{"text_format":"1","workbook":"xlsx","n_sheets":6,"sheets":["Input","Results","Sensex Target Growth SIP ","Sensex Growth SIP","Sensex VIP & SIP","Sensex Lumpsum & STP"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":36,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Input","index":0,"n_rows":415,"n_cols":53,"rows_kept":415,"cut":false,"hidden":false,"merged":[[0,46,0,47],[0,22,0,23],[0,3,0,8],[1,3,1,5],[0,0,0,1],[0,11,0,12],[0,13,0,14]]}
["Inputs (Fill only the green cells in column B)",null,null,"Results",null,null,null,null,null,null,"Trial","SIP",null,"VIP",null,"SIP","VIP","Lumpsum","Lumpsum","STP","STP","STP/LSP","Growth SIP I",null,"Growth SIP I","SIP","GSIP-I","GSIP-I vs",null,null,{"$f":"dura*12","v":300},null,"GSIP-I/SIP",{"$f":"SUM(AK5:AK37)","v":1},"No of STP",null,null,null,null,null,null,null,null,"SIP vs","VIP vs","VIP vs","Growth SIP-II",null,"GSIP-II","GSIP-II","GSIP-II/SIP","GSIP-II","GSIP-I/GSIP-II"]
["Return expected from investment",0.1,null,"Compounded Growth Rate",null,null,"Portfolio","Total ","Cost per",null,"period","Portfolio","Invest.","Portfolio","Invest.","probability","probability","Portfolio","probability","Portfolio","probability","probability","Portfolio","Invest.","probability","CAGR","CAGR","target",null,"startm","endm",null,"probability",{"$f":"SUM(AN5:AN37)","v":396},"installments",{"$f":"lumpsum/stp","v":10},null,null,null,null,null,null,null,"Target","Target","SIP","Portfolio","Invest.","probability","CAGR","probability","Target","probability"]
["Duration of invest. (years) for testing",25,null,null,"Monthly","Annual","Final Value","Investment","unit",null,1,17302554.19836197,1500000,13163683.507078901,613627.84098243387,{"$f":"IF(L3<M3,1,\"\")","v":""},{"$f":"IF(N3<O3,1,\"\")","v":""},5758641.3149819607,{"$f":"IF(K3=0,\"\",IF(R3<lumpsum,1,\"\"))","v":""},5518027.1972268792,{"$f":"IF(K3=0,\"\",IF(T3<lumpsum,1,\"\"))","v":""},{"$f":"IF(K3=0,\"\",IF(T3>R3,1,\"\"))","v":""},31766217.34767244,5990289.7233370505,{"$f":"IF(K3=0,\"\",IF(W3<X3,1,\"\"))","v":""},0.15348191678477185,0.18526032163834927,{"$f":"IF(K3=0,\"\",IF(W3>target1,1,\"\"))","v":1},null,"range","range",null,{"$f":"IF(K3=0,\"\",IF(W3>L3,1,\"\"))","v":1},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K3=0,\"\",IF(L3>targetp,1,\"\"))","v":1},{"$f":"IF(K3=0,\"\",IF(N3>targetp,1,\"\"))","v":1},{"$f":"IF(K3=0,\"\",IF(N3>L3,1,\"\"))","v":""},11635669.121621199,2194187.2524682186,{"$f":"IF(K3=0,\"\",IF(AU3<AV3,1,\"\"))","v":""},0.18526032163834927,{"$f":"IF(K3=0,\"\",IF(AU3>L3,1,\"\"))","v":""},{"$f":"IF(K3=0,\"\",IF(AU3>target1,1,\"\"))","v":1},{"$f":"IF(K3=0,\"\",IF(W3>AU3,1,\"\"))","v":1}]
["Target amount expected",10000000,null,"Target",{"$f":"B2/12","v":8.3333333333333332E-3},{"$f":"12*E4","v":0.1},{"$f":"SUM('Sensex VIP & SIP'!AI10:AI405)","v":10000000},{"$f":"H5","v":2262727.7255338565},"NA","Press 'Run' after completing entires in",2,16900519.777684584,1500000,13062063.642983137,421434.68987309013,{"$f":"IF(L4<M4,1,\"\")","v":""},{"$f":"IF(N4<O4,1,\"\")","v":""},5508989.2348526809,"",5411459.4654286318,"",{"$f":"IF(K4=0,\"\",IF(T4>R4,1,\"\"))","v":""},31070120.725749224,5990289.7233370505,{"$f":"IF(K4=0,\"\",IF(W4<X4,1,\"\"))","v":""},0.15222573876295886,0.18412199094270587,1,97,{"$f":"startm2","v":1},{"$f":"startm2+durm-1","v":300},null,{"$f":"IF(K4=0,\"\",IF(W4>L4,1,\"\"))","v":1},null,"Start","start",null,"end","end",null,null,null,null,1,1,{"$f":"IF(K4=0,\"\",IF(N4>L4,1,\"\"))","v":""},11380695.421708187,2194187.2524682186,{"$f":"IF(K4=0,\"\",IF(AU4<AV4,1,\"\"))","v":""},0.18412199094270587,{"$f":"IF(K4=0,\"\",IF(AU4>L4,1,\"\"))","v":""},1,{"$f":"IF(K4=0,\"\",IF(W4>AU4,1,\"\"))","v":1}]
[null,null,null,"SIP",{"$f":"IRR('Sensex VIP & SIP'!AE10:AE405)","v":1.0879795376657064E-2},{"$f":"12*E5","v":0.13055754451988477},{"$f":"SUM('Sensex VIP & SIP'!AJ10:AJ405)","v":17112540.861652881},{"$f":"SUM('Sensex VIP & SIP'!AL10:AL405)","v":2262727.7255338565},{"$f":"H5/SUM('Sensex VIP & SIP'!AG10:AG405)","v":213.74512592721001},"column 'B' and wait till the macro",3,16995821.862892672,1500000,13076451.135231286,461811.02678559511,"","",5613346.9571479969,"",5454238.767122793,"","",31287489.925129686,5990289.7233370505,"",0.15252639897748921,0.18448032178891172,1,396,{"$f":"endm2-durm+1","v":97},{"$f":"endm2","v":396},{"$f":"AD5-AD4+1","v":97},1,null,1980,1,{"$f":"IF(AI5=start,AJ5,0)","v":1},1980,{"$f":"AJ5+11","v":12},{"$f":"IF(AL5=end,AM5,0)","v":0},1980,1,1,1,1,"",11460315.731974937,2194187.2524682186,"",0.18448032178891172,"",1,1]
["SIP and VIP investment",null,null,"VIP",{"$f":"IRR('Sensex VIP & SIP'!AF10:AF405)","v":9.0716885571162642E-4},{"$f":"12*E6","v":1.0886026268539517E-2},{"$f":"SUM('Sensex VIP & SIP'!AK10:AK405)","v":4788032.3169153109},{"$f":"SUM('Sensex VIP & SIP'!AM10:AM405)","v":4214014.0705219898},{"$f":"H6/SUM('Sensex VIP & SIP'!AH1:AH405)","v":251.33533869202464},"finishes executing",4,16185269.570554143,1500000,12387120.950279314,522875.50989877956,"","",5488605.9136558119,"",5212741.681742223,"","",29837160.975404251,5990289.7233370505,"",0.1499093185833118,0.18203804016615699,1,null,null,null,null,1,null,{"$f":"AI5+1","v":1981},{"$f":"AJ5+12","v":13},0,{"$f":"AL5+1","v":1981},{"$f":"AJ6+11","v":24},0,{"$f":"AO5+1","v":1981},2,{"$f":"1+AQ5","v":2},1,1,"",10929073.765334228,2194187.2524682186,"",0.18203804016611702,"",1,1]
["SIP amt* needed to reach target",{"$f":"target1/((1+(rate/12))*((1+(rate)/12)^(12*dura-1)-1)/(rate/12))","v":7542.4257517795395},null,"The compounded growth may sometimes show a #DIV/0! or divide by",null,null,null,null,null,null,5,14881634.722004717,1500000,11314662.094277406,601829.22640473151,"","",5183683.3628971688,"",4772795.2908056099,"","",27483392.476038393,5990289.7233370505,"",0.14538867992913929,0.17779415868010062,1,null,null,null,null,1,null,{"$f":"AI6+1","v":1982},{"$f":"AJ6+12","v":25},0,1982,{"$f":"AJ7+11","v":36},0,{"$f":"AO6+1","v":1982},3,{"$f":"1+AQ6","v":3},1,1,"",10066910.318306036,2194187.2524682186,"",0.17779415868010062,"",1,1]
["Minimum investment",1000,null,"zero error. Increase or decrease the investment tenure by 1/2 years to",null,null,null,null,null,null,6,16045828.257584266,1500000,12116637.258044295,679223.86810535297,"","",5862371.8031939939,"",5080302.8215901181,"","",29690285.054273091,5990289.7233370505,"",0.14944489034173003,0.18178374555760524,1,null,null,null,null,1,null,1983,37,0,1983,48,0,1983,4,4,1,1,"",10875274.485378696,2194187.2524682186,"",0.1817837455575706,"",1,1]
["Maximum investment ",15000,null,"get rid of it! More intelligent ways to get rid of this will take some doing",null,null,null,null,null,null,7,16765883.086139739,1500000,12504809.024784259,840096.47827226343,"","",5923612.1544144573,"",5191035.0280152876,"","",31097305.317816969,5990289.7233370505,"",0.15179786265062578,0.18416694895976971,1,null,null,null,null,1,null,1984,49,0,1984,60,0,1984,5,5,1,1,"",11390652.884223921,2194187.2524682186,"",0.18416694895977237,"",1,1]
["* VIP invest. will be calculated wrt this amt",null,null,"For example see: ",null,"Getting IRR in Excel",null,null,null,null,8,17149960.280034192,1500000,12768102.549527507,857446.94287386246,"","",5636636.4284693282,"",5235779.96764421,"","",31879122.308707301,5990289.7233370505,"",0.15300886007550041,0.18544247278145409,1,null,null,null,null,1,null,1985,61,0,1985,72,0,1985,6,6,1,1,"",11677025.155750543,2194187.2524682186,"",0.18544247278145409,"",1,1]
[null,null,null,"The #DIV/0! error is seen for all input values with Excel 2007/2002! ",null,null,null,null,null,null,9,17396040.44082766,1500000,13066729.259629304,748566.10287545773,"","",6085206.4479077291,"",5203952.6883105291,"","",32384328.777717724,5990289.7233370505,"",0.15376952396911214,0.18624928091573434,1,null,null,null,null,1,null,1986,73,0,1986,84,0,1986,7,7,1,1,"",11862077.573140072,2194187.2524682186,"",0.18624928091573434,"",1,1]
["SIP and Growth-SIP investment",null,null,"Lump sum",null,{"$f":"(G12/H12)^(1/(dura))-1","v":0.16607304260546885},{"$f":"SUM('Sensex Lumpsum & STP'!AK10:AK405)","v":4657403.713089346},{"$f":"SUM('Sensex Lumpsum & STP'!AM10:AM405)","v":100000},null,null,10,18652132.109209612,1500000,13787974.015030399,900949.15335262998,"","",6816180.9390834961,"",5443136.0200822959,"","",34789549.318572573,5990289.7233370505,"",0.15748039751842402,0.18991682962662537,1,null,null,null,null,1,null,1987,85,0,1987,96,0,1987,8,8,1,1,"",12743087.423057383,2194187.2524682186,"",0.18991682962662271,"",1,1]
["SIP amount (as above)",{"$f":"sipamt","v":7542.4257517795395},null,"STP",{"$f":"IRR('Sensex Lumpsum & STP'!AE10:AE405)","v":3.434586806658757E-3},{"$f":"12*E13","v":4.1215041679905084E-2},{"$f":"SUM('Sensex Lumpsum & STP'!AJ10:AJ405)","v":3939096.1045870143},{"$f":"SUM('Sensex Lumpsum & STP'!AL10:AL405)","v":100000},null,null,11,16686615.309714701,1500000,12131768.418870386,1077118.0123403557,"","",5803309.1920608087,"",4758487.3584956927,"","",31194879.932638053,5990289.7233370505,"",0.15154421674594065,0.18432797741472129,1,null,null,null,null,1,null,1988,97,0,1988,108,0,1988,9,9,1,1,"",11426393.555525811,2194187.2524682186,"",0.18432797741471862,"",1,1]
["Growth SIP amt reqd. to reach target",{"$f":"(rate/12-(gsip1+0.00000001%)/12)*target1/((1+(rate/12))*((1+(rate)/12)^(12*dura-1)-(1+(gsip1+0.00000001%)/12)^(12*dura-1)))","v":2762.7202024584808},null,"GSIP",{"$f":"IRR('Sensex Growth SIP'!AE10:AE405)","v":1.4177862135389185E-2},{"$f":"12*E14","v":0.17013434562467022},{"$f":"SUM('Sensex Growth SIP'!AJ10:AJ405)","v":35779832.977493495},{"$f":"SUM('Sensex Growth SIP'!AL10:AL405)","v":9036263.0939835347},null,null,12,18352627.382274944,1500000,13441979.35409563,1018186.2016614421,"","",6137904.5235501314,"",5118683.9167266609,"","",34365958.276013255,5990289.7233370505,"",0.15662045374864153,0.18929068413961403,1,null,null,null,null,1,null,1989,109,0,1989,120,0,1989,10,10,1,1,"",12587929.975125864,2194187.2524682186,"",0.18929068413961669,"",1,1]
["% annual increase in SIP growth invest.",0.10100000000000001,null,"Tgt-GSIP",{"$f":"IRR('Sensex Target Growth SIP '!AE10:AE405)","v":1.4177862135389407E-2},{"$f":"12*E15","v":0.17013434562467289},{"$f":"SUM('Sensex Target Growth SIP '!AJ10:AJ405)","v":13105819.090653844},{"$f":"SUM('Sensex Target Growth SIP '!AL10:AL405)","v":3309898.8874485344},null,null,13,19295887.674868163,1500000,14233016.997419367,957033.06048901542,"","",6634398.3171638949,"",5282643.8371391594,"","",36184782.714114554,5990289.7233370505,"",0.15927971996743384,0.19192391896607131,1,null,null,null,null,1,null,1990,121,0,1990,132,0,1990,11,11,1,1,"",13254148.402093083,2194187.2524682186,"",0.19192391896607131,"",1,1]
[null,null,null,null,null,null,null,null,null,null,14,20031161.153514527,1500000,14569478.82894307,1061447.0248236773,"","",6480966.3486818522,"",5356578.2998764543,"","",37621900.987991221,5990289.7233370505,"",0.16125783486378964,0.19390792250159006,1,null,null,null,null,1,null,1991,133,0,1991,144,0,1991,12,12,1,1,"",13780551.421390228,2194187.2524682186,"",0.19390792250159006,"",1,1]
["Lump sum and STP investments",null,null,null,null,null,null,null,null,null,15,20204790.656982441,1500000,14839771.538665066,981708.85355949204,"","",6072203.3888472514,"",5288650.2023014827,"","",37992935.29586903,5990289.7233370505,"",0.16171361998327605,0.19440722542851674,1,null,null,null,null,1,null,1992,145,0,1992,156,0,1992,null,13,1,1,"",13916457.827619996,2194187.2524682186,"",0.19440722542851674,"",1,1]
["Lump sum investment",100000,null,null,null,null,null,null,null,null,16,22035606.799706869,1500000,16338357.317746364,865906.96332631761,"","",6258779.4706274783,"",5712300.7684343271,"","",41450337.443854488,5990289.7233370505,"",0.16627955867450606,0.19882777928254036,1,null,null,null,null,1,null,1993,157,0,1993,168,0,1993,null,14,1,1,"",15182871.986222645,2194187.2524682186,"",0.19882777928254036,"",1,1]
["No of STP installments",10,null,null,null,null,null,null,null,null,17,22726910.54617957,1500000,17042729.035116468,702203.99127495335,"","",6891245.6066066818,"",5854955.6226253109,"","",42748644.123939008,5990289.7233370505,"",0.16789924346372587,0.20038865660802152,1,null,null,null,null,1,null,1994,169,0,1994,180,0,1994,null,15,1,1,"",15658429.613450214,2194187.2524682186,"",0.20038865660802152,"",1,1]
["STP installment",{"$f":"lumpsum/B19","v":10000},null,null,null,null,null,null,null,null,18,19320966.55342789,1500000,14342098.963005392,789229.23350836849,"","",4976690.3418423133,"",4941172.9335112516,"","",36365440.171329759,5990289.7233370505,"",0.15934850973533443,0.19217783228621954,1,null,null,null,null,1,null,1995,181,0,1995,192,0,1995,null,16,1,1,"",13320321.543625919,2194187.2524682186,"",0.19217783228621954,"",1,1]
[null,null,null,null,null,null,null,null,null,null,19,19439502.545026153,1500000,14569290.475880438,648237.09638554696,"","",5158949.6015639016,"",5002149.0484136958,"","",36574059.309931539,5990289.7233370505,"",0.15967235809814628,0.19246940089158038,1,null,null,null,null,1,null,1996,193,0,1996,204,0,1996,null,17,1,1,"",13396736.788243826,2194187.2524682186,"",0.19246940089158038,"",1,1]
["Year investment starts (from Jan.)",1980,null,null,null,null,null,null,null,null,20,19282462.840272695,1500000,14610806.963499069,540493.50129381311,"","",5574993.9242706709,"",4979158.8709142571,"","",36275506.253466226,5990289.7233370505,"",0.15924285715837794,0.1920515967165155,1,null,null,null,null,1,null,1997,205,0,1997,216,0,1997,null,18,1,1,"",13287379.588352546,2194187.2524682186,"",0.1920515967165155,"",1,1]
[null,null,null,null,null,null,null,null,null,null,21,20643032.474448249,1500000,15416788.526767517,622299.09925016342,"","",5700982.4875310119,"",5351313.8433856945,"","",38848563.593627192,5990289.7233370505,"",0.16284565720667477,0.19553939499488138,1,null,null,null,null,1,null,{"$f":"AI22+1","v":1998},217,0,1998,228,0,1998,null,19,1,1,"",14229866.492392613,2194187.2524682186,"",0.19553939499488138,"",1,1]
["Year investment ends (up to Dec.)",2012,null,null,null,null,null,null,null,null,22,21401240.500925355,1500000,16139751.027072182,543886.97961225326,"","",5903184.8220641362,"",5593375.1331535336,"","",40276174.916746125,5990289.7233370505,"",0.16474489297647477,0.19737137402621219,1,null,null,null,null,1,null,1999,229,0,1999,240,0,1999,null,20,1,1,"",14752787.204301322,2194187.2524682186,"",0.19737137402621219,"",1,1]
["Example: If the duration of investment is 3 yrs then every 3 year period from investment start ",null,null,null,null,null,null,null,null,null,23,22018642.753994498,1500000,16678208.498741418,522056.11464129575,"","",5977691.0382649479,"",5816930.7107277736,"","",41430140.07884527,5990289.7233370505,"",0.16623913519128664,0.19880309431411369,1,null,null,null,null,1,null,2000,241,0,2000,252,0,2000,null,21,1,1,"",15175473.879806522,2194187.2524682186,"",0.19880309431411636,"",1,1]
["year(say 1990 as chosen above) to investment end year (say 1998 as chosen above)",null,null,null,null,null,null,null,null,null,24,22941064.661397804,1500000,17443847.823606215,507189.43607973936,"","",5949520.9579715207,"",6104560.5581280813,"",1,43146361.608681515,5990289.7233370505,"",0.168390366408814,0.20085688615965669,1,null,null,null,null,1,null,2001,253,0,2001,264,0,2001,null,22,1,1,"",15804109.818483694,2194187.2524682186,"",0.20085688615965402,"",1,1]
["will be tested when you press 'RUN'. Thus a total of 73 3-year periods will be tested for the ",null,null,null,null,null,null,null,null,null,25,22716519.379339725,1500000,17448010.253841091,486221.35210453568,"","",6177401.1602954855,"",6137550.7295925738,"","",42700226.1970689,5990289.7233370505,"",0.16787528803849305,0.20033134324597057,1,null,null,null,null,1,null,2002,265,0,2002,276,0,2002,null,23,1,1,"",15640694.578445904,2194187.2524682186,"",0.20033134324597057,"",1,1]
["probability calculation",null,null,null,null,null,null,null,null,null,26,22905617.606394101,1500000,17313894.440898836,505170.85653972032,"","",6088046.2736952603,"",6250276.2108001076,"",1,43041876.464836724,5990289.7233370505,"",0.16830941307642444,0.20073431581957646,1,null,null,null,null,1,null,2003,277,0,2003,288,0,2003,null,24,1,1,"",15765837.884856962,2194187.2524682186,"",0.20073431581957646,"",1,1]
[null,null,null,null,null,null,null,null,null,null,27,20730314.423414465,1500000,15833166.041910121,500000,"","",5845799.4062602641,"",5713345.779866945,"","",38944624.667310312,5990289.7233370505,"",0.16306805093788412,0.19566486570828445,1,null,null,null,null,1,null,2004,289,0,2004,300,0,2004,null,25,1,1,"",14265052.767692925,2194187.2524682186,"",0.19566486570828712,"",1,1]
["If above entires are complete to your satisfaction scroll up and press the 'RUN' button. ",null,null,null,null,null,null,null,null,null,28,20851784.942163479,1500000,15382306.494239856,566398.70050778415,"","",5744427.1622210694,"",5817424.8417899022,"",1,39171962.6333711,5990289.7233370505,"",0.16337589823390708,0.19596051502757472,1,null,null,null,null,1,null,2005,301,0,2005,312,0,2005,null,26,1,1,"",14348324.54421307,2194187.2524682186,"",0.19596051502757472,"",1,1]
["The macro may take several minutes to execute and your may take several minutes to",null,null,null,null,null,null,null,null,null,29,22009083.0349361,1500000,16394728.600815596,520200.80319944501,"","",6067657.5158702275,"",6245360.2196135493,"",1,41336842.390647784,5990289.7233370505,"",0.16621634078925673,0.19868890308493459,1,null,null,null,null,1,null,2006,313,0,2006,324,0,2006,null,27,1,1,"",15141299.806834713,2194187.2524682186,"",0.19868890308493725,"",1,1]
[" execute and your computer could slow down a bit. So best to press 'RUN' and take a short",null,null,null,null,null,null,null,null,null,30,22817690.867258858,1500000,17014162.004435956,530228.65825555858,"","",6857105.4292254001,"",6616724.50447297,"","",42846803.752904713,5990289.7233370505,"",0.16810803049109158,0.20050464194184947,1,null,null,null,null,1,null,2007,325,0,2007,336,0,2007,null,28,1,1,"",15694384.569976689,2194187.2524682186,"",0.20050464194185214,"",1,1]
["break! The entries in the adjoning column will be cleared and when the macro is finished the",null,null,null,null,null,null,null,null,null,31,22592209.773776572,1500000,16061102.878910813,673844.72888400452,"","",6782865.1145388791,"",6645777.152947492,"","",42445043.821713127,5990289.7233370505,"",0.16758780094000336,0.20002814896127319,1,null,null,null,null,1,null,2008,337,0,2008,348,0,2008,null,29,1,1,"",15547223.654513983,2194187.2524682186,"",0.20002814896127319,"",1,1]
["table will be filled with output corresponding to your input values. You will then be taken to",null,null,null,null,null,null,null,null,null,32,23348466.777434051,1500000,16387924.046266707,725493.73050116468,"","",7187096.4698498072,"",6907939.540047803,"","",43891755.782105856,5990289.7233370505,"",0.16931133857419223,0.20172238305630685,1,null,null,null,null,1,null,2009,349,0,2009,360,0,2009,null,30,1,1,"",16077140.751698846,2194187.2524682186,"",0.20172238305630952,"",1,1]
["the 'Results' sheet to review the results",null,null,null,null,null,null,null,null,null,33,22672264.386586376,1500000,15554520.409024786,766190.4462541684,"","",6647727.1287728911,"",6741549.9456812516,"",1,42653054.761965945,5990289.7233370505,"",0.16777313331711241,0.20027543987691399,1,null,null,null,null,1,null,{"$f":"AI34+1","v":2010},{"$f":"AJ34+12","v":361},0,{"$f":"AL34+1","v":2010},372,0,2010,null,31,1,1,"",15623416.121749517,2194187.2524682186,"",0.20027543987691399,"",1,1]
[null,null,null,null,null,null,null,null,null,null,34,25137362.783916194,1500000,17435549.928285971,738387.79749751824,"","",7686220.9865051387,"",7561011.9171579601,"","",47305001.443072826,5990289.7233370505,"",0.17316261550212886,0.20549846300046504,1,null,null,null,null,1,null,{"$f":"AI35+1","v":2011},{"$f":"AJ35+12","v":373},0,{"$f":"AL35+1","v":2011},384,0,2011,null,32,1,1,"",17327380.800967127,2194187.2524682186,"",0.20549846300046504,"",1,1]
[null,null,null,null,null,null,null,null,null,null,35,29089835.788144365,1500000,19995065.249713317,761098.99509489397,"","",8802446.0615434125,"",8821580.3447895721,"",1,54761067.222603157,5990289.7233370505,"",0.18073014270014465,0.21284195385290428,1,null,null,null,null,1,null,{"$f":"AI36+1","v":2012},{"$f":"AJ36+12","v":385},0,{"$f":"AL36+1","v":2012},396,396,2012,null,33,1,1,"",20058468.151095524,2194187.2524682186,"",0.21284195385290428,"",1,1]
[null,null,null,null,null,null,null,null,null,null,36,27995770.074910652,1500000,19389189.076305155,745684.0741042092,"","",8317204.8376478767,"",8588170.1630691551,"",1,52709533.342663251,5990289.7233370505,"",0.17874989741632241,0.21093069646738538,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",19307010.426132083,2194187.2524682186,"",0.21093069646736406,"",1,1]
[null,null,null,null,null,null,null,null,null,null,37,29377603.972175077,1500000,20590242.783101812,710202.44973910844,"","",9423216.1192499995,"",9141378.3111909423,"","",55319395.056022726,5990289.7233370505,"",0.18123792688846052,0.21334919521326956,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",20262978.42878959,2194187.2524682186,"",0.21334919521326956,"",1,1]
[null,null,null,null,null,null,null,null,null,null,38,25153605.554604944,1500000,16690050.533658896,847045.42745088693,"","",8306178.3421960445,"",7888860.4727170644,"","",47404827.061089307,5990289.7233370505,"",0.17319623554937635,0.20560456695426144,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",17363945.993743762,2194187.2524682186,"",0.20560456695426144,"",1,1]
[null,null,null,null,null,null,null,null,null,null,39,25163847.680332553,1500000,15915045.805567428,988283.41728962678,"","",8735660.1592692602,"",7908078.6549091237,"","",47480647.59241239,5990289.7233370505,"",0.17321742333458801,0.20568500013455893,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",17391718.347167067,2194187.2524682186,"",0.20568500013455626,"",1,1]
[null,null,null,null,null,null,null,null,null,null,40,22407720.593166403,1500000,13291435.814556332,1428728.5359471231,"","",7812939.8857827885,"",7046629.3243912142,"","",42346842.901927993,5990289.7233370505,"",0.16715801781248718,0.19991096263491315,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",15511253.573545521,2194187.2524682186,"",0.19991096263491048,"",1,1]
[null,null,null,null,null,null,null,null,null,null,41,24025627.296375088,1500000,14125174.124824023,1484719.8190477456,"","",7686129.3195572672,"",7564287.1142284907,"","",45475421.477300525,5990289.7233370505,"",0.17080494008212721,0.20351123989627595,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",16657222.724534005,2194187.2524682186,"",0.20351123989627595,"",1,1]
[null,null,null,null,null,null,null,null,null,null,42,22298765.543064572,1500000,13248502.00022562,1366368.3218631682,"","",7248019.9483425021,"",7110327.1950208573,"","",42245966.458029039,5990289.7233370505,"",0.16690242368020947,0.1997902866909822,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",15474303.473049525,2194187.2524682186,"",0.1997902866909822,"",1,1]
[null,null,null,null,null,null,null,null,null,null,43,18212182.572887376,1500000,10939353.843227774,1254148.0072234417,"","",6064371.5293591488,"",5907561.876680675,"","",34552204.795075819,5990289.7233370505,"",0.15621200857975204,0.18956698583284304,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",12656150.337882567,2194187.2524682186,"",0.1895669858328457,"",1,1]
[null,null,null,null,null,null,null,null,null,null,44,19203409.404161617,1500000,11658877.831595929,1182476.1470665708,"","",6417577.7684827317,"",6319483.5432323404,"","",36494304.25334993,5990289.7233370505,"",0.15902522813224707,0.1923581411976345,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",13367523.254916802,2194187.2524682186,"",0.19235814119763717,"",1,1]
[null,null,null,null,null,null,null,null,null,null,45,19000825.698831901,1500000,11668536.914333083,1153040.3998707978,"","",6521296.1970642786,"",6330033.3433899265,"","",36170412.605844952,5990289.7233370505,"",0.15846311970484539,0.19190366463994835,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",13248884.765468165,2194187.2524682186,"",0.19190366463994835,"",1,1]
[null,null,null,null,null,null,null,null,null,null,46,16793610.039191846,1500000,10076841.079436138,1255054.1273082262,"","",5845109.9513068609,"",5650943.6668091565,"","",32035135.092751529,5990289.7233370505,"",0.15188628057655329,0.18569305379740442,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",11734171.183368931,2194187.2524682186,"",0.18569305379740708,"",1,1]
[null,null,null,null,null,null,null,null,null,null,47,12149996.942637105,1500000,7136896.2126874179,1380724.6133345943,"","",4242604.4616980813,"",4138497.3479278795,"","",23236107.596133541,5990289.7233370505,"",0.1343408647365445,0.16905905795545806,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8511169.4824693706,2194187.2524682186,"",0.16905905795545806,"","",1]
[null,null,null,null,null,null,null,null,null,null,48,11405662.717172353,1500000,6667944.8802417312,1450670.7166762725,"","",3847756.1832114556,"",3914048.1839573462,"",1,21868460.081507575,5990289.7233370505,"",0.13085636577745774,0.16587981155923259,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8010212.954311586,2194187.2524682186,"",0.16587981155923259,"","",1]
[null,null,null,null,null,null,null,null,null,null,49,12048057.251204649,1500000,7124909.3145612311,1362303.8343763826,"","",4208238.4325551018,"",4181417.2935726368,"","",23154283.608117267,5990289.7233370505,"",0.13387763169889855,0.16887451990772995,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8481198.1188553479,2194187.2524682186,"",0.16887451990772995,"","",1]
[null,null,null,null,null,null,null,null,null,null,50,11570379.486996626,1500000,6791602.5733228251,1438978.9709620262,"","",4078818.4013951672,"",4068306.2521915538,"","",22297028.884344395,5990289.7233370505,"",0.13164844853196378,0.16689833894299699,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8167193.7094037207,2194187.2524682186,"",0.16689833894299966,"","",1]
[null,null,null,null,null,null,null,null,null,null,51,10928147.462816719,1500000,6331974.2806386426,1511449.1795011098,"","",4003824.8046381581,"",3879149.1573423794,"","",21124443.281199928,5990289.7233370505,"",0.12848741246076756,0.16405998988061299,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",7737686.5400219262,2194187.2524682186,"",0.16405998988061032,"","",1]
[null,null,null,null,null,null,null,null,null,null,52,11730656.151285199,1500000,6316384.0518736979,1955197.1820337907,"","",4563274.7773404662,"",4175731.5411693752,"","",22748201.654948194,5990289.7233370505,"",0.13240743955769396,0.16794829081621465,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8332454.0870550601,2194187.2524682186,"",0.16794829081621199,"","",1]
[null,null,null,null,null,null,null,null,null,null,53,13232866.2742809,1500000,6471927.5123787485,2513973.7736001201,"","",5129781.0302458825,"",4683996.0156043023,"","",25754961.424290471,5990289.7233370505,"",0.13901521037713582,0.17442499179077497,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",9433802.1456344184,2194187.2524682186,"",0.17442499179077497,"","",1]
[null,null,null,null,null,null,null,null,null,null,54,16627739.222366588,1500000,7887689.1760666268,2696002.5662434478,"","",6342904.9225337626,"",5790248.8815848697,"","",32468456.615755796,5990289.7233370505,"",0.15135498079007537,0.18638234207285365,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11892892.815528395,2194187.2524682186,"",0.18638234207285365,"",1,1]
[null,null,null,null,null,null,null,null,null,null,55,15744723.187071502,1500000,7546260.2232251288,2644723.0342217693,"","",6018587.2667109882,"",5369945.7440826753,"","",30845914.052776031,5990289.7233370505,"",0.14842700426951883,0.18374960585155353,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11298570.608639535,2194187.2524682186,"",0.18374960585155353,"",1,1]
[null,null,null,null,null,null,null,null,null,null,56,16684297.329634828,1500000,8091997.5967933377,2591184.47056755,"","",6619220.2118613767,"",5562326.1980370739,"","",32799055.089781109,5990289.7233370505,"",0.15153678003137117,0.1869017370799213,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",12013987.952974891,2194187.2524682186,"",0.18690173707992397,"",1,1]
[null,null,null,null,null,null,null,null,null,null,57,16456456.336956011,1500000,7453969.5834411718,2959477.6548318719,"","",6246656.2224507844,"",5276731.3910080837,"","",32474645.802421663,5990289.7233370505,"",0.15080032537582699,0.18639211686862378,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11895159.856875751,2194187.2524682186,"",0.18639211686862112,"",1,1]
[null,null,null,null,null,null,null,null,null,null,58,17602094.643158488,1500000,8055126.3664267734,2923167.4164170465,"","",6754816.7484834883,"",5421864.0557461809,"","",34849035.52503299,5990289.7233370505,"",0.15439762165314086,0.19000411812826279,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",12764876.665638547,2194187.2524682186,"",0.19000411812826279,"",1,1]
[null,null,null,null,null,null,null,null,null,null,59,16009055.977915706,1500000,7415428.1498051891,2891825.6167425225,"","",6462038.3135647122,"",4757961.5550411474,"","",31799382.074281264,5990289.7233370505,"",0.14932169036713461,0.18531389749661908,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11647817.05164087,2194187.2524682186,"",0.18531389749661642,"",1,1]
[null,null,null,null,null,null,null,null,null,null,60,16757598.938469622,1500000,7387521.2959322399,3135186.4560968387,"","",6585359.6554266401,"",4802997.1993036065,"","",33406907.083820947,5990289.7233370505,"",0.15177141497077162,0.18784247734338599,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",12236638.468777757,2194187.2524682186,"",0.18784247734338599,"",1,1]
[null,null,null,null,null,null,null,null,null,null,61,16975465.877236333,1500000,7545669.4556504954,3119328.1494198092,"","",6429750.967916551,"",4669560.9373717224,"","",33959887.313899912,5990289.7233370505,"",0.15246233219832206,0.18868276146232787,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",12439189.969246803,2194187.2524682186,"",0.18868276146232787,"",1,1]
[null,null,null,null,null,null,null,null,null,null,62,15609777.694123553,1500000,6995007.9919362785,3101471.681539828,"","",5705186.2281607985,"",4122112.0232897191,"","",31328493.930331748,5990289.7233370505,"",0.14796398810423028,0.18454762187180496,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11475335.116624072,2194187.2524682186,"",0.18454762187180496,"",1,1]
[null,null,null,null,null,null,null,null,null,null,63,15452114.529777246,1500000,6953743.0330495182,3091498.1875017779,"","",4936332.8051382722,"",3911451.2506826296,"","",31106064.095563807,5990289.7233370505,"",0.14741752303610323,0.18418142543640847,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11393861.142816914,2194187.2524682186,"",0.18418142543640847,"",1,1]
[null,null,null,null,null,null,null,null,null,null,64,16213847.550228674,1500000,7338527.8051803885,3075467.8906936357,"","",4809991.5633248594,"",3954964.0442101285,"","",32691073.303842451,5990289.7233370505,"",0.15000396905520663,0.18673269880106425,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11974435.231963368,2194187.2524682186,"",0.18673269880106425,"",1,1]
[null,null,null,null,null,null,null,null,null,null,65,16074188.059894809,1500000,7327674.3615158871,3047006.1341940779,"","",4688809.605334118,{"$f":"IF(K67=0,\"\",IF(R67<lumpsum,1,\"\"))","v":""},3780012.9615891157,{"$f":"IF(K67=0,\"\",IF(T67<lumpsum,1,\"\"))","v":""},"",32444401.823811941,5990289.7233370505,"",0.14953969793224964,0.18634433284844842,{"$f":"IF(K67=0,\"\",IF(W67>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K67=0,\"\",IF(L67>targetp,1,\"\"))","v":1},{"$f":"IF(K67=0,\"\",IF(N67>targetp,1,\"\"))","v":""},"",11884081.769605467,2194187.2524682186,"",0.18634433284844842,"",{"$f":"IF(K67=0,\"\",IF(AU67>target1,1,\"\"))","v":1},1]
[null,null,null,null,null,null,null,null,null,null,66,15274516.666761493,1500000,6982447.20407758,3032494.411695871,{"$f":"IF(L68<M68,1,\"\")","v":""},{"$f":"IF(N68<O68,1,\"\")","v":""},3776117.3429758484,"",3506504.3956382656,"",{"$f":"IF(K68=0,\"\",IF(T68>R68,1,\"\"))","v":""},30861819.61487373,5990289.7233370505,{"$f":"IF(K68=0,\"\",IF(W68<X68,1,\"\"))","v":""},0.14679470968216801,0.18377611742916677,1,null,null,null,null,{"$f":"IF(K68=0,\"\",IF(W68>L68,1,\"\"))","v":1},null,null,null,null,null,null,null,null,null,null,1,"",{"$f":"IF(K68=0,\"\",IF(N68>L68,1,\"\"))","v":""},11304396.667680083,2194187.2524682186,{"$f":"IF(K68=0,\"\",IF(AU68<AV68,1,\"\"))","v":""},0.18377611742916677,{"$f":"IF(K68=0,\"\",IF(AU68>L68,1,\"\"))","v":""},1,{"$f":"IF(K68=0,\"\",IF(W68>AU68,1,\"\"))","v":1}]
[null,null,null,null,null,null,null,null,null,null,67,15754482.074795658,1500000,7237203.6198511543,3005118.6940136198,"","",3660414.5831632158,"",3581438.6892276593,"","",31826940.626985103,5990289.7233370505,"",0.14846032221250471,0.18535837206136474,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11657911.492449574,2194187.2524682186,"",0.18535837206136474,"",1,1]
[null,null,null,null,null,null,null,null,null,null,68,15732175.959093869,1500000,7292120.8980412576,2985103.0074112965,"","",4067127.3146257945,"",3551879.9097236698,"","",31770780.37606512,5990289.7233370505,"",0.14838413387635008,0.18526769646838925,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11637340.516360721,2194187.2524682186,"",0.18526769646838659,"",1,1]
[null,null,null,null,null,null,null,null,null,null,69,15626992.510922752,1500000,7311599.3407054273,2967103.8095263699,"","",4404230.4397347113,"",3480313.6758990944,"","",31570392.785276286,5990289.7233370505,"",0.14802329423865768,0.18494276976922119,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11563940.410928629,2194187.2524682186,"",0.18494276976922119,"",1,1]
[null,null,null,null,null,null,null,null,null,null,70,17198967.583652601,1500000,8090388.3506375961,2953073.7552999062,"","",4488695.1330994908,"",3750856.4751156606,"","",34776973.427955776,5990289.7233370505,"",0.15316127925413614,0.18989835598042326,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",12738480.99162348,2194187.2524682186,"",0.18989835598042593,"",1,1]
[null,null,null,null,null,null,null,null,null,null,71,16945583.761343628,1500000,8021380.1745694689,2924615.0445009302,"","",4299153.3040626571,"",3684525.3739831871,"","",34267637.60339091,5990289.7233370505,"",0.15236813382799674,0.18914418634119379,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",12551916.029810069,2194187.2524682186,"",0.18914418634119112,"",1,1]
[null,null,null,null,null,null,null,null,null,null,72,16300629.817640843,1500000,7759701.5015512528,2875741.2830306105,"","",3942914.6122005903,"",3523228.471411725,"","",32957302.733490951,5990289.7233370505,"",0.15029029482876943,0.1871484064990252,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",12071952.588843577,2194187.2524682186,"",0.1871484064990252,"",1,1]
[null,null,null,null,null,null,null,null,null,null,73,16849244.355034232,1500000,8052083.393315834,2814866.251781181,"","",3636938.8750986112,"",3650666.9370575459,"",1,34053785.653006136,5990289.7233370505,"",0.1520632189750728,0.18882401299012219,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",12473584.055044029,2194187.2524682186,"",0.18882401299012219,"",1,1]
[null,null,null,null,null,null,null,null,null,null,74,14905653.285683695,1500000,7152297.6016060216,2740321.2189847603,"","",2958528.984839086,"",3327669.285340528,"",1,30096110.680450279,5990289.7233370505,"",0.14547578174476605,0.18248316974157497,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11023924.626992695,2194187.2524682186,"",0.18248316974157497,"",1,1]
[null,null,null,null,null,null,null,null,null,null,75,14349510.485021371,1500000,6944977.0261720764,2633714.9664560584,"","",3290263.3561368282,"",3307478.5770538417,"",1,28936538.63974176,5990289.7233370505,"",0.14341898676879339,0.18045746816260877,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",10599184.20414988,2194187.2524682186,"",0.18045746816259012,"",1,1]
[null,null,null,null,null,null,null,null,null,null,76,15480832.073081054,1500000,7534764.5398633853,2548971.2190208184,"","",3441684.872047252,"",3621994.5928457491,"",1,31195441.550985929,5990289.7233370505,"",0.14751750576256661,0.18432890272031344,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11426599.271088276,2194187.2524682186,"",0.18432890272031077,"",1,1]
[null,null,null,null,null,null,null,null,null,null,77,15068807.864207031,1500000,7374034.367025584,2480540.0566323409,"","",3240782.6929133921,"",3577826.220908056,"",1,30340877.24328573,5990289.7233370505,"",0.14606346619437716,0.18290021505710197,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",11113580.335949773,2194187.2524682186,"",0.18290021505710197,"",1,1]
[null,null,null,null,null,null,null,null,null,null,78,14434752.130215399,1500000,7112847.7431220226,2399385.1451950539,"","",3240782.6929133912,"",3534692.4441431575,"",1,29036954.04092617,5990289.7233370505,"",0.1437397785887331,0.18063625225858715,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",10635965.42899983,2194187.2524682186,"",0.18063625225856317,"",1,1]
[null,null,null,null,null,null,null,null,null,null,79,14520349.116494402,1500000,7204333.9450209653,2338452.9242105684,"","",3346067.0037491601,"",3681801.5543740741,"",1,29189754.814666387,5990289.7233370505,"",0.14405985127074494,0.1809070552671086,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",10691934.927203216,2194187.2524682186,"",0.18090705526708195,"",1,1]
[null,null,null,null,null,null,null,null,null,null,80,13870042.210252503,1500000,6942274.2168644806,2247454.1957951519,"","",3517193.3902303451,"",3651295.0084430417,"",1,27875500.244276509,5990289.7233370505,"",0.14157526451581415,0.17852723076885013,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",10210535.736507455,2194187.2524682186,"",0.17852723076885013,"",1,1]
[null,null,null,null,null,null,null,null,null,null,81,12548871.207318744,1500000,6316862.3394870115,2186412.0420693057,"","",3002562.1113243243,"",3430079.8733628835,"",1,25235427.120764896,5990289.7233370505,"",0.13611356782552075,0.17336524394819897,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",9243501.5761019252,2194187.2524682186,"",0.1733652439481963,"","",1]
[null,null,null,null,null,null,null,null,null,null,82,12242559.441429749,1500000,6209428.0533910105,2121333.6856313804,"","",3030193.0509990845,"",3446162.4576311326,"",1,24626648.449114531,5990289.7233370505,"",0.13475783004393005,0.17209358439516365,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",9020511.6269337162,2194187.2524682186,"",0.17209358439516365,"","",1]
[null,null,null,null,null,null,null,null,null,null,83,13014969.572834661,1500000,6674607.4351450568,2060800.7451985513,"","",3756322.261376746,"",3771242.4143306888,"",1,26183949.133947875,5990289.7233370505,"",0.13810890025489986,0.17528308708829154,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",9590936.3423876762,2194187.2524682186,"",0.17528308708829154,"","",1]
[null,null,null,null,null,null,null,null,null,null,84,11690536.801846668,1500000,6039265.9768807581,2036183.911165311,"","",3262163.5654091649,"",3474259.9235390793,"",1,23550250.850812018,5990289.7233370505,"",0.13221852176151394,0.16976117934651214,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8626237.2265517749,2194187.2524682186,"",0.16976117934651214,"","",1]
[null,null,null,null,null,null,null,null,null,null,85,11059804.05000959,1500000,5753035.883836912,1990917.4194873399,"","",2962514.0712380582,"",3383488.5725369975,"",1,22308905.508628163,5990289.7233370505,"",0.1291517091479486,0.16692626679073008,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8171544.0061021131,2194187.2524682186,"",0.16692626679073008,"","",1]
[null,null,null,null,null,null,null,null,null,null,86,12138786.321249826,1500000,6359209.5239559747,1932383.9629261652,"","",3167611.1992468517,"",3857447.9881130503,"",1,24503100.046123058,5990289.7233370505,"",0.13429012938101437,0.17183143402288703,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8975256.9992901403,2194187.2524682186,"",0.17183143402288703,"","",1]
