308212604572,242.87340073238826,222.12968323272486,212.09440519818608,219.25880152334022,196.18603772352364,177.15800679943655,161.72484902283173,182.78693808974131,186.28808742101054,154.49902858363282,169.70741003199473,202.25349721902705,{"$f":"EH66*EI$55/periods","v":203.37624249356151},203.81476360931524,192.7006120724582,189.30200585167233,184.72108518247452,186.00667837033845,186.08226569461769,201.30026494890797,206.06582193974918,179.57384574546674,198.36808379315769,204.06571680139211,162.47452315442214,181.36370939489626,192.95704213153334,207.4799584541486,202.6665491892789,204.8979013385167,207.36931952645955,186.15827756650478,182.17448109202306,151.72591195068006,149.25358900535394,145.55409601767232,136.84965204926169,117.92397143836125,115.8770529174313,122.31336216662922,118.38809339776985,126.13753468000901,122.98198850858161,136.22196868462578,154.55943037502064,131.48980059825135,94.300919501929855,106.16311307652219,101.93036989055589,102.29685734509846,98.731901950686847,111.99105696139523,101.90560099267736,91.635409508004685,87.09307816863182,76.797891761351707,81.029360425703388,74.646710029641909,71.708826130401448,77.322818326557666,79.54541920144861,68.304795696185352,64.707135132876473,59.674983507498013,52.066463760358587,56.009258956173007,67.661244370357196,62.227065115146999,71.326585100055865,62.052995022052009,66.613635959459216,73.134227324460568,72.931502760115265,77.606154603154323,95.299017128966071,93.675973151205696,{"$f":"GT66*GU$55/periods","v":98.92659424453538},86.877461955252159,91.040350336324678,96.840357959969367,100.44040063437674,115.94522349007256,98.564828210760766,112.804016631054,124.11488394385803,102.42877401753651,100.90728374509527,95.086380269342669,91.848453713381161,85.78556315518621,78.928710235741804,81.186493773816039,72.797053506290112,77.580884450405478,95.278789740953087,93.084830674843602,86.11588937833335,86.786600082458875,95.450639961024237,95.649229800113503,92.800916994797149,102.04296687631911,100.22822970890819,112.74391404413377,106.5158713381322,114.27547280543027,89.305044102124583,86.142404763975478,92.660492922953537,92.977261625958278,89.533279143976699,92.314763031801959,99.930901503054201,117.31309343420273,109.04739057384965,101.18418446087722,115.1454971820564,108.20642158358855,117.03539226711668,115.74006899782015,114.8663134469563,121.97450048057658,109.36418040292617,115.87425355444705,90.511412634497816,81.637734955606589,85.757987056964282,94.272530059530084,109.23256371953995,110.04524685737842,103.57606674849802,96.482048413606606,93.29822232594033,102.45809159250003,104.66246376063873,103.96356515549378,106.87202717921799,111.93371199751525,95.062680473101778,98.468297463560646,{"$f":"JF66*JG$55/periods","v":91.549321193838935},83.474874333890526,86.075529067015268,76.630876939513911,68.413315698589628,73.79403100851907,70.664371334723057,71.229171790405502,68.306089864309982,56.428596493406168,44.165226032450207,38.919371929957357,36.947920674330454,37.150872136276298,40.2975717091403,37.069946915214821,35.69693939621456,38.16129430813222,41.780937434888109,35.874538931691895,36.067705763802444,36.903759327749043,37.914986541550846,39.142521855467379,38.163853434346869,34.73483982784871,33.398201312758609,29.44936016266978,30.069214293404588,29.093440804547996,25.465193939554485,23.012938961328743,20.309918626771303,18.40276553493586,19.037407595350622,15.35793937628185,14.960617435565267,14.034007525431479,12.842258744511577,12.545818916834522,12.272180128353007,12.236056726085902,13.681924668774611,14.349569323071112,12.419642287048019,12.502454002197274,10.724416175148232,11.71310424856137,10.773000322207732,11.761693360590366,10.537057893771674,10.089235826843003,11.135887292692841,11.244138212719776,11.972822986942326,11.381964136874727,12.934184489012909,12.458700192215428,12.277504129770318,13.052492059790589,14.361905923962683,12.162090858827954,10.497334688771792,10.691833721916916,{"$f":"LR66*LS$55/periods","v":11.071563176298614},10.718290744264472,8.1182610158524149,7.9667630167587697,8.4222865589171843,8.7368594267915256,8.8409209711306609,7.7104699643529946,8.2703532162077078,9.1487542771124186,9.2623017779447405,8.5621574138876202,8.8847613683229714,7.7146642173214968,7.5646316509300879,7.1696538107814431,7.4430144056587331,7.7766042577196171,8.4504256827589899,9.0328345845674498,8.2131557012681675,7.6429685208686893,8.3020659972851014,7.9123442029257331,8.477436310380396,9.4783827837922328,11.894391607883506,13.208859644531818,10.123169399661165,10.963406240644312,9.5676463816980473,11.24962362631018,12.370069545303032,11.458147810810765,12.323985257195572,11.920948508104603,13.17106571455836,12.386853830435566,12.570088262411344,13.996669704157043,13.530729858944797,13.838708485797348,14.242119607048981,11.023861091832337,10.622472462525211,12.805278252890149,13.716925703495276,12.205998399566369,11.271040612618288,9.504538129191447,10.267913412623297,8.9791478099153661,9.6311802215949029,9.884984284157655,11.292955266982014,10.46031529061392,10.181775754843546,10.647010988306832,10.68274012818523,11.646193215239144,10.814813613965592,11.349051824708924,13.101654508214649,12.374920026292816,{"$f":"OD66*OE$55/periods","v":12.248973414941455},10.90657867890746,11.496757189288379,11.212325438212821,9.8302141590230594,8.7022196077831815,8.2863597255357053,6.7793451707680301,7.0793438846731931,5.4031696563946268,5.9238212016851506,5.7601396255001935,5.4064010695181155,5.6804220824546725,6.1608228254450275,5.7144090726629804,6.4946272486777996,6.3430579233027826,6.679688452613493,5.7466363976888131,5.9969331068989336,6.0316652940760829,5.5732315689642684,5.956748890674735,4.3362009049521495,4.6733257079671988,4.6529578132767275,4.6238836926322291,4.473062615527942,4.81025268063659,4.3027392555840391,4.1747728309716541,4.1424757008892072,3.7226662095119067,3.6016808529041762,3.9088665484403271,3.6868613118391798,3.0189183157769586,2.8791698242639816,3.3821043288603936,3.587937816690443,3.7916452179783042,3.685909444426438,3.8919067450997979,3.6132633840201218,2.996401051024101,2.9846550476730713,3.0457549721024666,3.2985676719356976,3.7690198160446511,3.8671614184038896,3.8023247192392513,3.3225299179216354,3.5556341828796145,3.6415202542812728,3.2171077504611181,2.8245484798667353,3.3299147780934115,3.3822075943201861,3.4798362106865905,3.2157628513897327,3.4455907739995162,3.356920216375566,2.9682000315176791,{"$f":"QP66*QQ$55/periods","v":2.9807194764351377},2.7159064711031169,2.8723492649036708,3.0903910798191734,2.8184796961473988,2.5268912782357584,2.3551162481328678,2.5385479887113398,2.71260251073282,2.1934146049219398,1.7074837535525416,2.1943923891138666,2.0684850719963683,2.0231770346924529,2.0194465137224098,1.6980288282800755,1.6309225112939574,1.4247476973973041,1.4007870177358168,1.0840809794092099,1.2569305292120465,1.2378686254300382,1.1012131933637663,1.0580253493082208,1.0354017320603013,0.96604397255054997,1.0021162180350249,0.83239586676141331,0.67294126449611102,0.79925146036888739,0.72828579269161853,0.65220261362966625,0.6290929939121328,0.53813383251456393,0.57366738127067507,0.56750174557999111,0.54474966688680049,0.56117606710364176,0.46312151640917987,0.47370008690542015,0.51239781473525947,0.60152488724758868,0.53768482999822353,0.52241531699139254,0.53179806233057203,0.49441778849758755,0.50111355533691826,0.46695059491081525,0.54302542146907895,0.46182012231802866,0.42529349643076841,0.38957677775566629,0.35080886685259161,0.36019452596938184,0.30286644981898098,0.31586289840529508,0.30671986547588953,0.30881061674747046,0.28029231527685289,0.29349893016433803,0.27352704717507192,0.27139604037004367,0.26940608735784433,0.2692799789919712,{"$f":"TB66*TC$55/periods","v":0.24249018173194437},0.24963955425334411,0.28335515579928111,0.25902723207239742,0.2479205144287997,0.2550833664434255,0.24805011434848401,0.23729608970217148,0.23306351974119255,0.24869691503315799,0.23686283442102535,0.23879972905258226,0.25191835069088026,0.24271901536190796,0.225448968644058,0.18702460555959324,0.19863441062924539,0.18541948113970841,0.18307172989775297,0.19239585293167086,0.18906661198651747,0.19985651105931332,0.1710020168145322,0.16624679408868961,0.15332157462789528,0.15018789580086059,0.15345474466340528,0.17464551910937615,0.17728899917601276,0.15626910555736323,0.13587338692375411,0.1264890579767034,0.12344401722070843,0.12509361721723183,0.11589251209630462,0.11600503388825797,9.466357739699327E-2,8.7705061037130494E-2,9.0241223821716482E-2,9.3507544118739003E-2,0.11104768744823752,0.10095274177362229,0.10103044749408377,0.11393841958449451,0.11468888106105203,0.12886923963831348,0.14814899441301518,0.14295006676784486,0.12392834875167315,0.13092035409375763,0.16238215659144084,0.16883902732031186,0.17801497879629841,0.19136268374074383,0.20063940082061299,0.19492064789880681,0.18380247478666897,0.17387735353132777,0.19170272947074538,0.17893067926931866,0.14595741049453001,0.17110022482061435,0.18788507022657819,0.21457645137591014,{"$f":