[null,null,null,null,null,null,null,null,null,null,87,12380759.151409976,1500000,6558426.0433419272,1871520.5101981945,"","",3693162.9444943494,"",4084034.1931647491,"",1,25006573.138100304,5990289.7233370505,"",0.13537402499323825,0.17289105749448019,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",9159674.4968401249,2194187.2524682186,"",0.17289105749448019,"","",1]
[null,null,null,null,null,null,null,null,null,null,88,11957178.984101551,1500000,6403595.4820624636,1845669.3761702282,"","",3850318.8144728378,"",4058398.105900662,"",1,24188914.187698357,5990289.7233370505,"",0.13346104517799517,0.17115840268377092,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8860173.6498528719,2194187.2524682186,"",0.17115840268377358,"","",1]
[null,null,null,null,null,null,null,null,null,null,89,11710839.728161011,1500000,6341621.6189047759,1810473.513204298,"","",3978262.949533199,"",4103151.0014494844,"",1,23745729.972570341,5990289.7233370505,"",0.13231421444576519,0.17019307170349141,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8697839.4055607114,2194187.2524682186,"",0.17019307170349407,"","",1]
[null,null,null,null,null,null,null,null,null,null,90,10780163.279520553,1500000,5911552.2302622478,1754996.121596803,"","",3965552.8442631294,"",3899737.3256907007,"","",21923113.645345267,5990289.7233370505,"",0.12773018315701901,0.16601087804934966,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8030232.044975508,2194187.2524682186,"",0.16601087804934966,"","",1]
[null,null,null,null,null,null,null,null,null,null,91,11380527.060105449,1500000,6085368.4122269908,1865356.8101966903,"","",3782581.4619191317,"",4157744.9388195639,"",1,23229572.238184702,5990289.7233370505,"",0.13073439543817056,0.1690443441597802,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8508775.6418099031,2194187.2524682186,"",0.1690443441597802,"","",1]
[null,null,null,null,null,null,null,null,null,null,92,11073292.60915239,1500000,5984472.2891078787,1845404.9310113131,"","",3790246.2673130878,"",4052964.6149585769,"",1,22668980.264700495,5990289.7233370505,"",0.12921927847186865,0.16776554404833366,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8303436.0307284892,2194187.2524682186,"",0.16776554404833632,"","",1]
[null,null,null,null,null,null,null,null,null,null,93,11008501.879040387,1500000,6027193.0832130378,1830000,"","",4115938.7500037947,"",4030971.3708386933,"","",22611500.722208887,5990289.7233370505,"",0.12889389016654462,0.16763252480814561,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8282381.8104423722,2194187.2524682186,"",0.16763252480814561,"","",1]
[null,null,null,null,null,null,null,null,null,null,94,11628710.517097253,1500000,6204475.4653582228,1957968.3482930611,"","",4419910.2744551674,"",4223928.9224555325,"","",23984593.025900602,5990289.7233370505,"",0.13192599739989497,0.17071571279932751,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8785332.7140497863,2194187.2524682186,"",0.17071571279932751,"","",1]
[null,null,null,null,null,null,null,null,null,null,95,11253006.993327251,1500000,5718261.2050934946,2258987.2301332895,"","",4563383.8016887903,"",4059139.1736429194,"","",23305118.782298315,5990289.7233370505,"",0.13011103310017713,0.16921416246917875,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8536447.6362739373,2194187.2524682186,"",0.16921416246917875,"","",1]
[null,null,null,null,null,null,null,null,null,null,96,11525955.504388735,1500000,5254823.1607602602,2971254.4227236668,"","",4638848.3198101055,"",4074071.1728859106,"","",23983418.28973021,5990289.7233370505,"",0.13143604414432541,0.17071315599639547,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8784902.4191476777,2194187.2524682186,"",0.17071315599639547,"","",1]
[null,null,null,null,null,null,null,null,null,null,97,11344189.140751824,1500000,4578235.8964398922,3512607.1711603608,"","",4657403.713089346,"",3939096.1045870143,"","",23719048.854442958,5990289.7233370505,"",0.13055754451988477,0.17013434562467289,1,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8688066.3608532604,2194187.2524682186,"",0.17013434562467289,"","",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(K131=0,\"\",IF(R131<lumpsum,1,\"\"))","v":""},null,{"$f":"IF(K131=0,\"\",IF(T131<lumpsum,1,\"\"))","v":""},"",null,null,"",null,null,{"$f":"IF(K131=0,\"\",IF(W131>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K131=0,\"\",IF(L131>targetp,1,\"\"))","v":""},{"$f":"IF(K131=0,\"\",IF(N131>targetp,1,\"\"))","v":""},"",null,null,"",null,"",{"$f":"IF(K131=0,\"\",IF(AU131>target1,1,\"\"))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L132<M132,1,\"\")","v":""},{"$f":"IF(N132<O132,1,\"\")","v":""},null,"",null,"",{"$f":"IF(K132=0,\"\",IF(T132>R132,1,\"\"))","v":""},null,null,{"$f":"IF(K132=0,\"\",IF(W132<X132,1,\"\"))","v":""},null,null,"",null,null,null,null,{"$f":"IF(K132=0,\"\",IF(W132>L132,1,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(K132=0,\"\",IF(N132>L132,1,\"\"))","v":""},null,null,{"$f":"IF(K132=0,\"\",IF(AU132<AV132,1,\"\"))","v":""},null,{"$f":"IF(K132=0,\"\",IF(AU132>L132,1,\"\"))","v":""},"",{"$f":"IF(K132=0,\"\",IF(W132>AU132,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(K195=0,\"\",IF(R195<lumpsum,1,\"\"))","v":""},null,{"$f":"IF(K195=0,\"\",IF(T195<lumpsum,1,\"\"))","v":""},"",null,null,"",null,null,{"$f":"IF(K195=0,\"\",IF(W195>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K195=0,\"\",IF(L195>targetp,1,\"\"))","v":""},{"$f":"IF(K195=0,\"\",IF(N195>targetp,1,\"\"))","v":""},"",null,null,"",null,"",{"$f":"IF(K195=0,\"\",IF(AU195>target1,1,\"\"))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L196<M196,1,\"\")","v":""},{"$f":"IF(N196<O196,1,\"\")","v":""},null,"",null,"",{"$f":"IF(K196=0,\"\",IF(T196>R196,1,\"\"))","v":""},null,null,{"$f":"IF(K196=0,\"\",IF(W196<X196,1,\"\"))","v":""},null,null,"",null,null,null,null,{"$f":"IF(K196=0,\"\",IF(W196>L196,1,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(K196=0,\"\",IF(N196>L196,1,\"\"))","v":""},null,null,{"$f":"IF(K196=0,\"\",IF(AU196<AV196,1,\"\"))","v":""},null,{"$f":"IF(K196=0,\"\",IF(AU196>L196,1,\"\"))","v":""},"",{"$f":"IF(K196=0,\"\",IF(W196>AU196,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(K259=0,\"\",IF(R259<lumpsum,1,\"\"))","v":""},null,{"$f":"IF(K259=0,\"\",IF(T259<lumpsum,1,\"\"))","v":""},"",null,null,"",null,null,{"$f":"IF(K259=0,\"\",IF(W259>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K259=0,\"\",IF(L259>targetp,1,\"\"))","v":""},{"$f":"IF(K259=0,\"\",IF(N259>targetp,1,\"\"))","v":""},"",null,null,"",null,"",{"$f":"IF(K259=0,\"\",IF(AU259>target1,1,\"\"))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L260<M260,1,\"\")","v":""},{"$f":"IF(N260<O260,1,\"\")","v":""},null,"",null,"",{"$f":"IF(K260=0,\"\",IF(T260>R260,1,\"\"))","v":""},null,null,{"$f":"IF(K260=0,\"\",IF(W260<X260,1,\"\"))","v":""},null,null,"",null,null,null,null,{"$f":"IF(K260=0,\"\",IF(W260>L260,1,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(K260=0,\"\",IF(N260>L260,1,\"\"))","v":""},null,null,{"$f":"IF(K260=0,\"\",IF(AU260<AV260,1,\"\"))","v":""},null,{"$f":"IF(K260=0,\"\",IF(AU260>L260,1,\"\"))","v":""},"",{"$f":"IF(K260=0,\"\",IF(W260>AU260,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(K323=0,\"\",IF(R323<lumpsum,1,\"\"))","v":""},null,{"$f":"IF(K323=0,\"\",IF(T323<lumpsum,1,\"\"))","v":""},"",null,null,"",null,null,{"$f":"IF(K323=0,\"\",IF(W323>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K323=0,\"\",IF(L323>targetp,1,\"\"))","v":""},{"$f":"IF(K323=0,\"\",IF(N323>targetp,1,\"\"))","v":""},"",null,null,"",null,"",{"$f":"IF(K323=0,\"\",IF(AU323>target1,1,\"\"))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L324<M324,1,\"\")","v":""},{"$f":"IF(N324<O324,1,\"\")","v":""},null,"",null,"",{"$f":"IF(K324=0,\"\",IF(T324>R324,1,\"\"))","v":""},null,null,{"$f":"IF(K324=0,\"\",IF(W324<X324,1,\"\"))","v":""},null,null,"",null,null,null,null,{"$f":"IF(K324=0,\"\",IF(W324>L324,1,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(K324=0,\"\",IF(N324>L324,1,\"\"))","v":""},null,null,{"$f":"IF(K324=0,\"\",IF(AU324<AV324,1,\"\"))","v":""},null,{"$f":"IF(K324=0,\"\",IF(AU324>L324,1,\"\"))","v":""},"",{"$f":"IF(K324=0,\"\",IF(W324>AU324,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$f":"IF(K387=0,\"\",IF(R387<lumpsum,1,\"\"))","v":""},null,{"$f":"IF(K387=0,\"\",IF(T387<lumpsum,1,\"\"))","v":""},"",null,null,"",null,null,{"$f":"IF(K387=0,\"\",IF(W387>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K387=0,\"\",IF(L387>targetp,1,\"\"))","v":""},{"$f":"IF(K387=0,\"\",IF(N387>targetp,1,\"\"))","v":""},"",null,null,"",null,"",{"$f":"IF(K387=0,\"\",IF(AU387>target1,1,\"\"))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L388<M388,1,\"\")","v":""},{"$f":"IF(N388<O388,1,\"\")","v":""},null,"",null,"",{"$f":"IF(K388=0,\"\",IF(T388>R388,1,\"\"))","v":""},null,null,{"$f":"IF(K388=0,\"\",IF(W388<X388,1,\"\"))","v":""},null,null,"",null,null,null,null,{"$f":"IF(K388=0,\"\",IF(W388>L388,1,\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,"","",{"$f":"IF(K388=0,\"\",IF(N388>L388,1,\"\"))","v":""},null,null,{"$f":"IF(K388=0,\"\",IF(AU388<AV388,1,\"\"))","v":""},null,{"$f":"IF(K388=0,\"\",IF(AU388>L388,1,\"\"))","v":""},"",{"$f":"IF(K388=0,\"\",IF(W388>AU388,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,"",null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK400+1","v":1},-8.8999999999999996E-2,null,{"$f":"AN400*(1+AL401)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK401+1","v":2},-4.1000000000000002E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK402+1","v":3},0.112,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK403+1","v":4},3.3000000000000002E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AK404+1","v":5},-0.02,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-5.0000000000000001E-3,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-6.4000000000000001E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,7.4999999999999997E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-1.0999999999999999E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,1.0999999999999999E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,7.5999999999999998E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-1.4E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,4.4999999999999998E-2,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,4.0000000000000001E-3,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.4E-2,null,0]

{"sheet":"Results","index":1,"n_rows":19,"n_cols":12,"rows_kept":19,"cut":false,"hidden":false,"merged":[[17,2,17,12],[16,2,16,12],[1,2,1,5],[2,2,2,11],[3,2,3,11],[15,2,15,12]]}
["Results"]
["Number of trial periods",{"$f":"Input!AF5","v":97},"Represents all possible durations of ",null,null,null,{"$f":"Input!B3","v":25},"years","between",{"$f":"start","v":1980},"and",{"$f":"end","v":2012}]
["SIP: Probability of loss",{"$f":"SUM(Input!P3:P400)/Input!AF5","v":0},"Probability of  loss refers to number of times portfolio was lower than total investment "]
["VIP: Probability of loss",{"$f":"SUM(Input!Q3:Q400)/Input!AF5","v":0},"divided by number of trial periods"]
["Lumpsum Probability of loss",{"$f":"SUM(Input!S3:S400)/Input!AF5","v":0}]
["STP Probability of loss",{"$f":"SUM(Input!U3:U400)/Input!AF5","v":0}]
["Growth SIP-I Probability of loss",{"$f":"SUM(Input!Y3:Y400)/Input!AF5","v":0}]
["Growth SIP-II Probability of loss",{"$f":"SUM(Input!AW3:AW400)/Input!AF5","v":0}]
[]
["Prob. of SIP outperforming target",{"$f":"SUM(Input!AR3:AR400)/Input!AF5","v":1},"Number of times portfolio outperformed target value divided by no of trial periods"]
["Prob. of VIP outperforming target",{"$f":"SUM(Input!AS3:AS400)/Input!AF5","v":0.47422680412371132}]
["Prob. of GSIP-I outperforming target",{"$f":"SUM(Input!AB3:AB400)/Input!AF5","v":1}]
["Prob. of GSIP-II outperforming target",{"$f":"SUM(Input!AZ3:AZ400)/Input!AF5","v":0.75257731958762886}]
[]
["Prob. of STP doing better than LS",{"$f":"SUM(Input!V3:V400)/Input!AF5","v":0.27835051546391754},"No of times STP portfolio did better than lump sum (LS) portfolio divided by no of trial periods"]
["Prob. of GSIP-I doing better than SIP",{"$f":"SUM(Input!AG3:AG400)/Input!AF5","v":1},"No of times growth-SIP portfolio did better than SIP portfolio divided by no of trial periods"]
["Prob. of GSIP-II doing better than SIP",{"$f":"SUM(Input!AY3:AY400)/Input!AF5","v":0}]
["Prob. of GSIP-I doing better than GSIP-II",{"$f":"SUM(Input!BA3:BA400)/Input!AF5","v":1}]
["Note: The other sheets show the calculations for each investment mode. They are only for reference and do not represent final results"]

{"sheet":"Sensex Target Growth SIP ","index":2,"n_rows":405,"n_cols":41,"rows_kept":405,"cut":false,"hidden":false,"merged":[[5,5,5,9],[5,11,5,15],[6,32,6,33],[6,34,6,36],[6,37,6,38]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return expected each year",null,null,{"$f":"Input!B2","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum investment",null,null,{"$f":"Input!B8","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical SIP amt",null,null,{"$f":"Input!B14","v":2762.7202024584808}]
[null,"Note: If you see cells showing \"NA\". Please scroll down/up until you see the values corresponding to the input investment year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum investment ",null,null,{"$f":"Input!B9","v":15000}]
[null,null,null,null,null,null,null,null,null,null,null,"Growing Systematic investment plan"]
[null,"Full",null,"NAV","Portfolio","Portfolio","G-SIP","Total","Units","Total",null,"Growth-SIP","Total","Units","Total","Portfolio",null,"Enter","NAV","Portfolio","Portfolio","VIP","Total","Units","Total",null,"SIP","Total",null,null,null,null,"Total Units",null,"Portfolio",null,null,"Total investment"]
["S.no","NAV","Month","% change","Target","Actual","investment","investment","purchased","no of units",null,"investment","investment","purchased","no of units","Actual","Month","NAV","% change","Target","Actual","investment","investment","purchased","no of units",null,"investment","investment",null,"Target","GSIP","VIP","GSIP",null,"Target","GSIP",null,"GSIP"]
[]
[1,9.7151254555560751,{"$f":"IF(AND(A10>=startm,A10<=endm),A10-startm,\"NA\")","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,0,(B10-B8)/B8))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,typical,(1+return/12)*typical*((1+return/12)^C10-1)/(return/12)))","v":"NA"},null,null,null,null,null,null,{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,typical,IF(L9=\"NA\",typical,IF(INT(C10/12)-(C10/12)=0,L9*(1+gsip1),L9))))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(M9=\"NA\",L10,M9+L10))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",L10/B10)","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(O9=\"NA\",N10,O9+N10))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",O10*B10)","v":"NA"},0,9.7151254555560751,0,{"$f":"typical","v":2762.7202024584808},{"$f":"typical","v":2762.7202024584808},{"$f":"typical","v":2762.7202024584808},{"$f":"V10","v":2762.7202024584808},{"$f":"V10/R10","v":284.37308556612436},{"$f":"X10","v":284.37308556612436},null,{"$f":"typical","v":2762.7202024584808},{"$f":"AA10","v":2762.7202024584808},null,{"$f":"IF(A10=endm,E10,IF(C10=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A10=endm,P10,IF(C10=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A10=endm,F10,IF(C10=\"NA\",\"NA\",-G10))","v":"NA"},{"$f":"IF(A10=endm,O10,0)","v":0},{"$f":"IF(A10=endm,J10,0)","v":0},{"$f":"IF(A10=endm,E10,0)","v":0},{"$f":"IF(A10=endm,P10,0)","v":0},{"$f":"IF(A10=endm,F10,0)","v":0},{"$f":"IF(A10=endm,M10,0)","v":0},{"$f":"IF(A10=endm,H10,0)","v":0},null,{"$f":"IF(C10=\"NA\",\"NA\",INT(C10/12)-(C10/12))","v":"NA"}]
[{"$f":"A10+1","v":2},10.084300222867206,"NA",{"$f":"IF(C11=\"NA\",\"NA\",IF(C11=0,0,(B11-B10)/B10))","v":"NA"},"NA",null,null,null,null,null,null,"NA","NA",{"$f":"IF(C11=\"NA\",\"NA\",L11/B11)","v":"NA"},"NA",{"$f":"IF(C11=\"NA\",\"NA\",O11*B11)","v":"NA"},{"$f":"Q10+1","v":1},10.084300222867206,{"$f":"(R11-R10)/R10","v":3.8000000000000034E-2},{"$f":"(1+return/12)*typical*((1+return/12)^Q11-1)/(return/12)","v":2785.7428708122916},{"$f":"U10*(1+S11)","v":2867.703570151903},{"$f":"IF((U11-T11)>0,IF(typical-(U11-T11)<min,min,typical-(U11-T11)),IF((U11-T11)<0,IF(typical-(U11-T11)>max,max,typical-(U11-T11)),IF((T11-U11)=0,min,)))","v":2680.7595031188694},{"$f":"W10+V11","v":5443.4797055773506},265.83495571065669,{"$f":"Y10+X11","v":550.20804127678105},null,2762.7202024584808,{"$f":"AB10+AA11","v":5525.4404049169616},null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[{"$f":"A11+1","v":3},10.114553123535806,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",{"$f":"Q11+1","v":2},10.114553123535806,{"$f":"(R12-R11)/R11","v":2.9999999999998487E-3},5594.7002655480228,{"$f":"(U11+V11)*(1+S12)","v":5565.1084624905834},2792.3120055159202,8235.7917110932704,276.06874682564273,{"$f":"Y11+X12","v":826.27678810242378},null,2762.7202024584808,{"$f":"AB11+AA12","v":8288.1606073754429},null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[4,10.013407592300448,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",3,10.013407592300448,{"$f":"(R13-R12)/R12","v":-1.0000000000000056E-2},8427.0656385731963,{"$f":"(U12+V12)*(1+S13)","v":8273.8462633264389},2915.9395777052382,11151.731288798508,291.20352395795561,1117.4803120603794,null,2762.7202024584808,11050.880809833923,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[5,9.9132735163774424,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",4,9.9132735163774424,{"$f":"(R14-R13)/R13","v":-1.000000000000009E-2},11283.034056373588,{"$f":"(U13+V13)*(1+S14)","v":11077.887982621358},2967.866276210711,14119.597565009219,299.38307172777814,1416.8633837881575,null,2762.7202024584808,13813.601012292404,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[6,9.6158753108861195,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",5,9.6158753108861195,-2.9999999999999961E-2,14162.802210988968,13624.381631067108,3301.1407823803406,17420.738347389561,343.30112191067241,1760.16450569883,null,2762.7202024584808,16576.321214750886,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[7,10.125516702363083,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",6,10.125516702363083,5.2999999999999867E-2,17066.568433559543,17822.575101360162,2006.7135346578621,19427.451882047422,198.18381556662064,1958.3483212654505,null,2762.7202024584808,19339.041417209366,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[8,11.077315272385214,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",7,11.077315272385214,9.4000000000000125E-2,19994.532707984778,21693.24176780372,1064.0111426395383,20491.46302468696,96.053160578721261,2054.4014818441719,null,2762.7202024584808,22101.761619667846,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[9,10.578836085127879,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",8,10.578836085127879,-4.5000000000000005E-2,22946.896684696989,21733.176529473309,3976.440357682161,24467.903382369121,375.88637593812314,2430.2878577822949,null,2762.7202024584808,24864.481822126327,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[10,10.303786346914555,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",9,10.303786346914555,-2.5999999999999954E-2,25923.863694548396,25041.16684808943,3645.4170489174471,28113.320431286567,353.79392838527355,2784.0817861675682,null,2762.7202024584808,27627.202024584807,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[11,11.025051391198573,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",10,11.025051391198573,7.0000000000000007E-2,28925.638762815281,30694.64476979736,1000,29113.320431286567,90.702525051113284,2874.7843112186815,null,2762.7202024584808,30389.922227043287,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[12,11.664504371888091,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",11,11.664504371888091,5.8000000000000024E-2,31952.428623317668,33532.934166445608,1182.2146593305411,30295.535090617108,101.35146952147615,2976.1357807401578,null,2762.7202024584808,33152.642429501771,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[13,11.536194823797322,"NA","NA","NA",null,null,null,null,null,null,"NA",{"$f":"IF(C22=\"NA\",\"NA\",IF(M21=\"NA\",L22,M21+L22))","v":"NA"},"NA",{"$f":"IF(C22=\"NA\",\"NA\",IF(O21=\"NA\",N22,O21+N22))","v":"NA"},"NA",12,11.536194823797322,-1.0999999999999999E-2,35004.441732657644,34333.282188692618,3433.8797464235072,33729.414837040618,297.66138652061971,3273.7971672607773,null,2762.7202024584808,35915.362631960255,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[14,12.470626604524904,"NA","NA","NA",null,null,null,null,null,null,"NA",{"$f":"IF(C23=\"NA\",\"NA\",IF(M22=\"NA\",L23,M22+L23))","v":"NA"},"NA",{"$f":"IF(C23=\"NA\",\"NA\",IF(O22=\"NA\",N23,O22+N23))","v":"NA"},"NA",13,12.470626604524904,8.0999999999999919E-2,38081.88828457534,40826.302051860534,1000,34729.414837040618,80.188432523282756,3353.98559978406,null,2762.7202024584808,38678.082834418739,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[15,13.642865505350246,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",14,13.642865505350246,9.4000000000000042E-2,41184.980224425788,45757.974444735424,1000,35729.414837040618,73.29838439056924,3427.283984174629,null,2762.7202024584808,41440.803036877223,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[16,14.652437552746164,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",15,14.652437552746164,7.4000000000000038E-2,44313.931263774968,50218.064553645847,1000,36729.414837040618,68.248030158816803,3495.5320143334457,null,2762.7202024584808,44203.523239335707,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[17,13.919815675108856,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",16,13.919815675108856,-5.0000000000000024E-2,47468.95689511871,48657.161325963549,1574.5157716136423,38303.930608654264,113.11326301749533,3608.6452773509409,null,2762.7202024584808,46966.243441794191,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[18,16.634179731755083,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",17,16.634179731755083,0.19500000000000001,50650.274406723634,60026.854131604749,1000,39303.930608654264,60.117181377508743,3668.7624587284495,null,2762.7202024584808,49728.963644252675,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[19,16.351398676315245,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",18,16.351398676315245,-1.7000000000000071E-2,53858.102897592027,59989.397611367458,1000,40303.930608654264,61.156847789937686,3729.9193065183872,null,2762.7202024584808,52491.683846711159,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[20,15.206800768973178,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",19,15.206800768973178,-7.0000000000000007E-2,57092.663292550889,56720.139778571734,3135.2437164376356,43439.174325091903,206.1737879038011,3936.0930944221882,null,2762.7202024584808,55254.404049169643,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[21,16.149622416649517,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",20,16.149622416649517,6.2000000000000166E-2,60354.17835746771,63566.417271699967,1000,44439.174325091903,61.920952341835935,3998.014046764024,null,2762.7202024584808,58017.124251628127,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[22,16.391866752899258,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",21,16.391866752899258,1.4999999999999854E-2,63642.872714592195,65534.913530775462,1000,45439.174325091903,61.005864376193045,4059.0199111402171,null,2762.7202024584808,60779.844454086611,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[23,16.883622755486236,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",22,16.883622755486236,3.0000000000000034E-2,66958.972858026202,68530.960936698728,1190.7321237859546,46629.90644887786,70.525866458312862,4129.5457775985296,null,2762.7202024584808,63542.564656545095,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[24,17.913523743570895,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",23,17.913523743570895,6.0999999999999915E-2,70302.707169321962,73974.71633717425,1000,47629.90644887786,55.823746032038876,4185.3695236305684,null,2762.7202024584808,66305.284859003572,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[25,17.304463936289483,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",24,17.304463936289483,-3.4000000000000072E-2,73674.305933211945,72425.575981710324,4011.450153960101,51641.356602837965,231.81591575036435,4417.1854393809326,null,2762.7202024584808,69068.005061462056,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[26,17.944729101932193,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",25,17.944729101932193,3.6999999999999929E-2,77074.001353467625,79265.196102690228,1000,52641.356602837965,55.726670172598219,4472.9121095535311,null,2762.7202024584808,71830.72526392054,null,"NA","NA","NA",0,0,0,0,0,0,0,null,{"$f":"IF(C35=\"NA\",\"NA\",INT(C35/12)-(C35/12))","v":"NA"}]
[27,17.137216292345244,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",26,17.137216292345244,-4.5000000000000047E-2,80502.027568892168,76653.26227806916,6611.4854932814887,59252.84209611945,385.79693343980671,4858.7090429933378,null,2762.7202024584808,74593.445466379024,null,"NA","NA","NA",0,0,0,0,0,0,0,null,{"$f":"IF(C36=\"NA\",\"NA\",INT(C36/12)-(C36/12))","v":"NA"}]
[28,17.788430511454365,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",27,17.788430511454365,3.8000000000000131E-2,83958.620669445256,86428.808186661976,1000,60252.84209611945,56.216314269888947,4914.9253572632269,null,2762.7202024584808,77356.165668837508,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[29,18.01968010810327,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",28,18.01968010810327,1.2999999999999876E-2,87444.018712502948,88565.38269308857,1641.3562218728589,61894.198317992312,91.086867914750471,5006.0122251779776,null,2762.7202024584808,80118.885871295992,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[30,16.75830250053604,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",29,16.75830250053604,-7.0000000000000048E-2,90958.461739252656,83892.267190914121,9828.9147507970156,71723.113068789331,586.51016416982702,5592.5223893478051,null,2762.7202024584808,82881.606073754476,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[31,17.026435340544616,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",30,17.026435340544616,1.5999999999999966E-2,94502.191791225458,95220.720852778526,2044.1911409054123,73767.304209694747,120.05984224059114,5712.5822315883961,null,2762.7202024584808,85644.32627621296,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[32,16.856170987139169,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",31,16.856170987139169,-1.000000000000003E-2,98075.452926964572,96292.262873747095,4545.9102556759572,78313.214465370707,269.68819070145713,5982.2704222898528,null,2762.7202024584808,88407.046478671444,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[33,17.968678272290354,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",32,17.968678272290354,6.6000000000000003E-2,101678.49123883493,107493.49255596499,1000,79313.214465370707,55.652396066443472,6037.9228183562964,null,2762.7202024584808,91169.766681129928,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[34,17.483523958938516,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",33,17.483523958938516,-2.699999999999993E-2,105311.55486997083,105564.16825695394,2510.1068154753707,81823.321280846081,143.56984446445475,6181.4926628207513,null,2762.7202024584808,93932.486883588412,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[35,17.938095581870918,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",34,17.938095581870918,2.6000000000000044E-2,108974.89403136625,110884.20622431248,1000,82823.321280846081,55.747277933486259,6237.239940754238,null,2762.7202024584808,96695.207086046896,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[36,18.547990831654531,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",35,18.547990831654531,3.4000000000000058E-2,112668.76101910652,115688.26923593911,1000,83823.321280846081,53.914195293507021,6291.1541360477449,null,2762.7202024584808,99457.92728850538,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[37,17.435111381755259,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",36,17.435111381755259,-5.9999999999999963E-2,116393.41023174467,109686.97308178277,9469.1573524203814,93292.478633266466,543.10850932270239,6834.262645370447,null,2762.7202024584808,102220.64749096386,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[38,17.208454933792442,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",37,17.208454933792442,-1.2999999999999935E-2,120149.09818782148,117607.10073855853,5304.7176517214357,98597.196284987906,308.26228572702945,7142.5249310974768,null,2762.7202024584808,104983.36769342235,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[39,16.640575920977291,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",38,16.640575920977291,-3.3000000000000036E-2,123936.08354353235,118855.72838340072,7843.0753625901089,106440.27164757802,471.32235085103292,7613.8472819485096,null,2762.7202024584808,107746.08789588083,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[40,16.856903407949993,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",39,16.856903407949993,1.2999999999999826E-2,127754.62711054066,128345.88819468871,2171.4591183104317,108611.73076588845,128.81720122370373,7742.6644831722133,null,2762.7202024584808,110508.80809833932,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[41,18.694305879416543,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",40,18.694305879416543,0.10900000000000006,131604.99187394086,144743.73817011606,1000,109611.73076588845,53.492224126976275,7796.1567072991893,null,2762.7202024584808,113271.5283007978,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[42,18.694305879416543,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",41,18.694305879416543,0,135487.44301036929,145743.73817011606,1000,110611.73076588845,53.492224126976275,7849.6489314261653,null,2762.7202024584808,116034.24850325628,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[43,18.544751432381211,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",42,18.544751432381211,-7.9999999999999603E-3,139402.24790626805,145569.78826475513,1000,111611.73076588845,53.923613031226083,7903.5725444573918,null,2762.7202024584808,118796.96870571477,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[44,18.785833201002166,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",43,18.785833201002166,1.2999999999999947E-2,143349.67617629917,148475.19551219692,1000,112611.73076588845,53.231602202592384,7956.8041466599843,null,2762.7202024584808,121559.68890817325,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[45,18.597974868992143,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",44,18.597974868992143,-1.0000000000000089E-2,147329.99968191402,147980.44355707493,2112.2763272975685,114724.00709318602,113.57560928955253,8070.379755949537,null,2762.7202024584808,124322.40911063174,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[46,18.653768793599117,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",45,18.653768793599117,2.9999999999998496E-3,151343.49255007543,150542.99804402559,3563.2147085083238,118287.22180169435,191.01848789564772,8261.398243845184,null,2762.7202024584808,127085.12931309022,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[47,18.914921556709505,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",46,18.914921556709505,1.4000000000000033E-2,155390.43119213844,156263.69973106938,1889.4516635275327,120176.67346522189,99.892122621957483,8361.2903664671412,null,2762.7202024584808,129847.8495155487,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[48,19.917412399215106,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",47,19.917412399215106,5.299999999999986E-2,159471.09432288518,166535.26841851053,1000,121176.67346522189,50.207325126199997,8411.4976915933421,null,2762.7202024584808,132610.56971800717,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[49,19.558898976029234,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",48,19.558898976029234,-1.8000000000000026E-2,163585.7629797215,164519.63358697735,1828.8495952026392,123005.52306042453,93.504731398429911,8505.0024229917726,null,2762.7202024584808,135373.28992046564,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[50,19.715370167837467,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",49,19.715370167837467,7.9999999999999603E-3,167734.72054203149,167679.27104763742,2818.1696968525471,125823.69275727708,142.94277372737079,8647.9451967191435,null,2762.7202024584808,138136.01012292411,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[51,19.301347394312881,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",50,19.301347394312881,-2.0999999999999949E-2,171918.25275069408,166916.99448885568,7763.9784642968843,133587.67122157395,402.2505945146882,9050.1957912338312,null,2762.7202024584808,140898.73032538258,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[52,18.509992151146051,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",51,18.509992151146051,-4.1000000000000099E-2,176136.64772776217,167519.05306207328,11380.314868147379,144967.98608972132,614.82008070126403,9665.0158719350948,null,2762.7202024584808,143661.45052784105,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[53,18.93572197062241,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",52,18.93572197062241,2.3000000000000003E-2,180390.1959963057,183014.05339261569,1000,145967.98608972132,52.810238846527085,9717.8261107816215,null,2762.7202024584808,146424.17073029952,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[54,19.617407961564819,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",53,19.617407961564819,3.6000000000000115E-2,184679.19050042052,190638.55931474987,1000,146967.98608972132,50.975134021744282,9768.801244803366,null,2762.7202024584808,149186.89093275799,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[55,19.95090389691142,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",54,19.95090389691142,1.699999999999996E-2,189003.92662540311,194896.41482310061,1000,147967.98608972132,50.123042302600084,9818.9242871059669,null,2762.7202024584808,151949.61113521646,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[56,19.591787626767015,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",55,19.591787626767015,-1.7999999999999964E-2,193364.70221809365,192370.27935628479,3757.1430642673336,151725.12915398864,191.77132458980861,10010.695611695775,null,2762.7202024584808,154712.33133767493,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[57,20.884845610133638,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",56,20.884845610133638,6.5999999999999989E-2,197761.81760739005,209071.83230030857,1000,152725.12915398864,47.881608447935335,10058.57722014371,null,2762.7202024584808,157475.0515401334,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[58,21.051924375014707,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",57,21.051924375014707,7.9999999999999828E-3,202195.57562493053,211752.40695871104,1000,153725.12915398864,47.501595682475532,10106.078815826186,null,2762.7202024584808,160237.77174259187,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[59,20.399314719389249,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",58,20.399314719389249,-3.1000000000000093E-2,206666.28162595059,206157.08234299097,3271.9194854181083,156997.04863940674,160.39359804122228,10266.472413867408,null,2762.7202024584808,163000.49194505034,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[60,21.378481825919934,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",59,21.378481825919934,4.8000000000000057E-2,211174.24351031252,219481.59391617271,1000,157997.04863940674,46.776006273166182,10313.248420140575,null,2762.7202024584808,165763.21214750881,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[61,22.618433771823291,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",60,22.618433771823291,5.8000000000000038E-2,215719.77174371073,233269.52636331075,1000,158997.04863940674,44.211726156111702,10357.460146296688,null,2762.7202024584808,168525.93234996728,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[62,23.885066063045397,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",61,23.885066063045397,5.6000000000000057E-2,220303.17937905388,247388.61983965617,1000,159997.04863940674,41.86716492056032,10399.327311217248,null,2762.7202024584808,171288.65255242574,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[63,27.826101963447886,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",62,27.826101963447886,0.16499999999999998,224924.78207802505,289372.74211319943,1000,160997.04863940674,35.937480618506711,10435.264791835754,null,2762.7202024584808,174051.37275488421,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[64,30.44175554801199,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",63,30.44175554801199,9.4000000000000083E-2,229584.89813282079,317667.7798718402,1000,161997.04863940674,32.849616653113998,10468.114408488867,null,2762.7202024584808,176814.09295734268,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[65,31.415891725548374,{"$f":"IF(AND(A74>=startm,A74<=endm),A74-startm,\"NA\")","v":"NA"},"NA",{"$f":"IF(C74=\"NA\",\"NA\",IF(C74=0,typical,(1+return/12)*typical*((1+return/12)^C74-1)/(return/12)))","v":"NA"},null,null,null,null,null,null,{"$f":"IF(C74=\"NA\",\"NA\",IF(C74=0,typical,IF(L73=\"NA\",typical,IF(INT(C74/12)-(C74/12)=0,L73*(1+gsip1),L73))))","v":"NA"},"NA","NA","NA","NA",64,31.415891725548374,3.1999999999999994E-2,234283.84848807324,328865.14882773912,1000,162997.04863940674,{"$f":"V74/R74","v":31.831023888676352},10499.945432377544,null,{"$f":"typical","v":2762.7202024584808},179576.81315980115,null,{"$f":"IF(A74=endm,E74,IF(C74=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A74=endm,P74,IF(C74=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A74=endm,F74,IF(C74=\"NA\",\"NA\",-G74))","v":"NA"},{"$f":"IF(A74=endm,O74,0)","v":0},{"$f":"IF(A74=endm,J74,0)","v":0},{"$f":"IF(A74=endm,E74,0)","v":0},{"$f":"IF(A74=endm,P74,0)","v":0},{"$f":"IF(A74=endm,F74,0)","v":0},{"$f":"IF(A74=endm,M74,0)","v":0},{"$f":"IF(A74=endm,H74,0)","v":0},null,"NA"]
[66,37.604822395481406,"NA",{"$f":"IF(C75=\"NA\",\"NA\",IF(C75=0,0,(B75-B74)/B74))","v":"NA"},"NA",null,null,null,null,null,null,"NA","NA",{"$f":"IF(C75=\"NA\",\"NA\",L75/B75)","v":"NA"},"NA",{"$f":"IF(C75=\"NA\",\"NA\",O75*B75)","v":"NA"},65,37.604822395481406,0.19700000000000009,{"$f":"(1+return/12)*typical*((1+return/12)^Q75-1)/(return/12)","v":239021.95676295282},394848.58314680372,{"$f":"IF((U75-T75)>0,IF(typical-(U75-T75)<min,min,typical-(U75-T75)),IF((U75-T75)<0,IF(typical-(U75-T75)>max,max,typical-(U75-T75)),IF((T75-U75)=0,min,)))","v":1000},{"$f":"W74+V75","v":163997.04863940674},26.592334075753005,10526.537766453297,null,2762.7202024584808,182339.53336225962,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[{"$f":"A75+1","v":67},40.50039371993347,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",{"$f":"Q75+1","v":66},40.50039371993347,7.6999999999999874E-2,243799.54927345636,426328.92404910759,1000,164997.04863940674,24.691117990485616,{"$f":"Y75+X76","v":10551.228884443783},null,2762.7202024584808,{"$f":"AB75+AA76","v":185102.25356471809},null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[68,36.814857891419528,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",67,36.814857891419528,-9.09999999999999E-2,248616.95505488073,388441.99196063884,1000,165997.04863940674,27.16294608414259,10578.391830527926,null,2762.7202024584808,187864.97376717656,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[69,34.201002981128745,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",68,34.201002981128745,{"$f":"(R78-R77)/R77","v":-7.099999999999991E-2},253474.50588448375,{"$f":"(U77+V77)*(1+S78)","v":361791.61053143349},1000,166997.04863940674,29.238908594340781,10607.630739122267,null,2762.7202024584808,190627.69396963503,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[70,37.450098264335978,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",69,37.450098264335978,9.5000000000000043E-2,258372.53630433331,397256.81353191967,1000,167997.04863940674,26.70219962953496,10634.332938751802,null,2762.7202024584808,193390.4141720935,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[71,39.023002391438091,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",70,39.023002391438091,4.2000000000000058E-2,263311.38364434842,414983.59970026033,1000,168997.04863940674,25.625911352720689,10659.958850104524,null,2762.7202024584808,196153.13437455197,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[72,41.442428539707258,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",71,41.442428539707258,6.2000000000000145E-2,268291.38804553018,441774.5828816765,1000,169997.04863940674,24.129860030810438,10684.088710135335,null,2762.7202024584808,198915.85457701044,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[73,46.995713964028027,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",72,46.995713964028027,0.13399999999999992,273312.89248338866,502106.37698782113,1000,170997.04863940674,21.278536182372523,10705.367246317706,null,2762.7202024584808,201678.57477946891,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[74,51.6482896464668,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",73,51.6482896464668,9.8999999999999963E-2,278376.2427915624,552913.90830961545,1000,171997.04863940674,19.361725370675636,10724.728971688382,null,2762.7202024584808,204441.29498192738,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[75,45.140605151011982,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",74,45.140605151011982,-0.12600000000000003,283481.78768563777,484120.7558626039,1000,172997.04863940674,22.153003856608279,10746.881975544991,null,2762.7202024584808,207204.01518438585,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[76,47.081651172505495,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",75,47.081651172505495,4.2999999999999948E-2,288629.87878716365,505980.94836469583,1000,173997.04863940674,21.239696890324335,10768.121672435316,null,2762.7202024584808,209966.73538684432,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[77,49.200325475268237,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",76,49.200325475268237,4.499999999999988E-2,293820.87064786907,529795.09104110708,1000,174997.04863940674,20.325068794568743,10788.446741229885,null,2762.7202024584808,212729.45558930279,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[78,47.625915060059654,"NA","NA","NA",null,null,null,null,null,null,"NA",{"$f":"IF(C87=\"NA\",\"NA\",IF(M86=\"NA\",L87,M86+L87))","v":"NA"},"NA",{"$f":"IF(C87=\"NA\",\"NA\",IF(O86=\"NA\",N87,O86+N87))","v":"NA"},"NA",77,47.625915060059654,-3.199999999999998E-2,299055.12077408016,513809.64812779165,1000,175997.04863940674,20.996971895215644,10809.443713125102,null,2762.7202024584808,215492.17579176126,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[79,46.911526334158758,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",78,46.911526334158758,-1.5000000000000031E-2,304332.98965134314,507087.50340587477,1000,176997.04863940674,21.316722736259536,10830.760435861361,null,2762.7202024584808,218254.89599421973,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[80,43.111692701091897,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",79,43.111692701091897,-8.100000000000003E-2,309654.84076924995,466932.4156299989,1000,177997.04863940674,23.195563369161629,10853.955999230522,null,2762.7202024584808,221017.61619667819,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[81,46.258846268271604,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",80,46.258846268271604,7.2999999999999968E-2,315021.04064647265,502091.4819709888,1000,178997.04863940674,21.617486830532741,10875.573486061056,null,2762.7202024584808,223780.33639913666,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[82,45.24115165036963,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",81,45.24115165036963,-2.1999999999999964E-2,320431.95885600551,492023.46936762705,1000,179997.04863940674,22.103769765370899,10897.677255826426,null,2762.7202024584808,226543.05660159513,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[83,39.26931963252084,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",82,39.26931963252084,-0.13199999999999998,325887.9680506179,427944.37141110026,1000,180997.04863940674,25.465172540749883,10923.142428367175,null,2762.7202024584808,229305.7768040536,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[84,41.19351629451436,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",83,41.19351629451436,4.8999999999999967E-2,331389.44398851861,449962.64561024413,1000,181997.04863940674,24.275664957816858,10947.418093324992,null,2762.7202024584808,232068.49700651207,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[85,43.500353207007166,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",84,43.500353207007166,5.6000000000000029E-2,336936.76555923512,476216.55376441783,1000,182997.04863940674,22.98831908884172,10970.406412413833,null,2762.7202024584808,234831.21720897054,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[86,45.240367335287452,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",85,45.240367335287452,3.9999999999999994E-2,342530.31480970769,496305.21591499454,1000,183997.04863940674,22.104152970040115,10992.510565383873,null,2762.7202024584808,237593.93741142901,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[87,40.082965459064681,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",86,40.082965459064681,-0.11400000000000003,348170.47697060107,440612.42130068515,1000,184997.04863940674,24.948253916523836,11017.458819300396,null,2762.7202024584808,240356.65761388748,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[88,37.677987531520799,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",87,37.677987531520799,-6.0000000000000032E-2,353857.64048283483,415115.67602264404,1000,185997.04863940674,26.540695655876419,11043.999514956273,null,2762.7202024584808,243119.37781634595,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[89,36.283901992854531,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",88,36.283901992854531,-3.699999999999995E-2,359592.19702433737,400719.39600980625,1000,186997.04863940674,27.560431626039897,11071.559946582312,null,2762.7202024584808,245882.09801880442,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[90,34.070583971290404,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",89,34.070583971290404,-6.1000000000000033E-2,365374.54153701919,377214.51285320806,1000,187997.04863940674,29.3508324025984,11100.910778984911,null,2762.7202024584808,248644.81822126289,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[91,38.397548135644286,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",90,38.397548135644286,0.12700000000000003,371205.07225397328,426247.75598556548,1000,188997.04863940674,26.04332954977675,11126.954108534688,null,2762.7202024584808,251407.53842372136,null,"NA","NA","NA",0,0,0,0,0,0,0,null,{"$f":"IF(C100=\"NA\",\"NA\",INT(C100/12)-(C100/12))","v":"NA"}]
[92,37.89838000988091,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",91,37.89838000988091,-1.3000000000000001E-2,377084.19072690199,421693.53515775315,1000,189997.04863940674,26.386352127433383,11153.340460662122,null,2762.7202024584808,254170.25862617983,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[93,35.283391789199129,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",92,35.283391789199129,-6.899999999999995E-2,383012.3018537719,393527.68123186822,1000,190997.04863940674,28.341946431185161,11181.682407093307,null,2762.7202024584808,256932.9788286383,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[94,35.353958572777529,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",93,35.353958572777529,2.0000000000000451E-3,388989.81390669878,395316.73659433197,1000,191997.04863940674,28.285375679825506,11209.967782773132,null,2762.7202024584808,259695.69903109677,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[95,33.763030437002541,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",94,33.763030437002541,-4.4999999999999964E-2,395017.13856006693,378482.48344758706,15000,206997.04863940674,444.27291643704984,11654.240699210182,null,2762.7202024584808,262458.41923355527,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[96,34.708395289238616,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",95,34.708395289238616,2.8000000000000119E-2,401094.69091887982,404499.99298411951,1000,207997.04863940674,28.811473180094019,11683.052172390277,null,2762.7202024584808,265221.13943601376,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[97,34.708395289238616,0,0,2762.7202024584808,null,null,null,null,null,null,2762.7202024584808,2762.7202024584808,79.598039017236445,79.598039017236445,2762.7202024584813,96,34.708395289238616,0,407222.88954734948,405499.99298411951,4485.6167656884463,212482.66540509518,129.23722714081276,11812.28939953109,null,2762.7202024584808,267983.85963847226,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[98,32.20939082841344,1,-7.1999999999999884E-2,2785.7428708122916,null,null,null,null,null,null,2762.7202024584808,5525.4404049169616,85.773748940987531,165.37178795822399,5326.5245503399519,97,32.20939082841344,-7.1999999999999884E-2,413402.15649772296,380466.64584782184,15000,227482.66540509518,465.70269148858864,12277.992091019678,null,2762.7202024584808,270746.57984093076,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333329E-2]
[99,31.307527885217862,2,-2.8000000000000053E-2,5594.7002655480228,null,null,null,null,null,null,2762.7202024584808,8288.1606073754429,88.244597675913099,253.61638563413709,7940.1020653889136,98,31.307527885217862,-2.8000000000000053E-2,419632.91733934963,384393.5797640828,15000,242482.66540509518,479.11799535863031,12757.110086378309,null,2762.7202024584808,273509.30004338926,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666666]
[100,37.068113016097946,3,0.18399999999999994,8427.0656385731963,null,null,null,null,null,null,2762.7202024584808,11050.880809833923,74.53091019925094,328.14729583338806,12163.801047878955,99,37.068113016097946,0.18399999999999994,425915.60118798976,472881.99844067398,1000,243482.66540509518,26.977364603526482,12784.087450981835,null,2762.7202024584808,276272.02024584776,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[101,45.593779009800471,4,0.22999999999999993,11283.034056373588,null,null,null,null,null,null,2762.7202024584808,13813.601012292404,60.594235934350358,388.74153176773842,17724.195491349594,100,45.593779009800471,0.22999999999999993,432250.64073536848,582874.85808202904,1000,244482.66540509518,21.93281675083454,12806.020267732669,null,2762.7202024584808,279034.74044830626,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333331]
[102,45.867341683859273,5,5.9999999999999767E-3,14162.802210988968,null,null,null,null,null,null,2762.7202024584808,16576.321214750886,60.232838900944692,448.97437066868309,20593.260866756173,101,45.867341683859273,5.9999999999999767E-3,438638.47227897553,587378.10723052116,1000,245482.66540509518,21.802004722499543,12827.822272455169,null,2762.7202024584808,281797.46065076475,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666669]
[103,47.426831301110489,6,3.4000000000000023E-2,17066.568433559543,null,null,null,null,null,null,2762.7202024584808,19339.041417209366,58.252261993176681,507.22663266185975,24056.151938684361,102,47.426831301110489,3.4000000000000023E-2,445079.53575211274,608382.96287635888,1000,246482.66540509518,21.085110950192981,12848.907383405362,null,2762.7202024584808,284560.18085322325,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[104,46.668002000292724,7,-1.5999999999999955E-2,19994.532707984778,null,null,null,null,null,null,2762.7202024584808,22101.761619667846,59.199453245098255,566.42608590695795,26433.973710123893,103,46.668002000292724,-1.5999999999999955E-2,451574.27475419239,599632.83547033719,1000,247482.66540509518,21.427958282716443,12870.335341688078,null,2762.7202024584808,287322.90105568175,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333337]
[105,52.081490232326686,8,0.11600000000000014,22946.896684696989,null,null,null,null,null,null,2762.7202024584808,24864.481822126327,53.046105058331761,619.47219096528966,32263.034862956745,104,52.081490232326686,0.11600000000000014,458123.1365812897,670306.24438489636,1000,248482.66540509518,19.200679464799677,12889.536021152879,null,2762.7202024584808,290085.62125814025,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666663]
[106,51.404430859306437,9,-1.3000000000000045E-2,25923.863694548396,null,null,null,null,null,null,2762.7202024584808,27627.202024584807,53.744787293142615,673.21697825843228,34606.335612196788,105,51.404430859306437,-1.3000000000000045E-2,464726.57225694606,662579.26320789265,1000,249482.66540509518,19.453575952177992,12908.989597105057,null,2762.7202024584808,292848.34146059875,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[107,55.568189758910258,10,8.0999999999999975E-2,28925.638762815281,null,null,null,null,null,null,2762.7202024584808,30389.922227043287,49.717657070437205,722.93463532886949,40172.168999243208,106,55.568189758910258,8.0999999999999975E-2,471385.03656323295,717329.18352773192,1000,250482.66540509518,17.995907448823306,12926.985504553881,null,2762.7202024584808,295611.06166305725,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333337]
[108,52.345234752893461,11,-5.8000000000000031E-2,31952.428623317668,null,null,null,null,null,null,2762.7202024584808,33152.642429501771,52.778829161822934,775.71346449069244,40604.903399745584,107,52.345234752893461,-5.8000000000000031E-2,478098.98807207204,676666.09088312346,1000,251482.66540509518,19.103935720619219,12946.0894402745,null,2762.7202024584808,298373.78186551575,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666663]
[109,53.339794213198431,12,1.8999999999999889E-2,35004.441732657644,null,null,null,null,null,null,3041.7549429067872,36194.397372408559,57.025996964835187,832.73946145552759,44418.15150724753,108,53.339794213198431,1.8999999999999889E-2,484868.88917681843,690541.74660990271,1000,252482.66540509518,18.747728872050267,12964.837169146551,null,2762.7202024584808,301136.50206797424,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[110,52.166318740508068,13,-2.1999999999999957E-2,38081.88828457534,null,null,null,null,null,null,3041.7549429067872,39236.152315315347,58.308790352592212,891.04825180811986,46482.707116994876,109,52.166318740508068,-2.1999999999999957E-2,491695.20612410386,676327.82818448485,1000,253482.66540509518,19.169456924386775,12984.006626070937,null,2762.7202024584808,303899.22227043274,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333259E-2]
[111,56.078792646046168,14,7.49999999999999E-2,41184.980224425788,null,null,null,null,null,null,3041.7549429067872,42277.907258222134,54.240735211713691,945.2889870198336,53010.665093676274,110,56.078792646046168,7.49999999999999E-2,498578.40904595057,728127.41529832117,1000,254482.66540509518,17.832052952917934,13001.838679023855,null,2762.7202024584808,306661.94247289124,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666674]
[112,61.350199154774515,15,9.4000000000000139E-2,44313.931263774968,null,null,null,null,null,null,3041.7549429067872,45319.662201128922,49.580196720030791,994.86918373986441,61035.422555388643,111,61.350199154774515,9.4000000000000139E-2,505518.97199214564,797665.39233636344,1000,255482.66540509518,16.299865587676354,13018.138544611531,null,2762.7202024584808,309424.66267534974,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[113,54.356276451130221,16,-0.11399999999999999,47468.95689511871,null,null,null,null,null,null,3041.7549429067872,48361.417144035709,55.959589977461391,1050.8287737173257,57119.139326981116,112,54.356276451130221,-0.11399999999999999,512517.37296289264,707617.53761001804,1000,256482.66540509518,18.397139489476697,13036.535684101007,null,2762.7202024584808,312187.38287780824,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333326]
[114,62.292292812995228,17,0.14599999999999991,50650.274406723634,null,null,null,null,null,null,3041.7549429067872,51403.172086942497,48.830357746475912,1099.6591314638017,68500.288611627155,113,62.292292812995228,0.14599999999999991,519574.09394172888,812075.6981010806,1000,257482.66540509518,16.053350339857502,13052.589034440865,null,2762.7202024584808,314950.10308026674,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666674]
[115,56.312232702947689,18,-9.599999999999996E-2,53858.102897592027,null,null,null,null,null,null,3041.7549429067872,54444.927029849285,54.015882462915826,1153.6750139267176,64966.01584781774,114,56.312232702947689,-9.599999999999996E-2,526689.62092872243,735020.43108337687,1000,258482.66540509518,17.758130906922016,13070.347165347788,null,2762.7202024584808,317712.82328272524,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[116,57.663726287818434,19,2.4000000000000011E-2,57092.663292550889,null,null,null,null,null,null,3041.7549429067872,57486.681972756072,52.749885217691237,1206.4248991444088,69566.955171072143,115,57.663726287818434,2.4000000000000011E-2,533864.44397394068,753684.92142937798,1000,259482.66540509518,17.34192471379103,13087.68909006158,null,2762.7202024584808,320475.54348518373,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333326]
[117,58.817000813574808,20,2.000000000000008E-2,60354.17835746771,null,null,null,null,null,null,3041.7549429067872,60528.43691566286,51.715573742834543,1258.1404728872433,74000.049217400374,116,58.817000813574808,2.000000000000008E-2,541099.05721120234,769778.6198579655,1000,260482.66540509518,17.001886974304931,13104.690977035885,null,2762.7202024584808,323238.26368764223,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666674]
[118,58.699366811947655,21,-2.0000000000000477E-3,63642.872714592195,null,null,null,null,null,null,3041.7549429067872,63570.191858569648,51.819212167168878,1309.9596850544121,76893.804061872361,117,58.699366811947655,-2.0000000000000477E-3,548393.95889210782,769237.06261824956,1000,261482.66540509518,17.035958892089109,13121.726935927974,null,2762.7202024584808,326000.98389010073,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[119,54.238214934239636,22,-7.5999999999999956E-2,66958.972858026202,null,null,null,null,null,null,3041.7549429067872,66611.946801476428,56.081398449316971,1366.0410835037292,74091.629896076862,118,54.238214934239636,-7.5999999999999956E-2,555749.65142035461,711699.04585926258,1000,262482.66540509521,18.437184948148385,13140.164120876123,null,2762.7202024584808,328763.70409255923,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333326]
[120,61.234944660756547,23,0.12899999999999995,70302.707169321962,null,null,null,null,null,null,3041.7549429067872,69653.701744383216,49.673515012681108,1415.7145985164102,86691.205095577548,119,61.234944660756547,0.12899999999999995,563166.64138633641,804637.22277510748,1000,263482.66540509521,16.330544683922398,13156.494665560045,null,2762.7202024584808,331526.42429501773,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666674]
[121,53.76428141214425,24,-0.12199999999999997,73674.305933211945,null,null,null,null,null,null,3348.9721921403725,73002.673936523584,62.28990891681309,1478.0045074332234,79463.850266057474,120,53.76428141214425,-0.12199999999999997,570645.43960203486,707349.48159654438,1000,264482.66540509521,18.599709207200906,13175.094374767246,null,2762.7202024584808,334289.14449747623,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[122,53.226638598022809,25,-9.999999999999962E-3,77074.001353467625,null,null,null,null,null,null,3348.9721921403725,76351.646128663953,62.919099915972815,1540.9236073491961,82018.183955537272,121,53.226638598022809,-9.999999999999962E-3,578186.5611361973,701265.98678057897,1000,265482.66540509521,18.787585057778692,13193.881959825025,null,2762.7202024584808,337051.86469993473,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333481E-2]
[123,61.476767580716349,26,0.15500000000000008,80502.027568892168,null,null,null,null,null,null,3348.9721921403725,79700.618320804322,54.475411182660444,1595.3990185318567,98079.974660785927,122,61.476767580716349,0.15500000000000008,585790.52534981119,811117.2147315687,1000,266482.66540509521,16.2663074093322,13210.148267234357,null,2762.7202024584808,339814.58490239322,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666652]
[124,62.583349397169243,27,1.8000000000000009E-2,83958.620669445256,null,null,null,null,null,null,3348.9721921403725,83049.590512944691,53.512191731493559,1648.9112102633503,103194.38639682045,123,62.583349397169243,1.8000000000000009E-2,593457.85593187192,826735.32459673693,1000,267482.66540509521,15.978690971839097,13226.126958206196,null,2762.7202024584808,342577.30510485172,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[125,63.021432842949423,28,6.9999999999999195E-3,87444.018712502948,null,null,null,null,null,null,3348.9721921403725,86398.56270508506,53.140210259675833,1702.0514205230261,107265.71929373856,124,63.021432842949423,6.9999999999999195E-3,601189.08093544992,833529.47186891397,1000,268482.66540509521,15.867617648300991,13241.994575854496,null,2762.7202024584808,345340.02530731022,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333348]
[126,66.928761679212286,29,6.1999999999999979E-2,90958.461739252656,null,null,null,null,null,null,3348.9721921403725,89747.534897225429,50.037862768056343,1752.0892832910824,117265.16608209071,125,66.928761679212286,6.1999999999999979E-2,608984.73281405738,886270.29912478663,1000,269482.66540509521,14.941259555838975,13256.935835410335,null,2762.7202024584808,348102.74550976872,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666652]
[127,86.471960089542279,30,0.29200000000000009,94502.191791225458,null,null,null,null,null,null,3348.9721921403725,93096.507089365798,38.728995950508001,1790.8182792415905,154855.56677020161,126,86.471960089542279,0.29200000000000009,616845.34845832048,1146353.2264692243,1000,270482.66540509521,11.564442380680321,13268.500277791016,null,2762.7202024584808,350865.46571222722,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[128,98.145674701630483,31,0.13499999999999995,98075.452926964572,null,null,null,null,null,null,3348.9721921403725,96445.479281506166,34.122463392518064,1824.9407426341086,179110.04047631918,127,98.145674701630483,0.13499999999999995,624771.46923295187,1302245.9120425696,1000,271482.66540509521,10.188936018220547,13278.689213809237,null,2762.7202024584808,353628.18591468572,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333348]
[129,111.68977781045548,{"$f":"IF(AND(A138>=startm,A138<=endm),A138-startm,\"NA\")","v":32},0.13799999999999993,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,typical,(1+return/12)*typical*((1+return/12)^C138-1)/(return/12)))","v":101678.49123883493},null,null,null,null,null,null,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,typical,IF(L137=\"NA\",typical,IF(INT(C138/12)-(C138/12)=0,L137*(1+gsip1),L137))))","v":3348.9721921403725},99794.451473646535,29.984589975850675,1854.9253326099592,207176.19825419158,128,111.68977781045548,0.13799999999999993,632763.64101403859,1483093.847904444,1000,272482.66540509521,{"$f":"V138/R138","v":8.9533708420215721},13287.642584651259,null,{"$f":"typical","v":2762.7202024584808},356390.90611714422,null,{"$f":"IF(A138=endm,E138,IF(C138=\"NA\",\"NA\",-typical))","v":-2762.7202024584808},{"$f":"IF(A138=endm,P138,IF(C138=\"NA\",\"NA\",-typical))","v":-2762.7202024584808},{"$f":"IF(A138=endm,F138,IF(C138=\"NA\",\"NA\",-G138))","v":0},{"$f":"IF(A138=endm,O138,0)","v":0},{"$f":"IF(A138=endm,J138,0)","v":0},{"$f":"IF(A138=endm,E138,0)","v":0},{"$f":"IF(A138=endm,P138,0)","v":0},{"$f":"IF(A138=endm,F138,0)","v":0},{"$f":"IF(A138=endm,M138,0)","v":0},{"$f":"IF(A138=endm,H138,0)","v":0},null,-0.66666666666666652]
[130,101.86107736313541,33,{"$f":"IF(C139=\"NA\",\"NA\",IF(C139=0,0,(B139-B138)/B138))","v":-8.7999999999999926E-2},105311.55486997083,null,null,null,null,null,null,3348.9721921403725,103143.4236657869,{"$f":"IF(C139=\"NA\",\"NA\",L139/B139)","v":32.877839885801173},1887.8031724957605,{"$f":"IF(C139=\"NA\",\"NA\",O139*B139)","v":192293.6649999631},129,101.86107736313541,-8.7999999999999926E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q139-1)/(return/12)","v":640822.41422663454},1353493.5892888529,{"$f":"IF((U139-T139)>0,IF(typical-(U139-T139)<min,min,typical-(U139-T139)),IF((U139-T139)<0,IF(typical-(U139-T139)>max,max,typical-(U139-T139)),IF((T139-U139)=0,min,)))","v":1000},{"$f":"W138+V139","v":273482.66540509521},9.8172925899359331,13297.459877241195,null,2762.7202024584808,359153.62631960271,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[{"$f":"A139+1","v":131},94.119635483537124,34,-7.5999999999999929E-2,108974.89403136625,null,null,null,null,null,null,3348.9721921403725,106492.39585792727,35.582077798486118,1923.3852502942466,181028.3186521063,{"$f":"Q139+1","v":130},94.119635483537124,-7.5999999999999929E-2,648948.34388266888,1251552.0765029001,1000,274482.66540509521,10.624775530233693,{"$f":"Y139+X140","v":13308.084652771429},null,2762.7202024584808,{"$f":"AB139+AA140","v":361916.34652206121},null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333348]
[132,82.448800683578526,35,-0.12399999999999994,112668.76101910652,null,null,null,null,null,null,3348.9721921403725,109841.36805006764,40.618810272244424,1964.004060566491,161929.77933138551,131,82.448800683578526,-0.12399999999999994,657141.98961916985,1097235.6190165407,1000,275482.66540509521,12.128739189764488,13320.213391961193,null,2762.7202024584808,364679.06672451971,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666652]
[133,77.254526240513087,36,-6.2999999999999903E-2,116393.41023174467,null,null,null,null,null,null,3687.2183835465498,113528.5864336142,47.728185816159126,2011.7322463826501,155415.42161705479,132,77.254526240513087,{"$f":"(R142-R141)/R141","v":-6.2999999999999903E-2},665403.91573680856,{"$f":"(U141+V141)*(1+S142)","v":1029046.7750184987},1000,276482.66540509521,12.944225389289741,13333.157617350484,null,2762.7202024584808,367441.78692697821,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[134,95.950121590717259,37,0.24200000000000008,120149.09818782148,null,null,null,null,null,null,3687.2183835465498,117215.80481716075,38.428490995297203,2050.1607373779475,196713.17203192861,133,95.950121590717259,0.24200000000000008,673734.69123876083,1279318.0945729753,1000,277482.66540509521,10.422081633888679,13343.579698984373,null,2762.7202024584808,370204.50712943671,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333481E-2]
[135,91.824266362316408,38,-4.3000000000000101E-2,123936.08354353235,null,null,null,null,null,null,3687.2183835465498,120903.02320070731,40.155163004490291,2090.3159003824376,191941.72401810219,134,91.824266362316408,-4.3000000000000101E-2,682134.88986989623,1225264.4165063372,1000,278482.66540509521,10.890367433530491,13354.470066417904,null,2762.7202024584808,372967.22733189521,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666652]
[136,97.058249544968433,39,5.6999999999999891E-2,127754.62711054066,null,null,null,null,null,null,3687.2183835465498,124590.24158425386,37.989747402545213,2128.3056477849827,206569.62067068054,135,97.058249544968433,5.6999999999999891E-2,690605.09015629091,1296161.4882471983,1000,279482.66540509521,10.303091233236039,13364.77315765114,null,2762.7202024584808,375729.94753435371,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[137,102.6876280185766,40,5.8000000000000017E-2,131604.99187394086,null,null,null,null,null,null,3687.2183835465498,128277.45996780042,35.907133650798876,2164.2127814357818,222237.87705312661,136,102.6876280185766,5.8000000000000017E-2,699145.87544507242,1372396.8545655359,1000,280482.66540509521,9.738271486990584,13374.511429138131,null,2762.7202024584808,378492.6677368122,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333348]
[138,99.70968680603788,41,-2.9000000000000022E-2,135487.44301036929,null,null,null,null,null,null,3687.2183835465498,131964.67835134696,36.979540320081234,2201.1923217558628,219480.19700213245,137,99.70968680603788,-2.9000000000000022E-2,707757.83394459344,1333568.3457831354,1000,281482.66540509521,10.029115846540252,13384.540544984671,null,2762.7202024584808,381255.3879392707,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666652]
[139,128.22665723256472,42,0.28600000000000003,139402.24790626805,null,null,null,null,null,null,3687.2183835465498,135651.8967348935,28.755474587932532,2229.9477963437953,285938.75172828889,138,128.22665723256472,0.28600000000000003,716441.55876494409,1716254.8926771122,1000,282482.66540509521,7.7986903938882204,13392.33923537856,null,2762.7202024584808,384018.1081417292,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[140,141.0493229558212,43,0.10000000000000005,143349.67617629917,null,null,null,null,null,null,3687.2183835465498,139339.11511844004,26.141340534484119,2256.0891368782795,318219.84528466436,139,141.0493229558212,0.10000000000000005,725197.6479587974,1888980.3819448235,1000,283482.66540509521,7.0897185398983824,13399.428953918459,null,2762.7202024584808,386780.8283441877,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333348]
[141,148.10178910361228,44,5.0000000000000142E-2,147329.99968191402,null,null,null,null,null,null,3687.2183835465498,143026.33350198658,24.896514794746775,2280.9856516730265,337818.05593244417,140,148.10178910361228,5.0000000000000142E-2,734026.70456259989,1984479.4010420649,1000,284482.66540509521,6.7521128951413152,13406.1810668136,null,2762.7202024584808,389543.5485466462,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666652]
[142,148.39799268181949,45,1.9999999999999159E-3,151343.49255007543,null,null,null,null,null,null,3687.2183835465498,{"$f":"IF(C151=\"NA\",\"NA\",IF(M150=\"NA\",L151,M150+L151))","v":146713.55188553312},24.846821152441894,{"$f":"IF(C151=\"NA\",\"NA\",IF(O150=\"NA\",N151,O150+N151))","v":2305.8324728254684},342180.91042785556,141,148.39799268181949,1.9999999999999159E-3,742929.33663810033,1989450.3598441491,1000,285482.66540509521,6.7386356238935292,13412.919702437493,null,2762.7202024584808,392306.2687491047,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[143,149.43677863059222,46,6.999999999999936E-3,155390.43119213844,null,null,null,null,null,null,3687.2183835465498,150400.77026907966,24.674102435394136,2330.5065752608625,348263.39518439712,142,149.43677863059222,6.999999999999936E-3,751906.15731423011,2004383.5123630578,1000,286482.66540509521,6.6917930723868215,13419.61149550988,null,2762.7202024584808,395068.98895156319,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333348]
[144,149.88508896648398,47,2.9999999999999003E-3,159471.09432288518,null,null,null,null,null,null,3687.2183835465498,154087.9886526262,24.600301530801733,2355.106876791664,352995.40375349676,143,149.88508896648398,2.9999999999999003E-3,760957.7848293276,2011399.6629001468,1000,287482.66540509521,6.6717777391693147,13426.28327324905,null,2762.7202024584808,397831.70915402169,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666652]
[145,180.76141729357968,48,0.20600000000000004,163585.7629797215,null,null,null,null,null,null,4059.6274402847512,158147.61609291096,22.458484233343871,2377.5653610250079,429772.08436700189,144,180.76141729357968,0.20600000000000004,770084.84257371759,2426953.9934575767,1000,288482.66540509521,5.5321540125782036,13431.815427261628,null,2762.7202024584808,400594.42935648019,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[146,236.97821807188296,49,0.311,167734.72054203149,null,null,null,null,null,null,4059.6274402847512,162207.24353319572,17.130804144427056,2394.6961651694351,567490.83004542429,145,236.97821807188296,0.311,779287.95913264412,3183047.6854228829,1000,289482.66540509521,4.2197971110436336,13436.035224372672,null,2762.7202024584808,403357.14955893869,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[147,336.50906966207378,50,0.41999999999999987,171918.25275069408,null,null,null,null,null,null,4059.6274402847512,166266.87097348049,12.063946580582433,2406.7601117500176,809896.60610478721,146,336.50906966207378,0.41999999999999987,788567.76832956192,4521347.7133004935,1000,290482.66540509521,2.9716881063687564,13439.006912479041,null,2762.7202024584808,406119.86976139719,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[148,305.21372618350091,51,-9.3000000000000041E-2,176136.64772776217,null,null,null,null,null,null,4059.6274402847512,170326.49841376525,13.300933385427161,2420.0610451354446,738635.84917732666,147,305.21372618350091,-9.3000000000000041E-2,797924.90926978714,4101769.3759635473,1000,291482.66540509521,3.2763926200317051,13442.283305099072,null,2762.7202024584808,408882.58996385569,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[149,235.93021033984621,52,-0.22699999999999998,180390.1959963057,null,null,null,null,null,null,4059.6274402847512,174386.12585405001,17.206899593049368,2437.2679447284941,575025.13885435823,148,235.93021033984621,-0.22699999999999998,807360.02638451406,3171440.7276198221,1000,292482.66540509521,4.2385415524342882,13446.521846651507,null,2762.7202024584808,411645.31016631419,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[150,241.82846559834235,53,2.4999999999999915E-2,184679.19050042052,null,null,null,null,null,null,4059.6274402847512,178445.75329433478,16.787219115170114,2454.0551638436641,593460.39476600196,149,241.82846559834235,2.4999999999999915E-2,816873.7694751973,3251751.7458103173,1000,293482.66540509521,4.1351624901797939,13450.657009141687,null,2762.7202024584808,414408.03036877268,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[151,214.01819205453299,54,-0.11499999999999995,189003.92662540311,null,null,null,null,null,null,4059.6274402847512,182505.38073461954,18.968609169683745,2473.0237730133476,529272.07680819638,150,214.01819205453299,-0.11499999999999995,826466.79375830304,2878685.2950421311,1000,294482.66540509521,4.6724999889037218,13455.32950913059,null,2762.7202024584808,417170.75057123118,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[152,237.9882295646407,55,0.1120000000000001,193364.70221809365,null,null,null,null,null,null,4059.6274402847512,186565.0081749043,17.058101771298329,2490.0818747846461,592610.17685099924,151,237.9882295646407,0.1120000000000001,836139.75991043448,3202210.04808685,1000,295482.66540509521,4.2018884792299653,13459.53139760982,null,2762.7202024584808,419933.47077368968,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[153,258.69320553676442,56,8.6999999999999911E-2,197761.81760739005,null,null,null,null,null,null,4059.6274402847512,190624.63561518906,15.692825916557803,2505.774700701204,648226.88967732096,152,258.69320553676442,8.6999999999999911E-2,845893.33411383361,3481889.3222704059,1000,296482.66540509521,3.8655827775804652,13463.396980387401,null,2762.7202024584808,422696.19097614818,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[154,222.4761567616174,57,-0.14000000000000001,202195.57562493053,null,null,null,null,null,null,4059.6274402847512,194684.26305547383,18.247471995997444,2524.0221726972013,561534.75256278075,153,222.4761567616174,-0.14000000000000001,855728.18810226105,2995284.817152549,1000,297482.66540509521,4.4948636948610057,13467.891844082262,null,2762.7202024584808,425458.91117860668,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[155,197.78130336107787,58,-0.11099999999999999,206666.28162595059,null,null,null,null,null,null,4059.6274402847512,198743.89049575859,20.525840265463941,2544.5480129626653,503264.02246859681,154,197.78130336107787,-0.11099999999999999,865644.99920725904,2663697.2024486163,1000,298482.66540509521,5.0560896455129427,13472.947933727775,null,2762.7202024584808,428221.63138106518,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,{"$f":"IF(C164=\"NA\",\"NA\",INT(C164/12)-(C164/12))","v":-0.83333333333333304}]
[156,205.49477419215989,59,3.8999999999999917E-2,211174.24351031252,null,null,null,null,null,null,4059.6274402847512,202803.51793604335,19.755380428742967,2564.3033933914085,526950.94678515685,155,205.49477419215989,3.8999999999999917E-2,875644.4504047985,2768620.3933441122,1000,299482.66540509521,4.8663037974138046,13477.814237525188,null,2762.7202024584808,430984.35158352368,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[157,210.63214354696387,60,2.4999999999999915E-2,215719.77174371073,null,null,null,null,null,null,4469.6498117535111,207273.16774779686,21.220169611752205,2585.5235630031607,544594.37026653928,156,210.63214354696387,2.4999999999999915E-2,885727.23036231741,2838860.9031777149,1000,300482.66540509521,4.7476134608915173,13482.56185098608,null,2762.7202024584808,433747.07178598217,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[158,208.31518996794728,61,-1.0999999999999979E-2,220303.17937905388,null,null,null,null,null,null,4469.6498117535111,211742.81755955037,21.456187676190297,2606.9797506793511,543073.48200536089,157,208.31518996794728,-1.0999999999999979E-2,895894.03348614858,2808622.4332427601,1000,301482.66540509521,4.8004180595465291,13487.362269045627,null,2762.7202024584808,436509.79198844067,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[159,179.15106337243466,62,-0.13999999999999999,224924.78207802505,null,null,null,null,null,null,4469.6498117535111,216212.46737130388,24.949055437430577,2631.9288061167817,471512.84433636389,158,179.15106337243466,-0.13999999999999999,906145.55996934581,2416275.2925887736,1000,302482.66540509521,5.5818814645889869,13492.944150510215,null,2762.7202024584808,439272.51219089917,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[160,166.78963999973669,63,-6.8999999999999881E-2,229584.89813282079,null,null,null,null,null,null,4469.6498117535111,220682.11718305739,26.798126141171402,2658.7269322579532,443448.10788890836,159,166.78963999973669,-6.8999999999999881E-2,916482.51583990245,2250483.2974001486,1000,303482.66540509521,5.9955762240483201,13498.939726734263,null,2762.7202024584808,442035.23239335767,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[161,172.29369811972799,64,3.2999999999999932E-2,234283.84848807324,null,null,null,null,null,null,4469.6498117535111,225151.7669948109,25.942038858830013,2684.6689711167833,462551.5452609958,160,172.29369811972799,3.2999999999999932E-2,926905.61300938053,2325782.2462143535,1000,304482.66540509521,5.8040428112762061,13504.743769545539,null,2762.7202024584808,444797.95259581617,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[162,175.05039728964366,65,1.6000000000000087E-2,239021.95676295282,null,null,null,null,null,null,4469.6498117535111,229621.4168065644,25.533502813809065,2710.2024739305925,474422.01979692531,161,175.05039728964366,1.6000000000000087E-2,937415.56932193774,2364010.7621537833,1000,305482.66540509521,5.7126405622797298,13510.456410107819,null,2762.7202024584808,447560.67279827467,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[163,182.92766516767762,66,4.4999999999999984E-2,243799.54927345636,null,null,null,null,null,null,4469.6498117535111,234091.06661831791,24.433973984506284,2734.6364479150989,500240.66049954045,162,182.92766516767762,4.4999999999999984E-2,948013.10860376607,2471436.2464507036,1000,306482.66540509521,5.4666416863920855,13515.923051794212,null,2762.7202024584808,450323.39300073317,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[164,206.89118930464338,67,0.13099999999999995,248616.95505488073,null,null,null,null,null,null,4469.6498117535111,238560.71643007142,21.603867360306175,2756.240315275405,570241.83683673374,163,206.89118930464338,0.13099999999999995,958698.96071294299,2796325.3947357456,1000,307482.66540509521,4.8334586086579012,13520.756510402871,null,2762.7202024584808,453086.11320319166,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[165,212.89103379447801,68,2.8999999999999863E-2,253474.50588448375,null,null,null,null,null,null,4469.6498117535111,243030.36624182493,20.995012011959357,2777.2353272873643,591248.49991675245,164,212.89103379447801,2.8999999999999863E-2,969473.86158969637,2878447.831183082,1000,308482.66540509521,4.6972386867423728,13525.453749089613,null,2762.7202024584808,455848.83340565016,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[166,210.1234503551498,69,-1.2999999999999961E-2,258372.53630433331,null,null,null,null,null,null,4469.6498117535111,247500.01605357844,21.271542058722751,2798.5068693460871,588031.91922958824,165,210.1234503551498,-1.2999999999999961E-2,980338.55330708949,2842015.0093777017,1000,309482.66540509521,4.759107078766335,13530.212856168378,null,2762.7202024584808,458611.55360810866,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[167,254.03925147937613,70,0.20900000000000013,263311.38364434842,null,null,null,null,null,null,4469.6498117535111,251969.66586533195,17.594327591995658,2816.1011969380829,715400.24016032577,166,254.03925147937613,0.20900000000000013,991293.78412212781,3437205.1463376414,1000,310482.66540509521,3.9363995688720714,13534.149255737251,null,2762.7202024584808,461374.27381056716,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333304]