"VN66*VO$55/periods","v":0.20139792159440029},0.19893220869579276,0.18792393002586338,0.20527072272492827,0.23535611099763651,0.27121355027064248,0.30135940584979326,0.28024087021166583,0.26001593785298022,0.27214351873018872,0.23156415864888086,0.23601366896929574,0.24816042276420394,0.25678801876843982,0.23443532917978546,0.25015257781057421,0.2620020828666324,0.22312432613526179,0.24424873261086805,0.2451259243856409,0.23643990528150785,0.23874127742359899,0.24729438676670806,0.26895345018858025,0.26341083414498512,0.24123066905888743,0.25384976249750602,0.22263533449634648,0.23518780873700884,0.18623752456532086,0.15456507959906088,0.18418208590947563,0.17483058538303062,0.20089486515072663,0.21349565621167765,0.22106420242954361,0.19621397733923659,0.17003598048559715,0.14016153809068815,0.1443059623922931,0.13974134974500899,0.13810894885772407,0.14826014307594562,0.10612315982308937,0.11669241156268281,0.11943141719924882,0.11439272992232281,0.10890477044881457,0.10045804361466308,9.9205404532362776E-2,8.6199788230236413E-2,7.6948304903796449E-2,9.1640899488824451E-2,8.4127271720526614E-2,7.7284779056212879E-2,7.0562218889898373E-2,7.0124373024560399E-2,6.91437919341122E-2,6.5817624453716653E-2,5.9313024288227566E-2,6.5115614103401873E-2,4.8310428424990136E-2,4.6815129806930297E-2,4.9021451030984042E-2,{"$f":"XZ66*YA$55/periods","v":4.6103508164504106E-2},4.5095368892492167E-2,4.405905305715075E-2,4.7791132678524507E-2,4.1666504187569342E-2,4.2302117181616049E-2,3.2992053514817696E-2,2.9082621907936486E-2,3.3277222811467624E-2,3.6594305945989086E-2,3.3533959458827624E-2,3.5802130806907251E-2,3.1144477711690759E-2,2.6698118275024989E-2,2.0128025664047023E-2,2.1513408920999712E-2,1.9285405439741901E-2,1.6969483417310541E-2,1.7547479406957028E-2,1.7097248820497263E-2,1.5510101092155256E-2,1.490104718559971E-2,1.5722952494468111E-2,1.4339047432326495E-2,1.6402994946526819E-2,1.5663311229103902E-2,1.8880208899301611E-2,2.0497093375511699E-2,1.7142388888665219E-2,1.8393228566710485E-2,1.5002538366544476E-2,1.6271467404732634E-2,1.4351697554872089E-2,1.518753421588011E-2,1.5951044700537362E-2,1.176755658775387E-2,1.1646548968401348E-2,1.1034644370925594E-2,1.183359449541955E-2,1.2382302396003698E-2,1.1843060885607362E-2,1.2561419962125262E-2,1.1353857237618436E-2,1.4454470060895896E-2,1.4371683296148895E-2,1.3783053858347414E-2,1.4631488292616422E-2,1.3687281215877121E-2,1.2755456793366308E-2,1.1823784638158998E-2,1.1842725247457485E-2,1.1104382285174404E-2,1.2498130237058846E-2,1.3957867876325688E-2,1.4961688404632861E-2,1.6046094127005365E-2,1.576857485782774E-2,1.6310732488206164E-2,1.3868713335533078E-2,1.4659959521646176E-2,1.5843877224065914E-2,1.6715429596627789E-2,1.6131686317301136E-2,1.6936631673899565E-2,{"$f":"AAL66*AAM$55/periods","v":1.8809811545385909E-2},1.8835672305854288E-2,1.8881638215540349E-2,1.7847385057508106E-2,1.9366322349132256E-2,2.0701681161092021E-2,1.8320376465702996E-2,1.8043926371133792E-2,1.7257749188678912E-2,1.6240139820809438E-2,1.6720262636918788E-2,1.6084830018367607E-2,1.607034377901535E-2,1.4816229866454199E-2,1.4381328668331207E-2,1.316025376529421E-2,1.3422339477738781E-2,1.2379544152825103E-2,1.2786243087265808E-2,1.3188758264767403E-2,1.4452979052546985E-2,1.4459189600932825E-2,1.657708285422051E-2,1.7376524838668198E-2,1.777126051527126E-2,1.872855065575716E-2,1.9245835518853689E-2,1.7984920897684289E-2,2.1764369924536186E-2,2.0898529017519304E-2,2.3183708676623626E-2,2.3450793946988898E-2,2.2163472998096959E-2,2.3953710231681531E-2,2.1805008100549608E-2,2.5311804226968479E-2,2.4465736207847002E-2,2.4357619302134228E-2,2.8343710047714455E-2,3.2441885318067298E-2,2.2730392233058856E-2,2.4594580714391259E-2,2.4324221725109337E-2,2.6708206696417252E-2,2.6844963057287778E-2,2.5773674902634072E-2,2.33252372964417E-2,2.1929686181853252E-2,2.4774048105188462E-2,2.260696685546874E-2,2.6421087058608364E-2,3.0221860584009008E-2,2.9691138111664381E-2,2.3086883002910508E-2,2.0108743462066505E-2,1.9832169933746042E-2,2.1506216973873411E-2,2.4890901241550224E-2,2.5077808513283454E-2,2.6012980212216204E-2,2.3251253341339571E-2,2.3527547872203028E-2,2.1165563944387931E-2,2.1459451907590552E-2,{"$f":"ACX66*ACY$55/periods","v":1.8699551641245885E-2},1.6004355855724E-2,1.3450232692279619E-2,1.1968486735576355E-2,1.3718267534144742E-2,1.3213061524220894E-2,1.4729092308015883E-2,1.5137574628376595E-2,1.6121401769923809E-2,1.4085007826854569E-2,1.2277724865908789E-2,1.0776494925432091E-2,1.0683995762854909E-2,1.1038392136011328E-2,9.2841427720592295E-3,8.6948732812292071E-3,9.7033180011074412E-3,1.1285183799371414E-2,1.3068947399318102E-2,1.4035335463997512E-2,1.6976522201337614E-2,1.6845527436221377E-2,1.7513239631079505E-2,1.6987937471868511E-2,1.8003004756769136E-2,1.6186647653793438E-2,1.4237046408030012E-2,1.4444696496809184E-2,1.4072413803530517E-2,1.5179601277343344E-2,1.8053976870011534E-2,1.9339409392170822E-2,1.9587774507476938E-2,2.0518132903726834E-2,2.1069193828456196E-2,2.0898326133625592E-2,2.079727442354638E-2,2.4950137530925082E-2,2.4692126852222249E-2,2.6515050318053329E-2,2.1381131560910632E-2,1.959177554263342E-2,1.928844348872617E-2,1.8916321300293942E-2,1.8607318297624725E-2,1.8244193612558045E-2,1.8182293340951353E-2,1.5145003954668416E-2,1.6419093576017296E-2,1.7082579784035157E-2,1.8105285093742377E-2,1.8894892856689736E-2,1.9151760832544676E-2,2.0179745406105579E-2,2.1320634161557227E-2,2.3422763835668301E-2,2.3085827036171989E-2,1.9259522486880926E-2,1.8070742080239035E-2,1.8686094145240358E-2,1.7845432505111638E-2,1.9958674511770923E-2,1.3249325506222804E-2,1.2364053156015006E-2,{"$f":"AFJ66*AFK$55/periods","v":1.3640143063357583E-2},1.3459093931404268E-2,1.3176989396159671E-2,1.471391209147169E-2,1.6124636277144139E-2,2.1931238455115326E-2,2.1981436583245698E-2,2.2690979427072318E-2,2.5373079510936369E-2,2.6118015932027339E-2,2.4422214685833131E-2,2.2961149458514435E-2,2.2309815150371212E-2,2.2379645820374869E-2,2.3831199927284955E-2,2.3277130064410508E-2,2.478508269084127E-2,3.1128687376815616E-2,3.2555493971852069E-2,2.8523377387664771E-2,2.5986466590557609E-2,2.9337117068357111E-2,2.7234116148211203E-2,2.5600856119115695E-2,2.7450443713139941E-2,2.5017736966370802E-2,2.6463104994635781E-2,3.0582010621780446E-2,3.2290902258794413E-2,3.6268590273505659E-2,3.7447521323797354E-2,3.6088725892094449E-2,3.7123113278088885E-2,3.8825421047340207E-2,3.7655445598349276E-2,3.0967854368221939E-2,3.3496973683655375E-2,2.9259447440427595E-2,2.8334218663230527E-2,2.8004152573163018E-2,3.0484997409010315E-2,3.0612243060792906E-2,3.6595912165073456E-2,3.8800058839596627E-2,4.002637236576502E-2,4.0118626563006229E-2,4.0934543648972678E-2,4.5318692854793848E-2,3.7987100014515482E-2,3.0843166955556566E-2,2.83533428134667E-2,2.8894147722761998E-2,2.890488856942907E-2,3.0357375687076065E-2,2.863934174289481E-2,2.5608587023195871E-2,2.8501584412204403E-2,3.0521632133381375E-2,3.1073607640989511E-2,3.7665011422175959E-2,3.5166499277507167E-2,3.577290592894683E-2,4.2797142863226979E-2,3.9402420848091459E-2,{"$f":"AHV66*AHW$55/periods","v":3.691129834018602E-2},3.3134858071688089E-2,3.4071649911185255E-2,3.4024317370971786E-2,3.3337524547390085E-2,2.8813563397252356E-2,3.2750992904084265E-2,3.0962543202524236E-2,2.7248036480418326E-2,2.3079386405848827E-2,2.5361589200242816E-2,2.5804588348287218E-2,2.3809036045014782E-2,2.1609155200513513E-2,1.9831443163675033E-2,1.8609224099958972E-2,1.5360662900758788E-2,1.5238923571139949E-2,1.3942379294818867E-2,1.6288584848419569E-2,1.5397622746007986E-2,1.4635048022651569E-2,1.5618985139719202E-2,1.6169951569149014E-2,1.6107977014594661E-2,1.5525652214688235E-2,1.3946090773266927E-2,1.2735858960822377E-2,1.3267710014488326E-2,1.4128545008923295E-2,1.1393208206104503E-2,1.2100123772590109E-2,1.1251097720713858E-2,1.2467564844404817E-2,1.209398742712718E-2,1.0775802765488309E-2,1.1136931939020205E-2,1.2106941781597045E-2,1.1732611434344679E-2,1.1689431989415791E-2,1.2837099125237514E-2,1.2140057237903906E-2,1.14858075746212E-2,1.3178876253925982E-2,1.3121913078778075E-2,1.4619425333201954E-2,1.4993160791485629E-2,1.4189586214129302E-2,1.3392965212687053E-2,1.2313211834370221E-2,1.248552318285113E-2,1.4640411851639543E-2,1.3804114951854683E-2,1.4690498123543647E-2,1.3881997435254586E-2,1.4636194310062545E-2,1.2691945258216066E-2,1.1977050247784216E-2,1.1604181171066168E-2,1.1704424968936639E-2,1.1923759506212496E-2,1.1206482701304667E-2,1.1882895627390717E-2,1.1790127497700467E-2]
[null,"Construction Cost Stage 1",null,null,null,null,null,null,null,{"$f":"-IF(J65-I65=1,$I$9,0)","v":-2000},{"$f":"-IF(K65-J65=1,$I$9,0)","v":0},{"$f":"-IF(L65-K65=1,$I$9,0)","v":0},{"$f":"-IF(M65-L65=1,$I$9,0)","v":0},0,0,0,{"$f":"-IF(Q65-P65=1,$I$9,0)","v":0},0,0,0,{"$f":"-IF(U65-T65=1,$I$9,0)","v":0},{"$f":"-IF(V65-U65=1,$I$9,0)","v":0},{"$f":"-IF(W65-V65=1,$I$9,0)","v":0},0,0,0,0,0,{"$f":"-IF(AC65-AB65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(CG65-CF65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(ES65-ER65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(HE65-HD65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(JQ65-JP65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(MC65-MB65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OO65-ON65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(RA65-QZ65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(TM65-TL65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(VY65-VX65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(YK65-YJ65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AAW65-AAV65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(ADI65-ADH65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AFU65-AFT65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AIG65-AIF65=1,$I$9,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJZ65-AJY65=1,$I$9,0)","v":0},0,0,0,0,0,0,{"$f":"-IF(AKG65-AKF65=1,$I$9,0)","v":0},0]
[null,"Construction Cost Stage 2",null,null,null,null,null,null,null,{"$f":"-IF(J66-I66=1,$I$10,0)","v":-2500},{"$f":"-IF(K66-J66=1,$I$10,0)","v":0},{"$f":"-IF(L66-K66=1,$I$10,0)","v":0},{"$f":"-IF(M66-L66=1,$I$10,0)","v":0},0,0,0,{"$f":"-IF(Q66-P66=1,$I$10,0)","v":0},0,0,0,{"$f":"-IF(U66-T66=1,$I$10,0)","v":0},{"$f":"-IF(V66-U66=1,$I$10,0)","v":0},{"$f":"-IF(W66-V66=1,$I$10,0)","v":0},0,0,0,0,0,{"$f":"-IF(AC66-AB66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(CG66-CF66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(ES66-ER66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(HE66-HD66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(JQ66-JP66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(MC66-MB66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(OO66-ON66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(RA66-QZ66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(TM66-TL66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(VY66-VX66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(YK66-YJ66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AAW66-AAV66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(ADI66-ADH66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AFU66-AFT66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AIG66-AIF66=1,$I$10,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-IF(AJZ66-AJY66=1,$I$10,0)","v":0},0,0,0,0,0,0,{"$f":"-IF(AKG66-AKF66=1,$I$10,0)","v":0},0]
[null,"Total Cash Flow",null,null,null,{"$f":"XNPV($I$13,K89:AKH89,$K$52:$AKH$52)+J89","v":13581.458502991023},{"$f":"SUM(K89:AKH89)","v":69665.596468083386},null,null,{"$f":"SUM(J85:J88)","v":-4500},{"$f":"SUM(K85:K88)","v":77.852122658688984},{"$f":"SUM(L85:L88)","v":96.18551746923778},{"$f":"SUM(M85:M88)","v":84.921795822240654},{"$f":"SUM(N85:N88)","v":86.509558179895308},{"$f":"SUM(O85:O88)","v":86.522653632669872},{"$f":"SUM(P85:P88)","v":92.714544960754921},{"$f":"SUM(Q85:Q88)","v":96.097326041264623},{"$f":"SUM(R85:R88)","v":98.043566480171592},{"$f":"SUM(S85:S88)","v":94.983736869600818},{"$f":"SUM(T85:T88)","v":104.77980943624769},{"$f":"SUM(U85:U88)","v":110.18595513114701},{"$f":"SUM(V85:V88)","v":118.0261064549256},{"$f":"SUM(W85:W88)","v":105.5990167841841},{"$f":"SUM(X85:X88)","v":115.6900551839345},{"$f":"SUM(Y85:Y88)","v":119.07512022411747},{"$f":"SUM(Z85:Z88)","v":109.81579790363415},{"$f":"SUM(AA85:AA88)","v":107.49328904813102},{"$f":"SUM(AB85:AB88)","v":114.03353854545854},{"$f":"SUM(AC85:AC88)","v":103.49339770210646},{"$f":"SUM(AD85:AD88)","v":131.22025568203503},{"$f":"SUM(AE85:AE88)","v":142.0667787719039},{"$f":"SUM(AF85:AF88)","v":148.06925212886455},{"$f":"SUM(AG85:AG88)","v":147.41698502703724},{"$f":"SUM(AH85:AH88)","v":147.77798407039765},{"$f":"SUM(AI85:AI88)","v":186.18250127073216},{"$f":"SUM(AJ85:AJ88)","v":166.25669213494152},{"$f":"SUM(AK85:AK88)","v":142.5409008517328},{"$f":"SUM(AL85:AL88)","v":141.36613208236633},{"$f":"SUM(AM85:AM88)","v":139.89775124121368},{"$f":"SUM(AN85:AN88)","v":125.56621140111787},{"$f":"SUM(AO85:AO88)","v":128.28928891288334},{"$f":"SUM(AP85:AP88)","v":146.6283999104231},{"$f":"SUM(AQ85:AQ88)","v":101.95616017169485},{"$f":"SUM(AR85:AR88)","v":110.75956111403747},{"$f":"SUM(AS85:AS88)","v":124.88922956374755},{"$f":"SUM(AT85:AT88)","v":132.26729948594678},{"$f":"SUM(AU85:AU88)","v":123.23896812884657},{"$f":"SUM(AV85:AV88)","v":126.83953347304978},{"$f":"SUM(AW85:AW88)","v":126.02714402023491},{"$f":"SUM(AX85:AX88)","v":141.3111782358861},{"$f":"SUM(AY85:AY88)","v":169.9594129340324},{"$f":"SUM(AZ85:AZ88)","v":182.96760229163652},{"$f":"SUM(BA85:BA88)","v":174.58165995129355},{"$f":"SUM(BB85:BB88)","v":186.03192220950865},{"$f":"SUM(BC85:BC88)","v":199.82806403918903},{"$f":"SUM(BD85:BD88)","v":194.98842985616716},{"$f":"SUM(BE85:BE88)","v":228.29135635296177},{"$f":"SUM(BF85:BF88)","v":232.38140125328934},{"$f":"SUM(BG85:BG88)","v":253.83536315703054},{"$f":"SUM(BH85:BH88)","v":285.62165656426833},{"$f":"SUM(BI85:BI88)","v":284.20405544092421},{"$f":"SUM(BJ85:BJ88)","v":277.56989800863101},{"$f":"SUM(BK85:BK88)","v":303.55713927383857},{"$f":"SUM(BL85:BL88)","v":319.58937022847846},{"$f":"SUM(BM85:BM88)","v":379.75566006188387},{"$f":"SUM(BN85:BN88)","v":407.31100328335549},{"$f":"SUM(BO85:BO88)","v":443.73037883741426},{"$f":"SUM(BP85:BP88)","v":441.12222605823553},{"$f":"SUM(BQ85:BQ88)","v":408.34566754993443},{"$f":"SUM(BR85:BR88)","v":399.95694398722173},{"$f":"SUM(BS85:BS88)","v":376.32988285413268},{"$f":"SUM(BT85:BT88)","v":360.6074747233265},{"$f":"SUM(BU85:BU88)","v":345.2152689674233},{"$f":"SUM(BV85:BV88)","v":352.84478577018933},{"$f":"SUM(BW85:BW88)","v":378.46268384457386},{"$f":"SUM(BX85:BX88)","v":325.32106118715814},{"$f":"SUM(BY85:BY88)","v":290.2565505430187},{"$f":"SUM(BZ85:BZ88)","v":262.19097534744458},{"$f":"SUM(CA85:CA88)","v":250.11312972226608},{"$f":"SUM(CB85:CB88)","v":283.95062237347236},{"$f":"SUM(CC85:CC88)","v":249.19710391504898},{"$f":"SUM(CD85:CD88)","v":255.7469635610704},{"$f":"SUM(CE85:CE88)","v":235.76589393758408},{"$f":"SUM(CF85:CF88)","v":255.62169929289445},{"$f":"SUM(CG85:CG88)","v":258.60394256033442},{"$f":"SUM(CH85:CH88)","v":273.02934287811564},{"$f":"SUM(CI85:CI88)","v":243.0400102359668},{"$f":"SUM(CJ85:CJ88)","v":243.99393746041522},{"$f":"SUM(CK85:CK88)","v":263.25441988471943},{"$f":"SUM(CL85:CL88)","v":285.28759784651646},{"$f":"SUM(CM85:CM88)","v":291.86418881046478},{"$f":"SUM(CN85:CN88)","v":304.84862917639936},{"$f":"SUM(CO85:CO88)","v":346.69544596935282},{"$f":"SUM(CP85:CP88)","v":312.13179591738566},{"$f":"SUM(CQ85:CQ88)","v":330.85635997394274},{"$f":"SUM(CR85:CR88)","v":357.09646813940248},{"$f":"SUM(CS85:CS88)","v":354.81164909721775},{"$f":"SUM(CT85:CT88)","v":338.66919674552975},{"$f":"SUM(CU85:CU88)","v":326.88621082578669},{"$f":"SUM(CV85:CV88)","v":297.33913901752078},{"$f":"SUM(CW85:CW88)","v":283.35247328892927},{"$f":"SUM(CX85:CX88)","v":291.87847041090077},{"$f":"SUM(CY85:CY88)","v":294.05267372411009},{"$f":"SUM(CZ85:CZ88)","v":282.83465446349692},{"$f":"SUM(DA85:DA88)","v":309.89365081077472},{"$f":"SUM(DB85:DB88)","v":319.82796327777385},{"$f":"SUM(DC85:DC88)","v":333.48866704296643},{"$f":"SUM(DD85:DD88)","v":326.68735088936842},{"$f":"SUM(DE85:DE88)","v":334.39749561891767},{"$f":"SUM(DF85:DF88)","v":359.69113580149963},{"$f":"SUM(DG85:DG88)","v":369.15140878680222},{"$f":"SUM(DH85:DH88)","v":394.26415760020939},{"$f":"SUM(DI85:DI88)","v":392.30732408327606},{"$f":"SUM(DJ85:DJ88)","v":428.40011594527408},{"$f":"SUM(DK85:DK88)","v":509.33353393222461},{"$f":"SUM(DL85:DL88)","v":488.18490826839246},{"$f":"SUM(DM85:DM88)","v":436.24540660340944},{"$f":"SUM(DN85:DN88)","v":460.04699235464619},{"$f":"SUM(DO85:DO88)","v":451.02220310698664},{"$f":"SUM(DP85:DP88)","v":449.40485751454565},{"$f":"SUM(DQ85:DQ88)","v":467.76715051921019},{"$f":"SUM(DR85:DR88)","v":441.37354735919178},{"$f":"SUM(DS85:DS88)","v":428.25372840527149},{"$f":"SUM(DT85:DT88)","v":467.94087804676394},{"$f":"SUM(DU85:DU88)","v":441.38289215578624},{"$f":"SUM(DV85:DV88)","v":452.74616425209143},{"$f":"SUM(DW85:DW88)","v":485.74680146477652},{"$f":"SUM(DX85:DX88)","v":444.25936646544972},{"$f":"SUM(DY85:DY88)","v":424.18881039637216},{"$f":"SUM(DZ85:DZ88)","v":438.51760304668045},{"$f":"SUM(EA85:EA88)","v":392.37207544704728},{"$f":"SUM(EB85:EB88)","v":354.3160135988731},{"$f":"SUM(EC85:EC88)","v":323.44969804566347},{"$f":"SUM(ED85:ED88)","v":365.57387617948262},{"$f":"SUM(EE85:EE88)","v":372.57617484202109},{"$f":"SUM(EF85:EF88)","v":308.99805716726564},{"$f":"SUM(EG85:EG88)","v":339.41482006398945},{"$f":"SUM(EH85:EH88)","v":404.50699443805411},{"$f":"SUM(EI85:EI88)","v":406.75248498712301},{"$f":"SUM(EJ85:EJ88)","v":407.62952721863047},{"$f":"SUM(EK85:EK88)","v":385.4012241449164},{"$f":"SUM(EL85:EL88)","v":378.60401170334467},{"$f":"SUM(EM85:EM88)","v":369.44217036494905},{"$f":"SUM(EN85:EN88)","v":372.0133567406769},{"$f":"SUM(EO85:EO88)","v":372.16453138923538},{"$f":"SUM(EP85:EP88)","v":402.60052989781593},{"$f":"SUM(EQ85:EQ88)","v":412.13164387949837},{"$f":"SUM(ER85:ER88)","v":359.14769149093348},{"$f":"SUM(ES85:ES88)","v":396