[168,262.93062528115428,71,3.499999999999992E-2,268291.38804553018,null,null,null,null,null,null,4469.6498117535111,256439.31567708545,16.999350330430588,2833.1005472685133,744908.89837769058,167,262.93062528115428,3.499999999999992E-2,1002340.3085272907,3558542.3264594586,1000,311482.66540509521,3.8032846076058666,13537.952540344857,null,2762.7202024584808,464136.99401302566,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[169,313.93916658569822,72,0.19400000000000003,273312.89248338866,null,null,null,null,null,null,4921.0844427406155,261360.40011982608,15.675280329819159,2848.7758275983324,894342.30910570314,168,313.93916658569822,0.19400000000000003,1013478.8873024971,4250093.5377925932,1000,312482.66540509521,3.1853304921322163,13541.137870836988,null,2762.7202024584808,466899.71421548416,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[170,339.99611741231115,73,8.2999999999999935E-2,278376.2427915624,null,null,null,null,null,null,4921.0844427406155,266281.48456256668,14.473943056158042,2863.2497706544905,973493.80520421709,169,339.99611741231115,8.2999999999999935E-2,1024710.2875674968,4603934.3014293779,1000,313482.66540509521,2.9412100573704678,13544.079080894358,null,2762.7202024584808,469662.43441794266,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[171,296.47661438353532,74,-0.128,283481.78768563777,null,null,null,null,null,null,4921.0844427406155,271202.56900530728,16.598558550639957,2879.8483292051305,853807.68258081796,170,296.47661438353532,-0.128,1036035.2828347052,4015502.7108464176,1000,314482.66540509521,3.3729473134982428,13547.452028207857,null,2762.7202024584808,472425.15462040115,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[172,289.95412886709755,75,-2.1999999999999971E-2,288629.87878716365,null,null,null,null,null,null,4921.0844427406155,276123.65344804787,16.971941258323064,2896.8202704634537,839944.99800678063,171,289.95412886709755,-2.1999999999999971E-2,1047454.6530624733,3928139.6512077963,1000,315482.66540509521,3.4488213839450337,13550.900849591802,null,2762.7202024584808,475187.87482285965,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[173,299.23266099084469,76,3.2000000000000063E-2,293820.87064786907,null,null,null,null,null,null,4921.0844427406155,281044.73789078847,16.445679513878936,2913.2659499773326,871744.32238573825,172,299.23266099084469,3.2000000000000063E-2,1058969.1847088062,4054872.1200464461,1000,316482.66540509521,3.3418811859932496,13554.242730777796,null,2762.7202024584808,477950.59502531815,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[174,314.79275936236866,77,5.2000000000000129E-2,299055.12077408016,null,null,null,null,null,null,4921.0844427406155,285965.82233352907,15.632775203306972,2928.8987251806398,921996.11159253749,173,314.79275936236866,5.2000000000000129E-2,1070579.6707855246,4266777.4702888615,1000,317482.66540509521,3.176693142579134,13557.419423920375,null,2762.7202024584808,480713.31522777665,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[175,322.03299282770308,78,2.2999999999999833E-2,304332.98965134314,null,null,null,null,null,null,4921.0844427406155,290886.90677626966,15.28130518407329,2944.1800303647133,948123.10660190636,174,322.03299282770308,2.2999999999999833E-2,1082286.9109128832,4365936.3521055048,1000,318482.66540509521,3.1052718891291637,13560.524695809505,null,2762.7202024584808,483476.03543023515,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[176,345.86343429695313,79,7.4000000000000066E-2,309654.84076924995,null,null,null,null,null,null,4921.0844427406155,295807.99121901026,14.228403337125966,2958.4084337018394,1023205.3009331882,175,345.86343429695313,7.4000000000000066E-2,1094091.711374636,4690089.6421613125,1000,319482.66540509521,2.891314608127713,13563.416010417634,null,2762.7202024584808,486238.75563269365,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[177,325.11162823913594,80,-6.0000000000000012E-2,315021.04064647265,null,null,null,null,null,null,4921.0844427406155,300729.07566175086,15.136599294814859,2973.5450329966543,966734.06731993752,176,325.11162823913594,-6.0000000000000012E-2,1105994.8851735704,4409624.2636316335,1000,320482.66540509521,3.0758666043911838,13566.491877022025,null,2762.7202024584808,489001.47583515215,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[178,319.25961893083149,81,-1.7999999999999995E-2,320431.95885600551,null,null,null,null,null,null,4921.0844427406155,305650.16010449146,15.414052235045681,2988.9590852317001,954253.93855091929,177,319.25961893083149,-1.7999999999999995E-2,1117997.2520874958,4331233.0268862639,1000,321482.66540509521,3.132247051314851,13569.62412407334,null,2762.7202024584808,491764.19603761064,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[179,313.83220540900737,82,-1.6999999999999956E-2,325887.9680506179,null,null,null,null,null,null,4921.0844427406155,310571.24454723205,15.680622823037314,3004.6397080547376,942952.70603829436,178,313.83220540900737,-1.6999999999999956E-2,1130099.638725704,4258585.0654291976,1000,322482.66540509521,3.1864161254474577,13572.810540198787,null,2762.7202024584808,494526.91624006914,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333304]
[180,297.82676293314796,83,-5.1000000000000115E-2,331389.44398851861,null,null,null,null,null,null,4921.0844427406155,315492.32898997265,16.523311720798016,3021.1630197755358,899783.20247308188,179,297.82676293314796,-5.1000000000000115E-2,1142302.8785858974,4042346.227092308,1000,323482.66540509521,3.3576566126948979,13576.168196811483,null,2762.7202024584808,497289.63644252764,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[181,274.29844866142929,84,-7.8999999999999945E-2,336936.76555923512,null,null,null,null,null,null,5418.1139714574174,320910.44296143006,19.752623457761793,3040.9156432332975,834118.4434491659,180,274.29844866142929,-7.8999999999999945E-2,1154607.8121115917,3723921.8751520161,1000,324482.66540509521,3.6456640745872941,13579.81386088607,null,2762.7202024584808,500052.35664498614,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[182,259.7606308823735,85,-5.3000000000000123E-2,342530.31480970769,null,null,null,null,null,null,5418.1139714574174,326328.55693288747,20.85810291210327,3061.7737461454008,795328.27991781745,181,259.7606308823735,-5.3000000000000123E-2,1167015.2867500004,3527501.0157689587,1000,325482.66540509521,3.8496980724258654,13583.663558958497,null,2762.7202024584808,502815.07684744464,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[183,253.52637574119655,86,-2.399999999999998E-2,348170.47697060107,null,null,null,null,null,null,5418.1139714574174,331746.67090434488,21.371007082073021,3083.1447532274738,781658.51517124719,182,253.52637574119655,-2.399999999999998E-2,1179526.1570103962,3443816.9913905035,1000,326482.66540509521,3.9443627791248619,13587.607921737621,null,2762.7202024584808,505577.79704990314,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[184,241.10358332987789,87,-4.9000000000000085E-2,353857.64048283483,null,null,null,null,null,null,5418.1139714574174,337164.78487580229,22.472142042137776,3105.6168952696116,748775.36189931352,183,241.10358332987789,-4.9000000000000085E-2,1192141.2845229614,3276020.9588123686,1000,327482.66540509521,4.1475949307306648,13591.755516668352,null,2762.7202024584808,508340.51725236163,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[185,255.32869474634069,88,5.8999999999999997E-2,359592.19702433737,null,null,null,null,null,null,5418.1139714574174,342582.8988472597,21.220153014294404,3126.8370482839059,798371.2222228304,184,255.32869474634069,5.8999999999999997E-2,1204861.5380981318,3470365.195382298,1000,328482.66540509521,3.9165202367617233,13595.672036905115,null,2762.7202024584808,511103.23745482013,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[186,246.13686173547242,89,-3.6000000000000004E-2,365374.54153701919,null,null,null,null,null,null,5418.1139714574174,348001.01281871711,22.012606861301251,3148.8496551452072,775047.97219426592,185,246.13686173547242,-3.6000000000000004E-2,1217687.7937864284,3346396.0483485353,1000,329482.66540509521,4.0627803285909989,13599.734817233706,null,2762.7202024584808,513865.95765727863,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[187,254.50551503447849,90,3.400000000000003E-2,371205.07225397328,null,null,null,null,null,null,5418.1139714574174,353419.12679017452,21.288788067022484,3170.1384432122295,806817.71722032828,186,254.50551503447849,3.400000000000003E-2,1230620.9349387945,3461207.5139923855,1000,330482.66540509521,3.9291879386760145,13603.664005172383,null,2762.7202024584808,516628.67785973713,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[188,248.65188818868549,91,-2.2999999999999986E-2,377084.19072690199,null,null,null,null,null,null,5418.1139714574174,358837.24076163193,21.789957079859249,3191.9284002920886,793679.02369571815,187,248.65188818868549,-2.2999999999999986E-2,1243661.8522674299,3382576.7411705605,1000,331482.66540509521,4.0216867335476092,13607.68569190593,null,2762.7202024584808,519391.39806219563,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[189,258.84661560442157,92,4.0999999999999912E-2,383012.3018537719,null,null,null,null,null,null,5418.1139714574174,364255.35473308933,20.931755119941641,3212.8601554120301,831637.97763869993,188,258.84661560442157,4.0999999999999912E-2,1256811.4439071375,3522303.3875585534,1000,332482.66540509521,3.8632917709391066,13611.548983676868,null,2762.7202024584808,522154.11826465413,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[190,258.84661560442157,93,0,388989.81390669878,null,null,null,null,null,null,5418.1139714574174,369673.46870454674,20.931755119941641,3233.7919105319716,837056.09161015728,189,258.84661560442157,0,1270070.6154771755,3523303.3875585534,1000,333482.66540509521,3.8632917709391066,13615.412275447807,null,2762.7202024584808,524916.83846711263,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[191,225.71424880705561,94,-0.128,395017.13856006693,null,null,null,null,null,null,5418.1139714574174,375091.58267600415,24.004306330208305,3257.7962168621798,735331.02585551457,190,225.71424880705561,-0.128,1283440.2801436312,3073192.5539510585,1000,334482.66540509521,4.4303804712604435,13619.842655919067,null,2762.7202024584808,527679.55866957107,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333304]
[192,237.90281824263661,95,5.3999999999999992E-2,401094.69091887982,null,null,null,null,null,null,5418.1139714574174,380509.69664746156,22.774484184258355,3280.570701046438,780457.0152231697,191,237.90281824263661,5.3999999999999992E-2,1296921.3586823069,3240198.9518644158,1000,335482.66540509521,4.2033970315563982,13624.046052950624,null,2762.7202024584808,530442.27887202951,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[193,224.34235760280632,{"$f":"IF(AND(A202>=startm,A202<=endm),A202-startm,\"NA\")","v":96},-5.7000000000000037E-2,{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,typical,(1+return/12)*typical*((1+return/12)^C202-1)/(return/12)))","v":407222.88954734948},null,null,null,null,null,null,{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,typical,IF(L201=\"NA\",typical,IF(INT(C202/12)-(C202/12)=0,L201*(1+gsip1),L201))))","v":5965.3434825746162},386475.04013003618,26.590357462214683,3307.1610585086528,741936.30883802369,192,224.34235760280632,-5.7000000000000037E-2,1310514.7795421381,3056450.6116081439,1000,336482.66540509521,{"$f":"V202/R202","v":4.4574729921064664},13628.50352594273,null,{"$f":"typical","v":2762.7202024584808},533204.99907448795,null,{"$f":"IF(A202=endm,E202,IF(C202=\"NA\",\"NA\",-typical))","v":-2762.7202024584808},{"$f":"IF(A202=endm,P202,IF(C202=\"NA\",\"NA\",-typical))","v":-2762.7202024584808},{"$f":"IF(A202=endm,F202,IF(C202=\"NA\",\"NA\",-G202))","v":0},{"$f":"IF(A202=endm,O202,0)","v":0},{"$f":"IF(A202=endm,J202,0)","v":0},{"$f":"IF(A202=endm,E202,0)","v":0},{"$f":"IF(A202=endm,P202,0)","v":0},{"$f":"IF(A202=endm,F202,0)","v":0},{"$f":"IF(A202=endm,M202,0)","v":0},{"$f":"IF(A202=endm,H202,0)","v":0},null,0]
[194,262.48055839528337,97,{"$f":"IF(C203=\"NA\",\"NA\",IF(C203=0,0,(B203-B202)/B202))","v":0.1699999999999999},413402.15649772296,null,null,null,null,null,null,5965.3434825746162,392440.38361261081,{"$f":"IF(C203=\"NA\",\"NA\",L203/B203)","v":22.726801249756143},3329.8878597584089,{"$f":"IF(C203=\"NA\",\"NA\",O203*B203)","v":874030.82482306217},193,262.48055839528337,0.1699999999999999,{"$f":"(1+return/12)*typical*((1+return/12)^Q203-1)/(return/12)","v":1324221.4789091351},3577217.2155815279,{"$f":"IF((U203-T203)>0,IF(typical-(U203-T203)<min,min,typical-(U203-T203)),IF((U203-T203)<0,IF(typical-(U203-T203)>max,max,typical-(U203-T203)),IF((T203-U203)=0,min,)))","v":1000},{"$f":"W202+V203","v":337482.66540509521},3.8098059761593737,13632.313331918889,null,2762.7202024584808,535967.71927694639,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[{"$f":"A203+1","v":195},260.64319448651639,98,-6.9999999999999655E-3,419632.91733934963,null,null,null,null,null,null,5965.3434825746162,398405.72709518543,22.887010322010212,3352.7748700804191,873877.95253187534,{"$f":"Q203+1","v":194},260.64319448651639,-6.9999999999999655E-3,1338042.400770857,3553169.6950724572,1000,338482.66540509521,3.8366626144605975,{"$f":"Y203+X204","v":13636.149994533349},null,2762.7202024584808,{"$f":"AB203+AA204","v":538730.43947940483},null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[196,294.78745296425006,99,0.13100000000000009,425915.60118798976,null,null,null,null,null,null,5965.3434825746162,404371.07057776005,20.23608339700284,3373.0109534774219,994321.30779612577,195,294.78745296425006,0.13100000000000009,1351978.4969814261,4019765.9251269493,1000,339482.66540509521,3.3922746370120223,13639.542269170361,null,2762.7202024584808,541493.15968186327,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[197,288.30212899903654,100,-2.2000000000000079E-2,432250.64073536848,null,null,null,null,null,null,5965.3434825746162,410336.41406033468,20.691291816976321,3393.7022452943984,978411.58250718564,196,288.30212899903654,{"$f":"(R206-R205)/R205","v":-2.2000000000000079E-2},1366030.7273270835,{"$f":"(U205+V205)*(1+S206)","v":3932309.0747741559},1000,340482.66540509521,3.4685834734274259,13643.010852643789,null,2762.7202024584808,544255.87988432171,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[198,296.66289074000855,101,2.8999999999999825E-2,438638.47227897553,null,null,null,null,null,null,5965.3434825746162,416301.7575429093,20.108155312902163,3413.8104006073004,1012750.8618824683,197,296.66289074000855,2.8999999999999825E-2,1380200.059592288,4047375.037942606,1000,341482.66540509521,3.3708294202404536,13646.38168206403,null,2762.7202024584808,547018.60008678015,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[199,275.59982549746798,102,-7.0999999999999883E-2,445079.53575211274,null,null,null,null,null,null,5965.3434825746162,422267.10102548392,21.644946515502863,3435.4553471228032,946810.89417138789,198,275.59982549746798,-7.0999999999999883E-2,1394487.4696263694,3760940.4102486814,1000,342482.66540509521,3.6284493221102831,13650.01013138614,null,2762.7202024584808,549781.32028923859,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[200,272.01702776600087,103,-1.3000000000000097E-2,451574.27475419239,null,null,null,null,null,null,5965.3434825746162,428232.44450805854,21.930036996456803,3457.3853841192599,940467.69602973433,199,272.01702776600087,-1.3000000000000097E-2,1408893.9414107348,3713035.1849154481,1000,343482.66540509521,3.6762404479334179,13653.686371834074,null,2762.7202024584808,552544.04049169703,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[201,249.43961446142279,104,-8.3000000000000004E-2,458123.1365812897,null,null,null,null,null,null,5965.3434825746162,434197.78799063317,23.914980366910363,3481.3003644861701,868374.22074184089,200,249.43961446142279,-8.3000000000000004E-2,1423420.4671266365,3405770.264567466,1000,344482.66540509521,4.0089863118139784,13657.695358145887,null,2762.7202024584808,555306.76069415547,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[202,240.21034872635013,105,-3.7000000000000061E-2,464726.57225694606,null,null,null,null,null,null,5965.3434825746162,440163.13147320779,24.833832156708581,3506.1341966428786,842209.71805696737,201,240.21034872635013,-3.7000000000000061E-2,1438068.0472235039,3280719.7647784697,1000,345482.66540509521,4.1630179769615561,13661.858376122849,null,2762.7202024584808,558069.48089661391,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[203,219.31204838715769,106,-8.6999999999999938E-2,471385.03656323295,null,null,null,null,null,null,5965.3434825746162,446128.47495578241,27.200254278979823,3533.3344509218582,774902.81606858585,202,219.31204838715769,-8.6999999999999938E-2,1452837.6904878456,2996210.1452427427,1000,346482.66540509521,4.5597130087202142,13666.41808913157,null,2762.7202024584808,560832.20109907235,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[204,237.51494840329175,107,8.2999999999999893E-2,478098.98807207204,null,null,null,null,null,null,5965.3434825746162,452093.81843835703,25.115654920572325,3558.4501058424307,845185.09328485304,203,237.51494840329175,8.2999999999999893E-2,1467730.4141127232,3245978.5872978903,1000,347482.66540509521,4.2102613192245748,13670.628350450794,null,2762.7202024584808,563594.92130153079,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[205,260.31638345000778,108,9.6000000000000058E-2,484868.88917681843,null,null,null,null,null,null,6567.8431743146521,458661.66161267168,25.230233638275664,3583.6803394807066,932890.70541451371,204,260.31638345000778,9.6000000000000058E-2,1482747.2437678082,3558688.531678488,1000,348482.66540509521,3.8414793058618382,13674.469829756656,null,2762.7202024584808,566357.64150398923,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[206,267.34492580315799,109,2.7000000000000017E-2,491695.20612410386,null,null,null,null,null,null,6567.8431743146521,{"$f":"IF(C215=\"NA\",\"NA\",IF(M214=\"NA\",L215,M214+L215))","v":465229.50478698633},24.566926619547868,{"$f":"IF(C215=\"NA\",\"NA\",IF(O214=\"NA\",N215,O214+N215))","v":3608.2472661002544},964646.59763502015,205,267.34492580315799,2.7000000000000017E-2,1497889.2136700186,3655800.122033807,1000,349482.66540509521,3.7404861790280801,13678.210315935683,null,2762.7202024584808,569120.36170644767,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[207,259.32457802906322,110,-3.0000000000000124E-2,498578.40904595057,null,null,null,null,null,null,6567.8431743146521,471797.34796130098,25.326728473760692,3633.5739945740152,942275.04288028413,206,259.32457802906322,-3.0000000000000124E-2,1513157.3666547479,3547096.1183727924,1000,350482.66540509521,3.8561713185856501,13682.066487254269,null,2762.7202024584808,571883.08190890611,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[208,289.1469045024055,111,0.11500000000000006,505518.97199214564,null,null,null,null,null,null,6567.8431743146521,478365.19113561563,22.714554684987167,3656.2885492590021,1057204.5159858314,207,289.1469045024055,0.11500000000000006,1528552.7542476829,3956127.1719856635,1000,351482.66540509521,3.4584496130813003,13685.52493686735,null,2762.7202024584808,574645.80211136455,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[209,281.33993808084057,112,-2.6999999999999958E-2,512517.37296289264,null,null,null,null,null,null,6567.8431743146521,484933.03430993028,23.344866068846009,3679.6334153278481,1035227.8372285287,208,281.33993808084057,-2.6999999999999958E-2,1544076.4367372256,3850284.7383420509,1000,352482.66540509521,3.5544189240301134,13689.07935579138,null,2762.7202024584808,577408.52231382299,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[210,319.32082972175402,113,0.13499999999999993,519574.09394172888,null,null,null,null,null,null,6567.8431743146521,491500.87748424493,20.568163937309262,3700.2015792651573,1181551.4384286946,209,319.32082972175402,0.13499999999999993,1559729.4832475148,4371208.1780182282,1000,353482.66540509521,3.1316466291014216,13692.211002420481,null,2762.7202024584808,580171.24251628143,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[211,326.98452963507611,114,2.3999999999999983E-2,526689.62092872243,null,null,null,null,null,null,6567.8431743146521,498068.72065855958,20.086097595028576,3720.2876768601859,1216476.5161252979,210,326.98452963507611,2.3999999999999983E-2,1575512.9718120566,4477141.1742906654,1000,354482.66540509521,3.0582486612318571,13695.269251081712,null,2762.7202024584808,582933.96271873987,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[212,295.92099931974388,115,-9.5000000000000001E-2,533864.44397394068,null,null,null,null,null,null,6567.8431743146521,504636.56383287424,22.194582977932125,3742.4822598381179,1107479.0902677092,211,295.92099931974388,-9.5000000000000001E-2,1591427.989447969,4052717.7627330525,1000,355482.66540509521,3.3792802886539857,13698.648531370367,null,2762.7202024584808,585696.68292119831,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[213,300.95165630817951,116,1.6999999999999925E-2,541099.05721120234,null,null,null,null,null,null,6567.8431743146521,511204.40700718889,21.823582082529132,3764.3058419206473,1132874.0779765749,212,300.95165630817951,1.6999999999999925E-2,1607475.6322308476,4122630.9646995142,1000,356482.66540509521,3.3227928108692093,13701.971324181237,null,2762.7202024584808,588459.40312365675,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[214,290.71929999370138,117,-3.4000000000000072E-2,548393.95889210782,null,null,null,null,null,null,6567.8431743146521,517772.25018150354,22.59169987839455,3786.8975417990418,1100924.202499686,213,290.71929999370138,-3.4000000000000072E-2,1623657.0053702502,3983427.5118997307,1000,357482.66540509521,3.4397441106306519,13705.411068291867,null,2762.7202024584808,591222.12332611519,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[215,274.43901919405408,118,-5.6000000000000077E-2,555749.65142035461,null,null,null,null,null,null,6567.8431743146521,524340.09335581819,23.931885464401006,3810.829427263443,1045840.2903340182,214,274.43901919405408,-5.6000000000000077E-2,1639973.2232858152,3761299.5712333457,1000,358482.66540509521,3.6437967273629788,13709.05486501923,null,2762.7202024584808,593984.84352857363,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[216,289.258726230533,119,5.3999999999999986E-2,563166.64138633641,null,null,null,null,null,null,6567.8431743146521,530907.93653013289,22.70577368538995,3833.5352009488329,1108883.5091863698,215,289.258726230533,5.3999999999999986E-2,1656425.4096840085,3965463.7480799467,1000,359482.66540509521,3.457112644556906,13712.511977663788,null,2762.7202024584808,596747.56373103207,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[217,254.83693780909957,120,-0.11900000000000002,570645.43960203486,null,null,null,null,null,null,7231.1953349204314,538139.13186505332,28.375773924647373,3861.9109748734804,984157.56692811218,216,254.83693780909957,-0.11900000000000002,1673014.6976355209,3494454.562058433,1000,360482.66540509521,3.9240779166366697,13716.436055580425,null,2762.7202024584808,599510.28393349051,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[218,280.5754685278186,121,0.10099999999999991,578186.5611361973,null,null,null,null,null,null,7231.1953349204314,545370.32719997375,25.772728360261013,3887.6837032337417,1090788.6765227721,217,280.5754685278186,0.10099999999999991,1689742.2296532958,3848495.4728263346,1000,361482.66540509521,3.5641034665183198,13720.000159046944,null,2762.7202024584808,602273.00413594896,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[219,295.44596835979297,122,5.299999999999995E-2,585790.52534981119,null,null,null,null,null,null,7231.1953349204314,552601.52253489417,24.47552550832005,3912.1592287420617,1155831.6717133992,218,295.44596835979297,5.299999999999995E-2,1706609.1577712186,4053518.73288613,1000,362482.66540509521,3.384713643417208,13723.384872690362,null,2762.7202024584808,605035.7243384074,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,{"$f":"IF(C228=\"NA\",\"NA\",INT(C228/12)-(C228/12))","v":-0.16666666666666607}]
[220,306.67291515746513,123,3.8000000000000075E-2,593457.85593187192,null,null,null,null,null,null,7231.1953349204314,559832.7178698146,23.579504343275577,3935.7387330853371,1206984.4705734288,219,306.67291515746513,3.8000000000000075E-2,1723616.643623458,4208590.4447358027,1000,363482.66540509521,3.2608031246793909,13726.645675815042,null,2762.7202024584808,607798.44454086584,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[221,281.21906319939552,124,-8.3000000000000004E-2,601189.08093544992,null,null,null,null,null,null,7231.1953349204314,567063.91320473503,25.713745194411754,3961.4524782797489,1114035.9548507547,220,281.21906319939552,-8.3000000000000004E-2,1740765.8585244659,3860194.4378227312,1000,364482.66540509521,3.5559467008499355,13730.201622515891,null,2762.7202024584808,610561.16474332428,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[222,249.16008999466445,125,-0.11399999999999995,608984.73281405738,null,null,null,null,null,null,7231.1953349204314,574295.10853965546,29.022285772473758,3990.4747640522228,994267.05133268924,221,249.16008999466445,-0.11399999999999995,1758057.9835496482,3421018.2719109398,1000,365482.66540509521,4.0134838610044419,13734.215106376896,null,2762.7202024584808,613323.88494578272,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[223,246.41932900472312,126,-1.1000000000000051E-2,616845.34845832048,null,null,null,null,null,null,7231.1953349204314,581526.30387457588,29.345081670853144,4019.819845723076,990561.30910295004,222,246.41932900472312,-1.1000000000000051E-2,1775494.2096167076,3384376.0709199193,1000,366482.66540509521,4.058123216384673,13738.27322959328,null,2762.7202024584808,616086.60514824116,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[224,225.72010536832639,127,-8.3999999999999977E-2,624771.46923295187,null,null,null,null,null,null,7231.1953349204314,588757.49920949631,32.036115361193389,4051.8559610842694,914585.35447322263,223,225.72010536832639,-8.3999999999999977E-2,1793075.737567659,3101004.4809626462,1000,367482.66540509521,4.4302655200706038,13742.70349511335,null,2762.7202024584808,618849.3253506996,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[225,239.48903179579429,128,6.0999999999999971E-2,632763.64101403859,null,null,null,null,null,null,7231.1953349204314,595988.69454441674,30.194265184913657,4082.050226269183,977606.25643100962,224,239.48903179579429,6.0999999999999971E-2,1810803.7782515355,3291226.7543013673,1000,368482.66540509521,4.1755565693408139,13746.87905168269,null,2762.7202024584808,621612.04555315804,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[226,218.17450796596862,129,-8.8999999999999926E-2,640822.41422663454,null,null,null,null,null,null,7231.1953349204314,603219.88987933716,33.144089116260872,4115.1943153854436,897830.49494357023,225,218.17450796596862,-8.8999999999999926E-2,1828679.5526077766,2999218.573168546,1000,369482.66540509521,4.5834869037769641,13751.462538586467,null,2762.7202024584808,624374.76575561648,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[227,216.42911190224086,130,-8.0000000000000192E-3,648948.34388266888,null,null,null,null,null,null,7231.1953349204314,610451.08521425759,33.411380157521045,4148.6056955429649,897879.0463189421,226,216.42911190224086,-8.0000000000000192E-3,1846704.2917503209,2976216.8245831975,1000,370482.66540509521,4.6204505078396814,13756.082989094308,null,2762.7202024584808,627137.48595807492,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[228,233.95986996632237,131,8.1000000000000003E-2,657141.98961916985,null,null,null,null,null,null,7231.1953349204314,617682.28054917802,30.907844734062017,4179.5135402770266,977838.44440569682,227,233.95986996632237,8.1000000000000003E-2,1864879.2370523855,3218371.3873744365,1000,371482.66540509521,4.2742372875482717,13760.357226381857,null,2762.7202024584808,629900.20616053336,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[229,253.84645891345977,132,8.4999999999999978E-2,665403.91573680856,null,null,null,null,null,null,7961.5460637473952,625643.82661292539,31.363628619541274,4210.877168896568,1068916.2582439284,228,253.84645891345977,8.4999999999999978E-2,1883205.6402319674,3493017.9553012634,1000,372482.66540509521,3.9393892051136143,13764.296615586971,null,2762.7202024584808,632662.9263629918,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[230,257.90800225607512,133,1.599999999999998E-2,673734.69123876083,null,null,null,null,null,null,7961.5460637473952,633605.37267667276,30.869713208209916,4241.7468821047778,1093980.4644395786,229,257.90800225607512,1.599999999999998E-2,1901684.7634380462,3549922.2425860837,1000,373482.66540509521,3.8773515798362346,13768.173967166807,null,2762.7202024584808,635425.64656545024,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[231,283.44089447942656,134,9.9000000000000005E-2,682134.88986989623,null,null,null,null,null,null,7961.5460637473952,641566.91874042014,28.08891101747945,4269.8357931222572,1210246.0764828443,230,283.44089447942656,9.9000000000000005E-2,1920317.8793375089,3902463.5446021059,1000,374482.66540509521,3.5280724111339712,13771.702039577942,null,2762.7202024584808,638188.36676790868,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[232,257.08089129283991,135,-9.2999999999999944E-2,690605.09015629091,null,null,null,null,null,null,7961.5460637473952,649528.46480416751,30.969030890275025,4300.8048240125327,1105654.7374336873,231,257.08089129283991,-9.2999999999999944E-2,1939106.2712027996,3540441.4349541101,1000,375482.66540509521,3.8898262526284135,13775.591865830571,null,2762.7202024584808,640951.08697036712,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[233,297.69967211710861,136,0.15799999999999997,699145.87544507242,null,null,null,null,null,null,7961.5460637473952,657490.01086791488,26.743549991601924,4327.5483740041345,1288309.7320119573,232,297.69967211710861,0.15799999999999997,1958051.2330003022,4100989.181676859,1000,376482.66540509521,3.359090028176523,13778.950955858747,null,2762.7202024584808,643713.80717282556,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[234,312.28695605084692,137,4.8999999999999995E-2,707757.83394459344,null,null,null,null,null,null,7961.5460637473952,665451.55693166226,25.49432792335741,4353.0427019274921,1359398.4549442907,233,312.28695605084692,4.8999999999999995E-2,1977154.0694794504,4302986.6515790252,1000,377482.66540509521,3.202183058318897,13782.153138917065,null,2762.7202024584808,646476.527375284,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[235,344.45251252408417,138,0.10300000000000004,716441.55876494409,null,null,null,null,null,null,7961.5460637473952,673413.10299540963,23.113624590532556,4376.1563265180248,1507378.0418673002,234,344.45251252408417,0.10300000000000004,1996416.0962625917,4747297.2766916649,1000,378482.66540509521,2.9031578044595618,13785.056296721525,null,2762.7202024584808,649239.24757774244,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[236,371.31980850096278,139,7.8000000000000125E-2,725197.6479587974,null,null,null,null,null,null,7961.5460637473952,681374.649059157,21.441210195299217,4397.5975367133242,1632915.0751966971,235,371.31980850096278,7.8000000000000125E-2,2015838.639935592,5118664.4642736148,1000,379482.66540509521,2.6930962935617457,13787.749393015087,null,2762.7202024584808,652001.96778020088,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[237,371.69112830946369,140,9.999999999998684E-4,734026.70456259989,null,null,null,null,null,null,7961.5460637473952,689336.19512290438,21.419790404894325,4419.0173271182184,1642509.5363356411,236,371.69112830946369,9.999999999998684E-4,2035423.038139201,5124784.1287378883,1000,380482.66540509521,2.6904058876740717,13790.43979890276,null,2762.7202024584808,654764.68798265932,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[238,348.64627835427694,141,-6.2E-2,742929.33663810033,null,null,null,null,null,null,7961.5460637473952,697297.74118665175,22.835597446582433,4441.8529245648006,1548635.4911465785,237,348.64627835427694,-6.2E-2,2055170.6396611724,4807985.512756139,1000,381482.66540509521,2.8682365540235306,13793.308035456785,null,2762.7202024584808,657527.40818511776,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[239,361.89483693173946,142,3.7999999999999985E-2,751906.15731423011,null,null,null,null,null,null,7961.5460637473952,705259.28725039912,21.999612183605429,4463.8525367484062,1615445.1858738961,238,361.89483693173946,3.7999999999999985E-2,2075082.8045291619,4991726.9622408729,1000,382482.66540509521,2.7632336743964649,13796.071269131182,null,2762.7202024584808,660290.1283875762,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[240,389.39884453855171,143,7.6000000000000151E-2,760957.7848293276,null,null,null,null,null,null,7961.5460637473952,713220.8333141465,20.445736230116566,4484.2982729785226,1746180.5660640597,239,389.39884453855171,7.6000000000000151E-2,2095160.9041043832,5372174.2113711797,1000,383482.66540509521,2.5680610356844467,13798.639330166867,null,2762.7202024584808,663052.84859003464,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[241,404.97479832009378,144,0.04,770084.84257371759,null,null,null,null,null,null,8765.6622161858813,721986.49553033232,21.644957297459939,4505.9432302759824,1824793.4509228079,240,404.97479832009378,0.04,2115406.3211760661,5588101.1798260268,1000,384482.66540509521,2.4692894573888911,13801.108619624256,null,2762.7202024584808,665815.56879249308,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[242,433.32303420250037,145,7.0000000000000048E-2,779287.95913264412,null,null,null,null,null,null,8765.6622161858813,730752.15774651815,20.228932053700877,4526.1721623296835,1961294.6547035906,241,433.32303420250037,7.0000000000000048E-2,2135820.4500566781,5980338.2624138491,1000,385482.66540509521,2.3077471564382157,13803.416366780693,null,2762.7202024584808,668578.28899495152,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[243,400.39048360311034,146,-7.5999999999999998E-2,788567.76832956192,null,null,null,null,null,null,8765.6622161858813,739517.81996270397,21.892783607901382,4548.0649459375845,1821001.9231623034,242,400.39048360311034,-7.5999999999999998E-2,2156404.6966779632,5526756.5544703966,1000,386482.66540509521,2.4975618576171166,13805.913928638311,null,2762.7202024584808,671341.00919740996,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[244,368.35924491486151,147,-8.0000000000000016E-2,797924.90926978714,null,null,null,null,null,null,8765.6622161858813,748283.4821788898,23.796503921631938,4571.861449859216,1684087.4315255047,243,368.35924491486151,-8.0000000000000016E-2,2177160.4786877586,5085536.0301127648,1000,387482.66540509521,2.7147411495838227,13808.628669787895,null,2762.7202024584808,674103.7293998684,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[245,361.36041926147914,148,-1.9E-2,807360.02638451406,null,null,null,null,null,null,8765.6622161858813,757049.14439507562,24.257394415526949,4596.1188442747425,1660855.4325427059,244,361.36041926147914,-1.9E-2,2198089.225547635,4989891.8455406222,1000,388482.66540509521,2.7673202340304002,13811.395990021925,null,2762.7202024584808,676866.44960232684,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[246,385.21020693273681,149,6.6000000000000142E-2,816873.7694751973,null,null,null,null,null,null,8765.6622161858813,765814.80661126145,22.755529470475558,4618.8743737452178,1779237.5533067104,245,385.21020693273681,6.6000000000000142E-2,2219192.3786313436,5320290.7073463034,1000,389482.66540509521,2.5959852101598497,13813.991975232086,null,2762.7202024584808,679629.16980478528,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[247,349.00044748105955,150,-9.3999999999999986E-2,826466.79375830304,null,null,null,null,null,null,8765.6622161858813,774580.46882744727,25.116478444233511,4643.9908521894513,1620754.8855120656,246,349.00044748105955,-9.3999999999999986E-2,2240471.3913240847,4821089.3808557512,1000,390482.66540509521,2.8653258390285319,13816.857301071113,null,2762.7202024584808,682391.89000724372,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[248,365.0544680651883,151,4.6000000000000034E-2,836139.75991043448,null,null,null,null,null,null,8765.6622161858813,783346.1310436331,24.011929678999529,4668.0027818684512,1704075.2724618067,247,365.0544680651883,4.6000000000000034E-2,2261927.7291225973,5043905.4923751159,1000,391482.66540509521,2.7393172457251738,13819.596618316838,null,2762.7202024584808,685154.61020970216,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[249,332.92967487545172,152,-8.8000000000000023E-2,845893.33411383361,null,null,null,null,null,null,8765.6622161858813,792111.79325981892,26.328870262060889,4694.3316521305123,1562882.3107013537,248,332.92967487545172,-8.8000000000000023E-2,2283562.8697360978,4600953.8090461055,1000,392482.66540509521,3.0036373308390063,13822.600255647678,null,2762.7202024584808,687917.33041216061,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[250,306.96116023516652,153,-7.7999999999999917E-2,855728.18810226105,null,null,null,null,null,null,8765.6622161858813,800877.45547600475,28.556258418721136,4722.8879105492333,1449743.1526828341,249,306.96116023516652,-7.7999999999999917E-2,2305378.3031880436,4243001.4119405095,1000,393482.66540509521,3.2577411397386182,13825.857996787416,null,2762.7202024584808,690680.05061461905,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[251,331.825014214215,154,8.0999999999999989E-2,865644.99920725904,null,null,null,null,null,null,8765.6622161858813,809643.11769219057,26.416520276337774,4749.3044308255712,1575938.0102663294,250,331.825014214215,8.0999999999999989E-2,2327375.5319187567,4587765.5263076909,1000,394482.66540509521,3.0136365770014972,13828.871633364417,null,2762.7202024584808,693442.77081707749,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[252,330.49771415735813,155,-4.0000000000000313E-3,875644.4504047985,null,null,null,null,null,null,8765.6622161858813,818408.7799083764,26.522610719214637,4775.827041544786,1578399.9204414501,251,330.49771415735813,-4.0000000000000313E-3,2349556.0708888918,4570410.4642024599,1000,395482.66540509521,3.0257395351420655,13831.897372899559,null,2762.7202024584808,696205.49101953593,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[253,359.91201071736299,156,8.8999999999999954E-2,885727.23036231741,null,null,null,null,null,null,9650.9941000206545,828059.77400839701,26.81487089242912,4802.6419124372151,1728528.5074607597,252,359.91201071736299,8.8999999999999954E-2,2371921.4476837781,4978265.995516479,1000,396482.66540509521,2.7784568734086919,13834.675829772968,null,2762.7202024584808,698968.21122199437,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[254,354.51333055660251,157,-1.5000000000000091E-2,895894.03348614858,null,null,null,null,null,null,9650.9941000206545,837710.76810841763,27.223219180131089,4829.8651316173464,1712251.5739488688,253,354.51333055660251,-1.5000000000000091E-2,2394473.2026186213,4904577.0055837315,1000,397482.66540509521,2.8207683993996877,13837.496598172369,null,2762.7202024584808,701730.93142445281,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[255,301.33633097311213,158,-0.15000000000000002,906145.55996934581,null,null,null,null,null,null,9650.9941000206545,847361.76220843825,32.027316682507163,4861.8924482998536,1465064.8319565591,254,301.33633097311213,-0.15000000000000002,2417212.8888445897,4169740.4547461718,1000,398482.66540509521,3.3185510581172797,13840.815149230486,null,2762.7202024584808,704493.65162691125,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[256,295.30960435364989,159,-1.9999999999999987E-2,916482.51583990245,null,null,null,null,null,null,9650.9941000206545,857012.75630845886,32.680935390313437,4894.5733836901672,1445414.5294174487,255,295.30960435364989,-1.9999999999999987E-2,2440142.0724557731,4087325.6456512483,1000,399482.66540509521,3.3862765899155911,13844.201425820402,null,2762.7202024584808,707256.37182936969,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[257,306.53136931908858,{"$f":"IF(AND(A266>=startm,A266<=endm),A266-startm,\"NA\")","v":160},3.7999999999999999E-2,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,typical,(1+return/12)*typical*((1+return/12)^C266-1)/(return/12)))","v":926905.61300938053},null,null,null,null,null,null,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,typical,IF(L265=\"NA\",typical,IF(INT(C266/12)-(C266/12)=0,L265*(1+gsip1),L265))))","v":9650.9941000206545},866663.75040847948,31.484523497411786,4926.0579071875791,1509991.2756353323,256,306.53136931908858,3.7999999999999999E-2,2463262.3325970494,4243682.0201859958,1000,400482.66540509521,{"$f":"V266/R266","v":3.2623088534832285},13847.463734673885,null,{"$f":"typical","v":2762.7202024584808},710019.09203182813,null,{"$f":"IF(A266=endm,E266,IF(C266=\"NA\",\"NA\",-typical))","v":-2762.7202024584808},{"$f":"IF(A266=endm,P266,IF(C266=\"NA\",\"NA\",-typical))","v":-2762.7202024584808},{"$f":"IF(A266=endm,F266,IF(C266=\"NA\",\"NA\",-G266))","v":0},{"$f":"IF(A266=endm,O266,0)","v":0},{"$f":"IF(A266=endm,J266,0)","v":0},{"$f":"IF(A266=endm,E266,0)","v":0},{"$f":"IF(A266=endm,P266,0)","v":0},{"$f":"IF(A266=endm,F266,0)","v":0},{"$f":"IF(A266=endm,M266,0)","v":0},{"$f":"IF(A266=endm,H266,0)","v":0},null,-0.33333333333333393]