.73616758631539},{"$f":"SUM(ET85:ET88)","v":408.13143360278423},{"$f":"SUM(EU85:EU88)","v":324.94904630884429},{"$f":"SUM(EV85:EV88)","v":362.72741878979252},{"$f":"SUM(EW85:EW88)","v":385.91408426306668},{"$f":"SUM(EX85:EX88)","v":414.9599169082972},{"$f":"SUM(EY85:EY88)","v":405.33309837855779},{"$f":"SUM(EZ85:EZ88)","v":409.79580267703341},{"$f":"SUM(FA85:FA88)","v":414.7386390529191},{"$f":"SUM(FB85:FB88)","v":372.31655513300956},{"$f":"SUM(FC85:FC88)","v":364.34896218404612},{"$f":"SUM(FD85:FD88)","v":303.45182390136011},{"$f":"SUM(FE85:FE88)","v":298.50717801070789},{"$f":"SUM(FF85:FF88)","v":291.10819203534464},{"$f":"SUM(FG85:FG88)","v":273.69930409852338},{"$f":"SUM(FH85:FH88)","v":235.8479428767225},{"$f":"SUM(FI85:FI88)","v":231.7541058348626},{"$f":"SUM(FJ85:FJ88)","v":244.62672433325844},{"$f":"SUM(FK85:FK88)","v":236.7761867955397},{"$f":"SUM(FL85:FL88)","v":252.27506936001802},{"$f":"SUM(FM85:FM88)","v":245.96397701716322},{"$f":"SUM(FN85:FN88)","v":272.44393736925156},{"$f":"SUM(FO85:FO88)","v":309.11886075004128},{"$f":"SUM(FP85:FP88)","v":262.9796011965027},{"$f":"SUM(FQ85:FQ88)","v":188.60183900385971},{"$f":"SUM(FR85:FR88)","v":212.32622615304439},{"$f":"SUM(FS85:FS88)","v":203.86073978111179},{"$f":"SUM(FT85:FT88)","v":204.59371469019692},{"$f":"SUM(FU85:FU88)","v":197.46380390137369},{"$f":"SUM(FV85:FV88)","v":223.98211392279046},{"$f":"SUM(FW85:FW88)","v":203.81120198535473},{"$f":"SUM(FX85:FX88)","v":183.27081901600937},{"$f":"SUM(FY85:FY88)","v":174.18615633726364},{"$f":"SUM(FZ85:FZ88)","v":153.59578352270341},{"$f":"SUM(GA85:GA88)","v":162.05872085140678},{"$f":"SUM(GB85:GB88)","v":149.29342005928382},{"$f":"SUM(GC85:GC88)","v":143.4176522608029},{"$f":"SUM(GD85:GD88)","v":154.64563665311533},{"$f":"SUM(GE85:GE88)","v":159.09083840289722},{"$f":"SUM(GF85:GF88)","v":136.6095913923707},{"$f":"SUM(GG85:GG88)","v":129.41427026575295},{"$f":"SUM(GH85:GH88)","v":119.34996701499603},{"$f":"SUM(GI85:GI88)","v":104.13292752071717},{"$f":"SUM(GJ85:GJ88)","v":112.01851791234601},{"$f":"SUM(GK85:GK88)","v":135.32248874071439},{"$f":"SUM(GL85:GL88)","v":124.454130230294},{"$f":"SUM(GM85:GM88)","v":142.65317020011173},{"$f":"SUM(GN85:GN88)","v":124.10599004410402},{"$f":"SUM(GO85:GO88)","v":133.22727191891843},{"$f":"SUM(GP85:GP88)","v":146.26845464892114},{"$f":"SUM(GQ85:GQ88)","v":145.86300552023053},{"$f":"SUM(GR85:GR88)","v":155.21230920630865},{"$f":"SUM(GS85:GS88)","v":190.59803425793214},{"$f":"SUM(GT85:GT88)","v":187.35194630241139},{"$f":"SUM(GU85:GU88)","v":197.85318848907076},{"$f":"SUM(GV85:GV88)","v":173.75492391050432},{"$f":"SUM(GW85:GW88)","v":182.08070067264936},{"$f":"SUM(GX85:GX88)","v":193.68071591993873},{"$f":"SUM(GY85:GY88)","v":200.88080126875349},{"$f":"SUM(GZ85:GZ88)","v":231.89044698014513},{"$f":"SUM(HA85:HA88)","v":197.12965642152153},{"$f":"SUM(HB85:HB88)","v":225.60803326210799},{"$f":"SUM(HC85:HC88)","v":248.22976788771606},{"$f":"SUM(HD85:HD88)","v":204.85754803507302},{"$f":"SUM(HE85:HE88)","v":201.81456749019054},{"$f":"SUM(HF85:HF88)","v":190.17276053868534},{"$f":"SUM(HG85:HG88)","v":183.69690742676232},{"$f":"SUM(HH85:HH88)","v":171.57112631037242},{"$f":"SUM(HI85:HI88)","v":157.85742047148361},{"$f":"SUM(HJ85:HJ88)","v":162.37298754763208},{"$f":"SUM(HK85:HK88)","v":145.59410701258022},{"$f":"SUM(HL85:HL88)","v":155.16176890081096},{"$f":"SUM(HM85:HM88)","v":190.55757948190617},{"$f":"SUM(HN85:HN88)","v":186.1696613496872},{"$f":"SUM(HO85:HO88)","v":172.2317787566667},{"$f":"SUM(HP85:HP88)","v":173.57320016491775},{"$f":"SUM(HQ85:HQ88)","v":190.90127992204847},{"$f":"SUM(HR85:HR88)","v":191.29845960022701},{"$f":"SUM(HS85:HS88)","v":185.6018339895943},{"$f":"SUM(HT85:HT88)","v":204.08593375263823},{"$f":"SUM(HU85:HU88)","v":200.45645941781638},{"$f":"SUM(HV85:HV88)","v":225.48782808826755},{"$f":"SUM(HW85:HW88)","v":213.0317426762644},{"$f":"SUM(HX85:HX88)","v":228.55094561086054},{"$f":"SUM(HY85:HY88)","v":178.61008820424917},{"$f":"SUM(HZ85:HZ88)","v":172.28480952795096},{"$f":"SUM(IA85:IA88)","v":185.32098584590707},{"$f":"SUM(IB85:IB88)","v":185.95452325191656},{"$f":"SUM(IC85:IC88)","v":179.0665582879534},{"$f":"SUM(ID85:ID88)","v":184.62952606360392},{"$f":"SUM(IE85:IE88)","v":199.8618030061084},{"$f":"SUM(IF85:IF88)","v":234.62618686840545},{"$f":"SUM(IG85:IG88)","v":218.09478114769931},{"$f":"SUM(IH85:IH88)","v":202.36836892175444},{"$f":"SUM(II85:II88)","v":230.29099436411281},{"$f":"SUM(IJ85:IJ88)","v":216.4128431671771},{"$f":"SUM(IK85:IK88)","v":234.07078453423335},{"$f":"SUM(IL85:IL88)","v":231.48013799564029},{"$f":"SUM(IM85:IM88)","v":229.7326268939126},{"$f":"SUM(IN85:IN88)","v":243.94900096115316},{"$f":"SUM(IO85:IO88)","v":218.72836080585233},{"$f":"SUM(IP85:IP88)","v":231.7485071088941},{"$f":"SUM(IQ85:IQ88)","v":181.02282526899563},{"$f":"SUM(IR85:IR88)","v":163.27546991121318},{"$f":"SUM(IS85:IS88)","v":171.51597411392856},{"$f":"SUM(IT85:IT88)","v":188.54506011906017},{"$f":"SUM(IU85:IU88)","v":218.46512743907991},{"$f":"SUM(IV85:IV88)","v":220.09049371475683},{"$f":"SUM(IW85:IW88)","v":207.15213349699604},{"$f":"SUM(IX85:IX88)","v":192.96409682721321},{"$f":"SUM(IY85:IY88)","v":186.59644465188066},{"$f":"SUM(IZ85:IZ88)","v":204.91618318500005},{"$f":"SUM(JA85:JA88)","v":209.32492752127746},{"$f":"SUM(JB85:JB88)","v":207.92713031098756},{"$f":"SUM(JC85:JC88)","v":213.74405435843599},{"$f":"SUM(JD85:JD88)","v":223.86742399503049},{"$f":"SUM(JE85:JE88)","v":190.12536094620356},{"$f":"SUM(JF85:JF88)","v":196.93659492712129},{"$f":"SUM(JG85:JG88)","v":183.09864238767787},{"$f":"SUM(JH85:JH88)","v":166.94974866778105},{"$f":"SUM(JI85:JI88)","v":172.15105813403054},{"$f":"SUM(JJ85:JJ88)","v":153.26175387902782},{"$f":"SUM(JK85:JK88)","v":136.82663139717926},{"$f":"SUM(JL85:JL88)","v":147.58806201703814},{"$f":"SUM(JM85:JM88)","v":141.32874266944611},{"$f":"SUM(JN85:JN88)","v":142.458343580811},{"$f":"SUM(JO85:JO88)","v":136.61217972861996},{"$f":"SUM(JP85:JP88)","v":112.85719298681234},{"$f":"SUM(JQ85:JQ88)","v":88.330452064900413},{"$f":"SUM(JR85:JR88)","v":77.838743859914715},{"$f":"SUM(JS85:JS88)","v":73.895841348660909},{"$f":"SUM(JT85:JT88)","v":74.301744272552597},{"$f":"SUM(JU85:JU88)","v":80.5951434182806},{"$f":"SUM(JV85:JV88)","v":74.139893830429642},{"$f":"SUM(JW85:JW88)","v":71.39387879242912},{"$f":"SUM(JX85:JX88)","v":76.32258861626444},{"$f":"SUM(JY85:JY88)","v":83.561874869776219},{"$f":"SUM(JZ85:JZ88)","v":71.749077863383789},{"$f":"SUM(KA85:KA88)","v":72.135411527604887},{"$f":"SUM(KB85:KB88)","v":73.807518655498086},{"$f":"SUM(KC85:KC88)","v":75.829973083101692},{"$f":"SUM(KD85:KD88)","v":78.285043710934758},{"$f":"SUM(KE85:KE88)","v":76.327706868693738},{"$f":"SUM(KF85:KF88)","v":69.469679655697419},{"$f":"SUM(KG85:KG88)","v":66.796402625517217},{"$f":"SUM(KH85:KH88)","v":58.898720325339561},{"$f":"SUM(KI85:KI88)","v":60.138428586809177},{"$f":"SUM(KJ85:KJ88)","v":58.186881609095991},{"$f":"SUM(KK85:KK88)","v":50.93038787910897},{"$f":"SUM(KL85:KL88)","v":46.025877922657486},{"$f":"SUM(KM85:KM88)","v":40.619837253542606},{"$f":"SUM(KN85:KN88)","v":36.805531069871719},{"$f":"SUM(KO85:KO88)","v":38.074815190701244},{"$f":"SUM(KP85:KP88)","v":30.7158787525637},{"$f":"SUM(KQ85:KQ88)","v":29.921234871130533},{"$f":"SUM(KR85:KR88)","v":28.068015050862957},{"$f":"SUM(KS85:KS88)","v":25.684517489023154},{"$f":"SUM(KT85:KT88)","v":25.091637833669044},{"$f":"SUM(KU85:KU88)","v":24.544360256706014},{"$f":"SUM(KV85:KV88)","v":24.472113452171804},{"$f":"SUM(KW85:KW88)","v":27.363849337549222},{"$f":"SUM(KX85:KX88)","v":28.699138646142224},{"$f":"SUM(KY85:KY88)","v":24.839284574096038},{"$f":"SUM(KZ85:KZ88)","v":25.004908004394547},{"$f":"SUM(LA85:LA88)","v":21.448832350296463},{"$f":"SUM(LB85:LB88)","v":23.42620849712274},{"$f":"SUM(LC85:LC88)","v":21.546000644415464},{"$f":"SUM(LD85:LD88)","v":23.523386721180731},{"$f":"SUM(LE85:LE88)","v":21.074115787543349},{"$f":"SUM(LF85:LF88)","v":20.178471653686007},{"$f":"SUM(LG85:LG88)","v":22.271774585385682},{"$f":"SUM(LH85:LH88)","v":22.488276425439551},{"$f":"SUM(LI85:LI88)","v":23.945645973884652},{"$f":"SUM(LJ85:LJ88)","v":22.763928273749453},{"$f":"SUM(LK85:LK88)","v":25.868368978025817},{"$f":"SUM(LL85:LL88)","v":24.917400384430856},{"$f":"SUM(LM85:LM88)","v":24.555008259540635},{"$f":"SUM(LN85:LN88)","v":26.104984119581179},{"$f":"SUM(LO85:LO88)","v":28.723811847925365},{"$f":"SUM(LP85:LP88)","v":24.324181717655907},{"$f":"SUM(LQ85:LQ88)","v":20.994669377543584},{"$f":"SUM(LR85:LR88)","v":21.383667443833833},{"$f":"SUM(LS85:LS88)","v":22.143126352597228},{"$f":"SUM(LT85:LT88)","v":21.436581488528944},{"$f":"SUM(LU85:LU88)","v":16.23652203170483},{"$f":"SUM(LV85:LV88)","v":15.933526033517539},{"$f":"SUM(LW85:LW88)","v":16.844573117834369},{"$f":"SUM(LX85:LX88)","v":17.473718853583051},{"$f":"SUM(LY85:LY88)","v":17.681841942261322},{"$f":"SUM(LZ85:LZ88)","v":15.420939928705989},{"$f":"SUM(MA85:MA88)","v":16.540706432415416},{"$f":"SUM(MB85:MB88)","v":18.297508554224837},{"$f":"SUM(MC85:MC88)","v":18.524603555889481},{"$f":"SUM(MD85:MD88)","v":17.12431482777524},{"$f":"SUM(ME85:ME88)","v":17.769522736645943},{"$f":"SUM(MF85:MF88)","v":15.429328434642994},{"$f":"SUM(MG85:MG88)","v":15.129263301860176},{"$f":"SUM(MH85:MH88)","v":14.339307621562886},{"$f":"SUM(MI85:MI88)","v":14.886028811317466},{"$f":"SUM(MJ85:MJ88)","v":15.553208515439234},{"$f":"SUM(MK85:MK88)","v":16.90085136551798},{"$f":"SUM(ML85:ML88)","v":18.0656691691349},{"$f":"SUM(MM85:MM88)","v":16.426311402536335},{"$f":"SUM(MN85:MN88)","v":15.285937041737379},{"$f":"SUM(MO85:MO88)","v":16.604131994570203},{"$f":"SUM(MP85:MP88)","v":15.824688405851466},{"$f":"SUM(MQ85:MQ88)","v":16.954872620760792},{"$f":"SUM(MR85:MR88)","v":18.956765567584466},{"$f":"SUM(MS85:MS88)","v":23.788783215767012},{"$f":"SUM(MT85:MT88)","v":26.417719289063637},{"$f":"SUM(MU85:MU88)","v":20.246338799322331},{"$f":"SUM(MV85:MV88)","v":21.926812481288625},{"$f":"SUM(MW85:MW88)","v":19.135292763396095},{"$f":"SUM(MX85:MX88)","v":22.499247252620361},{"$f":"SUM(MY85:MY88)","v":24.740139090606064},{"$f":"SUM(MZ85:MZ88)","v":22.916295621621529},{"$f":"SUM(NA85:NA88)","v":24.647970514391144},{"$f":"SUM(NB85:NB88)","v":23.841897016209206},{"$f":"SUM(NC85:NC88)","v":26.342131429116719},{"$f":"SUM(ND85:ND88)","v":24.773707660871132},{"$f":"SUM(NE85:NE88)","v":25.140176524822689},{"$f":"SUM(NF85:NF88)","v":27.993339408314085},{"$f":"SUM(NG85:NG88)","v":27.061459717889594},{"$f":"SUM(NH85:NH88)","v":27.677416971594695},{"$f":"SUM(NI85:NI88)","v":28.484239214097961},{"$f":"SUM(NJ85:NJ88)","v":22.047722183664675},{"$f":"SUM(NK85:NK88)","v":21.244944925050422},{"$f":"SUM(NL85:NL88)","v":25.610556505780298},{"$f":"SUM(NM85:NM88)","v":27.433851406990552},{"$f":"SUM(NN85:NN88)","v":24.411996799132737},{"$f":"SUM(NO85:NO88)","v":22.542081225236576},{"$f":"SUM(NP85:NP88)","v":19.009076258382894},{"$f":"SUM(NQ85:NQ88)","v":20.535826825246595},{"$f":"SUM(NR85:NR88)","v":17.958295619830732},{"$f":"SUM(NS85:NS88)","v":19.262360443189806},{"$f":"SUM(NT85:NT88)","v":19.76996856831531},{"$f":"SUM(NU85:NU88)","v":22.585910533964029},{"$f":"SUM(NV85:NV88)","v":20.92063058122784},{"$f":"SUM(NW85:NW88)","v":20.363551509687092},{"$f":"SUM(NX85:NX88)","v":21.294021976613664},{"$f":"SUM(NY85:NY88)","v":21.365480256370461},{"$f":"SUM(NZ85:NZ88)","v":23.292386430478288},{"$f":"SUM(OA85:OA88)","v":21.629627227931184},{"$f":"SUM(OB85:OB88)","v":22.698103649417849},{"$f":"SUM(OC85:OC88)","v":26.203309016429298},{"$f":"SUM(OD85:OD88)","v":24.749840052585633},{"$f":"SUM(OE85:OE88)","v":24.49794682988291},{"$f":"SUM(OF85:OF88)","v":21.813157357814919},{"$f":"SUM(OG85:OG88)","v":22.993514378576759},{"$f":"SUM(OH85:OH88)","v":22.424650876425641},{"$f":"SUM(OI85:OI88)","v":19.660428318046119},{"$f":"SUM(OJ85:OJ88)","v":17.404439215566363},{"$f":"SUM(OK85:OK88)","v":16.572719451071411},{"$f":"SUM(OL85:OL88)","v":13.55869034153606},{"$f":"SUM(OM85:OM88)","v":14.158687769346386},{"$f":"SUM(ON85:ON88)","v":10.806339312789254},{"$f":"SUM(OO85:OO88)","v":11.847642403370301},{"$f":"SUM(OP85:OP88)","v":11.520279251000387},{"$f":"SUM(OQ85:OQ88)","v":10.812802139036231},{"$f":"SUM(OR85:OR88)","v":11.360844164909345},{"$f":"SUM(OS85:OS88)","v":12.321645650890055},{"$f":"SUM(OT85:OT88)","v":11.428818145325961},{"$f":"SUM(OU85:OU88)","v":12.989254497355599},{"$f":"SUM(OV85:OV88)","v":12.686115846605565},{"$f":"SUM(OW85:OW88)","v":13.359376905226986},{"$f":"SUM(OX85:OX88)","v":11.493272795377626},{"$f":"SUM(OY85:OY88)","v":11.993866213797867},{"$f":"SUM(OZ85:OZ88)","v":12.063330588152166},{"$f":"SUM(PA85:PA88)","v":11.146463137928537},{"$f":"SUM(PB85:PB88)","v":11.91349778134947},{"$f":"SUM(PC85:PC88)","v":8.672401809904299},{"$f":"SUM(PD85:PD88)","v":9.3466514159343976},{"$f":"SUM(PE85:PE88)","v":9.3059156265534551},{"$f":"SUM(PF85:PF88)","v":9.2477673852644582},{"$f":"SUM(PG85:PG88)","v":8.9461252310558841},{"$f":"SUM(PH85:PH88)","v":9.6205053612731799},{"$f":"SUM(PI85:PI88)","v":8.6054785111680783},{"$f":"SUM(PJ85:PJ88)","v":8.3495456619433082},{"$f":"SUM(PK85:PK88)","v":8.2849514017784145},{"$f":"SUM(PL85:PL88)","v":7.4453324190238135},{"$f":"SUM(PM85:PM88)","v":7.2033617058083523},{"$f":"SUM(PN85:PN88)","v":7.8177330968806542},{"$f":"SUM(PO85:PO88)","v":7.3737226236783595},{"$f":"SUM(PP85:PP88)","v":6.0378366315539171},{"$f":"SUM(PQ85:PQ88)","v":5.7583396485279632},{"$f":"SUM(PR85:PR88)","v":6.7642086577207872},{"$f":"SUM(PS85:PS88)","v":7.175875633380886},{"$f":"SUM(PT85:PT88)","v":7.5832904359566085},{"$f":"SUM(PU85:PU88)","v":7.371818888852876},{"$f":"SUM(PV85:PV88)","v":7.7838134901995959},{"$f":"SUM(PW85:PW88)","v":7.2265267680402436},{"$f":"SUM(PX85:PX88)","v":5.9928021020482021},{"$f":"SUM(PY85:PY88)","v":5.9693100953461427},{"$f":"SUM(PZ85:PZ88)","v":6.0915099442049332},{"$f":"SUM(QA85:QA88)","v":6.5971353438713951},{"$f":"SUM(QB85:QB88)","v":7.5380396320893022},{"$f":"SUM(QC85:QC88)","v":7.7343228368077792},{"$f":"SUM(QD85:QD88)","v":7.6046494384785026},{"$f":"SUM(QE85:QE88)","v":6.6450598358432709},{"$f":"SUM(QF85:QF88)","v":7.111268365759229},{"$f":"SUM(QG85:QG88)","v":7.2830405085625456},{"$f":"SUM(QH85:QH88)","v":6.4342155009222362},{"$f":"SUM(QI85:QI88)","v":5.6490969597334706},{"$f":"SUM(QJ85:QJ88)","v":6.659829556186823},{"$f":"SUM(QK85:QK88)","v":6.7644151886403723},{"$f":"SUM(QL85:QL88)","v":6.9596724213731811},{"$f":"SUM(QM85:QM88)","v":6.4315257027794654},{"$f":"SUM(QN85:QN88)","v":6.8911815479990324},{"$f":"SUM(QO85:QO88)","v":6.7138404327511321},{"$f":"SUM(QP85:QP88)","v":5.9364000630353582},{"$f":"SUM(QQ85:QQ88)","v":5.9614389528702754},{"$f":"SUM(QR85:QR88)","v":5.4318129422062338},{"$f":"SUM(QS85:QS88)","v":5.7446985298073416},{"$f":"SUM(QT85:QT88)","v":6.1807821596383468},{"$f":"SUM(QU85:QU88)","v":5.6369593922947976},{"$f":"SUM(QV85:QV88)","v":5.0537825564715169},{"$f":"SUM(QW85:QW88)","v":4.7102324962657356},{"$f":"SUM(QX85:QX88)","v":5.0770959774226796},{"$f":"SUM(QY85:QY88)","v":5.42520502146564},{"$f":"SUM(QZ85:QZ88)","v":4.3868292098438797},{"$f":"SUM(RA85:RA88)","v":3.4149675071050831},{"$f":"SUM(RB85:RB88)","v":4.3887847782277332},{"$f":"SUM(RC85:RC88)","v":4.1369701439927367},{"$f":"SUM(RD85:RD88)","v":4.0463540693849058},{"$f":"SUM(RE85:RE88)","v":4.0388930274448196},{"$f":"SUM(RF85:RF88)","v":3.396057656560151},{"$f":"SUM(RG85:RG88)","v":3.2618450225879148},{"$f":"SUM(RH85:RH88)","v":2.8494953947946082},{"$f":"SUM(RI85:RI88)","v":2.8015740354716336},{"$f":"SUM(RJ85:RJ88)","v":2.1681619588184198},{"$f":"SUM(RK85:RK88)","v":2.513861058424093},{"$f":"SUM(RL85:RL88)","v":2.4757372508600763},{"$f":"SUM(RM85:RM88)","v":2.2024263867275327},{"$f":"SUM(RN85:RN88)","v":2.1160506986164416},{"$f":"SUM(RO85:RO88)","v":2.0708034641206026},{"$f":"SUM(RP85:RP88)","v":1.9320879451010999},{"$f":"SUM(RQ85:RQ88)","v":2.0042324360700499},{"$f":"SUM(RR85:RR88)","v":1.6647917335228266},{"$f":"SUM(RS85:RS88)","v":1.345882528992222},{"$f":"SUM(RT85:RT88)","v":1.5985029207377748},{"$f":"SUM(RU85:RU88)","v":1.4565715853832371},{"$f":"SUM(RV85:RV88)","v":1.3044052272593325},{"$f":"SUM(RW85:RW88)","v":1.2581859878242656},{"$f":"SUM(RX85:RX88)","v":1.0762676650291279},{"$f":"SUM(RY85:RY88)","v":1.1473347625413501},{"$f":"SUM(RZ85:RZ88)","v":1.1350034911599822},{"$f":"SUM(SA85:SA88)","v":1.089499333773601},{"$f":"SUM(SB85:SB88)","v":1.1223521342072835},{"$f":"SUM(SC85:SC88)","v":0.92624303281835974},{"$f":"SUM(SD85:SD88)","v":0.9474001738108403},{"$f":"SUM(SE85:SE88)","v":1.0247956294705189},{"$f":"SUM(SF85:SF88)","v":1.2030497744951774},{"$f":"SUM(SG85:SG88)","v":1.0753696599964471},{"$f":"SUM(SH85:SH88)","v":1.0448306339827851},{"$f":"SUM(SI85:SI88)","v":1.0635961246611441},{"$f":"SUM(SJ85:SJ88)","v":0.9888355769951751},{"$f":"SUM(SK85:SK88)","v":1.0022271106738365},{"$f":"SUM(SL85:SL88)","v":0.93390118982163051},{"$f":"SUM(SM85:SM88)","v":1.0860508429381579},{"$f":"SUM(SN85:SN88)","v":0.92364024463605732},{"$f":"SUM(SO85:SO88)","v":0.85058699286153683},{"$f":"SUM(SP85:SP88)","v":0.77915355551133259},{"$f":"SUM(SQ85:SQ88)","v":0.70161773370518321},{"$f":"SUM(SR85:SR88)","v":0.72038905193876368},{"$f":"SUM(SS85:SS88)","v":0.60573289963796195},{"$f":"SUM(ST85:ST88)","v":0.63172579681059016},{"$f":"SUM(SU85:SU88)","v":0.61343973095177906},{"$f":"SUM(SV85:SV88)","v":0.61762123349494091},{"$f":"SUM(SW85:SW88)","v":0.56058463055370578},{"$f":"SUM(SX85:SX88)","v":0.58699786032867607},{"$f":"SUM(SY85:SY88)","v":0.54705409435014385},{"$f":"SUM(SZ85:SZ88)","v":0.54279208074008733},{"$f":"SUM(TA85:TA88)","v":0.53881217471568865},{"$f":"SUM(TB85:TB88)","v":0.53855995798394241},{"$f":"SUM(TC85:TC88)","v":0.48498036346388873},{"$f":"SUM(TD85:TD88)","v":0.49927910850668822},{"$f":"SUM(TE85:TE88)","v":0.56671031159856222},{"$f":"SUM(TF85:TF88)","v":0.51805446414479484},{"$f":"SUM(TG85:TG88)","v":0.4958410288575994},{"$f":"SUM(TH85:TH88)","v":0.51016673288685099},{"$f":"SUM(TI85:TI88)","v":0.49610022869696802},{"$f":"SUM(TJ85:TJ88)","v":0.47459217940434295},{"$f":"SUM(TK85:TK88)","v":0.4661270394823851},{"$f":"SUM(TL85:TL88)","v":0.49739383006631599},{"$f":"SUM(TM85:TM88)","v":0.4737256688420507},{"$f":"SUM(TN85:TN88)","v":0.47759945810