[258,290.89826948381506,161,{"$f":"IF(C267=\"NA\",\"NA\",IF(C267=0,0,(B267-B266)/B266))","v":-5.1000000000000031E-2},937415.56932193774,null,null,null,null,null,null,9650.9941000206545,876314.74450850009,{"$f":"IF(C267=\"NA\",\"NA\",L267/B267)","v":33.176526340792186},4959.2344335283715,{"$f":"IF(C267=\"NA\",\"NA\",O267*B267)","v":1442632.7146779511},257,290.89826948381506,-5.1000000000000031E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q267-1)/(return/12)","v":2486575.2615728374},4028203.2371565099,{"$f":"IF((U267-T267)>0,IF(typical-(U267-T267)<min,min,typical-(U267-T267)),IF((U267-T267)<0,IF(typical-(U267-T267)>max,max,typical-(U267-T267)),IF((T267-U267)=0,min,)))","v":1000},{"$f":"W266+V267","v":401482.66540509521},3.4376278751140452,13850.901362548999,null,2762.7202024584808,712781.81223428657,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[{"$f":"A267+1","v":259},281.58952486033297,162,-3.2000000000000008E-2,948013.10860376607,null,null,null,null,null,null,9650.9941000206545,885965.73860852071,34.273271013215073,4993.5077045415865,1406119.4619082774,{"$f":"Q267+1","v":258},281.58952486033297,-3.2000000000000008E-2,2510082.4649567567,3900268.7335675014,1000,402482.66540509521,3.5512684660269063,{"$f":"Y267+X268","v":13854.452631015025},null,2762.7202024584808,{"$f":"AB267+AA268","v":715544.53243674501},null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[260,276.52091341284699,163,-1.7999999999999943E-2,958698.96071294299,null,null,null,null,null,null,9650.9941000206545,895616.73270854133,34.901497976797422,5028.4092025183836,1390460.3056939489,259,276.52091341284699,-1.7999999999999943E-2,2533785.5617022086,3831045.8963632868,1000,403482.66540509521,3.6163630000273992,13858.068994015053,null,2762.7202024584808,718307.25263920345,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[261,239.74363192893833,164,-0.13300000000000006,969473.86158969637,null,null,null,null,null,null,9650.9941000206545,905267.72680856194,40.255476328486075,5068.6646788468697,1215180.0791366743,260,239.74363192893833,{"$f":"(R270-R269)/R269","v":-0.13300000000000006},2557686.1842538719,{"$f":"(U269+V269)*(1+S270)","v":3322383.7921469696},1000,404482.66540509521,4.1711222607005762,13862.240116275754,null,2762.7202024584808,721069.97284166189,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[262,255.08722437239038,165,6.4000000000000001E-2,980338.55330708949,null,null,null,null,null,null,9650.9941000206545,914918.72090858256,37.834094293689915,5106.4987731405599,1302602.5983014421,261,255.08722437239038,6.4000000000000001E-2,2581785.9786601332,3536080.354844376,1000,405482.66540509521,3.9202276886283607,13866.160343964382,null,2762.7202024584808,723832.69304412033,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[263,280.08577236088468,166,9.8000000000000143E-2,991293.78412212781,null,null,null,null,null,null,9650.9941000206545,924569.71500860318,34.457280777495363,5140.9560539180557,1439908.6470350046,262,280.08577236088468,9.8000000000000143E-2,2606086.604686447,3883714.2296191249,1000,406482.66540509521,3.5703348712462297,13869.730678835629,null,2762.7202024584808,726595.41324657877,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[264,277.8450861819976,167,-7.999999999999988E-3,1002340.3085272907,null,null,null,null,null,null,9650.9941000206545,934220.70910862379,34.735162074088073,5175.691215992144,1438040.3719587452,263,277.8450861819976,-7.999999999999988E-3,2630589.7359296456,3853636.5157821719,1000,407482.66540509521,3.5991278944014411,13873.329806730031,null,2762.7202024584808,729358.13344903721,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[265,282.01276247472754,168,1.4999999999999901E-2,1013478.8873024971,null,null,null,null,null,null,10625.74450412274,944846.45361274655,37.678239845882729,5213.3694558380266,1470236.722042249,264,282.01276247472754,1.4999999999999901E-2,2655297.0599332051,3912456.0635189041,1000,408482.66540509521,3.5459388122181692,13876.875745542249,null,2762.7202024584808,732120.85365149565,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[266,299.49755374816067,169,6.2000000000000083E-2,1024710.2875674968,null,null,null,null,null,null,10625.74450412274,955472.19811686932,35.478568593109912,5248.8480244311368,1572017.1433129914,265,299.49755374816067,6.2000000000000083E-2,2680210.2783034602,4156090.3394570765,1000,409482.66540509521,3.3389254352336803,13880.214670977482,null,2762.7202024584808,734883.57385395409,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[267,296.20308065693092,170,-1.0999999999999933E-2,1036035.2828347052,null,null,null,null,null,null,10625.74450412274,966097.94262099208,35.873173501627811,5284.7211979327649,1565350.6992406715,266,296.20308065693092,-1.0999999999999933E-2,2705331.1068268013,4111362.3457230492,1000,410482.66540509521,3.3760621185375941,13883.59073309602,null,2762.7202024584808,737646.29405641253,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[268,284.35495743065366,171,-4.0000000000000098E-2,1047454.6530624733,null,null,null,null,null,null,10625.74450412274,976723.68712511484,37.367889064195644,5322.0890869969608,1513362.4157751671,267,284.35495743065366,-4.0000000000000098E-2,2730661.2755878372,3947867.8518941267,1000,411482.66540509521,3.5167313734766608,13887.107464469496,null,2762.7202024584808,740409.01425887097,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[269,269.8528546016903,172,-5.100000000000008E-2,1058969.1847088062,null,null,null,null,null,null,10625.74450412274,987349.4316292376,39.376068560796256,5361.4651555577566,1446806.6770747562,268,269.8528546016903,-5.100000000000008E-2,2756202.5290885484,3747475.5914475261,1000,412482.66540509521,3.7057232597225087,13890.813187729218,null,2762.7202024584808,743171.73446132941,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[270,277.40873453053763,173,2.8000000000000014E-2,1070579.6707855246,null,null,null,null,null,null,10625.74450412274,{"$f":"IF(C279=\"NA\",\"NA\",IF(M278=\"NA\",L279,M278+L279))","v":997975.17613336036},38.30356863890686,{"$f":"IF(C279=\"NA\",\"NA\",IF(O278=\"NA\",N279,O278+N279))","v":5399.7687241966632},1497943.0085369721,269,277.40873453053763,2.8000000000000014E-2,2781956.6263684314,3853432.9080080572,1000,413482.66540509521,3.6047891631541913,13894.417976892371,null,2762.7202024584808,745934.45466378785,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[271,251.60972221919764,174,-9.2999999999999972E-2,1082286.9109128832,null,null,null,null,null,null,10625.74450412274,1008600.9206374831,42.231056933745158,5441.9997811304083,1369260.0532471563,270,251.60972221919764,-9.2999999999999972E-2,2807925.3411256471,3495970.647563308,1000,414482.66540509521,3.9744092206771682,13898.392386113048,null,2762.7202024584808,748697.17486624629,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[272,265.19664721903433,175,5.4000000000000097E-2,1094091.711374636,null,null,null,null,null,null,10625.74450412274,1019226.6651416059,40.067416445678518,5482.067197576087,1453825.8406266258,271,265.19664721903433,5.4000000000000097E-2,2834110.461839173,3685807.0625317269,1000,415482.66540509521,3.7707867368853583,13902.163172849932,null,2762.7202024584808,751459.89506870473,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[273,252.7324047997397,176,-4.7000000000000083E-2,1105994.8851735704,null,null,null,null,null,null,10625.74450412274,1029852.4096457287,42.043459019599709,5524.110656595687,1396121.7706212969,272,252.7324047997397,-4.7000000000000083E-2,2860513.7918919786,3513527.1305927355,1000,416482.66540509521,3.9567541835103448,13906.119927033442,null,2762.7202024584808,754222.61527116317,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[274,249.69961594214283,177,-1.1999999999999974E-2,1117997.2520874958,null,null,null,null,null,null,10625.74450412274,1040478.1541498514,42.554108319432899,5566.66476491512,1389994.0538779642,273,249.69961594214283,-1.1999999999999974E-2,2887137.1496952237,3472352.8050256227,1000,417482.66540509521,4.0048119266299036,13910.124738960072,null,2762.7202024584808,756985.33547362161,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[275,275.6683760001257,178,0.10400000000000009,1130099.638725704,null,null,null,null,null,null,10625.74450412274,1051103.8986539741,38.545387970500812,5605.210152885621,1545179.1799853954,274,275.6683760001257,0.10400000000000009,2913982.3688134965,3834581.4967482877,1000,418482.66540509521,3.6275470349908545,13913.752285995062,null,2762.7202024584808,759748.05567608005,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[276,286.97077941613082,179,4.0999999999999877E-2,1142302.8785858974,null,null,null,null,null,null,10625.74450412274,1061729.6431580968,37.027269904419612,5642.2374227900409,1619157.2708689193,275,286.97077941613082,4.0999999999999877E-2,2941051.2980910875,3992840.3381149671,1000,419482.66540509521,3.4846753458125406,13917.236961340875,null,2762.7202024584808,762510.77587853849,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[277,276.06588979831787,180,-3.7999999999999944E-2,1154607.8121115917,null,null,null,null,null,null,11698.944699039137,1073428.587857136,42.377363996638245,5684.6147867866794,1569328.2392749398,276,276.06588979831787,-3.7999999999999944E-2,2968345.8017793247,3842074.4052665988,1000,420482.66540509521,3.62232364429578,13920.859284985172,null,2762.7202024584808,765273.49608099693,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[278,281.86327348408253,181,2.0999999999999935E-2,1167015.2867500004,null,null,null,null,null,null,11698.944699039137,1085127.5325561753,41.505743385541869,5726.1205301722212,1613983.0769987523,277,281.86327348408253,2.0999999999999935E-2,2995867.7596649649,3923778.9677771972,1000,421482.66540509521,3.5478194361369053,13924.407104421309,null,2762.7202024584808,768036.21628345537,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[279,259.31421160535592,182,-0.08,1179526.1570103962,null,null,null,null,null,null,11698.944699039137,1096826.4772552145,45.11493846254551,5771.2354686347662,1496563.3755378912,278,259.31421160535592,-0.08,3023619.0671996521,3610796.6503550215,1000,422482.66540509521,3.8563254740618538,13928.263429895371,null,2762.7202024584808,770798.93648591381,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[280,247.64507208311488,183,-4.5000000000000089E-2,1192141.2845229614,null,null,null,null,null,null,11698.944699039137,1108525.4219542537,47.240773259209959,5818.4762418939763,1440916.9683377251,279,247.64507208311488,-4.5000000000000089E-2,3051601.6356304614,3449265.8010890456,1000,423482.66540509521,4.0380371456145072,13932.301467040985,null,2762.7202024584808,773561.65668837226,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[281,266.96138770559787,184,7.8000000000000111E-2,1204861.5380981318,null,null,null,null,null,null,11698.944699039137,1120224.3666532929,43.822609702421111,5862.2988515963971,1565007.436567107,280,266.96138770559787,7.8000000000000111E-2,3079817.3921315274,3719386.5335739916,1000,424482.66540509521,3.7458600608668888,13936.047327101851,null,2762.7202024584808,776324.3768908307,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[282,300.59852255650316,185,0.12599999999999981,1217687.7937864284,null,null,null,null,null,null,11698.944699039137,1131923.3113523321,38.918836325418397,5901.217687921815,1773897.3182736011,281,300.59852255650316,0.12599999999999981,3108268.2799367686,4189155.236804314,1000,425482.66540509521,3.3266963240380902,13939.374023425889,null,2762.7202024584808,779087.09709328914,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[283,314.42605459410231,186,4.6000000000000034E-2,1230620.9349387945,null,null,null,null,null,null,11698.944699039137,1143622.2560513713,37.207300502312044,5938.4249884241272,1867195.539613226,282,314.42605459410231,4.6000000000000034E-2,3136956.2584737209,4382902.3776973123,1000,426482.66540509521,3.180398015332782,13942.554421441222,null,2762.7202024584808,781849.81729574758,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,{"$f":"IF(C292=\"NA\",\"NA\",INT(C292/12)-(C292/12))","v":-0.5}]
[284,359.70340645565301,187,0.14399999999999988,1243661.8522674299,null,null,null,null,null,null,11698.944699039137,1155321.2007504106,32.523864075447591,5970.948852499575,2147770.6420165696,283,359.70340645565301,0.14399999999999988,3165883.3034984805,5015184.3200857248,1000,427482.66540509521,2.7800681952209638,13945.334489636443,null,2762.7202024584808,784612.53749820602,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[285,375.89005974615736,188,4.4999999999999908E-2,1256811.4439071375,null,null,null,null,null,null,11698.944699039137,1167020.1454494498,31.123314904734542,6002.0721674043098,2256119.265606354,284,375.89005974615736,4.4999999999999908E-2,3195051.4072317807,5241912.6144895824,1000,428482.66540509521,2.6603523399243674,13947.994841976368,null,2762.7202024584808,787375.25770066446,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[286,412.72728560128081,189,9.8000000000000073E-2,1270070.6154771755,null,null,null,null,null,null,11698.944699039137,1178719.090148489,28.34545984037754,6030.4176272446875,2488917.8983348161,285,412.72728560128081,9.8000000000000073E-2,3224462.5784961898,5756718.0507095614,1000,429482.66540509521,2.4229074134101705,13950.417749389779,null,2762.7202024584808,790137.9779031229,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[287,428.41092245412949,190,3.800000000000002E-2,1283440.2801436312,null,null,null,null,null,null,11698.944699039137,1190418.0348475282,27.307764778783756,6057.7253920234716,2595195.7231705785,286,428.41092245412949,3.800000000000002E-2,3254118.8428544709,5976511.3366365246,1000,430482.66540509521,2.3342075273701064,13952.751956917149,null,2762.7202024584808,792900.69810558134,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[288,498.67031373660672,191,0.16399999999999998,1296921.3586823069,null,null,null,null,null,null,11698.944699039137,1202116.9795465674,23.460279019573676,6081.1856710430457,3032506.7664695927,287,498.67031373660672,0.16399999999999998,3284022.2427490703,6957823.1958449138,1000,431482.66540509521,2.0053329272939058,13954.757289844443,null,2762.7202024584808,795663.41830803978,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[289,486.20355589319155,192,-2.4999999999999998E-2,1310514.7795421381,null,null,null,null,null,null,12880.538113642089,1214997.5176602094,26.492068923641657,6107.6777399666871,2969574.635421495,288,486.20355589319155,-2.4999999999999998E-2,3314174.8376427912,6784852.6159487907,1000,432482.66540509521,2.0567517203014418,13956.814041564745,null,2762.7202024584808,798426.13851049822,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[290,483.7725381137256,193,-4.9999999999999776E-3,1324221.4789091351,null,null,null,null,null,null,12880.538113642089,1227878.0557738515,26.625194898132317,6134.3029348648197,2967607.30035803,289,483.7725381137256,-4.9999999999999776E-3,3344578.704160627,6751923.3528690469,1000,433482.66540509521,2.0670871560818513,13958.881128720826,null,2762.7202024584808,801188.85871295666,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[291,476.03217750390598,194,-1.6000000000000018E-2,1338042.400770857,null,null,null,null,null,null,12880.538113642089,1240758.5938874935,27.058124896475935,6161.361059761296,2933006.1216659434,290,476.03217750390598,-1.6000000000000018E-2,3375235.9362327778,6644876.579223142,1000,434482.66540509521,2.1006983293514749,13960.981827050178,null,2762.7202024584808,803951.5789154151,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[292,482.6966279889607,195,1.4000000000000066E-2,1351978.4969814261,null,null,null,null,null,null,12880.538113642089,1253639.1320011355,26.684541318023602,6188.0456010793196,2986948.745482909,291,482.6966279889607,1.4000000000000066E-2,3406148.6452388624,6738918.8513322659,1000,435482.66540509521,2.0716946048831111,13963.053521655062,null,2762.7202024584808,806714.29911787354,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[293,398.70741471888158,196,-0.1739999999999999,1366030.7273270835,null,null,null,null,null,null,12880.538113642089,1266519.6701147775,32.305740094459566,6220.3513411737795,2480100.2018825253,292,398.70741471888158,-0.1739999999999999,3437318.960153332,5567172.9712004522,1000,436482.66540509521,2.5081048485267687,13965.561626503588,null,2762.7202024584808,809477.01932033198,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[294,404.68802593966478,197,1.4999999999999947E-2,1380200.059592288,null,null,null,null,null,null,12880.538113642089,1279400.2082284195,31.828315363999572,6252.179656537779,2530182.2430244051,293,404.68802593966478,1.4999999999999947E-2,3468749.0276920884,5651695.5657684589,1000,437482.66540509521,2.4710392596322843,13968.032665763219,null,2762.7202024584808,812239.73952279042,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[295,438.68182011859665,198,8.4000000000000061E-2,1394487.4696263694,null,null,null,null,null,null,12880.538113642089,1292280.7463420616,29.361914542435027,6281.5415710802145,2755598.0895520975,294,438.68182011859665,8.4000000000000061E-2,3500441.0124603352,6127521.9932930097,1000,438482.66540509521,2.2795565125759079,13970.312222275796,null,2762.7202024584808,815002.45972524886,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[296,438.68182011859665,199,0,1408893.9414107348,null,null,null,null,null,null,12880.538113642089,1305161.2844557036,29.361914542435027,6310.9034856226499,2768478.62766574,295,438.68182011859665,0,3532397.0971016493,6128521.9932930097,1000,439482.66540509521,2.2795565125759079,13972.591778788372,null,2762.7202024584808,817765.1799277073,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[297,469.38954752689847,200,7.0000000000000132E-2,1423420.4671266365,null,null,null,null,null,null,12880.538113642089,1318041.8225693456,27.441041628443948,6338.3445272510935,2975152.6697159838,296,469.38954752689847,7.0000000000000132E-2,3564619.4824483097,6558588.5328235207,1000,440482.66540509521,2.1304266472672038,13974.722205435639,null,2762.7202024584808,820527.90013016574,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[298,480.65489666754405,201,2.4000000000000042E-2,1438068.0472235039,null,null,null,null,null,null,12880.538113642089,1330922.3606829876,26.79789221527729,6365.1424194663705,3059436.8719028095,297,480.65489666754405,2.4000000000000042E-2,3597110.3876728569,6717018.6576112853,1000,441482.66540509521,2.0804947727218783,13976.80270020836,null,2762.7202024584808,823290.62033262418,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[299,526.79776674762832,202,9.6000000000000071E-2,1452837.6904878456,null,null,null,null,null,null,12880.538113642089,1343802.8987966296,24.450631583282199,6389.5930510496528,3366023.3497191216,298,526.79776674762832,9.6000000000000071E-2,3629872.0504409433,7362948.4487419697,1000,442482.66540509521,1.8982616539433195,13978.700961862303,null,2762.7202024584808,826053.34053508262,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[300,559.45922828598134,203,6.2000000000000131E-2,1467730.4141127232,null,null,null,null,null,null,12880.538113642089,1356683.4369102716,23.023193581245003,6412.6162446308981,3587597.3355153501,299,559.45922828598134,6.2000000000000131E-2,3662906.72706543,7820513.252563972,1000,443482.66540509521,1.7874403521123534,13980.488402214416,null,2762.7202024584808,828816.06073754106,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[301,555.54301368797951,204,-6.999999999999929E-3,1482747.2437678082,null,null,null,null,null,null,14181.472463119941,1370864.9093733917,25.527226719990683,6438.1434713508888,3576665.6266298629,300,555.54301368797951,-6.999999999999929E-3,3696216.6926617878,7766762.6597960247,1000,444482.66540509521,1.8000406365683317,13982.288442850984,null,2762.7202024584808,831578.7809399995,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[302,567.76495998911503,205,2.1999999999999943E-2,1497889.2136700186,null,null,null,null,null,null,14181.472463119941,1385046.3818365117,24.977716947153311,6463.1211882980424,3669533.7428788398,301,567.76495998911503,2.1999999999999943E-2,3729804.2413047804,7938653.4383115377,1000,445482.66540509521,1.7612922079924969,13984.049735058978,null,2762.7202024584808,834341.50114245794,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[303,549.59648126946331,206,-3.2000000000000063E-2,1513157.3666547479,null,null,null,null,null,null,14181.472463119941,1399227.8542996317,25.803426598298877,6488.9246148963412,3566290.1355698365,302,549.59648126946331,-3.2000000000000063E-2,3763671.6861864664,7685584.5282855686,1000,446482.66540509521,1.8195167437939017,13985.869251802771,null,2762.7202024584808,837104.22134491638,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[304,513.87270998694828,207,-6.499999999999985E-2,1528552.7542476829,null,null,null,null,null,null,14181.472463119941,1413409.3267627517,27.597247698715371,6516.5218625950565,3348662.7492209175,303,513.87270998694828,-6.499999999999985E-2,3797821.359775499,7186956.5339470077,1000,447482.66540509521,1.9460072126137984,13987.815259015384,null,2762.7202024584808,839866.94154737482,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[305,563.71836285568224,208,9.6999999999999961E-2,1544076.4367372256,null,null,null,null,null,null,14181.472463119941,1427590.7992258717,25.157017045319392,6541.6788796403762,3687664.5083584664,304,563.71836285568224,9.6999999999999961E-2,3832255.6139777736,7885188.3177398676,1000,448482.66540509521,1.7739354718448481,13989.589194487229,null,2762.7202024584808,842629.66174983326,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[306,599.79633807844596,209,6.4000000000000085E-2,1559729.4832475148,null,null,null,null,null,null,14181.472463119941,1441772.2716889917,23.643813012518223,6565.3226926528941,3937856.5093565285,305,599.79633807844596,6.4000000000000085E-2,3866976.8202984002,8390904.3700752202,1000,449482.66540509521,1.6672325863203459,13991.256427073549,null,2762.7202024584808,845392.3819522917,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[307,624.38798793966214,210,4.0999999999999828E-2,1575512.9718120566,null,null,null,null,null,null,14181.472463119941,1455953.7441521117,22.712596553811938,6588.0352892067058,4113490.0987032652,306,624.38798793966214,4.0999999999999828E-2,3901987.3700050334,8735972.4492483027,1000,450482.66540509521,1.6015682865709377,13992.85799536012,null,2762.7202024584808,848155.10215475014,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[308,643.74401556579164,211,3.0999999999999962E-2,1591427.989447969,null,null,null,null,null,null,14181.472463119941,1470135.2166152317,22.029676579836991,6610.0649657865424,4255189.7642261861,307,643.74401556579164,3.0999999999999962E-2,3937289.6742925541,9007818.5951749999,1000,451482.66540509521,1.5534124990988727,13994.411407859219,null,2762.7202024584808,850917.82235720858,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[309,702.32472098227868,212,9.0999999999999998E-2,1607475.6322308476,null,null,null,null,null,null,14181.472463119941,1484316.6890783517,20.192187515890918,6630.2571533024329,4656593.5052338885,308,702.32472098227868,9.0999999999999998E-2,3972886.1644491367,9828621.0873359255,1000,452482.66540509521,1.423842803940305,13995.83525066316,null,2762.7202024584808,853680.54255966702,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[310,639.81782081485585,213,-8.9000000000000037E-2,1623657.0053702502,null,null,null,null,null,null,14181.472463119941,1498498.1615414717,22.164860061351174,6652.4220133637837,4256338.1557311919,309,639.81782081485585,-8.9000000000000037E-2,4008779.2920236913,8954784.8105630279,1000,453482.66540509521,1.5629449000442426,13997.398195563204,null,2762.7202024584808,856443.26276212547,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[311,715.9561414918237,214,0.11900000000000001,1639973.2232858152,null,null,null,null,null,null,14181.472463119941,1512679.6340045917,19.807739107552436,6672.2297524713358,4777023.8687263234,310,715.9561414918237,0.11900000000000001,4044971.5289947023,10021523.203020029,1000,454482.66540509521,1.3967336014693856,13998.794929164675,null,2762.7202024584808,859205.98296458391,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[312,765.35711525475949,215,6.8999999999999936E-2,1656425.4096840085,null,null,null,null,null,null,14181.472463119941,1526861.1064677117,18.529222738589745,6690.7589752099257,5120819.9881315595,311,765.35711525475949,6.8999999999999936E-2,4081465.3679404692,10714077.30402841,1000,455482.66540509521,1.3065796084839905,14000.101508773159,null,2762.7202024584808,861968.70316704235,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[313,808.21711370902608,216,5.6000000000000071E-2,1673014.6976355209,null,null,null,null,null,null,15613.801181895054,1542474.9076496067,19.318820298472829,6710.0777955083986,5423199.7086488223,312,808.21711370902608,5.6000000000000071E-2,4118263.322210785,11315121.633054001,1000,456482.66540509521,1.2372912959128697,14001.338800069072,null,2762.7202024584808,864731.42336950079,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[314,828.42254155175169,217,2.4999999999999949E-2,1689742.2296532958,null,null,null,null,null,null,15613.801181895054,1558088.7088315017,18.847629559485686,6728.9254250678841,5574393.5025469372,313,828.42254155175169,2.4999999999999949E-2,4155367.9261000208,11599024.67388035,1000,457482.66540509521,1.2071134594271899,14002.5459135285,null,2762.7202024584808,867494.14357195923,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[315,917.06375349778909,218,0.10699999999999997,1706609.1577712186,null,null,null,null,null,null,15613.801181895054,1573702.5100133966,17.025862294025011,6745.9512873619087,6186467.408501354,314,917.06375349778909,0.10699999999999997,4192781.7350216666,12841227.313985547,1000,458482.66540509521,1.0904367293831887,14003.636350257882,null,2762.7202024584808,870256.86377441767,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[316,959.24868615868741,219,4.6000000000000013E-2,1723616.643623458,null,null,null,null,null,null,15613.801181895054,1589316.3111952916,16.277115003848003,6762.2284023657567,6486658.7104743123,315,959.24868615868741,4.6000000000000013E-2,4230507.3256843258,13432969.770428883,1000,459482.66540509521,1.0424825328711174,14004.678832790754,null,2762.7202024584808,873019.58397687611,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[317,827.83161615494726,220,-0.13699999999999998,1740765.8585244659,null,null,null,null,null,null,15613.801181895054,1604930.1123771865,18.86108343435458,6781.0894858001111,5613600.2683212264,316,827.83161615494726,-0.13699999999999998,4268547.2962691737,11593515.911880126,1000,460482.66540509521,1.2079751249955011,14005.886807915749,null,2762.7202024584808,875782.30417933455,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[318,843.56041686189121,221,1.8999999999999951E-2,1758057.9835496482,null,null,null,null,null,null,15613.801181895054,1620543.9135590815,18.509404744214503,6799.5988905443255,5735872.4746012241,317,843.56041686189121,1.8999999999999951E-2,4306904.2666088957,11814811.714205848,1000,461482.66540509521,1.1854515456285584,14007.072259461378,null,2762.7202024584808,878545.02438179299,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[319,847.77821894620058,222,4.9999999999998969E-3,1775494.2096167076,null,null,null,null,null,null,15613.801181895054,1636157.7147409765,18.417318153447269,6818.0162086977725,5780165.6381561244,318,847.77821894620058,4.9999999999998969E-3,4345580.878368116,11874890.772776876,1000,462482.66540509521,1.1795537767448343,14008.251813238123,null,2762.7202024584808,881307.74458425143,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[320,920.68714577557387,223,8.6000000000000049E-2,1793075.737567659,null,null,null,null,null,null,15613.801181895054,1651771.5159228714,16.958856494886987,6834.9750651926597,6292873.684219447,319,920.68714577557387,8.6000000000000049E-2,4384579.7952253288,12897217.379235689,1000,463482.66540509521,1.0861452824538069,14009.337958520577,null,2762.7202024584808,884070.46478670987,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[321,967.64219021012809,{"$f":"IF(AND(A330>=startm,A330<=endm),A330-startm,\"NA\")","v":224},5.0999999999999955E-2,{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,typical,(1+return/12)*typical*((1+return/12)^C330-1)/(return/12)))","v":1810803.7782515355},null,null,null,null,null,null,{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,typical,IF(L329=\"NA\",typical,IF(INT(C330/12)-(C330/12)=0,L329*(1+gsip1),L329))))","v":15613.801181895054},1667385.3171047664,16.135924352889617,6851.1109895455493,6629424.0432965336,320,967.64219021012809,5.0999999999999955E-2,4423903.7030563522,13556026.465576708,1000,464482.66540509521,{"$f":"V330/R330","v":1.0334398500987698},14010.371398370675,null,{"$f":"typical","v":2762.7202024584808},886833.18498916831,null,{"$f":"IF(A330=endm,E330,IF(C330=\"NA\",\"NA\",-typical))","v":-2762.7202024584808},{"$f":"IF(A330=endm,P330,IF(C330=\"NA\",\"NA\",-typical))","v":-2762.7202024584808},{"$f":"IF(A330=endm,F330,IF(C330=\"NA\",\"NA\",-G330))","v":0},{"$f":"IF(A330=endm,O330,0)","v":0},{"$f":"IF(A330=endm,J330,0)","v":0},{"$f":"IF(A330=endm,E330,0)","v":0},{"$f":"IF(A330=endm,P330,0)","v":0},{"$f":"IF(A330=endm,F330,0)","v":0},{"$f":"IF(A330=endm,M330,0)","v":0},{"$f":"IF(A330=endm,H330,0)","v":0},null,-0.66666666666666785]
[322,1009.2508043891635,225,{"$f":"IF(C331=\"NA\",\"NA\",IF(C331=0,0,(B331-B330)/B330))","v":4.2999999999999872E-2},1828679.5526077766,null,null,null,null,null,null,15613.801181895054,1682999.1182866613,{"$f":"IF(C331=\"NA\",\"NA\",L331/B331)","v":15.470684902099348},6866.5816744476488,{"$f":"IF(C331=\"NA\",\"NA\",O331*B331)","v":6930103.0783401784},321,1009.2508043891635,4.2999999999999872E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q331-1)/(return/12)","v":4463555.3101193001},14139978.603596507,{"$f":"IF((U331-T331)>0,IF(typical-(U331-T331)<min,min,typical-(U331-T331)),IF((U331-T331)<0,IF(typical-(U331-T331)>max,max,typical-(U331-T331)),IF((T331-U331)=0,min,)))","v":1000},{"$f":"W330+V331","v":465482.66540509521},0.99083398858942462,14011.362232359264,null,2762.7202024584808,889595.90519162675,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[{"$f":"A331+1","v":323},1065.7688494349568,226,5.6000000000000161E-2,1846704.2917503209,null,null,null,null,null,null,15613.801181895054,1698612.9194685563,14.650269793654685,6881.2319442413036,7333802.651909125,{"$f":"Q331+1","v":322},1065.7688494349568,5.6000000000000161E-2,4503537.3472411064,14932873.405397912,1000,466482.66540509521,0.93828976192180347,{"$f":"Y331+X332","v":14012.300522121186},null,2762.7202024584808,{"$f":"AB331+AA332","v":892358.62539408519},null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[324,1068.9661559832616,227,2.9999999999999558E-3,1864879.2370523855,null,null,null,null,null,null,15613.801181895054,1714226.7206504513,14.606450442327702,6895.8383946836311,7371417.8610467464,323,1068.9661559832616,2.9999999999999558E-3,4543852.5680055944,14978675.025614105,1000,467482.66540509521,0.935483311985846,14013.236005433171,null,2762.7202024584808,895121.34559654363,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[325,1092.4834114148935,228,2.2000000000000079E-2,1883205.6402319674,null,null,null,null,null,null,17190.795101266456,1731417.5157517176,15.735520486304109,6911.5739151699354,7550779.8490910428,324,1092.4834114148935,{"$f":"(R334-R333)/R333","v":2.2000000000000079E-2},4584503.7489431193,{"$f":"(U333+V333)*(1+S334)","v":15309227.876177616},1000,468482.66540509521,0.9153457064440762,14014.151351139615,null,2762.7202024584808,897884.06579900207,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[326,1001.8072882674574,229,-8.2999999999999949E-2,1901684.7634380462,null,null,null,null,null,null,17190.795101266456,1748608.310852984,17.159782427812551,6928.7336975977478,6941255.9167177528,325,1001.8072882674574,-8.2999999999999949E-2,4625493.6897217901,14039478.962454874,1000,469482.66540509521,0.99819597213094458,14015.149547111747,null,2762.7202024584808,900646.78600146051,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[327,1021.8434340328065,230,0.02,1920317.8793375089,null,null,null,null,null,null,17190.795101266456,1765799.1059542503,16.823316105698577,6945.5570137034465,7097271.830153374,326,1021.8434340328065,0.02,4666825.2133402852,14321288.541703971,1000,470482.66540509521,0.97862350208916138,14016.128170613836,null,2762.7202024584808,903409.50620391895,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[328,1093.3724744151029,231,6.9999999999999993E-2,1939106.2712027996,null,null,null,null,null,null,17190.795101266456,1782989.9010555167,15.722725332428578,6961.2797390358746,7611271.6533653764,327,1093.3724744151029,6.9999999999999993E-2,4708501.1663222648,15324848.73962325,1000,471482.66540509521,0.91460140382164612,14017.042772017658,null,2762.7202024584808,906172.22640637739,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[329,1149.1344706102732,232,5.099999999999999E-2,1958051.2330003022,null,null,null,null,null,null,17190.795101266456,1800180.696156783,14.959776719722718,6976.2395157555975,8016637.3027882772,328,1149.1344706102732,5.099999999999999E-2,4750524.4189124303,16107467.025344035,1000,472482.66540509521,0.87022017490166137,14017.91299219256,null,2762.7202024584808,908934.94660883583,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[330,1154.8801429633245,233,4.9999999999999463E-3,1977154.0694794504,null,null,null,null,null,null,17190.795101266456,1817371.4912580494,14.885349969873353,6991.124865725471,8073911.2844034843,329,1154.8801429633245,4.9999999999999463E-3,4792897.8652741797,16189009.360470753,1000,473482.66540509521,0.86589072129518552,14018.778882913855,null,2762.7202024584808,911697.66681129427,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[331,1211.4692699685272,234,4.8999999999999849E-2,1996416.0962625917,null,null,null,null,null,null,17190.795101266456,1834562.2863593157,14.190038102834466,7005.3149038283054,8486723.7324405201,330,1211.4692699685272,4.8999999999999849E-2,4835624.4236889426,16983319.819133818,1000,474482.66540509521,0.82544396691628752,14019.604326880772,null,2762.7202024584808,914460.38701375271,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[332,1194.5087001889679,235,-1.3999999999999986E-2,2015838.639935592,null,null,null,null,null,null,17190.795101266456,1851753.0814605821,14.391519374071468,7019.7064232023768,8385100.3952876199,331,1194.5087001889679,-1.3999999999999986E-2,4878707.0367571618,16746539.341665944,1000,475482.66540509521,0.83716426664937882,14020.441491147421,null,2762.7202024584808,917223.10721621115,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[333,1343.8222877125888,236,0.125,2035423.038139201,null,null,null,null,null,null,17190.795101266456,1868943.8765618484,12.792461665841303,7032.4988848682178,9450428.7397998385,332,1343.8222877125888,0.125,4922148.6716009527,18840981.759374186,1000,476482.66540509521,0.74414601479944786,14021.185637162222,null,2762.7202024584808,919985.82741866959,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[334,1578.9911880622919,237,0.17500000000000004,2055170.6396611724,null,null,null,null,null,null,17190.795101266456,{"$f":"IF(C343=\"NA\",\"NA\",IF(M342=\"NA\",L343,M342+L343))","v":1886134.6716631148},10.887201417737279,{"$f":"IF(C343=\"NA\",\"NA\",IF(O342=\"NA\",N343,O342+N343))","v":7043.3860862859547},11121444.564366076,333,1578.9911880622919,0.17500000000000004,4965952.3200684376,22139328.567264669,1000,477482.66540509521,0.63331575727612577,14021.818952919497,null,2762.7202024584808,922748.54762112803,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[335,1542.6743907368591,238,-2.3000000000000083E-2,2075082.8045291619,null,null,null,null,null,null,17190.795101266456,1903325.4667643812,11.143501962883603,7054.5295882488381,10882842.134486921,334,1542.6743907368591,-2.3000000000000083E-2,5010120.9989398206,21631101.010217577,1000,478482.66540509521,0.64822493068180742,14022.467177850178,null,2762.7202024584808,925511.26782358647,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[336,1642.9482261347548,239,6.4999999999999919E-2,2095160.9041043832,null,null,null,null,null,null,17190.795101266456,1920516.2618656475,10.463382124773338,7064.9929703736116,11607417.668329837,335,1642.9482261347548,6.4999999999999919E-2,5054657.7501351312,23038187.57588172,1000,479482.66540509521,0.6086619067434812,14023.075839756921,null,2762.7202024584808,928273.98802604491,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[337,1429.3649567372368,240,-0.12999999999999995,2115406.3211760661,null,null,null,null,null,null,18927.065406494366,1939443.3272721418,13.241590482040738,7078.2345608556525,10117380.436853454,336,1429.3649567372368,-0.12999999999999995,5099565.6409237357,20044093.191017099,1000,480482.66540509521,0.69961138706147263,14023.775451143982,null,2762.7202024584808,931036.70822850335,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[338,1453.6641610017696,241,1.6999999999999856E-2,2135820.4500566781,null,null,null,null,null,null,18927.065406494366,1958370.3926786361,13.020246295025311,7091.2548071506781,10308302.969686456,337,1453.6641610017696,1.6999999999999856E-2,5144847.7641355786,20385859.775264386,1000,481482.66540509521,0.68791680143704304,14024.463367945418,null,2762.7202024584808,933799.42843096179,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[339,1317.0197298676032,242,-9.3999999999999986E-2,2156404.6966779632,null,null,null,null,null,null,18927.065406494366,1977297.4580851304,14.371132775966126,7105.6259399266446,9358249.5559424236,338,1317.0197298676032,-9.3999999999999986E-2,5190507.2383741885,18470494.956389535,1000,482482.66540509521,0.7592900678113057,14025.22265801323,null,2762.7202024584808,936562.14863342023,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[340,1436.8685252855551,243,9.0999999999999928E-2,2177160.4786877586,null,null,null,null,null,null,18927.065406494366,1996224.5234916247,13.172440674579402,7118.7983806012244,10228777.330939678,339,1436.8685252855551,9.0999999999999928E-2,5236547.2082314519,20152400.997420982,1000,483482.66540509521,0.69595789900211347,14025.918615912233,null,2762.7202024584808,939324.86883587867,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[341,1354.9670193442782,244,-5.700000000000012E-2,2198089.225547635,null,null,null,null,null,null,18927.065406494366,2015151.5888981191,13.968653949713048,7132.7670345509378,9664664.0884826109,340,1354.9670193442782,-5.700000000000012E-2,5282970.8445041925,19004657.140567981,1000,484482.66540509521,0.7380253435865467,14026.656641255819,null,2762.7202024584808,942087.58903833712,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[342,1124.622626055751,245,-0.16999999999999998,2219192.3786313436,null,null,null,null,null,null,18927.065406494366,2034078.6543046134,16.829703553871141,7149.5967381048085,8040598.2588470606,341,1124.622626055751,-0.16999999999999998,5329781.3444125392,15774695.426671425,1000,485482.66540509521,0.8891871609476466,14027.545828416767,null,2762.7202024584808,944850.30924079556,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[343,1205.5954551317652,246,7.2000000000000161E-2,2240471.3913240847,null,null,null,null,null,null,18927.065406494366,2053005.7197111077,15.699350330103673,7165.2960884349122,8638448.3988905456,342,1205.5954551317652,7.2000000000000161E-2,5376981.9318201235,16911545.497391768,1000,486482.66540509521,0.82946563521235672,14028.375294051979,null,2762.7202024584808,947613.029443254,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[344,1212.8290278625559,247,6.0000000000000765E-3,2261927.7291225973,null,null,null,null,null,null,18927.065406494366,2071932.785117602,15.60571603390027,7180.9018044688128,8709206.154690383,343,1212.8290278625559,6.0000000000000765E-3,5424575.8574561011,17014020.77037612,1000,487482.66540509521,0.82451852406794901,14029.199812576047,null,2762.7202024584808,950375.74964571244,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[345,1090.3332960484379,248,-0.1009999999999999,2283562.8697360978,null,null,null,null,null,null,18927.065406494366,2090859.8505240963,17.358972229032556,7198.2607766978454,7848503.3984731501,344,1090.3332960484379,-0.1009999999999999,5472566.3991390476,15296503.672568133,1000,488482.66540509521,0.917150749797496,14030.116963325845,null,2762.7202024584808,953138.46984817088,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[346,802.48530589165023,249,-0.26400000000000007,2305378.3031880436,null,null,null,null,null,null,18927.065406494366,2109786.9159305906,23.585560093794236,7221.8463367916393,5795425.5666827327,345,802.48530589165023,-0.26400000000000007,5520956.8620026857,11258962.703010146,1000,489482.66540509521,1.2461287361379023,14031.363092061983,null,2762.7202024584808,955901.19005062932,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[347,766.37346712652595,250,-4.5000000000000019E-2,2327375.5319187567,null,null,null,null,null,null,18927.065406494366,2128713.9813370849,24.696921564182446,7246.5432583558213,5553558.4815885033,346,766.37346712652595,-4.5000000000000019E-2,5569750.57872352,10753264.381374689,1000,490482.66540509521,1.304846844123458,14032.667938906106,null,2762.7202024584808,958663.91025308776,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,{"$f":"IF(C356=\"NA\",\"NA\",INT(C356/12)-(C356/12))","v":-0.83333333333333215}]