516452},{"$f":"SUM(TO85:TO88)","v":0.50383670138176051},{"$f":"SUM(TP85:TP88)","v":0.48543803072381592},{"$f":"SUM(TQ85:TQ88)","v":0.450897937288116},{"$f":"SUM(TR85:TR88)","v":0.37404921111918649},{"$f":"SUM(TS85:TS88)","v":0.39726882125849078},{"$f":"SUM(TT85:TT88)","v":0.37083896227941682},{"$f":"SUM(TU85:TU88)","v":0.36614345979550594},{"$f":"SUM(TV85:TV88)","v":0.38479170586334172},{"$f":"SUM(TW85:TW88)","v":0.37813322397303495},{"$f":"SUM(TX85:TX88)","v":0.39971302211862664},{"$f":"SUM(TY85:TY88)","v":0.3420040336290644},{"$f":"SUM(TZ85:TZ88)","v":0.33249358817737923},{"$f":"SUM(UA85:UA88)","v":0.30664314925579056},{"$f":"SUM(UB85:UB88)","v":0.30037579160172118},{"$f":"SUM(UC85:UC88)","v":0.30690948932681056},{"$f":"SUM(UD85:UD88)","v":0.34929103821875229},{"$f":"SUM(UE85:UE88)","v":0.35457799835202553},{"$f":"SUM(UF85:UF88)","v":0.31253821111472646},{"$f":"SUM(UG85:UG88)","v":0.27174677384750823},{"$f":"SUM(UH85:UH88)","v":0.2529781159534068},{"$f":"SUM(UI85:UI88)","v":0.24688803444141685},{"$f":"SUM(UJ85:UJ88)","v":0.25018723443446367},{"$f":"SUM(UK85:UK88)","v":0.23178502419260924},{"$f":"SUM(UL85:UL88)","v":0.23201006777651595},{"$f":"SUM(UM85:UM88)","v":0.18932715479398654},{"$f":"SUM(UN85:UN88)","v":0.17541012207426099},{"$f":"SUM(UO85:UO88)","v":0.18048244764343296},{"$f":"SUM(UP85:UP88)","v":0.18701508823747801},{"$f":"SUM(UQ85:UQ88)","v":0.22209537489647505},{"$f":"SUM(UR85:UR88)","v":0.20190548354724458},{"$f":"SUM(US85:US88)","v":0.20206089498816754},{"$f":"SUM(UT85:UT88)","v":0.22787683916898901},{"$f":"SUM(UU85:UU88)","v":0.22937776212210406},{"$f":"SUM(UV85:UV88)","v":0.25773847927662696},{"$f":"SUM(UW85:UW88)","v":0.29629798882603037},{"$f":"SUM(UX85:UX88)","v":0.28590013353568972},{"$f":"SUM(UY85:UY88)","v":0.2478566975033463},{"$f":"SUM(UZ85:UZ88)","v":0.26184070818751526},{"$f":"SUM(VA85:VA88)","v":0.32476431318288168},{"$f":"SUM(VB85:VB88)","v":0.33767805464062373},{"$f":"SUM(VC85:VC88)","v":0.35602995759259681},{"$f":"SUM(VD85:VD88)","v":0.38272536748148767},{"$f":"SUM(VE85:VE88)","v":0.40127880164122598},{"$f":"SUM(VF85:VF88)","v":0.38984129579761362},{"$f":"SUM(VG85:VG88)","v":0.36760494957333795},{"$f":"SUM(VH85:VH88)","v":0.34775470706265554},{"$f":"SUM(VI85:VI88)","v":0.38340545894149075},{"$f":"SUM(VJ85:VJ88)","v":0.35786135853863732},{"$f":"SUM(VK85:VK88)","v":0.29191482098906002},{"$f":"SUM(VL85:VL88)","v":0.3422004496412287},{"$f":"SUM(VM85:VM88)","v":0.37577014045315638},{"$f":"SUM(VN85:VN88)","v":0.42915290275182028},{"$f":"SUM(VO85:VO88)","v":0.40279584318880057},{"$f":"SUM(VP85:VP88)","v":0.39786441739158551},{"$f":"SUM(VQ85:VQ88)","v":0.37584786005172677},{"$f":"SUM(VR85:VR88)","v":0.41054144544985655},{"$f":"SUM(VS85:VS88)","v":0.47071222199527302},{"$f":"SUM(VT85:VT88)","v":0.54242710054128496},{"$f":"SUM(VU85:VU88)","v":0.60271881169958652},{"$f":"SUM(VV85:VV88)","v":0.56048174042333165},{"$f":"SUM(VW85:VW88)","v":0.52003187570596043},{"$f":"SUM(VX85:VX88)","v":0.54428703746037743},{"$f":"SUM(VY85:VY88)","v":0.46312831729776172},{"$f":"SUM(VZ85:VZ88)","v":0.47202733793859147},{"$f":"SUM(WA85:WA88)","v":0.49632084552840788},{"$f":"SUM(WB85:WB88)","v":0.51357603753687964},{"$f":"SUM(WC85:WC88)","v":0.46887065835957092},{"$f":"SUM(WD85:WD88)","v":0.50030515562114841},{"$f":"SUM(WE85:WE88)","v":0.5240041657332648},{"$f":"SUM(WF85:WF88)","v":0.44624865227052357},{"$f":"SUM(WG85:WG88)","v":0.48849746522173609},{"$f":"SUM(WH85:WH88)","v":0.49025184877128181},{"$f":"SUM(WI85:WI88)","v":0.4728798105630157},{"$f":"SUM(WJ85:WJ88)","v":0.47748255484719798},{"$f":"SUM(WK85:WK88)","v":0.49458877353341613},{"$f":"SUM(WL85:WL88)","v":0.53790690037716049},{"$f":"SUM(WM85:WM88)","v":0.52682166828997024},{"$f":"SUM(WN85:WN88)","v":0.48246133811777486},{"$f":"SUM(WO85:WO88)","v":0.50769952499501203},{"$f":"SUM(WP85:WP88)","v":0.44527066899269296},{"$f":"SUM(WQ85:WQ88)","v":0.47037561747401768},{"$f":"SUM(WR85:WR88)","v":0.37247504913064172},{"$f":"SUM(WS85:WS88)","v":0.30913015919812176},{"$f":"SUM(WT85:WT88)","v":0.36836417181895126},{"$f":"SUM(WU85:WU88)","v":0.34966117076606124},{"$f":"SUM(WV85:WV88)","v":0.40178973030145326},{"$f":"SUM(WW85:WW88)","v":0.42699131242335531},{"$f":"SUM(WX85:WX88)","v":0.44212840485908722},{"$f":"SUM(WY85:WY88)","v":0.39242795467847319},{"$f":"SUM(WZ85:WZ88)","v":0.3400719609711943},{"$f":"SUM(XA85:XA88)","v":0.28032307618137631},{"$f":"SUM(XB85:XB88)","v":0.28861192478458619},{"$f":"SUM(XC85:XC88)","v":0.27948269949001797},{"$f":"SUM(XD85:XD88)","v":0.27621789771544814},{"$f":"SUM(XE85:XE88)","v":0.29652028615189124},{"$f":"SUM(XF85:XF88)","v":0.21224631964617874},{"$f":"SUM(XG85:XG88)","v":0.23338482312536563},{"$f":"SUM(XH85:XH88)","v":0.23886283439849765},{"$f":"SUM(XI85:XI88)","v":0.22878545984464563},{"$f":"SUM(XJ85:XJ88)","v":0.21780954089762913},{"$f":"SUM(XK85:XK88)","v":0.20091608722932616},{"$f":"SUM(XL85:XL88)","v":0.19841080906472555},{"$f":"SUM(XM85:XM88)","v":0.17239957646047283},{"$f":"SUM(XN85:XN88)","v":0.1538966098075929},{"$f":"SUM(XO85:XO88)","v":0.1832817989776489},{"$f":"SUM(XP85:XP88)","v":0.16825454344105323},{"$f":"SUM(XQ85:XQ88)","v":0.15456955811242576},{"$f":"SUM(XR85:XR88)","v":0.14112443777979675},{"$f":"SUM(XS85:XS88)","v":0.1402487460491208},{"$f":"SUM(XT85:XT88)","v":0.1382875838682244},{"$f":"SUM(XU85:XU88)","v":0.13163524890743331},{"$f":"SUM(XV85:XV88)","v":0.11862604857645513},{"$f":"SUM(XW85:XW88)","v":0.13023122820680375},{"$f":"SUM(XX85:XX88)","v":9.6620856849980272E-2},{"$f":"SUM(XY85:XY88)","v":9.3630259613860595E-2},{"$f":"SUM(XZ85:XZ88)","v":9.8042902061968085E-2},{"$f":"SUM(YA85:YA88)","v":9.2207016329008212E-2},{"$f":"SUM(YB85:YB88)","v":9.0190737784984334E-2},{"$f":"SUM(YC85:YC88)","v":8.81181061143015E-2},{"$f":"SUM(YD85:YD88)","v":9.5582265357049015E-2},{"$f":"SUM(YE85:YE88)","v":8.3333008375138684E-2},{"$f":"SUM(YF85:YF88)","v":8.4604234363232098E-2},{"$f":"SUM(YG85:YG88)","v":6.5984107029635392E-2},{"$f":"SUM(YH85:YH88)","v":5.8165243815872972E-2},{"$f":"SUM(YI85:YI88)","v":6.6554445622935249E-2},{"$f":"SUM(YJ85:YJ88)","v":7.3188611891978173E-2},{"$f":"SUM(YK85:YK88)","v":6.7067918917655248E-2},{"$f":"SUM(YL85:YL88)","v":7.1604261613814502E-2},{"$f":"SUM(YM85:YM88)","v":6.2288955423381517E-2},{"$f":"SUM(YN85:YN88)","v":5.3396236550049977E-2},{"$f":"SUM(YO85:YO88)","v":4.0256051328094046E-2},{"$f":"SUM(YP85:YP88)","v":4.3026817841999423E-2},{"$f":"SUM(YQ85:YQ88)","v":3.8570810879483802E-2},{"$f":"SUM(YR85:YR88)","v":3.3938966834621082E-2},{"$f":"SUM(YS85:YS88)","v":3.5094958813914057E-2},{"$f":"SUM(YT85:YT88)","v":3.4194497640994526E-2},{"$f":"SUM(YU85:YU88)","v":3.1020202184310511E-2},{"$f":"SUM(YV85:YV88)","v":2.980209437119942E-2},{"$f":"SUM(YW85:YW88)","v":3.1445904988936221E-2},{"$f":"SUM(YX85:YX88)","v":2.8678094864652989E-2},{"$f":"SUM(YY85:YY88)","v":3.2805989893053639E-2},{"$f":"SUM(YZ85:YZ88)","v":3.1326622458207803E-2},{"$f":"SUM(ZA85:ZA88)","v":3.7760417798603223E-2},{"$f":"SUM(ZB85:ZB88)","v":4.0994186751023398E-2},{"$f":"SUM(ZC85:ZC88)","v":3.4284777777330439E-2},{"$f":"SUM(ZD85:ZD88)","v":3.678645713342097E-2},{"$f":"SUM(ZE85:ZE88)","v":3.0005076733088953E-2},{"$f":"SUM(ZF85:ZF88)","v":3.2542934809465268E-2},{"$f":"SUM(ZG85:ZG88)","v":2.8703395109744179E-2},{"$f":"SUM(ZH85:ZH88)","v":3.0375068431760219E-2},{"$f":"SUM(ZI85:ZI88)","v":3.1902089401074724E-2},{"$f":"SUM(ZJ85:ZJ88)","v":2.353511317550774E-2},{"$f":"SUM(ZK85:ZK88)","v":2.3293097936802697E-2},{"$f":"SUM(ZL85:ZL88)","v":2.2069288741851188E-2},{"$f":"SUM(ZM85:ZM88)","v":2.36671889908391E-2},{"$f":"SUM(ZN85:ZN88)","v":2.4764604792007396E-2},{"$f":"SUM(ZO85:ZO88)","v":2.3686121771214725E-2},{"$f":"SUM(ZP85:ZP88)","v":2.5122839924250524E-2},{"$f":"SUM(ZQ85:ZQ88)","v":2.2707714475236871E-2},{"$f":"SUM(ZR85:ZR88)","v":2.8908940121791793E-2},{"$f":"SUM(ZS85:ZS88)","v":2.874336659229779E-2},{"$f":"SUM(ZT85:ZT88)","v":2.7566107716694828E-2},{"$f":"SUM(ZU85:ZU88)","v":2.9262976585232844E-2},{"$f":"SUM(ZV85:ZV88)","v":2.7374562431754242E-2},{"$f":"SUM(ZW85:ZW88)","v":2.5510913586732617E-2},{"$f":"SUM(ZX85:ZX88)","v":2.3647569276317996E-2},{"$f":"SUM(ZY85:ZY88)","v":2.368545049491497E-2},{"$f":"SUM(ZZ85:ZZ88)","v":2.2208764570348809E-2},{"$f":"SUM(AAA85:AAA88)","v":2.4996260474117692E-2},{"$f":"SUM(AAB85:AAB88)","v":2.7915735752651376E-2},{"$f":"SUM(AAC85:AAC88)","v":2.9923376809265722E-2},{"$f":"SUM(AAD85:AAD88)","v":3.209218825401073E-2},{"$f":"SUM(AAE85:AAE88)","v":3.153714971565548E-2},{"$f":"SUM(AAF85:AAF88)","v":3.2621464976412329E-2},{"$f":"SUM(AAG85:AAG88)","v":2.7737426671066157E-2},{"$f":"SUM(AAH85:AAH88)","v":2.9319919043292352E-2},{"$f":"SUM(AAI85:AAI88)","v":3.1687754448131829E-2},{"$f":"SUM(AAJ85:AAJ88)","v":3.3430859193255578E-2},{"$f":"SUM(AAK85:AAK88)","v":3.2263372634602272E-2},{"$f":"SUM(AAL85:AAL88)","v":3.387326334779913E-2},{"$f":"SUM(AAM85:AAM88)","v":3.7619623090771818E-2},{"$f":"SUM(AAN85:AAN88)","v":3.7671344611708575E-2},{"$f":"SUM(AAO85:AAO88)","v":3.7763276431080697E-2},{"$f":"SUM(AAP85:AAP88)","v":3.5694770115016212E-2},{"$f":"SUM(AAQ85:AAQ88)","v":3.8732644698264512