[348,823.08510369388887,251,7.3999999999999996E-2,2349556.0708888918,null,null,null,null,null,null,18927.065406494366,2147641.0467435792,22.995271475030211,7269.5385298308511,5983448.8746325467,347,823.08510369388887,7.3999999999999996E-2,5618950.9097503629,11550079.945596417,1000,491482.66540509521,1.2149411956456777,14033.882880101752,null,2762.7202024584808,961426.6304555462,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[349,804.1541463089294,252,-2.3000000000000031E-2,2371921.4476837781,null,null,null,null,null,null,20838.699012550296,2168479.7457561297,25.91381155988563,7295.4523413907364,5866668.2495285477,348,804.1541463089294,-2.3000000000000031E-2,5668561.2435357608,11285405.1068477,1000,492482.66540509521,1.2435426772217788,14035.126422778974,null,2762.7202024584808,964189.35065800464,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[350,772.79213460288111,253,-3.9000000000000055E-2,2394473.2026186213,null,null,null,null,null,null,20838.699012550296,2189318.4447686803,26.96546468250326,7322.4178060732393,5658706.8868094841,349,772.79213460288111,-3.9000000000000055E-2,5718584.9967693696,10846235.307680639,1000,493482.66540509521,1.2940090293670956,14036.420431808341,null,2762.7202024584808,966952.07086046308,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[351,844.661803120949,254,9.2999999999999944E-2,2417212.8888445897,null,null,null,null,null,null,20838.699012550296,2210157.1437812308,24.671056434129241,7347.0888625073685,6205805.3262953162,350,844.661803120949,9.2999999999999944E-2,5769025.6146132611,11856028.191294938,1000,494482.66540509521,1.1839057908207644,14037.604337599161,null,2762.7202024584808,969714.79106292152,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[352,971.36107358909123,255,0.14999999999999986,2440142.0724557731,null,null,null,null,null,null,20838.699012550296,2230995.8427937813,21.453092551416734,7368.5419550587849,7157514.8242521621,351,971.36107358909123,0.14999999999999986,5819886.5709391832,13635582.419989178,1000,495482.66540509521,1.0294832963658822,14038.633820895528,null,2762.7202024584808,972477.51126537996,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[353,1244.3135352676261,256,0.28100000000000025,2463262.3325970494,null,null,null,null,null,null,20838.699012550296,2251834.5418063318,16.747144848881131,7385.2890999076662,9189615.1888795719,352,1244.3135352676261,0.28100000000000025,5871171.3685678225,17468462.080006137,1000,496482.66540509521,0.80365596906001724,14039.437476864588,null,2762.7202024584808,975240.2314678384,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[354,1200.762561533259,257,-3.5000000000000121E-2,2486575.2615728374,null,null,null,null,null,null,20838.699012550296,2272673.2408188824,17.354554247545217,7402.6436541552112,8888817.3562813364,353,1200.762561533259,-3.5000000000000121E-2,5922883.5395100312,16858030.907205921,1000,497482.66540509521,0.83280411301556201,14040.270280977604,null,2762.7202024584808,978002.95167029684,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[355,1296.8235664559199,258,8.0000000000000154E-2,2510082.4649567567,null,null,null,null,null,null,20838.699012550296,2293511.9398314329,16.069031710690012,7418.7126858659012,9620761.4437963944,354,1296.8235664559199,8.0000000000000154E-2,5975026.6452100957,18207753.379782397,1000,498482.66540509521,0.77111491945885358,14041.041395897062,null,2762.7202024584808,980765.67187275528,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[356,1304.6045078546554,259,5.9999999999999247E-3,2533785.5617022086,null,null,null,null,null,null,20838.699012550296,2314350.6388439834,15.973192555357867,7434.6858784212591,9699324.7114717234,355,1304.6045078546554,5.9999999999999247E-3,6027604.2767909896,18318005.900061093,1000,499482.66540509521,0.76651582451178302,14041.807911721575,null,2762.7202024584808,983528.39207521372,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[357,1422.0189135615744,260,9.0000000000000066E-2,2557686.1842538719,null,null,null,null,null,null,20838.699012550296,2335189.3378565339,14.654305096658593,7449.3401835179175,10593102.634516729,356,1422.0189135615744,9.0000000000000066E-2,6080620.0553017268,19967716.431066591,1000,500482.66540509521,0.70322552707503017,14042.51113724865,null,2762.7202024584808,986291.11227767216,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[358,1318.2115328715795,261,-7.3000000000000009E-2,2581785.9786601332,null,null,null,null,null,null,20838.699012550296,2356028.0368690845,15.80831186263063,7465.1484953805484,9840644.8412095588,357,1318.2115328715795,-7.3000000000000009E-2,6134077.6319667203,18511000.13159873,1000,501482.66540509521,0.75860358907770253,14043.269740837728,null,2762.7202024584808,989053.8324801306,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[359,1407.849917106847,262,6.8000000000000074E-2,2606086.604686447,null,null,null,null,null,null,20838.699012550296,2376866.735881635,14.801790133549277,7479.9502855140981,10530647.389424359,358,1407.849917106847,6.8000000000000074E-2,6187980.688437256,19770816.140547443,1000,502482.66540509521,0.71030298602781128,14043.980043823756,null,2762.7202024584808,991816.55268258904,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[360,1454.3089643713729,263,3.2999999999999967E-2,2630589.7359296456,null,null,null,null,null,null,20838.699012550296,2397705.4348941855,14.328935269650801,7494.2792207837492,10898997.452287914,359,1454.3089643713729,3.2999999999999967E-2,6242332.9370450424,20424286.073185507,1000,503482.66540509521,0.68761179673553852,14044.667655620491,null,2762.7202024584808,994579.27288504748,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[361,1362.6874996159765,264,-6.2999999999999903E-2,2655297.0599332051,null,null,null,null,null,null,22943.407612817875,2420648.8425070033,16.83688125067826,7511.1161020344271,10235304.020406594,360,1362.6874996159765,-6.2999999999999903E-2,6297138.1210578987,19138493.05057482,1000,504482.66540509521,0.73384396663344553,14045.401499587124,null,2762.7202024584808,997341.99308750592,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[362,1373.5889996129044,265,8.0000000000000609E-3,2680210.2783034602,null,null,null,null,null,null,22943.407612817875,2443592.2501198212,16.703255209006208,7527.8193572434329,10340129.860182665,361,1373.5889996129044,8.0000000000000609E-3,6352400.0149375265,19292608.994979419,1000,505482.66540509521,0.72801980816810064,14046.129519395292,null,2762.7202024584808,1000104.7132899644,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[363,1464.2458735873563,266,6.6000000000000114E-2,2705331.1068268013,null,null,null,null,null,null,22943.407612817875,2466535.657732639,15.669094942782559,7543.4884521862159,11045521.83856754,362,1464.2458735873563,6.6000000000000114E-2,6408122.4245994855,20566987.18864806,1000,506482.66540509521,0.68294541103949402,14046.812464806331,null,2762.7202024584808,1002867.4334924228,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[364,1473.0313488288805,267,6.0000000000000305E-3,2730661.2755878372,null,null,null,null,null,null,22943.407612817875,2489479.0653454568,15.575641096205327,7559.0640932824208,11134738.377211763,363,1473.0313488288805,6.0000000000000305E-3,6464309.1876752917,20691395.111779947,1000,507482.66540509521,0.67887217797166399,14047.491336984303,null,2762.7202024584808,1005630.1536948812,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[365,1420.0022202710406,268,-3.6000000000000094E-2,2756202.5290885484,null,null,null,null,null,null,22943.407612817875,2512422.4729582747,16.157304041706773,7575.2213973241278,10756831.203244956,364,1420.0022202710406,-3.6000000000000094E-2,6520964.1737767328,19947468.887755867,1000,508482.66540509521,0.70422425100795027,14048.195561235312,null,2762.7202024584808,1008392.8738973397,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[366,1482.4823179629666,269,4.4000000000000115E-2,2781956.6263684314,null,null,null,null,null,null,22943.407612817875,2535365.8805710925,15.47634486753522,7590.6977421916627,11253075.183800554,365,1482.4823179629666,4.4000000000000115E-2,6578091.284762349,20826201.518817127,1000,509482.66540509521,0.67454430173175306,14048.870105537044,null,2762.7202024584808,1011155.5940997981,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[367,1497.3071411425963,270,1.0000000000000005E-2,2807925.3411256471,null,null,null,null,null,null,22943.407612817875,2558309.2881839103,15.323113730232892,7606.0208559218954,11388549.343251375,366,1497.3071411425963,1.0000000000000005E-2,6635694.4550061822,21035473.534005299,1000,510482.66540509521,0.66786564527896342,14049.537971182323,null,2762.7202024584808,1013918.3143022566,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[368,1506.2909839894519,271,6.0000000000000305E-3,2834110.461839173,null,null,null,null,null,null,22943.407612817875,2581252.6957967281,15.23172338989353,7621.2525793117893,11479824.046923703,367,1506.2909839894519,6.0000000000000305E-3,6693777.6516687116,21162692.375209332,1000,511482.66540509521,0.66388235117193184,14050.201853533494,null,2762.7202024584808,1016681.034504715,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[369,1681.0207381322284,272,0.11600000000000008,2860513.7918919786,null,null,null,null,null,null,22943.407612817875,2604196.103409546,13.648497661194918,7634.9010769729839,12834427.043979671,368,1681.0207381322284,0.11600000000000008,6752344.8749700971,23618680.690733615,1000,512482.66540509521,0.59487665875621121,14050.796730192249,null,2762.7202024584808,1019443.7547071734,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[370,1677.6586966559639,273,-2.0000000000000222E-3,2887137.1496952237,null,null,null,null,null,null,22943.407612817875,2627139.5110223638,13.675849359914748,7648.5769263328984,12831701.597504528,369,1677.6586966559639,-2.0000000000000222E-3,6811400.1584656592,23572441.329352148,1000,513482.66540509521,0.59606879634890908,14051.392798988598,null,2762.7202024584808,1022206.4749096319,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[371,1634.0395705429089,274,-2.5999999999999975E-2,2913982.3688134965,null,null,null,null,null,null,22943.407612817875,2650082.9186351816,14.040913100528488,7662.6178394334265,12521020.76358223,370,1634.0395705429089,-2.5999999999999975E-2,6870947.5693236869,22960531.854788993,1000,514482.66540509521,0.61198028372577928,14052.004779272324,null,2762.7202024584808,1024969.1951120903,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[372,1709.2053907878828,275,4.6000000000000076E-2,2941051.2980910875,null,null,null,null,null,null,22943.407612817875,2673026.3262479994,13.423435086547311,7676.0412745199737,13119931.126319829,371,1709.2053907878828,4.6000000000000076E-2,6930991.2086055288,24017762.320109285,1000,515482.66540509521,0.58506719285447351,14052.589846465178,null,2762.7202024584808,1027731.9153145488,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[373,1528.0296193643674,276,-0.10599999999999994,2968345.8017793247,null,null,null,null,null,null,25260.691781712481,2698287.0180297121,16.531545895177391,7692.572820415151,11754479.118711641,372,1528.0296193643674,-0.10599999999999994,6991535.2115480518,21472773.514177702,1000,516482.66540509521,0.65443757589985851,14053.244284041079,null,2762.7202024584808,1030494.6355170072,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,0]
[374,1485.244790022165,277,-2.8000000000000028E-2,2995867.7596649649,null,null,null,null,null,null,25260.691781712481,2723547.7098114248,17.007763266643408,7709.5805836817945,11450614.395169428,373,1485.244790022165,-2.8000000000000028E-2,7052583.7478484316,20872507.855780724,1000,517482.66540509521,0.67328968713977211,14053.917573728218,null,2762.7202024584808,1033257.3557194656,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[375,1620.402065914182,278,9.099999999999997E-2,3023619.0671996521,null,null,null,null,null,null,25260.691781712481,2748808.4015931375,15.589150565209358,7725.1697342470034,12517880.996911557,374,1620.402065914182,9.099999999999997E-2,7114141.0219513159,22772997.070656769,1000,518482.66540509521,0.61713078564598722,14054.534704513864,null,2762.7202024584808,1036020.0759219241,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[376,1594.4756328595552,279,-1.5999999999999955E-2,3051601.6356304614,null,null,null,null,null,null,25260.691781712481,2774069.0933748502,15.842632688220892,7741.0123669352242,12342855.592742685,375,1594.4756328595552,-1.5999999999999955E-2,7176211.2733383877,22409613.117526263,1000,519482.66540509521,0.62716543256706025,14055.161869946431,null,2762.7202024584808,1038782.7961243825,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[377,1543.4524126080494,280,-3.2000000000000015E-2,3079817.3921315274,null,null,null,null,null,null,25260.691781712481,2799329.7851565629,16.366356082872823,7757.3787230180969,11973144.90555663,376,1543.4524126080494,-3.2000000000000015E-2,7238798.7768203523,21693473.497765422,1000,520482.66540509521,0.647898174139525,14055.809768120571,null,2762.7202024584808,1041545.516326841,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[378,1569.691103622386,281,1.6999999999999852E-2,3108268.2799367686,null,null,null,null,null,null,25260.691781712481,2824590.4769382756,16.092778842549482,7773.4715018606466,12201949.060732804,377,1569.691103622386,1.6999999999999852E-2,7301907.8428313341,22063279.547227431,1000,521482.66540509521,0.63706801783630784,14056.446836138408,null,2762.7202024584808,1044308.2365292994,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[379,1516.3216060992247,282,-3.4000000000000093E-2,3136956.2584737209,null,null,null,null,null,null,25260.691781712481,2849851.1687199883,16.659191348394913,7790.130693209042,11812343.484449601,378,1516.3216060992247,-3.4000000000000093E-2,7365542.8177257404,21314094.042621695,1000,522482.66540509521,0.65949070169390056,14057.106326840101,null,2762.7202024584808,1047070.9567317578,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[380,1388.9505911868898,283,-8.4000000000000005E-2,3165883.3034984805,null,null,null,null,null,null,25260.691781712481,2875111.860501701,18.186890118335057,7808.3175833273772,10845367.323537547,379,1388.9505911868898,-8.4000000000000005E-2,7429708.0840776004,19524626.143041473,1000,523482.66540509521,0.71996801494967311,14057.826294855051,null,2762.7202024584808,1049833.6769342164,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[381,1370.8942335014603,284,-1.2999999999999933E-2,3195051.4072317807,null,null,null,null,null,null,25260.691781712481,2900372.5522834137,18.426433757178373,7826.7440170845557,10729638.240113273,380,1370.8942335014603,-1.2999999999999933E-2,7494408.060982394,19271793.003181934,1000,524482.66540509521,0.72945087634212058,14058.555745731393,null,2762.7202024584808,1052596.397136675,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[382,1475.0821952475715,285,7.6000000000000095E-2,3224462.5784961898,null,null,null,null,null,null,25260.691781712481,2925633.2440651264,17.124938436039379,7843.8689555205947,11570351.438143594,381,1475.0821952475715,7.6000000000000095E-2,7559647.2043613903,20737525.271423765,1000,525482.66540509521,0.67792832373803025,14059.233674055131,null,2762.7202024584808,1055359.1173391335,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[383,1343.7998798705376,286,-8.9000000000000037E-2,3254118.8428544709,null,null,null,null,null,null,25260.691781712481,2950893.9358468391,18.797956570844544,7862.6669120914394,10565850.851930527,382,1343.7998798705376,-8.9000000000000037E-2,7625430.0072685499,18892796.522267047,1000,526482.66540509521,0.74415842342264582,14059.977832478553,null,2762.7202024584808,1058121.8375415921,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[384,1288.7040847958456,287,-4.0999999999999953E-2,3284022.2427490703,null,null,null,null,null,null,25260.691781712481,2976154.6276285518,19.601623118711725,7882.2685352101507,10157911.658783088,383,1288.7040847958456,-4.0999999999999953E-2,7691761.0001999317,18119150.864854101,1000,527482.66540509521,0.77597332995062118,14060.753805808503,null,2762.7202024584808,1060884.5577440506,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[385,1433.0389422929804,{"$f":"IF(AND(A394>=startm,A394<=endm),A394-startm,\"NA\")","v":288},0.11200000000000013,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,typical,(1+return/12)*typical*((1+return/12)^C394-1)/(return/12)))","v":3314174.8376427912},null,null,null,null,null,null,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,typical,IF(L393=\"NA\",typical,IF(INT(C394/12)-(C394/12)=0,L393*(1+gsip1),L393))))","v":27812.02165166544},3003966.649280217,19.407722170594969,7901.6762573807455,11323409.786218461,384,1433.0389422929804,0.11200000000000013,7758644.7514057411,20149607.761717763,1000,528482.66540509521,{"$f":"V394/R394","v":0.69781774276134989},14061.451623551264,null,{"$f":"typical","v":2762.7202024584808},1063647.2779465092,null,{"$f":"IF(A394=endm,E394,IF(C394=\"NA\",\"NA\",-typical))","v":-2762.7202024584808},{"$f":"IF(A394=endm,P394,IF(C394=\"NA\",\"NA\",-typical))","v":-2762.7202024584808},{"$f":"IF(A394=endm,F394,IF(C394=\"NA\",\"NA\",-G394))","v":0},{"$f":"IF(A394=endm,O394,0)","v":0},{"$f":"IF(A394=endm,J394,0)","v":0},{"$f":"IF(A394=endm,E394,0)","v":0},{"$f":"IF(A394=endm,P394,0)","v":0},{"$f":"IF(A394=endm,F394,0)","v":0},{"$f":"IF(A394=endm,M394,0)","v":0},{"$f":"IF(A394=endm,H394,0)","v":0},null,0]
[386,1480.3292273886486,289,{"$f":"IF(C395=\"NA\",\"NA\",IF(C395=0,0,(B395-B394)/B394))","v":3.2999999999999891E-2},3344578.704160627,null,null,null,null,null,null,27812.02165166544,3031778.6709318822,{"$f":"IF(C395=\"NA\",\"NA\",L395/B395)","v":18.787727173857668},7920.4639845546035,{"$f":"IF(C395=\"NA\",\"NA\",O395*B395)","v":11724894.330815334},385,1480.3292273886486,3.2999999999999891E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q395-1)/(return/12)","v":7826085.8672049353},20815577.817854449,{"$f":"IF((U395-T395)>0,IF(typical-(U395-T395)<min,min,typical-(U395-T395)),IF((U395-T395)<0,IF(typical-(U395-T395)>max,max,typical-(U395-T395)),IF((T395-U395)=0,min,)))","v":1000},{"$f":"W394+V395","v":529482.66540509521},0.67552540441563402,14062.12714895568,null,2762.7202024584808,1066409.9981489677,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[{"$f":"A395+1","v":387},1450.7226428408756,290,-2.0000000000000073E-2,3375235.9362327778,null,null,null,null,null,null,27812.02165166544,3059590.6925835474,19.171150177405785,7939.6351347320096,11518208.465850692,{"$f":"Q395+1","v":386},1450.7226428408756,-2.0000000000000073E-2,7894088.9923024559,20400246.26149736,1000,530482.66540509521,0.68931163715881039,{"$f":"Y395+X396","v":14062.81646059284},null,2762.7202024584808,{"$f":"AB395+AA396","v":1069172.7183514263},null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[388,1443.4690296266713,291,-4.9999999999999316E-3,3406148.6452388624,null,null,null,null,null,null,27812.02165166544,3087402.7142352127,19.267487615483198,7958.902622347493,11488429.445173105,387,1443.4690296266713,-4.9999999999999316E-3,7962658.8101091208,20299240.030189876,1000,531482.66540509521,0.69277551473247267,14063.509236107571,null,2762.7202024584808,1071935.4385538849,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.25]
[389,1351.0870117305642,292,-6.4000000000000071E-2,3437318.960153332,null,null,null,null,null,null,27812.02165166544,3115214.7358868779,20.584922666114529,7979.4875450136078,10780981.982333692,388,1351.0870117305642,{"$f":"(R398-R397)/R397","v":-6.4000000000000071E-2},8031800.0430641742,{"$f":"(U397+V397)*(1+S398)","v":19001024.668257721},1000,532482.66540509521,0.74014478069708622,14064.249380888268,null,2762.7202024584808,1074698.1587563434,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[390,1452.4185376103565,293,7.4999999999999956E-2,3468749.0276920884,null,null,null,null,null,null,27812.02165166544,3143026.7575385431,19.148765270804216,7998.6363102844116,11617367.652660383,389,1452.4185376103565,7.4999999999999956E-2,8101517.452960521,20427176.518377051,1000,533482.66540509521,0.68850677274147554,14064.93788766101,null,2762.7202024584808,1077460.878958802,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[391,1436.4419336966425,294,-1.0999999999999996E-2,3500441.0124603352,null,null,null,null,null,null,27812.02165166544,3170838.7791902083,19.361744459862706,8017.9980547442747,11517388.630132785,390,1436.4419336966425,-1.0999999999999996E-2,8171815.8412726726,20203466.576674905,1000,534482.66540509521,0.69616458315619367,14065.634052244166,null,2762.7202024584808,1080223.5991612605,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.5]
[392,1452.2427949673054,295,1.0999999999999838E-2,3532397.0971016493,null,null,null,null,null,null,27812.02165166544,3198650.8008418735,19.151082551792985,8037.1491372960672,11671891.926715909,391,1452.2427949673054,1.0999999999999838E-2,8242700.0494874222,20426715.709018327,1000,535482.66540509521,0.6885900921426249,14066.322642336308,null,2762.7202024584808,1082986.3193637191,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[393,1562.6132473848206,296,7.6000000000000026E-2,3564619.4824483097,null,null,null,null,null,null,27812.02165166544,3226462.8224935387,17.798403858543665,8054.9475411546109,12586767.734797982,392,1562.6132473848206,7.6000000000000026E-2,8314174.9594372977,21980222.10290372,1000,536482.66540509521,0.63995361723292277,14066.962595953541,null,2762.7202024584808,1085749.0395661776,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[394,1540.7366619214331,297,-1.4000000000000025E-2,3597110.3876728569,null,null,null,null,null,null,27812.02165166544,3254274.8441452039,18.051119531991549,8072.9986606866023,12438365.008162476,393,1540.7366619214331,-1.4000000000000025E-2,8386245.4936367525,21673484.993463069,1000,537482.66540509521,0.64904017974941464,14067.61163613329,null,2762.7202024584808,1088511.7597686362,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.75]
[395,1610.0698117078975,298,4.4999999999999971E-2,3629872.0504409433,null,null,null,null,null,null,27812.02165166544,3282086.8657968692,17.273798595207225,8090.2724592818095,13025903.455181452,394,1610.0698117078975,4.4999999999999971E-2,8458916.6156212036,22649836.818168905,1000,538482.66540509521,0.62109108109991829,14068.23272721439,null,2762.7202024584808,1091274.4799710948,null,-2762.7202024584808,-2762.7202024584808,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[396,1616.5100909547291,299,3.9999999999999758E-3,3662906.72706543,null,null,null,null,null,null,27812.02165166544,3309898.8874485344,17.204978680485283,8107.477437962295,13105819.090653844,395,1616.5100909547291,3.9999999999999758E-3,8532193.3302888591,22741440.16544158,1000,539482.66540509521,0.61861661464135287,14068.851343829032,null,2762.7202024584808,1094037.2001735533,null,3662906.72706543,13105819.090653844,0,8107.477437962295,0,3662906.72706543,13105819.090653844,0,3309898.8874485344,0,null,-0.91666666666666785]

{"sheet":"Sensex Growth SIP","index":3,"n_rows":405,"n_cols":41,"rows_kept":405,"cut":false,"hidden":false,"merged":[[5,5,5,9],[5,11,5,15],[6,32,6,33],[6,34,6,36],[6,37,6,38]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return expected each year",null,null,{"$f":"Input!B2","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum investment",null,null,{"$f":"Input!B8","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical SIP amt",null,null,{"$f":"Input!B7","v":7542.4257517795395}]
[null,"Note: If you see cells showing \"NA\". Please scroll down/up until you see the values corresponding to the input investment year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum investment ",null,null,{"$f":"Input!B9","v":15000}]
[null,null,null,null,null,null,null,null,null,null,null,"Growing Systematic investment plan"]
[null,"Full",null,"NAV","Portfolio","Portfolio","G-SIP","Total","Units","Total",null,"Growth-SIP","Total","Units","Total","Portfolio",null,"Enter","NAV","Portfolio","Portfolio","VIP","Total","Units","Total",null,"SIP","Total",null,null,null,null,"Total Units",null,"Portfolio",null,null,"Total investment"]
["S.no","NAV","Month","% change","Target","Actual","investment","investment","purchased","no of units",null,"investment","investment","purchased","no of units","Actual","Month","NAV","% change","Target","Actual","investment","investment","purchased","no of units",null,"investment","investment",null,"Target","GSIP","VIP","GSIP",null,"Target","GSIP",null,"GSIP"]
[]
[1,9.7151254555560751,{"$f":"IF(AND(A10>=startm,A10<=endm),A10-startm,\"NA\")","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,0,(B10-B8)/B8))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,typical,(1+return/12)*typical*((1+return/12)^C10-1)/(return/12)))","v":"NA"},null,null,null,null,null,null,{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,typical,IF(L9=\"NA\",typical,IF(INT(C10/12)-(C10/12)=0,L9*(1+gsip1),L9))))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(M9=\"NA\",L10,M9+L10))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",L10/B10)","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(O9=\"NA\",N10,O9+N10))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",O10*B10)","v":"NA"},0,9.7151254555560751,0,{"$f":"typical","v":7542.4257517795395},{"$f":"typical","v":7542.4257517795395},{"$f":"typical","v":7542.4257517795395},{"$f":"V10","v":7542.4257517795395},{"$f":"V10/R10","v":776.35906878238302},{"$f":"X10","v":776.35906878238302},null,{"$f":"typical","v":7542.4257517795395},{"$f":"AA10","v":7542.4257517795395},null,{"$f":"IF(A10=endm,E10,IF(C10=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A10=endm,P10,IF(C10=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A10=endm,F10,IF(C10=\"NA\",\"NA\",-G10))","v":"NA"},{"$f":"IF(A10=endm,O10,0)","v":0},{"$f":"IF(A10=endm,J10,0)","v":0},{"$f":"IF(A10=endm,E10,0)","v":0},{"$f":"IF(A10=endm,P10,0)","v":0},{"$f":"IF(A10=endm,F10,0)","v":0},{"$f":"IF(A10=endm,M10,0)","v":0},{"$f":"IF(A10=endm,H10,0)","v":0},null,{"$f":"IF(C10=\"NA\",\"NA\",INT(C10/12)-(C10/12))","v":"NA"}]
[{"$f":"A10+1","v":2},10.084300222867206,"NA",{"$f":"IF(C11=\"NA\",\"NA\",IF(C11=0,0,(B11-B10)/B10))","v":"NA"},"NA",null,null,null,null,null,null,"NA","NA",{"$f":"IF(C11=\"NA\",\"NA\",L11/B11)","v":"NA"},"NA",{"$f":"IF(C11=\"NA\",\"NA\",O11*B11)","v":"NA"},{"$f":"Q10+1","v":1},10.084300222867206,{"$f":"(R11-R10)/R10","v":3.8000000000000034E-2},{"$f":"(1+return/12)*typical*((1+return/12)^Q11-1)/(return/12)","v":7605.2792997110082},{"$f":"U10*(1+S11)","v":7829.0379303471618},{"$f":"IF((U11-T11)>0,IF(typical-(U11-T11)<min,min,typical-(U11-T11)),IF((U11-T11)<0,IF(typical-(U11-T11)>max,max,typical-(U11-T11)),IF((T11-U11)=0,min,)))","v":7318.6671211433859},{"$f":"W10+V11","v":14861.092872922925},725.74863494717681,{"$f":"Y10+X11","v":1502.1077037295599},null,7542.4257517795395,{"$f":"AB10+AA11","v":15084.851503559079},null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[{"$f":"A11+1","v":3},10.114553123535806,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",{"$f":"Q11+1","v":2},10.114553123535806,{"$f":"(R12-R11)/R11","v":2.9999999999998487E-3},15273.935926919619,{"$f":"(U11+V11)*(1+S12)","v":15193.148166645018},7623.2135120541407,22484.306384977066,753.6876240548379,{"$f":"Y11+X12","v":2255.7953277843981},null,7542.4257517795395,{"$f":"AB11+AA12","v":22627.277255338617},null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[4,10.013407592300448,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",3,10.013407592300448,{"$f":"(R13-R12)/R12","v":-1.0000000000000056E-2},23006.498026021571,{"$f":"(U12+V12)*(1+S13)","v":22588.198061912168},7960.7257158889424,30445.03210086601,795.00665907279529,3050.8019868571932,null,7542.4257517795395,30169.703007118158,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[5,9.9132735163774424,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",4,9.9132735163774424,{"$f":"(R14-R13)/R13","v":-1.000000000000009E-2},30803.498142616067,{"$f":"(U13+V13)*(1+S14)","v":30243.434540023092},8102.4893543725138,38547.521455238522,817.33741543463088,3868.1394022918239,null,7542.4257517795395,37712.128758897699,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[6,9.6158753108861195,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",5,9.6158753108861195,-2.9999999999999961E-2,38665.473260182145,37195.546177563745,9012.3528343979397,47559.874289636464,937.23686539436164,4805.3762676861852,null,7542.4257517795395,45254.554510677241,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[7,10.125516702363083,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",6,10.125516702363083,5.2999999999999867E-2,46592.964837061445,48656.917659595652,5478.4729292453321,53038.347218881798,541.05613474192103,5346.4324024281059,null,7542.4257517795395,52796.980262456782,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[8,11.077315272385214,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",7,11.077315272385214,9.4000000000000125E-2,54586.518843747828,59224.117304192041,2904.8272913353267,55943.174510217126,262.23206796116108,5608.6644703892671,null,7542.4257517795395,60339.406014236323,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[9,10.578836085127879,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",8,10.578836085127879,-4.5000000000000005E-2,62646.685800490181,59333.142088728637,10855.969463541083,66799.143973758211,1026.1969630858359,6634.8614334751028,null,7542.4257517795395,67881.831766015865,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[10,10.303786346914555,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",9,10.303786346914555,-2.5999999999999954E-2,70774.020815205207,68364.194651910715,9952.2519150740318,76751.395888832238,965.88298514693201,7600.7444186220346,null,7542.4257517795395,75424.257517795399,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[11,11.025051391198573,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",10,11.025051391198573,7.0000000000000007E-2,78969.083621709666,83798.597826673678,2712.9115468155269,79464.307435647759,246.06792753648983,7846.8123461585246,null,7542.4257517795395,82966.683269574933,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[12,11.664504371888091,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",11,11.664504371888091,5.8000000000000024E-2,87232.438618268163,91529.176917151577,3245.6874528961253,82709.994888543879,278.25335302872861,8125.0656991872529,null,7542.4257517795395,90509.109021354467,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[13,11.536194823797322,"NA","NA","NA",null,null,null,null,null,null,"NA",{"$f":"IF(C22=\"NA\",\"NA\",IF(M21=\"NA\",L22,M21+L22))","v":"NA"},"NA",{"$f":"IF(C22=\"NA\",\"NA\",IF(O21=\"NA\",N22,O21+N22))","v":"NA"},"NA",12,11.536194823797322,-1.0999999999999999E-2,95564.654906464842,93732.340861977165,9374.7397962672167,92084.73468481109,812.63709043198799,8937.7027896192412,null,7542.4257517795395,98051.534773134001,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[14,12.470626604524904,"NA","NA","NA",null,null,null,null,null,null,"NA",{"$f":"IF(C23=\"NA\",\"NA\",IF(M22=\"NA\",L23,M22+L23))","v":"NA"},"NA",{"$f":"IF(C23=\"NA\",\"NA\",IF(O22=\"NA\",N23,O22+N23))","v":"NA"},"NA",13,12.470626604524904,8.0999999999999919E-2,103966.30633039618,111458.75419156217,1000,93084.73468481109,80.188432523282756,9017.8912221425235,null,7542.4257517795395,105593.96052491353,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[15,13.642865505350246,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",14,13.642865505350246,9.4000000000000042E-2,112437.97151619391,123029.87708556902,1000,94084.73468481109,73.29838439056924,9091.189606533093,null,7542.4257517795395,113136.38627669307,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[16,14.652437552746164,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",15,14.652437552746164,7.4000000000000038E-2,120980.23391187321,133208.08798990113,1000,95084.73468481109,68.248030158816803,9159.4376366919096,null,7542.4257517795395,120678.8120284726,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[17,13.919815675108856,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",16,13.919815675108856,-5.0000000000000024E-2,129593.6818275165,127497.68359040607,9638.4239888899665,104723.15867370105,692.42468534444811,9851.862322036357,null,7542.4257517795395,128221.23778025214,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[18,16.634179731755083,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",17,16.634179731755083,0.19500000000000001,138278.90847579006,163877.6485572588,1000,105723.15867370105,60.117181377508743,9911.979503413866,null,7542.4257517795395,135763.66353203167,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[19,16.351398676315245,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",18,16.351398676315245,-1.7000000000000071E-2,147036.5120127995,162074.72853178537,1000,106723.15867370105,61.156847789937686,9973.1363512038042,null,7542.4257517795395,143306.08928381122,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[20,15.206800768973178,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",19,15.206800768973178,-7.0000000000000007E-2,155867.09557928378,151659.49753456039,11750.023796502928,118473.18247020397,772.6821686568552,10745.818519860659,null,7542.4257517795395,150848.51503559077,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[21,16.149622416649517,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",20,16.149622416649517,6.2000000000000166E-2,164771.2673421553,173540.91165358931,1000,119473.18247020397,61.920952341835935,10807.739472202495,null,7542.4257517795395,158390.94078737032,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[22,16.391866752899258,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",21,16.391866752899258,1.4999999999999854E-2,173749.64053638416,177159.02532839312,4133.0409597705784,123606.22342997455,252.13973625301463,11059.87920845551,null,7542.4257517795395,165933.36653914987,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[23,16.883622755486236,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",22,16.883622755486236,3.0000000000000034E-2,182802.83350723199,186730.82827680864,3614.4309822028936,127220.65441217744,214.07911291007761,11273.958321365588,null,7542.4257517795395,173475.79229092941,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[24,17.913523743570895,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",23,17.913523743570895,6.0999999999999915E-2,191931.46975283642,201956.32007381122,1000,128220.65441217744,55.823746032038876,11329.782067397628,null,7542.4257517795395,181018.21804270896,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[25,17.304463936289483,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",24,17.304463936289483,-3.4000000000000072E-2,201136.17796715439,196055.80519130162,12622.798527632307,140843.45293980974,729.45331182209134,12059.235379219719,null,7542.4257517795395,188560.64379448851,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[26,17.944729101932193,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",25,17.944729101932193,3.6999999999999929E-2,210417.59208325823,216399.71205653448,1560.3057785032925,142403.75871831304,86.950645487052071,12146.186024706771,null,7542.4257517795395,196103.06954626806,null,"NA","NA","NA",0,0,0,0,0,0,0,null,{"$f":"IF(C35=\"NA\",\"NA\",INT(C35/12)-(C35/12))","v":"NA"}]
[27,17.137216292345244,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",26,17.137216292345244,-4.5000000000000047E-2,219776.35131699647,208151.81703246108,15000,157403.75871831304,875.28801318217108,13021.474037888942,null,7542.4257517795395,203645.49529804761,null,"NA","NA","NA",0,0,0,0,0,0,0,null,{"$f":"IF(C36=\"NA\",\"NA\",INT(C36/12)-(C36/12))","v":"NA"}]
[28,17.788430511454365,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",27,17.788430511454365,3.8000000000000131E-2,229213.10021101584,231631.58607969462,5123.939883100762,162527.69860141381,288.04901476841047,13309.523052657352,null,7542.4257517795395,211187.92104982716,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[29,18.01968010810327,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",28,18.01968010810327,1.2999999999999876E-2,238728.48867915207,239833.34780031172,6437.5666306198891,168965.26523203371,357.25199293215974,13666.775045589511,null,7542.4257517795395,218730.34680160671,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[30,16.75830250053604,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",29,16.75830250053604,-7.0000000000000048E-2,248323.172051189,229031.9504207664,15000,183965.26523203371,895.07872289094928,14561.85376848046,null,7542.4257517795395,226272.77255338625,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[31,17.026435340544616,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",30,17.026435340544616,1.5999999999999966E-2,257997.81111799346,247936.46162749868,15000,198965.26523203371,880.98299497140681,15442.836763451867,null,7542.4257517795395,233815.1983051658,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[32,16.856170987139169,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",31,16.856170987139169,-1.000000000000003E-2,267753.07217702101,260307.0970112237,14988.40091757685,213953.66614961057,889.1936922692953,16332.030455721162,null,7542.4257517795395,241357.62405694535,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[33,17.968678272290354,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",32,17.968678272290354,6.6000000000000003E-2,277589.62707820721,293465.00079210137,1000,214953.66614961057,55.652396066443472,16387.682851787606,null,7542.4257517795395,248900.0498087249,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[34,17.483523958938516,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",33,17.483523958938516,-2.699999999999993E-2,287508.15327023657,286514.44577071466,8536.1332513014404,223489.79940091202,488.23871385135209,16875.921565638957,null,7542.4257517795395,256442.47556050445,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[35,17.938095581870918,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",34,17.938095581870918,2.6000000000000044E-2,297509.33384719962,302721.89407658851,2329.865522390659,225819.66492330268,129.88366082435923,17005.805226463315,null,7542.4257517795395,263984.901312284,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[36,18.547990831654531,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",35,18.547990831654531,3.4000000000000058E-2,307593.85759563709,315423.51942534442,1000,226819.66492330268,53.914195293507021,17059.719421756821,null,7542.4257517795395,271527.32706406352,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[37,17.435111381755259,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",36,17.435111381755259,-5.9999999999999963E-2,317762.41904197837,297438.10825982376,15000,241819.66492330268,860.33290361979277,17920.052325376615,null,7542.4257517795395,279069.75281584304,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[38,17.208454933792442,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",37,17.208454933792442,-1.2999999999999935E-2,328015.71850037243,308376.41285244608,15000,256819.66492330268,871.66454267456209,18791.716868051179,null,7542.4257517795395,286612.17856762256,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[39,16.640575920977291,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",38,16.640575920977291,-3.3000000000000036E-2,338354.46212092013,312704.99122831534,15000,271819.66492330271,901.41110928082946,19693.127977332009,null,7542.4257517795395,294154.60431940207,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[40,16.856903407949993,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",39,16.856903407949993,1.2999999999999826E-2,348779.36193830514,331965.15611428343,15000,286819.66492330271,889.8431483522503,20582.97112568426,null,7542.4257517795395,301697.03007118159,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[41,18.694305879416543,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",40,18.694305879416543,0.10900000000000006,359291.1359208356,384784.35813074029,1000,287819.66492330271,53.492224126976275,20636.463349811238,null,7542.4257517795395,309239.45582296111,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[42,18.694305879416543,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",41,18.694305879416543,0,369890.50801988674,385784.35813074029,1000,288819.66492330271,53.492224126976275,20689.955573938216,null,7542.4257517795395,316781.88157474063,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[43,18.544751432381211,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",42,18.544751432381211,-7.9999999999999603E-3,380578.20821976371,383690.08326569438,4430.5507058488638,293250.21562915156,238.91130177741971,20928.866875715634,null,7542.4257517795395,324324.30732652015,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[44,18.785833201002166,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",43,18.785833201002166,1.2999999999999947E-2,391354.97258797253,393166.20221317327,5731.1961265788032,298981.41175573034,305.08075235508113,21233.947628070717,null,7542.4257517795395,331866.73307829967,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[45,18.597974868992143,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",44,18.597974868992143,-1.0000000000000089E-2,402221.54332591681,394908.42435635446,14855.544721341887,313836.95647707221,798.77216879726507,22032.719796867983,null,7542.4257517795395,339409.15883007919,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[46,18.653768793599117,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",45,18.653768793599117,2.9999999999998496E-3,413178.66882001009,410993.26098492939,9727.8335868602353,323564.79006393242,521.49427252460953,22554.214069392594,null,7542.4257517795395,346951.58458185871,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[47,18.914921556709505,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",46,18.914921556709505,1.4000000000000033E-2,424227.1036932214,426611.18989579467,5158.3395492062755,328723.12961313868,272.71271169382715,22826.926781086422,null,7542.4257517795395,354494.01033363823,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[48,19.917412399215106,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",47,19.917412399215106,5.299999999999986E-2,435367.60885704251,454653.31450558593,1000,329723.12961313868,50.207325126199997,22877.134106212623,null,7542.4257517795395,362036.43608541775,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[49,19.558898976029234,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",48,19.558898976029234,-1.8000000000000026E-2,446600.95156389551,447451.55484448536,6691.8224711896819,336414.95208432834,342.13697199371842,23219.27107820634,null,7542.4257517795395,369578.86183719727,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[50,19.715370167837467,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",49,19.715370167837467,7.9999999999999603E-3,457927.90545997233,457776.52433420043,7693.8068775514457,344108.75896187976,390.24409950479571,23609.515177711135,null,7542.4257517795395,377121.28758897679,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[51,19.301347394312881,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",50,19.301347394312881,-2.0999999999999949E-2,469349.25063851656,455695.45425630512,15000,359108.75896187976,777.14781738085981,24386.662995091996,null,7542.4257517795395,384663.71334075631,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[52,18.509992151146051,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",51,18.509992151146051,-4.1000000000000099E-2,480865.77369354857,451396.94063179655,15000,374108.75896187976,810.37311509995811,25197.036110191955,null,7542.4257517795395,392206.13909253583,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[53,18.93572197062241,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",52,18.93572197062241,2.3000000000000003E-2,492478.26777403877,477124.07026632782,15000,389108.75896187976,792.15358269790624,25989.18969288986,null,7542.4257517795395,399748.56484431535,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[54,19.617407961564819,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",53,19.617407961564819,3.6000000000000115E-2,504187.53263853339,509840.53679591563,1889.4215943973013,390998.18055627705,96.313518997980211,26085.503211887841,null,7542.4257517795395,407290.99059609487,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[55,19.95090389691142,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",54,19.95090389691142,1.699999999999996E-2,515994.3747102326,520429.36768294818,3107.4327790639563,394105.61333534098,155.75398463750884,26241.257196525348,null,7542.4257517795395,414833.41634787439,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[56,19.591787626767015,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",55,19.591787626767015,-1.7999999999999964E-2,527899.60713252856,514113.1380536959,15000,409105.61333534098,765.62691908248598,27006.884115607834,null,7542.4257517795395,422375.84209965391,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[57,20.884845610133638,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",56,20.884845610133638,6.5999999999999989E-2,539904.04982501059,564034.60516523989,1000,410105.61333534098,47.881608447935335,27054.765724055771,null,7542.4257517795395,429918.26785143343,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[58,21.051924375014707,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",57,21.051924375014707,7.9999999999999828E-3,552008.52953992994,569554.88200656185,1000,411105.61333534098,47.501595682475532,27102.267319738246,null,7542.4257517795395,437460.69360321295,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[59,20.399314719389249,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",58,20.399314719389249,-3.1000000000000093E-2,564213.87991914037,552867.68066435831,15000,426105.61333534098,735.31881861417241,27837.586138352417,null,7542.4257517795395,445003.11935499246,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[60,21.378481825919934,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",59,21.378481825919934,4.8000000000000057E-2,576520.94155151094,595125.32933624752,1000,427105.61333534098,46.776006273166182,27884.362144625582,null,7542.4257517795395,452545.54510677198,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[61,22.618433771823291,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",60,22.618433771823291,5.8000000000000038E-2,588930.56203081796,630700.5984377499,1000,428105.61333534098,44.211726156111702,27928.573870781693,null,7542.4257517795395,460087.9708585515,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[62,23.885066063045397,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",61,23.885066063045397,5.6000000000000057E-2,601443.59601411887,667075.83195026394,1000,429105.61333534098,41.86716492056032,27970.441035702253,null,7542.4257517795395,467630.39661033102,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[63,27.826101963447886,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",62,27.826101963447886,0.16499999999999998,614060.90528061439,778308.34422205749,1000,430105.61333534098,35.937480618506711,28006.378516320761,null,7542.4257517795395,475172.82236211054,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[64,30.44175554801199,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",63,30.44175554801199,9.4000000000000083E-2,626783.35879099695,852563.32857893093,1000,431105.61333534098,32.849616653113998,28039.228132973876,null,7542.4257517795395,482715.24811389006,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[65,31.415891725548374,{"$f":"IF(AND(A74>=startm,A74<=endm),A74-startm,\"NA\")","v":"NA"},"NA",{"$f":"IF(C74=\"NA\",\"NA\",IF(C74=0,typical,(1+return/12)*typical*((1+return/12)^C74-1)/(return/12)))","v":"NA"},null,null,null,null,null,null,{"$f":"IF(C74=\"NA\",\"NA\",IF(C74=0,typical,IF(L73=\"NA\",typical,IF(INT(C74/12)-(C74/12)=0,L73*(1+gsip1),L73))))","v":"NA"},"NA","NA","NA","NA",64,31.415891725548374,3.1999999999999994E-2,639611.83274729957,880877.35509345669,1000,432105.61333534098,{"$f":"V74/R74","v":31.831023888676352},28071.059156862553,null,{"$f":"typical","v":7542.4257517795395},490257.67386566958,null,{"$f":"IF(A74=endm,E74,IF(C74=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A74=endm,P74,IF(C74=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A74=endm,F74,IF(C74=\"NA\",\"NA\",-G74))","v":"NA"},{"$f":"IF(A74=endm,O74,0)","v":0},{"$f":"IF(A74=endm,J74,0)","v":0},{"$f":"IF(A74=endm,E74,0)","v":0},{"$f":"IF(A74=endm,P74,0)","v":0},{"$f":"IF(A74=endm,F74,0)","v":0},{"$f":"IF(A74=endm,M74,0)","v":0},{"$f":"IF(A74=endm,H74,0)","v":0},null,"NA"]
[66,37.604822395481406,"NA",{"$f":"IF(C75=\"NA\",\"NA\",IF(C75=0,0,(B75-B74)/B74))","v":"NA"},"NA",null,null,null,null,null,null,"NA","NA",{"$f":"IF(C75=\"NA\",\"NA\",L75/B75)","v":"NA"},"NA",{"$f":"IF(C75=\"NA\",\"NA\",O75*B75)","v":"NA"},65,37.604822395481406,0.19700000000000009,{"$f":"(1+return/12)*typical*((1+return/12)^Q75-1)/(return/12)","v":652547.21065323811},1055607.1940468678,{"$f":"IF((U75-T75)>0,IF(typical-(U75-T75)<min,min,typical-(U75-T75)),IF((U75-T75)<0,IF(typical-(U75-T75)>max,max,typical-(U75-T75)),IF((T75-U75)=0,min,)))","v":1000},{"$f":"W74+V75","v":433105.61333534098},26.592334075753005,28097.651490938308,null,7542.4257517795395,497800.0996174491,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[{"$f":"A75+1","v":67},40.50039371993347,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",{"$f":"Q75+1","v":66},40.50039371993347,7.6999999999999874E-2,665590.38337505935,1137965.9479884766,1000,434105.61333534098,24.691117990485616,{"$f":"Y75+X76","v":28122.342608928793},null,7542.4257517795395,{"$f":"AB75+AA76","v":505342.52536922862},null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[68,36.814857891419528,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",67,36.814857891419528,-9.09999999999999E-2,678742.24920289568,1035320.0467215254,1000,435105.61333534098,27.16294608414259,28149.505555012936,null,7542.4257517795395,512884.95112100814,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[69,34.201002981128745,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",68,34.201002981128745,{"$f":"(R78-R77)/R77","v":-7.099999999999991E-2},692003.7139126308,{"$f":"(U77+V77)*(1+S78)","v":962741.32340429712},1000,436105.61333534098,29.238908594340781,28178.744463607276,null,7542.4257517795395,520427.37687278766,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[70,37.450098264335978,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",69,37.450098264335978,9.5000000000000043E-2,705375.69082828029,1055296.7491277053,1000,437105.61333534098,26.70219962953496,28205.446663236809,null,7542.4257517795395,527969.80262456718,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[71,39.023002391438091,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",70,39.023002391438091,4.2000000000000058E-2,718859.10088489379,1100661.2125910691,1000,438105.61333534098,25.625911352720689,28231.072574589529,null,7542.4257517795395,535512.22837634676,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[72,41.442428539707258,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",71,41.442428539707258,6.2000000000000145E-2,732454.8726919787,1169964.2077717155,1000,439105.61333534098,24.129860030810438,28255.20243462034,null,7542.4257517795395,543054.65412812633,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[73,46.995713964028027,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",72,46.995713964028027,0.13399999999999992,746163.94259745639,1327873.4116131251,1000,440105.61333534098,21.278536182372523,28276.480970802713,null,7542.4257517795395,550597.07987990591,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[74,51.6482896464668,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",73,51.6482896464668,9.8999999999999963E-2,759987.25475214596,1460431.8793628244,1000,441105.61333534098,19.361725370675636,28295.842696173389,null,7542.4257517795395,558139.50563168549,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[75,45.140605151011982,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",74,45.140605151011982,-0.12600000000000003,773925.76117479173,1277291.4625631084,1000,442105.61333534098,22.153003856608279,28317.995700029998,null,7542.4257517795395,565681.93138346507,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[76,47.081651172505495,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",75,47.081651172505495,4.2999999999999948E-2,787980.42181762576,1333257.9954533221,1000,443105.61333534098,21.239696890324335,28339.235396920321,null,7542.4257517795395,573224.35713524465,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[77,49.200325475268237,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",76,49.200325475268237,4.499999999999988E-2,802152.20463248377,1394299.6052487215,1000,444105.61333534098,20.325068794568743,28359.560465714891,null,7542.4257517795395,580766.78288702422,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[78,47.625915060059654,"NA","NA","NA",null,null,null,null,null,null,"NA",{"$f":"IF(C87=\"NA\",\"NA\",IF(M86=\"NA\",L87,M86+L87))","v":"NA"},"NA",{"$f":"IF(C87=\"NA\",\"NA\",IF(O86=\"NA\",N87,O86+N87))","v":"NA"},"NA",77,47.625915060059654,-3.199999999999998E-2,816442.08563746512,1350650.0178807625,1000,445105.61333534098,20.996971895215644,28380.557437610107,null,7542.4257517795395,588309.2086388038,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[79,46.911526334158758,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",78,46.911526334158758,-1.5000000000000031E-2,830851.04898415529,1331375.2676125511,1000,446105.61333534098,21.316722736259536,28401.874160346368,null,7542.4257517795395,595851.63439058338,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[80,43.111692701091897,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",79,43.111692701091897,-8.100000000000003E-2,845380.08702540083,1224452.8709359344,1000,447105.61333534098,23.195563369161629,28425.069723715529,null,7542.4257517795395,603394.06014236296,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[81,46.258846268271604,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",80,46.258846268271604,7.2999999999999968E-2,860030.20038365666,1314910.9305142574,1000,448105.61333534098,21.617486830532741,28446.687210546061,null,7542.4257517795395,610936.48589414253,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[82,45.24115165036963,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",81,45.24115165036963,-2.1999999999999964E-2,874802.39801989822,1286960.8900429436,1000,449105.61333534098,22.103769765370899,28468.790980311431,null,7542.4257517795395,618478.91164592211,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[83,39.26931963252084,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",82,39.26931963252084,-0.13199999999999998,889697.69730310852,1117950.0525572752,1000,450105.61333534098,25.465172540749883,28494.25615285218,null,7542.4257517795395,626021.33739770169,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[84,41.19351629451436,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",83,41.19351629451436,4.8999999999999967E-2,904717.12408034527,1173778.6051325817,1000,451105.61333534098,24.275664957816858,28518.531817809999,null,7542.4257517795395,633563.76314948127,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[85,43.500353207007166,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",84,43.500353207007166,5.6000000000000029E-2,919861.71274739236,1240566.2070200064,1000,452105.61333534098,22.98831908884172,28541.520136898842,null,7542.4257517795395,641106.18890126084,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[86,45.240367335287452,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",85,45.240367335287452,3.9999999999999994E-2,935132.50631999818,1291228.8553008067,1000,453105.61333534098,22.104152970040115,28563.624289868883,null,7542.4257517795395,648648.61465304042,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[87,40.082965459064681,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",86,40.082965459064681,-0.11400000000000003,950530.55650570965,1144914.7657965147,1000,454105.61333534098,24.948253916523836,28588.572543785409,null,7542.4257517795395,656191.04040482,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[88,37.677987531520799,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",87,37.677987531520799,-6.0000000000000032E-2,966056.92377630097,1077159.8798487238,1000,455105.61333534098,26.540695655876419,28615.113239441285,null,7542.4257517795395,663733.46615659958,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[89,36.283901992854531,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",88,36.283901992854531,-3.699999999999995E-2,981712.67744081444,1038267.964294321,1000,456105.61333534098,27.560431626039897,28642.673671067325,null,7542.4257517795395,671275.89190837916,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[90,34.070583971290404,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",89,34.070583971290404,-6.1000000000000033E-2,997498.89571919874,975872.61847236741,15000,471105.61333534098,440.26248603897596,29082.936157106302,null,7542.4257517795395,678818.31766015873,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[91,38.397548135644286,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",90,38.397548135644286,0.12700000000000003,1013416.6658165699,1116713.4410183581,1000,472105.61333534098,26.04332954977675,29108.979486656077,null,7542.4257517795395,686360.74341193831,null,"NA","NA","NA",0,0,0,0,0,0,0,null,{"$f":"IF(C100=\"NA\",\"NA\",INT(C100/12)-(C100/12))","v":"NA"}]
[92,37.89838000988091,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",91,37.89838000988091,-1.3000000000000001E-2,1029467.0839980857,1103183.1662851195,1000,473105.61333534098,26.386352127433383,29135.365838783509,null,7542.4257517795395,693903.16916371789,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[93,35.283391789199129,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",92,35.283391789199129,-6.899999999999995E-2,1045651.2556644478,1027994.5278114463,15000,488105.61333534098,425.12919646777738,29560.495035251286,null,7542.4257517795395,701445.59491549747,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[94,35.353958572777529,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",93,35.353958572777529,2.0000000000000451E-3,1061970.2954280286,1045080.5168670693,15000,503105.61333534098,424.28063519738259,29984.775670448667,null,7542.4257517795395,708988.02066727704,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[95,33.763030437002541,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",94,33.763030437002541,-4.4999999999999964E-2,1078425.3271896399,1012376.8936080512,15000,518105.61333534098,444.27291643704984,30429.048586885718,null,7542.4257517795395,716530.44641905662,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[96,34.708395289238616,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",95,34.708395289238616,2.8000000000000119E-2,1095017.4842159313,1056143.4466290767,15000,533105.61333534098,432.17209770141028,30861.22068458713,null,7542.4257517795395,724072.8721708362,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[97,34.708395289238616,0,0,7542.4257517795395,null,null,null,null,null,null,7542.4257517795395,7542.4257517795395,217.30839726024666,217.30839726024666,7542.4257517795395,96,34.708395289238616,0,1111747.9092174417,1071143.4466290767,15000,548105.61333534098,432.17209770141028,31293.392782288542,null,7542.4257517795395,731615.29792261578,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[98,32.20939082841344,1,-7.1999999999999884E-2,7605.2792997110082,null,null,null,null,null,null,7542.4257517795395,15084.851503559079,234.1685315304382,451.47692879068484,14541.796849430952,97,32.20939082841344,-7.1999999999999884E-2,1128617.754427298,1007941.1184717834,15000,563105.61333534098,465.70269148858864,31759.095473777132,null,7542.4257517795395,739157.72367439535,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333329E-2]
[99,31.307527885217862,2,-2.8000000000000053E-2,15273.935926919619,null,null,null,null,null,null,7542.4257517795395,22627.277255338617,240.91412708892821,692.39105587961308,21677.052289426425,98,31.307527885217862,-2.8000000000000053E-2,1145628.1816805701,994298.76715457335,15000,578105.61333534098,479.11799535863031,32238.213469135761,null,7542.4257517795395,746700.14942617493,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666666]
[100,37.068113016097946,3,0.18399999999999994,23006.498026021571,null,null,null,null,null,null,7542.4257517795395,30169.703007118158,203.47476950078396,895.86582538039704,33208.055662460429,99,37.068113016097946,0.18399999999999994,1162780.3624942855,1195009.7403110147,1000,579105.61333534098,26.977364603526482,32265.190833739289,null,7542.4257517795395,754242.57517795451,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[101,45.593779009800471,4,0.22999999999999993,30803.498142616067,null,null,null,null,null,null,7542.4257517795395,37712.128758897699,165.42664187055607,1061.292467250953,48388.334216605857,100,45.593779009800471,0.22999999999999993,1180075.4781481151,1471091.9805825481,1000,580105.61333534098,21.93281675083454,32287.123650490124,null,7542.4257517795395,761785.00092973409,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333331]
[102,45.867341683859273,5,5.9999999999999767E-3,38665.473260182145,null,null,null,null,null,null,7542.4257517795395,45254.554510677241,164.44000185939967,1225.7324691103527,56221.089973685026,101,45.867341683859273,5.9999999999999767E-3,1197514.7197657272,1480924.5324660433,1000,581105.61333534098,21.802004722499543,32308.925655212624,null,7542.4257517795395,769327.42668151367,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666669]
[103,47.426831301110489,6,3.4000000000000023E-2,46592.964837061445,null,null,null,null,null,null,7542.4257517795395,52796.980262456782,159.0328838098643,1384.7653529202171,65675.032784569863,102,47.426831301110489,3.4000000000000023E-2,1215099.2883968195,1532309.9665698889,1000,582105.61333534098,21.085110950192981,32330.010766162817,null,7542.4257517795395,776869.85243329324,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[104,46.668002000292724,7,-1.5999999999999955E-2,54586.518843747828,null,null,null,null,null,null,7542.4257517795395,60339.406014236323,161.61878435961819,1546.3841372798352,72166.658011796288,103,46.668002000292724,-1.5999999999999955E-2,1232830.3950998366,1508777.0071047707,1000,583105.61333534098,21.427958282716443,32351.438724445532,null,7542.4257517795395,784412.27818507282,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333337]
[105,52.081490232326686,8,0.11600000000000014,62646.685800490181,null,null,null,null,null,null,7542.4257517795395,67881.831766015865,144.81969924696966,1691.2038365268049,88080.416092944215,104,52.081490232326686,0.11600000000000014,1250709.2610253799,1684911.1399289244,1000,584105.61333534098,19.200679464799677,32370.639403910332,null,7542.4257517795395,791954.7039368524,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666663]
[106,51.404430859306437,9,-1.3000000000000045E-2,70774.020815205207,null,null,null,null,null,null,7542.4257517795395,75424.257517795399,146.72715222590645,1837.9309887527113,94477.796435515469,105,51.404430859306437,-1.3000000000000045E-2,1268737.1175003024,1663994.2951098483,1000,585105.61333534098,19.453575952177992,32390.092979862511,null,7542.4257517795395,799497.12968863198,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[107,55.568189758910258,10,8.0999999999999975E-2,78969.083621709666,null,null,null,null,null,null,7542.4257517795395,82966.683269574933,135.73279576864613,1973.6637845213575,109672.92369857176,106,55.568189758910258,8.0999999999999975E-2,1286915.2061125159,1799858.833013746,1000,586105.61333534098,17.995907448823306,32408.088887311333,null,7542.4257517795395,807039.55544041155,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333337]
[108,52.345234752893461,11,-5.8000000000000031E-2,87232.438618268163,null,null,null,null,null,null,7542.4257517795395,90509.109021354467,144.09001673953944,2117.753801260897,110854.31987583415,107,52.345234752893461,-5.8000000000000031E-2,1305244.7787964977,1696409.0206989485,1000,587105.61333534098,19.103935720619219,32427.192823031954,null,7542.4257517795395,814581.98119219113,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666663]
[109,53.339794213198431,12,1.8999999999999889E-2,95564.654906464842,null,null,null,null,null,null,8304.2107527092721,98813.319774063741,155.68509168815791,2273.4388929490551,121264.76270618425,108,53.339794213198431,1.8999999999999889E-2,1323727.0979195132,1729659.7920922283,1000,588105.61333534098,18.747728872050267,32445.940551904005,null,7542.4257517795395,822124.40694397071,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[110,52.166318740508068,13,-2.1999999999999957E-2,103966.30633039618,null,null,null,null,null,null,8304.2107527092721,107117.53052677301,159.18721031508989,2432.6261032641451,126901.14867935749,109,52.166318740508068,-2.1999999999999957E-2,1342363.4363685525,1692585.2766661996,1000,589105.61333534098,19.169456924386775,32465.110008828393,null,7542.4257517795395,829666.83269575029,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333259E-2]
[111,56.078792646046168,14,7.49999999999999E-2,112437.97151619391,null,null,null,null,null,null,8304.2107527092721,115421.74127948229,148.08112587450222,2580.7072291386471,144722.94558301853,110,56.078792646046168,7.49999999999999E-2,1361155.0776380021,1820604.1724161645,1000,590105.61333534098,17.832052952917934,32482.942061781312,null,7542.4257517795395,837209.25844752986,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666674]
[112,61.350199154774515,15,9.4000000000000139E-2,120980.23391187321,null,null,null,null,null,null,8304.2107527092721,123725.95203219156,135.35751908089782,2716.064748219545,166631.11322053158,111,61.350199154774515,9.4000000000000139E-2,1380103.3159180295,1992834.9646232841,1000,591105.61333534098,16.299865587676354,32499.241927368988,null,7542.4257517795395,844751.68419930944,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[113,54.356276451130221,16,-0.11399999999999999,129593.6818275165,null,null,null,null,null,null,8304.2107527092721,132030.16278490084,152.77372356760475,2868.8384717871495,155939.37706610025,112,54.356276451130221,-0.11399999999999999,1399209.4561837243,1766537.7786562296,1000,592105.61333534098,18.397139489476697,32517.639066858465,null,7542.4257517795395,852294.10995108902,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333326]
[114,62.292292812995228,17,0.14599999999999991,138278.90847579006,null,null,null,null,null,null,8304.2107527092721,140334.37353761011,133.31040450925371,3002.1488762964032,187010.73687046012,113,62.292292812995228,0.14599999999999991,1418474.8142849661,2025598.2943400389,1000,593105.61333534098,16.053350339857502,32533.692417198323,null,7542.4257517795395,859836.5357028686,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666674]
[115,56.312232702947689,18,-9.599999999999996E-2,147036.5120127995,null,null,null,null,null,null,8304.2107527092721,148638.58429031938,147.46726162528066,3149.6161379216837,177361.91688360524,114,56.312232702947689,-9.599999999999996E-2,1437900.7170370524,1832044.8580833953,1000,594105.61333534098,17.758130906922016,32551.450548105244,null,7542.4257517795395,867378.96145464818,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[116,57.663726287818434,19,2.4000000000000011E-2,155867.09557928378,null,null,null,null,null,null,8304.2107527092721,156942.79504302866,144.01099768093815,3293.6271356026218,189922.81364152103,115,57.663726287818434,2.4000000000000011E-2,1457488.5023120719,1877037.9346773969,1000,595105.61333534098,17.34192471379103,32568.792472819034,null,7542.4257517795395,874921.38720642775,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333326]
[117,58.817000813574808,20,2.000000000000008E-2,164771.2673421553,null,null,null,null,null,null,8304.2107527092721,165247.00579573793,141.18725262837071,3434.8143882309923,202025.48066706074,116,58.817000813574808,2.000000000000008E-2,1477239.5191310495,1915598.6933709448,1000,596105.61333534098,17.001886974304931,32585.794359793337,null,7542.4257517795395,882463.81295820733,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666674]
[118,58.699366811947655,21,-2.0000000000000477E-3,173749.64053638416,null,null,null,null,null,null,8304.2107527092721,173551.21654844721,141.47019301439951,3576.284581245392,209925.64045843587,117,58.699366811947655,-2.0000000000000477E-3,1497155.1277568527,1912765.4959842029,1000,597105.61333534098,17.035958892089109,32602.830318685425,null,7542.4257517795395,890006.23870998691,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[119,54.238214934239636,22,-7.5999999999999956E-2,182802.83350723199,null,null,null,null,null,null,8304.2107527092721,181855.42730115648,153.10626949610338,3729.3908507414953,202275.50253630403,118,54.238214934239636,-7.5999999999999956E-2,1517236.6997878712,1768319.3182894036,1000,598105.61333534098,18.437184948148385,32621.267503633571,null,7542.4257517795395,897548.66446176649,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333326]
[120,61.234944660756547,23,0.12899999999999995,191931.46975283642,null,null,null,null,null,null,8304.2107527092721,190159.63805386575,135.61228476182762,3865.0031355033229,236673.25311619652,119,61.234944660756547,0.12899999999999995,1537485.6182524806,1997561.5103487365,1000,599105.61333534098,16.330544683922398,32637.598048317494,null,7542.4257517795395,905091.09021354606,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666674]
[121,53.76428141214425,24,-0.12199999999999997,201136.17796715439,null,null,null,null,null,null,9142.9360387329089,199302.57409259866,170.05595162046947,4035.0590871237923,216942.05227475346,120,53.76428141214425,-0.12199999999999997,1557903.2777042959,1754737.0060861907,1000,600105.61333534098,18.599709207200906,32656.197757524693,null,7542.4257517795395,912633.51596532564,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[122,53.226638598022809,25,-9.999999999999962E-3,210417.59208325823,null,null,null,null,null,null,9142.9360387329089,208445.51013133157,171.77368850552472,4206.8327756293174,223915.56779073886,121,53.226638598022809,-9.999999999999962E-3,1578491.0843182087,1738179.6360253289,1000,601105.61333534098,18.787585057778692,32674.985342582473,null,7542.4257517795395,920175.94171710522,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333481E-2]
[123,61.476767580716349,26,0.15500000000000008,219776.35131699647,null,null,null,null,null,null,9142.9360387329089,217588.44617006448,148.72180822989151,4355.5545838592088,267765.41683703632,122,61.476767580716349,0.15500000000000008,1599250.4559872386,2008752.479609255,1000,602105.61333534098,16.2663074093322,32691.251649991806,null,7542.4257517795395,927718.3674688848,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666652]
[124,62.583349397169243,27,1.8000000000000009E-2,229213.10021101584,null,null,null,null,null,null,9142.9360387329089,226731.38220879738,146.09214953820384,4501.6467333974124,281728.13037883583,123,62.583349397169243,1.8000000000000009E-2,1620182.8224201766,2045928.0242422216,1000,603105.61333534098,15.978690971839097,32707.230340963644,null,7542.4257517795395,935260.79322066437,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[125,63.021432842949423,28,6.9999999999999195E-3,238728.48867915207,null,null,null,null,null,null,9142.9360387329089,235874.31824753029,145.07661324548548,4646.7233466428979,292843.16333022056,124,63.021432842949423,6.9999999999999195E-3,1641289.6252400558,2061256.520411917,1000,604105.61333534098,15.867617648300991,32723.097958611947,null,7542.4257517795395,942803.21897244395,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333348]
[126,66.928761679212286,29,6.1999999999999979E-2,248323.172051189,null,null,null,null,null,null,9142.9360387329089,245017.2542862632,136.60698045714261,4783.3303271000404,320142.37549542717,125,66.928761679212286,6.1999999999999979E-2,1662572.3180834332,2190116.4246774558,1000,605105.61333534098,14.941259555838975,32738.039218167785,null,7542.4257517795395,950345.64472422353,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666652]
[127,86.471960089542279,30,0.29200000000000009,257997.81111799346,null,null,null,null,null,null,9142.9360387329089,254160.1903249961,105.7329570101723,4889.0632841102124,422766.88517882477,126,86.471960089542279,0.29200000000000009,1684032.3667005068,2830922.4206832731,1000,606105.61333534098,11.564442380680321,32749.603660548466,null,7542.4257517795395,957888.07047600311,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[128,98.145674701630483,31,0.13499999999999995,267753.07217702101,null,null,null,null,null,null,9142.9360387329089,263303.12636372901,93.156790317332423,4982.2200744275451,488983.35071669903,127,98.145674701630483,0.13499999999999995,1705671.249056055,3214231.9474755148,1000,607105.61333534098,10.188936018220547,32759.792596566687,null,7542.4257517795395,965430.49622778269,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333348]
[129,111.68977781045548,{"$f":"IF(AND(A138>=startm,A138<=endm),A138-startm,\"NA\")","v":32},0.13799999999999993,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,typical,(1+return/12)*typical*((1+return/12)^C138-1)/(return/12)))","v":277589.62707820721},null,null,null,null,null,null,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,typical,IF(L137=\"NA\",typical,IF(INT(C138/12)-(C138/12)=0,L137*(1+gsip1),L137))))","v":9142.9360387329089},272446.06240246195,81.860096939659428,5064.0801713672045,565605.98915433639,128,111.68977781045548,0.13799999999999993,1727490.4554312327,3658933.9562271354,1000,608105.61333534098,{"$f":"V138/R138","v":8.9533708420215721},32768.745967408708,null,{"$f":"typical","v":7542.4257517795395},972972.92197956226,null,{"$f":"IF(A138=endm,E138,IF(C138=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A138=endm,P138,IF(C138=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A138=endm,F138,IF(C138=\"NA\",\"NA\",-G138))","v":0},{"$f":"IF(A138=endm,O138,0)","v":0},{"$f":"IF(A138=endm,J138,0)","v":0},{"$f":"IF(A138=endm,E138,0)","v":0},{"$f":"IF(A138=endm,P138,0)","v":0},{"$f":"IF(A138=endm,F138,0)","v":0},{"$f":"IF(A138=endm,M138,0)","v":0},{"$f":"IF(A138=endm,H138,0)","v":0},null,-0.66666666666666652]
[130,101.86107736313541,33,{"$f":"IF(C139=\"NA\",\"NA\",IF(C139=0,0,(B139-B138)/B138))","v":-8.7999999999999926E-2},287508.15327023657,null,null,null,null,null,null,9142.9360387329089,281588.99844119488,{"$f":"IF(C139=\"NA\",\"NA\",L139/B139)","v":89.758878223310774},5153.8390495905151,{"$f":"IF(C139=\"NA\",\"NA\",O139*B139)","v":524975.59814748773},129,101.86107736313541,-8.7999999999999926E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q139-1)/(return/12)","v":1749491.4885262039},3337859.7680791477,{"$f":"IF((U139-T139)>0,IF(typical-(U139-T139)<min,min,typical-(U139-T139)),IF((U139-T139)<0,IF(typical-(U139-T139)>max,max,typical-(U139-T139)),IF((T139-U139)=0,min,)))","v":1000},{"$f":"W138+V139","v":609105.61333534098},9.8172925899359331,32778.563259998642,null,7542.4257517795395,980515.34773134184,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[{"$f":"A139+1","v":131},94.119635483537124,34,-7.5999999999999929E-2,297509.33384719962,null,null,null,null,null,null,9142.9360387329089,290731.93447992782,97.141643098821177,5250.9806926893361,494220.38872701157,{"$f":"Q139+1","v":130},94.119635483537124,-7.5999999999999929E-2,1771675.8635636335,3085106.4257051325,1000,610105.61333534098,10.624775530233693,{"$f":"Y139+X140","v":32789.188035528874},null,7542.4257517795395,{"$f":"AB139+AA140","v":988057.77348312142},null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333348]
[132,82.448800683578526,35,-0.12399999999999994,307593.85759563709,null,null,null,null,null,null,9142.9360387329089,299874.87051866075,110.89228664248992,5361.8729793318262,442079.99656359508,131,82.448800683578526,-0.12399999999999994,1794045.1083930412,2703429.2289176965,1000,611105.61333534098,12.128739189764488,32801.316774718638,null,7542.4257517795395,995600.199234901,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666652]
[133,77.254526240513087,36,-6.2999999999999903E-2,317762.41904197837,null,null,null,null,null,null,10066.372578644932,309941.24309730571,130.30139551054577,5492.1743748423723,424295.32935873361,132,77.254526240513087,{"$f":"(R142-R141)/R141","v":-6.2999999999999903E-2},1816600.7635960272,{"$f":"(U141+V141)*(1+S142)","v":2534050.1874958817},1000,612105.61333534098,12.944225389289741,32814.26100010793,null,7542.4257517795395,1003142.6249866806,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[134,95.950121590717259,37,0.24200000000000008,328015.71850037243,null,null,null,null,null,null,10066.372578644932,320007.61567595066,104.91255677177598,5597.0869316141479,537041.17164219206,133,95.950121590717259,0.24200000000000008,1839344.3825923717,3148532.332869885,1000,613105.61333534098,10.422081633888679,32824.683081741816,null,7542.4257517795395,1010685.0507384602,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333481E-2]
[135,91.824266362316408,38,-4.3000000000000101E-2,338354.46212092013,null,null,null,null,null,null,10066.372578644932,330073.98825459561,109.62649610425913,5706.7134277184068,524014.77384022268,134,91.824266362316408,-4.3000000000000101E-2,1862277.5317470194,3014102.4425564795,1000,614105.61333534098,10.890367433530491,32835.573449175346,null,7542.4257517795395,1018227.4764902397,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666652]
[136,97.058249544968433,39,5.6999999999999891E-2,348779.36193830514,null,null,null,null,null,null,10066.372578644932,340140.36083324056,103.71475506552426,5810.4281827839313,563949.98852776026,135,97.058249544968433,5.6999999999999891E-2,1885401.790477955,3186963.2817821987,1000,615105.61333534098,10.303091233236039,32845.876540408579,null,7542.4257517795395,1025769.9022420193,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[137,102.6876280185766,40,5.8000000000000017E-2,359291.1359208356,null,null,null,null,null,null,10066.372578644932,350206.73341188551,98.029069060041834,5908.4572518439736,606725.46044101531,136,102.6876280185766,5.8000000000000017E-2,1908718.7513649829,3372865.1521255663,1000,616105.61333534098,9.738271486990584,32855.614811895568,null,7542.4257517795395,1033312.3279937989,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333348]