E-2},{"$f":"SUM(AAR85:AAR88)","v":4.1403362322184042E-2},{"$f":"SUM(AAS85:AAS88)","v":3.6640752931405993E-2},{"$f":"SUM(AAT85:AAT88)","v":3.6087852742267584E-2},{"$f":"SUM(AAU85:AAU88)","v":3.4515498377357824E-2},{"$f":"SUM(AAV85:AAV88)","v":3.2480279641618877E-2},{"$f":"SUM(AAW85:AAW88)","v":3.3440525273837576E-2},{"$f":"SUM(AAX85:AAX88)","v":3.2169660036735215E-2},{"$f":"SUM(AAY85:AAY88)","v":3.2140687558030699E-2},{"$f":"SUM(AAZ85:AAZ88)","v":2.9632459732908397E-2},{"$f":"SUM(ABA85:ABA88)","v":2.8762657336662414E-2},{"$f":"SUM(ABB85:ABB88)","v":2.632050753058842E-2},{"$f":"SUM(ABC85:ABC88)","v":2.6844678955477562E-2},{"$f":"SUM(ABD85:ABD88)","v":2.4759088305650205E-2},{"$f":"SUM(ABE85:ABE88)","v":2.5572486174531617E-2},{"$f":"SUM(ABF85:ABF88)","v":2.6377516529534805E-2},{"$f":"SUM(ABG85:ABG88)","v":2.8905958105093971E-2},{"$f":"SUM(ABH85:ABH88)","v":2.891837920186565E-2},{"$f":"SUM(ABI85:ABI88)","v":3.315416570844102E-2},{"$f":"SUM(ABJ85:ABJ88)","v":3.4753049677336396E-2},{"$f":"SUM(ABK85:ABK88)","v":3.554252103054252E-2},{"$f":"SUM(ABL85:ABL88)","v":3.7457101311514321E-2},{"$f":"SUM(ABM85:ABM88)","v":3.8491671037707377E-2},{"$f":"SUM(ABN85:ABN88)","v":3.5969841795368579E-2},{"$f":"SUM(ABO85:ABO88)","v":4.3528739849072372E-2},{"$f":"SUM(ABP85:ABP88)","v":4.1797058035038609E-2},{"$f":"SUM(ABQ85:ABQ88)","v":4.6367417353247252E-2},{"$f":"SUM(ABR85:ABR88)","v":4.6901587893977796E-2},{"$f":"SUM(ABS85:ABS88)","v":4.4326945996193919E-2},{"$f":"SUM(ABT85:ABT88)","v":4.7907420463363062E-2},{"$f":"SUM(ABU85:ABU88)","v":4.3610016201099215E-2},{"$f":"SUM(ABV85:ABV88)","v":5.0623608453936958E-2},{"$f":"SUM(ABW85:ABW88)","v":4.8931472415694004E-2},{"$f":"SUM(ABX85:ABX88)","v":4.8715238604268456E-2},{"$f":"SUM(ABY85:ABY88)","v":5.668742009542891E-2},{"$f":"SUM(ABZ85:ABZ88)","v":6.4883770636134597E-2},{"$f":"SUM(ACA85:ACA88)","v":4.5460784466117711E-2},{"$f":"SUM(ACB85:ACB88)","v":4.9189161428782519E-2},{"$f":"SUM(ACC85:ACC88)","v":4.8648443450218674E-2},{"$f":"SUM(ACD85:ACD88)","v":5.3416413392834504E-2},{"$f":"SUM(ACE85:ACE88)","v":5.3689926114575556E-2},{"$f":"SUM(ACF85:ACF88)","v":5.1547349805268143E-2},{"$f":"SUM(ACG85:ACG88)","v":4.6650474592883399E-2},{"$f":"SUM(ACH85:ACH88)","v":4.3859372363706503E-2},{"$f":"SUM(ACI85:ACI88)","v":4.9548096210376924E-2},{"$f":"SUM(ACJ85:ACJ88)","v":4.521393371093748E-2},{"$f":"SUM(ACK85:ACK88)","v":5.2842174117216728E-2},{"$f":"SUM(ACL85:ACL88)","v":6.0443721168018015E-2},{"$f":"SUM(ACM85:ACM88)","v":5.9382276223328763E-2},{"$f":"SUM(ACN85:ACN88)","v":4.6173766005821015E-2},{"$f":"SUM(ACO85:ACO88)","v":4.021748692413301E-2},{"$f":"SUM(ACP85:ACP88)","v":3.9664339867492085E-2},{"$f":"SUM(ACQ85:ACQ88)","v":4.3012433947746821E-2},{"$f":"SUM(ACR85:ACR88)","v":4.9781802483100449E-2},{"$f":"SUM(ACS85:ACS88)","v":5.0155617026566908E-2},{"$f":"SUM(ACT85:ACT88)","v":5.2025960424432409E-2},{"$f":"SUM(ACU85:ACU88)","v":4.6502506682679141E-2},{"$f":"SUM(ACV85:ACV88)","v":4.7055095744406056E-2},{"$f":"SUM(ACW85:ACW88)","v":4.2331127888775862E-2},{"$f":"SUM(ACX85:ACX88)","v":4.2918903815181104E-2},{"$f":"SUM(ACY85:ACY88)","v":3.7399103282491769E-2},{"$f":"SUM(ACZ85:ACZ88)","v":3.2008711711448E-2},{"$f":"SUM(ADA85:ADA88)","v":2.6900465384559237E-2},{"$f":"SUM(ADB85:ADB88)","v":2.3936973471152711E-2},{"$f":"SUM(ADC85:ADC88)","v":2.7436535068289483E-2},{"$f":"SUM(ADD85:ADD88)","v":2.6426123048441788E-2},{"$f":"SUM(ADE85:ADE88)","v":2.9458184616031766E-2},{"$f":"SUM(ADF85:ADF88)","v":3.0275149256753189E-2},{"$f":"SUM(ADG85:ADG88)","v":3.2242803539847618E-2},{"$f":"SUM(ADH85:ADH88)","v":2.8170015653709139E-2},{"$f":"SUM(ADI85:ADI88)","v":2.4555449731817579E-2},{"$f":"SUM(ADJ85:ADJ88)","v":2.1552989850864183E-2},{"$f":"SUM(ADK85:ADK88)","v":2.1367991525709819E-2},{"$f":"SUM(ADL85:ADL88)","v":2.2076784272022656E-2},{"$f":"SUM(ADM85:ADM88)","v":1.8568285544118459E-2},{"$f":"SUM(ADN85:ADN88)","v":1.7389746562458414E-2},{"$f":"SUM(ADO85:ADO88)","v":1.9406636002214882E-2},{"$f":"SUM(ADP85:ADP88)","v":2.2570367598742827E-2},{"$f":"SUM(ADQ85:ADQ88)","v":2.6137894798636204E-2},{"$f":"SUM(ADR85:ADR88)","v":2.8070670927995024E-2},{"$f":"SUM(ADS85:ADS88)","v":3.3953044402675228E-2},{"$f":"SUM(ADT85:ADT88)","v":3.3691054872442755E-2},{"$f":"SUM(ADU85:ADU88)","v":3.5026479262159009E-2},{"$f":"SUM(ADV85:ADV88)","v":3.3975874943737022E-2},{"$f":"SUM(ADW85:ADW88)","v":3.6006009513538273E-2},{"$f":"SUM(ADX85:ADX88)","v":3.2373295307586876E-2},{"$f":"SUM(ADY85:ADY88)","v":2.8474092816060025E-2},{"$f":"SUM(ADZ85:ADZ88)","v":2.8889392993618368E-2},{"$f":"SUM(AEA85:AEA88)","v":2.8144827607061034E-2},{"$f":"SUM(AEB85:AEB88)","v":3.0359202554686687E-2},{"$f":"SUM(AEC85:AEC88)","v":3.6107953740023069E-2},{"$f":"SUM(AED85:AED88)","v":3.8678818784341644E-2},{"$f":"SUM(AEE85:AEE88)","v":3.9175549014953875E-2},{"$f":"SUM(AEF85:AEF88)","v":4.1036265807453669E-2},{"$f":"SUM(AEG85:AEG88)","v":4.2138387656912392E-2},{"$f":"SUM(AEH85:AEH88)","v":4.1796652267251183E-2},{"$f":"SUM(AEI85:AEI88)","v":4.1594548847092759E-2},{"$f":"SUM(AEJ85:AEJ88)","v":4.9900275061850165E-2},{"$f":"SUM(AEK85:AEK88)","v":4.9384253704444499E-2},{"$f":"SUM(AEL85:AEL88)","v":5.3030100636106657E-2},{"$f":"SUM(AEM85:AEM88)","v":4.2762263121821263E-2},{"$f":"SUM(AEN85:AEN88)","v":3.9183551085266839E-2},{"$f":"SUM(AEO85:AEO88)","v":3.8576886977452339E-2},{"$f":"SUM(AEP85:AEP88)","v":3.7832642600587885E-2},{"$f":"SUM(AEQ85:AEQ88)","v":3.7214636595249449E-2},{"$f":"SUM(AER85:AER88)","v":3.648838722511609E-2},{"$f":"SUM(AES85:AES88)","v":3.6364586681902705E-2},{"$f":"SUM(AET85:AET88)","v":3.0290007909336832E-2},{"$f":"SUM(AEU85:AEU88)","v":3.2838187152034591E-2},{"$f":"SUM(AEV85:AEV88)","v":3.4165159568070314E-2},{"$f":"SUM(AEW85:AEW88)","v":3.6210570187484754E-2},{"$f":"SUM(AEX85:AEX88)","v":3.7789785713379473E-2},{"$f":"SUM(AEY85:AEY88)","v":3.8303521665089352E-2},{"$f":"SUM(AEZ85:AEZ88)","v":4.0359490812211157E-2},{"$f":"SUM(AFA85:AFA88)","v":4.2641268323114455E-2},{"$f":"SUM(AFB85:AFB88)","v":4.6845527671336602E-2},{"$f":"SUM(AFC85:AFC88)","v":4.6171654072343978E-2},{"$f":"SUM(AFD85:AFD88)","v":3.8519044973761851E-2},{"$f":"SUM(AFE85:AFE88)","v":3.614148416047807E-2},{"$f":"SUM(AFF85:AFF88)","v":3.7372188290480716E-2},{"$f":"SUM(AFG85:AFG88)","v":3.5690865010223276E-2},{"$f":"SUM(AFH85:AFH88)","v":3.9917349023541847E-2},{"$f":"SUM(AFI85:AFI88)","v":2.6498651012445609E-2},{"$f":"SUM(AFJ85:AFJ88)","v":2.4728106312030013E-2},{"$f":"SUM(AFK85:AFK88)","v":2.7280286126715167E-2},{"$f":"SUM(AFL85:AFL88)","v":2.6918187862808536E-2},{"$f":"SUM(AFM85:AFM88)","v":2.6353978792319342E-2},{"$f":"SUM(AFN85:AFN88)","v":2.9427824182943381E-2},{"$f":"SUM(AFO85:AFO88)","v":3.2249272554288277E-2},{"$f":"SUM(AFP85:AFP88)","v":4.3862476910230652E-2},{"$f":"SUM(AFQ85:AFQ88)","v":4.3962873166491397E-2},{"$f":"SUM(AFR85:AFR88)","v":4.5381958854144637E-2},{"$f":"SUM(AFS85:AFS88)","v":5.0746159021872739E-2},{"$f":"SUM(AFT85:AFT88)","v":5.2236031864054677E-2},{"$f":"SUM(AFU85:AFU88)","v":4.8844429371666262E-2},{"$f":"SUM(AFV85:AFV88)","v":4.592229891702887E-2},{"$f":"SUM(AFW85:AFW88)","v":4.4619630300742424E-2},{"$f":"SUM(AFX85:AFX88)","v":4.4759291640749738E-2},{"$f":"SUM(AFY85:AFY88)","v":4.7662399854569909E-2},{"$f":"SUM(AFZ85:AFZ88)","v":4.6554260128821016E-2},{"$f":"SUM(AGA85:AGA88)","v":4.9570165381682539E-2},{"$f":"SUM(AGB85:AGB88)","v":6.2257374753631231E-2},{"$f":"SUM(AGC85:AGC88)","v":6.5110987943704138E-2},{"$f":"SUM(AGD85:AGD88)","v":5.7046754775329542E-2},{"$f":"SUM(AGE85:AGE88)","v":5.1972933181115219E-2},{"$f":"SUM(AGF85:AGF88)","v":5.8674234136714222E-2},{"$f":"SUM(AGG85:AGG88)","v":5.4468232296422406E-2},{"$f":"SUM(AGH85:AGH88)","v":5.1201712238231389E-2},{"$f":"SUM(AGI85:AGI88)","v":5.4900887426279882E-2},{"$f":"SUM(AGJ85:AGJ88)","v":5.0035473932741603E-2},{"$f":"SUM(AGK85:AGK88)","v":5.2926209989271562E-2},{"$f":"SUM(AGL85:AGL88)","v":6.1164021243560893E-2},{"$f":"SUM(AGM85:AGM88)","v":6.4581804517588826E-2},{"$f":"SUM(AGN85:AGN88)","v":7.2537180547011318E-2},{"$f":"SUM(AGO85:AGO88)","v":7.4895042647594709E-2},{"$f":"SUM(AGP85:AGP88)","v":7.2177451784188898E-2},{"$f":"SUM(AGQ85:AGQ88)","v":7.4246226556177769E-2},{"$f":"SUM(AGR85:AGR88)","v":7.7650842094680414E-2},{"$f":"SUM(AGS85:AGS88)","v":7.5310891196698551E-2},{"$f":"SUM(AGT85:AGT88)","v":6.1935708736443877E-2},{"$f":"SUM(AGU85:AGU88)","v":6.6993947367310749E-2},{"$f":"SUM(AGV85:AGV88)","v":5.8518894880855189E-2},{"$f":"SUM(AGW85:AGW88)","v":5.6668437326461055E-2},{"$f":"SUM(AGX85:AGX88)","v":5.6008305146326036E-2},{"$f":"SUM(AGY85:AGY88)","v":6.096999481802063E-2},{"$f":"SUM(AGZ85:AGZ88)","v":6.1224486121585812E-2},{"$f":"SUM(AHA85:AHA88)","v":7.3191824330146912E-2},{"$f":"SUM(AHB85:AHB88)","v":7.7600117679193253E-2},{"$f":"SUM(AHC85:AHC88)","v":8.005274473153004E-2},{"$f":"SUM(AHD85:AHD88)","v":8.0237253126012459E-2},{"$f":"SUM(AHE85:AHE88)","v":8.1869087297945356E-2},{"$f":"SUM(AHF85:AHF88)","v":9.0637385709587695E-2},{"$f":"SUM(AHG85:AHG88)","v":7.5974200029030964E-2},{"$f":"SUM(AHH85:AHH88)","v":6.1686333911113132E-2},{"$f":"SUM(AHI85:AHI88)","v":5.6706685626933401E-2},{"$f":"SUM(AHJ85:AHJ88)","v":5.7788295445523996E-2},{"$f":"SUM(AHK85:AHK88)","v":5.780977713885814E-2},{"$f":"SUM(AHL85:AHL88)","v":6.071475137415213E-2},{"$f":"SUM(AHM85:AHM88)","v":5.7278683485789621E-2},{"$f":"SUM(AHN85:AHN88)","v":5.1217174046391742E-2},{"$f":"SUM(AHO85:AHO88)","v":5.7003168824408805E-2},{"$f":"SUM(AHP85:AHP88)","v":6.1043264266762751E-2},{"$f":"SUM(AHQ85:AHQ88)","v":6.2147215281979022E-2},{"$f":"SUM(AHR85:AHR88)","v":7.5330022844351918E-2},{"$f":"SUM(AHS85:AHS88)","v":7.0332998555014334E-2},{"$f":"SUM(AHT85:AHT88)","v":7.154581185789366E-2},{"$f":"SUM(AHU85:AHU88)","v":8.5594285726453959E-2},{"$f":"SUM(AHV85:AHV88)","v":7.8804841696182917E-2},{"$f":"SUM(AHW85:AHW88)","v":7.3822596680372041E-2},{"$f":"SUM(AHX85:AHX88)","v":6.6269716143376178E-2},{"$f":"SUM(AHY85:AHY88)","v":6.8143299822370509E-2},{"$f":"SUM(AHZ85:AHZ88)","v":6.8048634741943573E-2},{"$f":"SUM(AIA85:AIA88)","v":6.667504909478017E-2},{"$f":"SUM(AIB85:AIB88)","v":5.7627126794504713E-2},{"$f":"SUM(AIC85:AIC88)","v":6.5501985808168531E-2},{"$f":"SUM(AID85:AID88)","v":6.1925086405048471E-2},{"$f":"SUM(AIE85:AIE88)","v":5.4496072960836653E-2},{"$f":"SUM(AIF85:AIF88)","v":4.6158772811697654E-2},{"$f":"SUM(AIG85:AIG88)","v":5.0723178400485631E-2},{"$f":"SUM(AIH85:AIH88)","v":5.1609176696574437E-2},{"$f":"SUM(AII85:AII88)","v":4.7618072090029565E-2},{"$f":"SUM(AIJ85:AIJ88)","v":4.3218310401027027E-2},{"$f":"SUM(AIK85:AIK88)","v":3.9662886327350065E-2},{"$f":"SUM(AIL85:AIL88)","v":3.7218448199917945E-2},{"$f":"SUM(AIM85:AIM88)","v":3.0721325801517575E-2},{"$f":"SUM(AIN85:AIN88)","v":3.0477847142279899E-2},{"$f":"SUM(AIO85:AIO88)","v":2.7884758589637734E-2},{"$f":"SUM(AIP85:AIP88)","v":3.2577169696839138E-2},{"$f":"SUM(AIQ85:AIQ88)","v":3.0795245492015972E-2},{"$f":"SUM(AIR85:AIR88)","v":2.9270096045303139E-2},{"$f":"SUM(AIS85:AIS88)","v":3.1237970279438403E-2},{"$f":"SUM(AIT85:AIT88)","v":3.2339903138298029E-2},{"$f":"SUM(AIU85:AIU88)","v":3.2215954029189323E-2},{"$f":"SUM(AIV85:AIV88)","v":3.105130442937647E-2},{"$f":"SUM(AIW85:AIW88)","v":2.7892181546533855E-2},{"$f":"SUM(AIX85:AIX88)","v":2.5471717921644755E-2},{"$f":"SUM(AIY85:AIY88)","v":2.6535420028976651E-2},{"$f":"SUM(AIZ85:AIZ88)","v":2.8257090017846591E-2},{"$f":"SUM(AJA85:AJA88)","v":2.2786416412209007E-2},{"$f":"SUM(AJB85:AJB88)","v":2.4200247545180218E-2},{"$f":"SUM(AJC85:AJC88)","v":2.2502195441427716E-2},{"$f":"SUM(AJD85:AJD88)","v":2.4935129688809635E-2},{"$f":"SUM(AJE85:AJE88)","v":2.4187974854254359E-2},{"$f":"SUM(AJF85:AJF88)","v":2.1551605530976618E-2},{"$f":"SUM(AJG85:AJG88)","v":2.2273863878040409E-2},{"$f":"SUM(AJH85:AJH88)","v":2.4213883563194091E-2},{"$f":"SUM(AJI85:AJI88)","v":2.3465222868689357E-2},{"$f":"SUM(AJJ85:AJJ88)","v":2.3378863978831581E-2},{"$f":"SUM(AJK85:AJK88)","v":2.5674198250475028E-2},{"$f":"SUM(AJL85:AJL88)","v":2.4280114475807812E-2},{"$f":"SUM(AJM85:AJM88)","v":2.29716151492424E-2},{"$f":"SUM(AJN85:AJN88)","v":2.6357752507851964E-2},{"$f":"SUM(AJO85:AJO88)","v":2.624382615755615E-2},{"$f":"SUM(AJP85:AJP88)","v":2.9238850666403908E-2},{"$f":"SUM(AJQ85:AJQ88)","v":2.9986321582971258E-2},{"$f":"SUM(AJR85:AJR88)","v":2.8379172428258603E-2},{"$f":"SUM(AJS85:AJS88)","v":2.6785930425374107E-2},{"$f":"SUM(AJT85:AJT88)","v":2.4626423668740443E-2},{"$f":"SUM(AJU85:AJU88)","v":2.497104636570226E-2},{"$f":"SUM(AJV85:AJV88)","v":2.9280823703279085E-2},{"$f":"SUM(AJW85:AJW88)","v":2.7608229903709366E-2},{"$f":"SUM(AJX85:AJX88)","v":2.9380996247087295E-2},{"$f":"SUM(AJY85:AJY88)","v":2.7763994870509172E-2},{"$f":"SUM(AJZ85:AJZ88)","v":2.927238862012509E-2},{"$f":"SUM(AKA85:AKA88)","v":2.5383890516432132E-2},{"$f":"SUM(AKB85:AKB88)","v":2.3954100495568433E-2},{"$f":"SUM(AKC85:AKC88)","v":2.3208362342132336E-2},{"$f":"SUM(AKD85:AKD88)","v":2.3408849937873278E-2},{"$f":"SUM(AKE85:AKE88)","v":2.3847519012424993E-2},{"$f":"SUM(AKF85:AKF88)","v":2.2412965402609335E-2},{"$f":"SUM(AKG85:AKG88)","v":2.3765791254781433E-2},{"$f":"SUM(AKH85:AKH88)","v":2.3580254995400934E-2}]
[]
["x",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"x"]

{"sheet":"Simulation Outputs","index":1,"n_rows":32,"n_cols":14,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[null,"Sensitivity Analysis and Comparison of Exercise Rules Based on Different Market Rents and Estimation Discrepancies"]
[null,"at 50% discrepancy",null,null,null,null,null,null,"at 10% discrepancy"]
[null,null,"NPV_1","NPV_1","NPV_1","NPV_1","NPV_1",null,null,"NPV_1","NPV_1","NPV_1","NPV_1","NPV_1"]
[null,"Market Rent",50,100,150,200,250,null,"Market Rent",50,100,150,200,250]
[]
[null,"Average",522.99776012443715,1558.6186691227583,3657.3274389151529,6063.8201882491039,8535.2855243106515,null,"Average",522.99776012443715,1558.6186691227583,3657.3274389151529,6063.8201882491039,8535.2855243106515]
[null,"Std Dev",2853.5870304027849,3412.966908722492,10022.283525723535,12258.149777158631,11703.277262702091,null,"Std Dev",2853.5870304027849,3412.966908722492,10022.283525723535,12258.149777158631,11703.277262702091]
[null,"Std Err",90.238345175889521,107.92749010347069,316.93243297269117,387.6367319530674,370.09012238599365,null,"Std Err",90.238345175889521,107.92749010347069,316.93243297269117,387.6367319530674,370.09012238599365]
[null,"Max",59869.211846439415,31134.654014801694,228889.89197355966,228822.19026689118,135983.19009295705,null,"Max",59869.211846439415,31134.654014801694,228889.89197355966,228822.19026689118,135983.19009295705]
[null,"Min",-697.81056777667004,-1517.2050713285798,-1813.3185371035745,-2401.040959513994,-2265.7732319804113,null,"Min",-697.81056777667004,-1517.2050713285798,-1813.3185371035745,-2401.040959513994,-2265.7732319804113]
[]
[null,null,"NPV_2","NPV_2","NPV_2","NPV_2","NPV_2",null,null,"NPV_2","NPV_2","NPV_2","NPV_2","NPV_2"]
[null,"Market Rent",50,100,150,200,250,null,"Market Rent",50,100,150,200,250]
[]
[null,"Average",356.87922081330049,1525.3272586027078,3195.5222976838018,5404.4761782610258,7767.9279351274236,null,"Average",425.87104489168479,1720.203459576612,3437.6639279320748,5876.3038806406739,8071.138333612419]
[null,"Std Dev",1422.2651314475941,5928.0709414730381,6699.2589369727675,12215.512362405592,13530.326576376719,null,"Std Dev",1547.0946623376417,4546.9629982053111,6846.0431436303279,9585.4451816568107,10952.865020752282]
[null,"Std Err",44.975972520131705,187.46206306113521,211.84916876072347,386.2884185114587,427.8664946725861,null,"Std Err",48.923428888760668,143.78759510836889,216.4908929365109,303.11839160721968,346.36000369964614]
[null,"Max",20459.335928884673,126919.77669716578,86272.402064991766,193682.65073440369,266459.18250619149,null,"Max",18138.992329212157,54917.024570236383,97138.921615356579,118694.06561099685,106426.12587746298]
[null,"Min",-164.20743744738405,-678.06525991031401,-392.3642650031419,-615.75242735820643,-863.33833020712302,null,"Min",-841.69889295485211,-1607.2664371705171,-2342.9021524769623,-2409.005107347009,-2778.7829149609083]
[]
[null,null,"NPV_3","NPV_3","NPV_3","NPV_3","NPV_3",null,null,"NPV_3","NPV_3","NPV_3","NPV_3","NPV_3"]
[null,"Market Rent",50,100,150,200,250,null,"Market Rent","50","100","150","200","250"]
[]
[null,"Average",152.57130784055619,1031.4384840008277,3026.3614587452362,5864.7955154500551,8690.435077445376,null,"Average",477.53086515200869,1545.3276963145781,3445.1481358421684,5336.2059214239089,7846.1872276464064]
[null,"Std Dev",1715.5531260763846,5483.8312908566168,6807.5844919448309,10502.474718489335,16819.895016252267,null,"Std Dev",1835.0667247910987,4136.6595355300378,6533.0233303826135,9680.6506620445507,11239.044315800829]
[null,"Std Err",54.250553254233786,173.41397183208207,215.27472358585845,332.11741178762014,531.8917825627201,null,"Std Err",58.029905087252473,130.81266036929142,206.59233731027766,306.12905324477714,355.40978761499372]
[null,"Max",27544.949766377216,56627.742952827037,86351.849720632701,150195.58362514633,323678.02006206632,null,"Max",29928.397061653173,67978.824420448436,65352.506332324163,157288.7491878091,180395.15607374033]
[null,"Min",-2783.1979125562098,-3354.890348652078,-3284.5816642301374,-2748.7882956577705,-2554.6208569187256,null,"Min",-858.46175791369205,-1971.7373888032168,-2733.849339033979,-3053.1390376075633,-2841.3083765878537]
[]
[null,"Negative effect on value due to over- or underestimating optimal exercise"]
[null,"Rule Two",{"$f":"C6/C15-1","v":0.46547551558918232},2.1825749413635576E-2,0.14451632572430473,0.12199961443816232,9.8785364075425042E-2,null,null,{"$f":"J6/J15-1","v":0.2280660223271469},-9.3933534172535582E-2,6.3899065059340066E-2,3.1910587236000154E-2,5.7507029555581068E-2]
[null,"Rule Three",{"$f":"C6/C24-1","v":2.4278906534051155},{"$f":"D6/D24-1","v":0.51111161091940382},{"$f":"E6/E24-1","v":0.20848996022818844},{"$f":"F6/F24-1","v":3.3935483730804128E-2},{"$f":"G6/G24-1","v":-1.7852909751019275E-2},null,null,{"$f":"J6/J24-1","v":9.5212473769533901E-2},8.6007471683045011E-3,6.1587860581535647E-2,0.13635423323975449,8.7825879840870424E-2]

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}