[138,99.70968680603788,41,-2.9000000000000022E-2,369890.50801988674,null,null,null,null,null,null,10066.372578644932,360273.10599053046,100.95681674566615,6009.41406858964,599196.79466687085,137,99.70968680603788,-2.9000000000000022E-2,1932230.0202594015,3276023.0627139248,1000,617105.61333534098,10.029115846540252,32865.643927742109,null,7542.4257517795395,1040854.7537455785,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666652]
[139,128.22665723256472,42,0.28600000000000003,380578.20821976371,null,null,null,null,null,null,10066.372578644932,370339.47856917541,78.504523130378033,6087.9185917200184,780633.45052024093,138,128.22665723256472,0.28600000000000003,1955937.2163946079,4214251.6586501077,1000,618105.61333534098,7.7986903938882204,32873.442618135996,null,7542.4257517795395,1048397.179497358,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[140,141.0493229558212,43,0.10000000000000005,391354.97258797253,null,null,null,null,null,null,10066.372578644932,380405.85114782036,71.367748300343663,6159.2863400203623,868763.16815091006,139,141.0493229558212,0.10000000000000005,1979841.9724976069,4636776.8245151192,1000,619105.61333534098,7.0897185398983824,32880.532336675897,null,7542.4257517795395,1055939.6052491376,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333348]
[141,148.10178910361228,44,5.0000000000000142E-2,402221.54332591681,null,null,null,null,null,null,10066.372578644932,390472.22372646531,67.969284095565385,6227.2556241159273,922267.69913710048,140,148.10178910361228,5.0000000000000142E-2,2003945.9349014647,4869665.6657408755,1000,620105.61333534098,6.7521128951413152,32887.284449571038,null,7542.4257517795395,1063482.0310009171,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666652]
[142,148.39799268181949,45,1.9999999999999159E-3,413178.66882001009,null,null,null,null,null,null,10066.372578644932,{"$f":"IF(C151=\"NA\",\"NA\",IF(M150=\"NA\",L151,M150+L151))","v":400538.59630511026},67.833616861841705,{"$f":"IF(C151=\"NA\",\"NA\",IF(O150=\"NA\",N151,O150+N151))","v":6295.0892409777689},934178.60711401957,141,148.39799268181949,1.9999999999999159E-3,2028250.7636586877,4880406.9970723577,1000,621105.61333534098,6.7386356238935292,32894.023085194931,null,7542.4257517795395,1071024.4567526965,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[143,149.43677863059222,46,6.999999999999936E-3,424227.1036932214,null,null,null,null,null,null,10066.372578644932,410604.96888375521,67.362082285840827,6362.45132326361,950784.22994246264,142,149.43677863059222,6.999999999999936E-3,2052758.1326555545,4915576.8460518634,1000,622105.61333534098,6.6917930723868215,32900.714878267318,null,7542.4257517795395,1078566.882504476,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333348]
[144,149.88508896648398,47,2.9999999999999003E-3,435367.60885704251,null,null,null,null,null,null,10066.372578644932,420671.34146240016,67.160600484387672,6429.6119237479979,963702.95521093486,143,149.88508896648398,2.9999999999999003E-3,2077469.7297273951,4931326.5765900183,1000,623105.61333534098,6.6717777391693147,32907.386656006485,null,7542.4257517795395,1086109.3082562555,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666652]
[145,180.76141729357968,48,0.20600000000000004,446600.95156389551,null,null,null,null,null,null,11083.076209088071,431754.41767148825,61.313284521816598,6490.9252082698149,1173308.8401934756,144,180.76141729357968,0.20600000000000004,2102387.2567748344,5948385.8513675621,1000,624105.61333534098,5.5321540125782036,32912.918810019066,null,7542.4257517795395,1093651.7340080349,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[146,236.97821807188296,49,0.311,457927.90545997233,null,null,null,null,null,null,11083.076209088071,442837.49388057634,46.768332968586272,6537.6935412384009,1549290.9657027347,145,236.97821807188296,0.311,2127512.4298810023,7799644.851142874,1000,625105.61333534098,4.2197971110436336,32917.138607130109,null,7542.4257517795395,1101194.1597598144,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[147,336.50906966207378,50,0.41999999999999987,469349.25063851656,null,null,null,null,null,null,11083.076209088071,453920.57008966443,32.935445752525546,6570.6289869909269,2211076.247506971,146,336.50906966207378,0.41999999999999987,2152846.9794297218,11076915.688622881,1000,626105.61333534098,2.9716881063687564,32920.110295236482,null,7542.4257517795395,1108736.5855115938,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[148,305.21372618350091,51,-9.3000000000000041E-2,480865.77369354857,null,null,null,null,null,null,11083.076209088071,465003.64629875252,36.312509098705121,6606.941496089632,2016529.2326979109,147,305.21372618350091,-9.3000000000000041E-2,2178392.6502246801,10047669.529580953,1000,627105.61333534098,3.2763926200317051,32923.386687856517,null,7542.4257517795395,1116279.0112633733,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[149,235.93021033984621,52,-0.22699999999999998,492478.26777403877,null,null,null,null,null,null,11083.076209088071,476086.7225078406,46.97607904101568,6653.9175751306475,1569860.1730845731,148,235.93021033984621,-0.22699999999999998,2204151.2016095961,7767621.5463660769,1000,628105.61333534098,4.2385415524342882,32927.62522940895,null,7542.4257517795395,1123821.4370151528,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[150,241.82846559834235,53,2.4999999999999915E-2,504187.53263853339,null,null,null,null,null,null,11083.076209088071,487169.79871692869,45.83032101562506,6699.747896146273,1620189.7536207754,149,241.82846559834235,2.4999999999999915E-2,2230124.4075893871,7962837.0850252286,1000,629105.61333534098,4.1351624901797939,32931.76039189913,null,7542.4257517795395,1131363.8627669322,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[151,214.01819205453299,54,-0.11499999999999995,515994.3747102326,null,null,null,null,null,null,11083.076209088071,498252.87492601678,51.785673463983116,6751.5335696102557,1444951.0081634743,150,214.01819205453299,-0.11499999999999995,2256314.0569523438,7047995.820247327,1000,630105.61333534098,4.6724999889037218,32936.432891888035,null,7542.4257517795395,1138906.2885187117,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[152,237.9882295646407,55,0.1120000000000001,527899.60713252856,null,null,null,null,null,null,11083.076209088071,509335.95113510487,46.569850237394881,6798.1034198476509,1617868.5972868719,151,237.9882295646407,0.1120000000000001,2282721.9533933238,7838483.3521150285,1000,631105.61333534098,4.2018884792299653,32940.634780367262,null,7542.4257517795395,1146448.7142704912,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[153,258.69320553676442,56,8.6999999999999911E-2,539904.04982501059,null,null,null,null,null,null,11083.076209088071,520419.02734419296,42.842548516462635,6840.9459683641135,1769706.2414599175,152,258.69320553676442,8.6999999999999911E-2,2309349.9156379788,8521518.4037490357,1000,632105.61333534098,3.8655827775804652,32944.500363144842,null,7542.4257517795395,1153991.1400222706,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[154,222.4761567616174,57,-0.14000000000000001,552008.52953992994,null,null,null,null,null,null,11083.076209088071,531502.10355328105,49.816916879607717,6890.762885243721,1533030.443864617,153,222.4761567616174,-0.14000000000000001,2336199.777568006,7329365.8272241708,1000,633105.61333534098,4.4948636948610057,32948.995226839703,null,7542.4257517795395,1161533.5657740501,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[155,197.78130336107787,58,-0.11099999999999999,564213.87991914037,null,null,null,null,null,null,11083.076209088071,542585.17976236914,56.037026861201035,6946.7999121049224,1373947.1408047327,154,197.78130336107787,-0.11099999999999999,2363273.3883474506,6516695.2204022883,1000,634105.61333534098,5.0560896455129427,32954.051316485216,null,7542.4257517795395,1169075.9915258295,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,{"$f":"IF(C164=\"NA\",\"NA\",INT(C164/12)-(C164/12))","v":-0.83333333333333304}]
[156,205.49477419215989,59,3.8999999999999917E-2,576520.94155151094,null,null,null,null,null,null,11083.076209088071,553668.25597145723,53.93361584331187,7000.733527948234,1438614.1555052053,155,205.49477419215989,3.8999999999999917E-2,2390572.612550057,6771885.333997977,1000,635105.61333534098,4.8663037974138046,32958.917620282627,null,7542.4257517795395,1176618.417277609,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[157,210.63214354696387,60,2.4999999999999915E-2,588930.56203081796,null,null,null,null,null,null,12202.466906205966,565870.72287766321,57.932596139986707,7058.6661240882204,1486781.9762990412,156,210.63214354696387,2.4999999999999915E-2,2418099.3302876852,6942207.4673479255,1000,636105.61333534098,4.7476134608915173,32963.665233743523,null,7542.4257517795395,1184160.8430293885,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[158,208.31518996794728,61,-1.0999999999999979E-2,601443.59601411887,null,null,null,null,null,null,12202.466906205966,578073.18978386919,58.576942507569974,7117.24306659579,1482629.8414659577,157,208.31518996794728,-1.0999999999999979E-2,2445855.437339793,6866832.1852070987,1000,637105.61333534098,4.8004180595465291,32968.465651803068,null,7542.4257517795395,1191703.2687811679,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[159,179.15106337243466,62,-0.13999999999999999,614060.90528061439,null,null,null,null,null,null,12202.466906205966,590275.65669007518,68.112723846011605,7185.3557904418012,1287264.1305669295,158,179.15106337243466,-0.13999999999999999,2473842.8452840024,5906335.6792781046,1000,638105.61333534098,5.5818814645889869,32974.047533267658,null,7542.4257517795395,1199245.6945329474,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[160,166.78963999973669,63,-6.8999999999999881E-2,626783.35879099695,null,null,null,null,null,null,12202.466906205966,602478.12359628116,73.160820457584947,7258.5166108993863,1210645.3724640175,159,166.78963999973669,-6.8999999999999881E-2,2502063.4816277465,5499729.5174079165,1000,639105.61333534098,5.9955762240483201,32980.043109491708,null,7542.4257517795395,1206788.1202847268,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[161,172.29369811972799,64,3.2999999999999932E-2,639611.83274729957,null,null,null,null,null,null,12202.466906205966,614680.59050248715,70.823640326800543,7329.3402512261864,1262799.1366615358,160,172.29369811972799,3.2999999999999932E-2,2530519.2899410222,5682253.5914823776,1000,640105.61333534098,5.8040428112762061,32985.84715230298,null,7542.4257517795395,1214330.5460365063,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[162,175.05039728964366,65,1.6000000000000087E-2,652547.21065323811,null,null,null,null,null,null,12202.466906205966,626883.05740869313,69.70830740826824,7399.0485586344548,1295206.3897543265,161,175.05039728964366,1.6000000000000087E-2,2559212.2299902416,5774185.6489460962,1000,641105.61333534098,5.7126405622797298,32991.559792865257,null,7542.4257517795395,1221872.9717882858,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[163,182.92766516767762,66,4.4999999999999984E-2,665590.38337505935,null,null,null,null,null,null,12202.466906205966,639085.52431489911,66.706514266285396,7465.7550729007398,1365693.144199477,162,182.92766516767762,4.4999999999999984E-2,2588144.2778732046,6035069.0031486703,1000,642105.61333534098,5.4666416863920855,32997.026434551648,null,7542.4257517795395,1229415.3975400652,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[164,206.89118930464338,67,0.13099999999999995,678742.24920289568,null,null,null,null,null,null,12202.466906205966,651287.9912211051,58.980118714664371,7524.7351916154039,1556801.4129958146,163,206.89118930464338,0.13099999999999995,2617317.4261551918,6826794.0425611464,1000,643105.61333534098,4.8334586086579012,33001.859893160305,null,7542.4257517795395,1236957.8232918447,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[165,212.89103379447801,68,2.8999999999999863E-2,692003.7139126308,null,null,null,null,null,null,12202.466906205966,663490.45812731108,57.317899625524177,7582.0530912409276,1614151.1208788988,164,212.89103379447801,2.8999999999999863E-2,2646733.684006196,7025800.0697954195,1000,644105.61333534098,4.6972386867423728,33006.557131847047,null,7542.4257517795395,1244500.2490436241,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[166,210.1234503551498,69,-1.2999999999999961E-2,705375.69082828029,null,null,null,null,null,null,12202.466906205966,675692.92503351707,58.072846631736752,7640.1259378726645,1605369.6232136791,165,210.1234503551498,-1.2999999999999961E-2,2676395.0773392916,6935451.668888079,1000,645105.61333534098,4.759107078766335,33011.316238925814,null,7542.4257517795395,1252042.6747954036,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[167,254.03925147937613,70,0.20900000000000013,718859.10088489379,null,null,null,null,null,null,12202.466906205966,687895.39193972305,48.033785468764883,7688.1597233414295,1953094.3413715442,166,254.03925147937613,0.20900000000000013,2706303.6489501642,8386170.0676856879,1000,646105.61333534098,3.9363995688720714,33015.252638494683,null,7542.4257517795395,1259585.1005471831,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333304]
[168,262.93062528115428,71,3.499999999999992E-2,732454.8726919787,null,null,null,null,null,null,12202.466906205966,700097.85884592903,46.409454559193129,7734.5691779006229,2033655.1102257541,167,262.93062528115428,3.499999999999992E-2,2736461.4586577923,8680721.0200546868,1000,647105.61333534098,3.8032846076058666,33019.055923102293,null,7542.4257517795395,1267127.5262989625,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[169,313.93916658569822,72,0.19400000000000003,746163.94259745639,null,null,null,null,null,null,13434.916063732768,713532.77490966185,42.794647797044917,7777.3638256976674,2441619.117673283,168,313.93916658569822,0.19400000000000003,2766870.5834463183,10365974.897945296,1000,648105.61333534098,3.1853304921322163,33022.241253594424,null,7542.4257517795395,1274669.952050742,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[170,339.99611741231115,73,8.2999999999999935E-2,759987.25475214596,null,null,null,null,null,null,13434.916063732768,726967.69097339467,39.514910246578872,7816.8787359442458,2657708.4205038981,169,339.99611741231115,8.2999999999999935E-2,2797533.117608082,11227433.814474756,1000,649105.61333534098,2.9412100573704678,33025.182463651792,null,7542.4257517795395,1282212.3778025215,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[171,296.47661438353532,74,-0.128,773925.76117479173,null,null,null,null,null,null,13434.916063732768,740402.60703712748,45.315264044241829,7862.193999988488,2330956.6587431319,170,296.47661438353532,-0.128,2828451.1728878608,9791194.2862219866,1000,650105.61333534098,3.3729473134982428,33028.555410965288,null,7542.4257517795395,1289754.8035543009,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[172,289.95412886709755,75,-2.1999999999999971E-2,787980.42181762576,null,null,null,null,null,null,13434.916063732768,753837.5231008603,46.334625812108207,7908.5286258005963,2293110.5283145159,171,289.95412886709755,-2.1999999999999971E-2,2859626.8786283038,9576766.0119251031,1000,651105.61333534098,3.4488213839450337,33032.004232349231,null,7542.4257517795395,1297297.2293060804,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[173,299.23266099084469,76,3.2000000000000063E-2,802152.20463248377,null,null,null,null,null,null,13434.916063732768,767272.43916459312,44.897893228787019,7953.4265190293836,2379924.9812843134,172,299.23266099084469,3.2000000000000063E-2,2891062.3819165835,9884254.5243067071,1000,652105.61333534098,3.3418811859932496,33035.346113535226,null,7542.4257517795395,1304839.6550578598,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[174,314.79275936236866,77,5.2000000000000129E-2,816442.08563746512,null,null,null,null,null,null,13434.916063732768,780707.35522832593,42.678605730786138,7996.1051247601699,2517115.9963748311,173,314.79275936236866,5.2000000000000129E-2,2922759.8477322659,10399287.759570656,1000,653105.61333534098,3.176693142579134,33038.522806677807,null,7542.4257517795395,1312382.0808096393,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[175,322.03299282770308,78,2.2999999999999833E-2,830851.04898415529,null,null,null,null,null,null,13434.916063732768,794142.27129205875,41.719067185519201,8037.8241919456896,2588444.5803551846,174,322.03299282770308,2.2999999999999833E-2,2954721.4590964126,10639494.378040781,1000,654105.61333534098,3.1052718891291637,33041.628078566937,null,7542.4257517795395,1319924.5065614188,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[176,345.86343429695313,79,7.4000000000000066E-2,845380.08702540083,null,null,null,null,null,null,13434.916063732768,807577.18735579157,38.844569074040223,8076.6687610197296,2793424.3953652009,175,345.86343429695313,7.4000000000000066E-2,2986949.4172219266,11427890.9620158,1000,655105.61333534098,2.891314608127713,33044.519393175062,null,7542.4257517795395,1327466.9323131982,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[177,325.11162823913594,80,-6.0000000000000012E-2,860030.20038365666,null,null,null,null,null,null,13434.916063732768,821012.10341952438,41.324009653234278,8117.9927706729641,2639253.847707022,176,325.11162823913594,-6.0000000000000012E-2,3019445.941665154,10743157.504294852,1000,656105.61333534098,3.0758666043911838,33047.595259779453,null,7542.4257517795395,1335009.3580649777,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[178,319.25961893083149,81,-1.7999999999999995E-2,874802.39801989822,null,null,null,null,null,null,13434.916063732768,834447.0194832572,42.081476225289492,8160.0742468982535,2605182.1945120282,177,319.25961893083149,-1.7999999999999995E-2,3052213.2704787408,10550762.669217544,1000,657105.61333534098,3.132247051314851,33050.727506830764,null,7542.4257517795395,1342551.7838167571,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[179,313.83220540900737,82,-1.6999999999999956E-2,889697.69730310852,null,null,null,null,null,null,13434.916063732768,847881.93554699002,42.809233189511176,8202.8834800877648,2574329.0132690566,178,313.83220540900737,-1.6999999999999956E-2,3085253.6603657748,10372382.703840846,1000,658105.61333534098,3.1864161254474577,33053.913922956213,null,7542.4257517795395,1350094.2095685366,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333304]
[180,297.82676293314796,83,-5.1000000000000115E-2,904717.12408034527,null,null,null,null,null,null,13434.916063732768,861316.85161072284,45.109834762393241,8247.9933148501586,2456473.1496560676,179,297.82676293314796,-5.1000000000000115E-2,3118569.3868352012,9844340.1859449614,1000,659105.61333534098,3.3576566126948979,33057.271579568907,null,7542.4257517795395,1357636.6353203161,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[181,274.29844866142929,84,-7.8999999999999945E-2,919861.71274739236,null,null,null,null,null,null,14791.842586169778,876108.69419689267,53.926089113349569,8301.9194039635076,2277203.613419408,180,274.29844866142929,-7.8999999999999945E-2,3152162.7443585377,9067558.3112553097,1000,660105.61333534098,3.6456640745872941,33060.917243643496,null,7542.4257517795395,1365179.0610720955,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[182,259.7606308823735,85,-5.3000000000000123E-2,935132.50631999818,null,null,null,null,null,null,14791.842586169778,890900.5367830625,56.944127891604623,8358.8635318551114,2171303.6644943487,181,259.7606308823735,-5.3000000000000123E-2,3186036.0465279031,8587924.7207587771,1000,661105.61333534098,3.8496980724258654,33064.76694171592,null,7542.4257517795395,1372721.486823875,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[183,253.52637574119655,86,-2.399999999999998E-2,950530.55650570965,null,null,null,null,null,null,14791.842586169778,905692.37936923234,58.344393331562109,8417.2079251866744,2133984.2191326544,182,253.52637574119655,-2.399999999999998E-2,3220191.6262153476,8382790.5274605667,1000,662105.61333534098,3.9443627791248619,33068.711304495046,null,7542.4257517795395,1380263.9125756545,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[184,241.10358332987789,87,-4.9000000000000085E-2,966056.92377630097,null,null,null,null,null,null,14791.842586169778,920484.22195540217,61.350571326563738,8478.5584965132384,2044210.8349813237,183,241.10358332987789,-4.9000000000000085E-2,3254631.8357335185,7972984.7916149981,1000,663105.61333534098,4.1475949307306648,33072.858899425773,null,7542.4257517795395,1387806.3383274339,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[185,255.32869474634069,88,5.8999999999999997E-2,981712.67744081444,null,null,null,null,null,null,14791.842586169778,935276.06454157201,57.932550827727802,8536.4910473409655,2179611.1168313916,184,255.32869474634069,5.8999999999999997E-2,3289359.0469976757,8444449.8943202831,1000,664105.61333534098,3.9165202367617233,33076.775419662532,null,7542.4257517795395,1395348.7640792134,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[186,246.13686173547242,89,-3.6000000000000004E-2,997498.89571919874,null,null,null,null,null,null,14791.842586169778,950067.90712774184,60.096007082705185,8596.5870544236714,2115936.9592116312,185,246.13686173547242,-3.6000000000000004E-2,3324375.6516890335,8141413.6981247524,1000,665105.61333534098,4.0627803285909989,33080.838199991122,null,7542.4257517795395,1402891.1898309928,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[187,254.50551503447849,90,3.400000000000003E-2,1013416.6658165699,null,null,null,null,null,null,14791.842586169778,964859.74971391167,58.119929480372519,8654.7069839040432,2202670.6584109967,186,254.50551503447849,3.400000000000003E-2,3359684.0614194865,8419255.7638609949,1000,666105.61333534098,3.9291879386760145,33084.767387929794,null,7542.4257517795395,1410433.6155827723,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[188,248.65188818868549,91,-2.2999999999999986E-2,1029467.0839980857,null,null,null,null,null,null,14791.842586169778,979651.59230008151,59.488157093523562,8714.1951409975663,2166801.0758537133,187,248.65188818868549,-2.2999999999999986E-2,3395286.7078976934,8226589.8812921923,1000,667105.61333534098,4.0216867335476092,33088.789074663342,null,7542.4257517795395,1417976.0413345518,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[189,258.84661560442157,92,4.0999999999999912E-2,1045651.2556644478,null,null,null,null,null,null,14791.842586169778,994443.43488625134,57.145203740176335,8771.3403447377423,2270431.7625498851,188,258.84661560442157,4.0999999999999912E-2,3431186.0430965521,8564921.0664251707,1000,668105.61333534098,3.8632917709391066,33092.652366434282,null,7542.4257517795395,1425518.4670863312,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[190,258.84661560442157,93,0,1061970.2954280286,null,null,null,null,null,null,14791.842586169778,1009235.2774724212,57.145203740176335,8828.4855484779182,2285223.6051360546,189,258.84661560442157,0,3467384.5394220664,8565921.0664251707,1000,669105.61333534098,3.8632917709391066,33096.515658205222,null,7542.4257517795395,1433060.8928381107,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[191,225.71424880705561,94,-0.128,1078425.3271896399,null,null,null,null,null,null,14791.842586169778,1024027.120058591,65.533490527725149,8894.0190390056432,2007506.8262648094,190,225.71424880705561,-0.128,3503884.6898836289,7470355.1699227486,1000,670105.61333534098,4.4303804712604435,33100.946038676484,null,7542.4257517795395,1440603.3185898901,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333304]
[192,237.90281824263661,95,5.3999999999999992E-2,1095017.4842159313,null,null,null,null,null,null,14791.842586169778,1038818.9626447608,62.175987217955559,8956.1950262235987,2130704.037469279,191,237.90281824263661,5.3999999999999992E-2,3540689.008265703,7874808.3490985772,1000,671105.61333534098,4.2033970315563982,33105.149435708037,null,7542.4257517795395,1448145.7443416696,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[193,224.34235760280632,{"$f":"IF(AND(A202>=startm,A202<=endm),A202-startm,\"NA\")","v":96},-5.7000000000000037E-2,{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,typical,(1+return/12)*typical*((1+return/12)^C202-1)/(return/12)))","v":1111747.9092174417},null,null,null,null,null,null,{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,typical,IF(L201=\"NA\",typical,IF(INT(C202/12)-(C202/12)=0,L201*(1+gsip1),L201))))","v":16285.818687372925},1055104.7813321338,72.593596953307596,9028.7886231769062,2025539.7260209029,192,224.34235760280632,-5.7000000000000037E-2,3577800.0293009607,7426887.2731999578,1000,672105.61333534098,{"$f":"V202/R202","v":4.4574729921064664},33109.606908700145,null,{"$f":"typical","v":7542.4257517795395},1455688.1700934491,null,{"$f":"IF(A202=endm,E202,IF(C202=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A202=endm,P202,IF(C202=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A202=endm,F202,IF(C202=\"NA\",\"NA\",-G202))","v":0},{"$f":"IF(A202=endm,O202,0)","v":0},{"$f":"IF(A202=endm,J202,0)","v":0},{"$f":"IF(A202=endm,E202,0)","v":0},{"$f":"IF(A202=endm,P202,0)","v":0},{"$f":"IF(A202=endm,F202,0)","v":0},{"$f":"IF(A202=endm,M202,0)","v":0},{"$f":"IF(A202=endm,H202,0)","v":0},null,0]
[194,262.48055839528337,97,{"$f":"IF(C203=\"NA\",\"NA\",IF(C203=0,0,(B203-B202)/B202))","v":0.1699999999999999},1128617.754427298,null,null,null,null,null,null,16285.818687372925,1071390.6000195066,{"$f":"IF(C203=\"NA\",\"NA\",L203/B203)","v":62.045809361801375},9090.8344325387079,{"$f":"IF(C203=\"NA\",\"NA\",O203*B203)","v":2386167.2981318291},193,262.48055839528337,0.1699999999999999,{"$f":"(1+return/12)*typical*((1+return/12)^Q203-1)/(return/12)","v":3615220.3088448467},8690628.1096439492,{"$f":"IF((U203-T203)>0,IF(typical-(U203-T203)<min,min,typical-(U203-T203)),IF((U203-T203)<0,IF(typical-(U203-T203)>max,max,typical-(U203-T203)),IF((T203-U203)=0,min,)))","v":1000},{"$f":"W202+V203","v":673105.61333534098},3.8098059761593737,33113.416714676307,null,7542.4257517795395,1463230.5958452285,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[{"$f":"A203+1","v":195},260.64319448651639,98,-6.9999999999999655E-3,1145628.1816805701,null,null,null,null,null,null,16285.818687372925,1087676.4187068795,62.483191703727464,9153.3176242424361,2385749.9457322792,{"$f":"Q203+1","v":194},260.64319448651639,-6.9999999999999655E-3,3652952.4240515982,8630786.712876441,1000,674105.61333534098,3.8366626144605975,{"$f":"Y203+X204","v":33117.25337729077},null,7542.4257517795395,{"$f":"AB203+AA204","v":1470773.021597008},null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[196,294.78745296425006,99,0.13100000000000009,1162780.3624942855,null,null,null,null,null,null,16285.818687372925,1103962.2373942523,55.245969676151596,9208.5635939185868,2714569.0073105809,195,294.78745296425006,0.13100000000000009,3690998.973551739,9762550.772263255,1000,675105.61333534098,3.3922746370120223,33120.645651927785,null,7542.4257517795395,1478315.4473487874,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[197,288.30212899903654,100,-2.2000000000000079E-2,1180075.4781481151,null,null,null,null,null,null,16285.818687372925,1120248.0560816252,56.48872155025726,9265.0523154688435,2671134.3078371207,196,288.30212899903654,{"$f":"(R206-R205)/R205","v":-2.2000000000000079E-2},3729362.577631047,{"$f":"(U205+V205)*(1+S206)","v":9548752.6552734617},1000,676105.61333534098,3.4685834734274259,33124.114235401212,null,7542.4257517795395,1485857.8731005669,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[198,296.66289074000855,101,2.8999999999999825E-2,1197514.7197657272,null,null,null,null,null,null,16285.818687372925,1136533.874768998,54.896716764098414,9319.949032232942,2764883.0214517699,197,296.66289074000855,2.8999999999999825E-2,3768045.8784110164,9826695.4822763912,1000,677105.61333534098,3.3708294202404536,33127.485064821449,null,7542.4257517795395,1493400.2988523464,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[199,275.59982549746798,102,-7.0999999999999883E-2,1215099.2883968195,null,null,null,null,null,null,16285.818687372925,1152819.6934563708,59.092267776209269,9379.0413000091521,2584862.1456160676,198,275.59982549746798,-7.0999999999999883E-2,3807051.5400308194,9129929.1030347683,1000,678105.61333534098,3.6284493221102831,33131.113514143559,null,7542.4257517795395,1500942.7246041258,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[200,272.01702776600087,103,-1.3000000000000097E-2,1232830.3950998366,null,null,null,null,null,null,16285.818687372925,1169105.5121437437,59.870585386230267,9438.9118853953823,2567544.7564104311,199,272.01702776600087,-1.3000000000000097E-2,3846382.2488307869,9012227.0246953145,1000,679105.61333534098,3.6762404479334179,33134.789754591489,null,7542.4257517795395,1508485.1503559053,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[201,249.43961446142279,104,-8.3000000000000004E-2,1250709.2610253799,null,null,null,null,null,null,16285.818687372925,1185391.3308311165,65.289624194362347,9504.2015095897441,2370724.3603157382,200,249.43961446142279,-8.3000000000000004E-2,3886040.7135374211,8265129.1816456039,1000,680105.61333534098,4.0089863118139784,33138.798740903301,null,7542.4257517795395,1516027.5761076848,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[202,240.21034872635013,105,-3.7000000000000061E-2,1268737.1175003024,null,null,null,null,null,null,16285.818687372925,1201677.1495184894,67.798155965069938,9571.9996655548148,2299293.377671429,201,240.21034872635013,-3.7000000000000061E-2,3926029.6654499434,7960282.4019247163,1000,681105.61333534098,4.1630179769615561,33142.961758880265,null,7542.4257517795395,1523570.0018594642,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[203,219.31204838715769,106,-8.6999999999999938E-2,1286915.2061125159,null,null,null,null,null,null,16285.818687372925,1217962.9682058622,74.258659326473094,9646.258324881288,2115540.6725013875,202,219.31204838715769,-8.6999999999999938E-2,3966351.8586284043,7268650.8329572659,1000,682105.61333534098,4.5597130087202142,33147.521471888984,null,7542.4257517795395,1531112.4276112437,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[204,237.51494840329175,107,8.2999999999999893E-2,1305244.7787964977,null,null,null,null,null,null,16285.818687372925,1234248.7868932351,68.567552471350965,9714.8258773526395,2307416.3670063759,203,237.51494840329175,8.2999999999999893E-2,4007010.0700833523,7873031.8520927187,1000,683105.61333534098,4.2102613192245748,33151.731733208209,null,7542.4257517795395,1538654.8533630231,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[205,260.31638345000778,108,9.6000000000000058E-2,1323727.0979195132,null,null,null,null,null,null,17930.686374797591,1252179.4732680325,68.880360648683777,9783.7062380013231,2546859.0246137856,204,260.31638345000778,9.6000000000000058E-2,4048007.0999670909,8629938.9098936208,1000,684105.61333534098,3.8414793058618382,33155.573212514071,null,7542.4257517795395,1546197.2791148026,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[206,267.34492580315799,109,2.7000000000000017E-2,1342363.4363685525,null,null,null,null,null,null,17930.686374797591,{"$f":"IF(C215=\"NA\",\"NA\",IF(M214=\"NA\",L215,M214+L215))","v":1270110.15964283},67.069484565417497,{"$f":"IF(C215=\"NA\",\"NA\",IF(O214=\"NA\",N215,O214+N215))","v":9850.775722566741},2633554.9046531552,205,267.34492580315799,2.7000000000000017E-2,4089345.7717665266,8863974.2604607474,1000,685105.61333534098,3.7404861790280801,33159.313698693099,null,7542.4257517795395,1553739.7048665821,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[207,259.32457802906322,110,-3.0000000000000124E-2,1361155.0776380021,null,null,null,null,null,null,17930.686374797591,1288040.8460176275,69.143798521048979,9919.9195210877897,2572478.9438883578,206,259.32457802906322,-3.0000000000000124E-2,4131028.9324976266,8599025.0326469243,1000,686105.61333534098,3.8561713185856501,33163.169870011683,null,7542.4257517795395,1561282.1306183615,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[208,289.1469045024055,111,0.11500000000000006,1380103.3159180295,null,null,null,null,null,null,17930.686374797591,1305971.532392425,62.012375355200874,9981.9318964429913,2886244.7088103169,207,289.1469045024055,0.11500000000000006,4173059.452901484,9589027.9114013202,1000,687105.61333534098,3.4584496130813003,33166.628319624768,null,7542.4257517795395,1568824.556370141,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[209,281.33993808084057,112,-2.6999999999999958E-2,1399209.4561837243,null,null,null,null,null,null,17930.686374797591,1323902.2187672225,63.733170971429466,10045.66506741442,2826246.7880472359,208,281.33993808084057,-2.6999999999999958E-2,4215440.2276420407,9331097.1577934846,1000,688105.61333534098,3.5544189240301134,33170.1827385488,null,7542.4257517795395,1576366.9821219204,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[210,319.32082972175402,113,0.13499999999999993,1418474.8142849661,null,null,null,null,null,null,17930.686374797591,1341832.90514202,56.152573543109668,10101.81764095753,3225720.7908084104,209,319.32082972175402,0.13499999999999993,4258174.1755054351,10591930.274095606,1000,689105.61333534098,3.1316466291014216,33173.314385177902,null,7542.4257517795395,1583909.4078736999,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[211,326.98452963507611,114,2.3999999999999983E-2,1437900.7170370524,null,null,null,null,null,null,17930.686374797591,1359763.5915168175,54.836497600693036,10156.654138558222,3321068.7761626095,210,326.98452963507611,2.3999999999999983E-2,4301264.2396010254,10847160.600673901,1000,690105.61333534098,3.0582486612318571,33176.372633839135,null,7542.4257517795395,1591451.8336254794,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[212,295.92099931974388,115,-9.5000000000000001E-2,1457488.5023120719,null,null,null,null,null,null,17930.686374797591,1377694.2778916149,60.592815028390092,10217.246953586613,3023497.9288019594,211,295.92099931974388,-9.5000000000000001E-2,4344713.387564077,9817585.3436098807,1000,691105.61333534098,3.3792802886539857,33179.751914127788,null,7542.4257517795395,1598994.2593772588,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[213,300.95165630817951,116,1.6999999999999925E-2,1477239.5191310495,null,null,null,null,null,null,17930.686374797591,1395624.9642664124,59.579955780127918,10276.82690936674,3092828.07996639,212,300.95165630817951,1.6999999999999925E-2,4388524.6117601544,9985501.2944512479,1000,692105.61333534098,3.3227928108692093,33183.074706938656,null,7542.4257517795395,1606536.6851290383,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[214,290.71929999370138,117,-3.4000000000000072E-2,1497155.1277568527,null,null,null,null,null,null,17930.686374797591,1413555.6506412099,61.676972857275288,10338.503882224015,3005602.6116223298,213,290.71929999370138,-3.4000000000000072E-2,4432700.9294912005,9646960.2504399046,1000,693105.61333534098,3.4397441106306519,33186.51445104929,null,7542.4257517795395,1614079.1108808178,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[215,274.43901919405408,118,-5.6000000000000077E-2,1517236.6997878712,null,null,null,null,null,null,17930.686374797591,1431486.3370160074,65.335776331859421,10403.839658555875,2855219.5517462767,214,274.43901919405408,-5.6000000000000077E-2,4477245.3832033398,9107674.4764152691,1000,694105.61333534098,3.6437967273629788,33190.15824777665,null,7542.4257517795395,1621621.5366325972,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[216,289.258726230533,119,5.3999999999999986E-2,1537485.6182524806,null,null,null,null,null,null,17930.686374797591,1449417.0233908049,61.988402591896978,10465.828061147771,3027332.0939153731,215,289.258726230533,5.3999999999999986E-2,4522161.0406964095,9600542.8981416933,1000,695105.61333534098,3.457112644556906,33193.615360421209,null,7542.4257517795395,1629163.9623843767,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[217,254.83693780909957,120,-0.11900000000000002,1557903.2777042959,null,null,null,null,null,null,19741.685698652149,1469158.7090894571,77.467912887262855,10543.295974035034,2686821.2604380958,216,254.83693780909957,-0.11900000000000002,4567450.9953352567,8458959.2932628319,1000,696105.61333534098,3.9240779166366697,33197.539438337844,null,7542.4257517795395,1636706.3881361561,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[218,280.5754685278186,121,0.10099999999999991,1578491.0843182087,null,null,null,null,null,null,19741.685698652149,1488900.3947881092,70.361410433481268,10613.657384468515,2977931.8934409954,217,280.5754685278186,0.10099999999999991,4613118.3662627628,9314415.1818823777,1000,697105.61333534098,3.5641034665183198,33201.103541804361,null,7542.4257517795395,1644248.8138879356,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[219,295.44596835979297,122,5.299999999999995E-2,1599250.4559872386,null,null,null,null,null,null,19741.685698652149,1508642.0804867614,66.819952928282305,10680.477337396798,3155503.9694920206,218,295.44596835979297,5.299999999999995E-2,4659166.2986146621,9809132.186522143,1000,698105.61333534098,3.384713643417208,33204.488255447781,null,7542.4257517795395,1651791.2396397151,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,{"$f":"IF(C228=\"NA\",\"NA\",INT(C228/12)-(C228/12))","v":-0.16666666666666607}]
[220,306.67291515746513,123,3.8000000000000075E-2,1620182.8224201766,null,null,null,null,null,null,19741.685698652149,1528383.7661854136,64.373750412603371,10744.851087809402,3295154.8060313696,219,306.67291515746513,3.8000000000000075E-2,4705597.9637361635,10182917.209609985,1000,699105.61333534098,3.2608031246793909,33207.749058572459,null,7542.4257517795395,1659333.6653914945,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[221,281.21906319939552,124,-8.3000000000000004E-2,1641289.6252400558,null,null,null,null,null,null,19741.685698652149,1548125.4518840658,70.200382129338465,10815.05146993874,3041398.6428294182,220,281.21906319939552,-8.3000000000000004E-2,4752416.5594003424,9338652.0812123567,1000,700105.61333534098,3.5559467008499355,33211.305005273309,null,7542.4257517795395,1666876.091143274,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[222,249.16008999466445,125,-0.11399999999999995,1662572.3180834332,null,null,null,null,null,null,19741.685698652149,1567867.1375827179,79.232936940562595,10894.284406879304,2714420.883245517,221,249.16008999466445,-0.11399999999999995,4799625.3100283882,8274931.7439541481,1000,701105.61333534098,4.0134838610044419,33215.318489134312,null,7542.4257517795395,1674418.5168950534,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[223,246.41932900472312,126,-1.1000000000000051E-2,1684032.3667005068,null,null,null,null,null,null,19741.685698652149,1587608.8232813701,80.114193064269557,10974.398599943574,2704303.9392284681,222,246.41932900472312,-1.1000000000000051E-2,4847227.4669116689,8184896.4947706526,1000,702105.61333534098,4.058123216384673,33219.376612350694,null,7542.4257517795395,1681960.9426468329,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[224,225.72010536832639,127,-8.3999999999999977E-2,1705671.249056055,null,null,null,null,null,null,19741.685698652149,1607350.5089800223,87.460909458809567,11061.859509402384,2496884.0940319295,223,225.72010536832639,-8.3999999999999977E-2,4895226.3084356431,7498281.1892099185,1000,703105.61333534098,4.4302655200706038,33223.806877870767,null,7542.4257517795395,1689503.3683986124,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[225,239.48903179579429,128,6.0999999999999971E-2,1727490.4554312327,null,null,null,null,null,null,19741.685698652149,1627092.1946786745,82.432525408868585,11144.292034811253,2668935.7094665291,224,239.48903179579429,6.0999999999999971E-2,4943625.1403056523,7956737.3417517236,1000,704105.61333534098,4.1755565693408139,33227.982434440106,null,7542.4257517795395,1697045.7941503918,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[226,218.17450796596862,129,-8.8999999999999926E-2,1749491.4885262039,null,null,null,null,null,null,19741.685698652149,1646833.8803773266,90.485757858253109,11234.777792669505,2451142.1170226601,225,218.17450796596862,-8.8999999999999926E-2,4992427.2957745753,7249498.7183358204,1000,705105.61333534098,4.5834869037769641,33232.565921343885,null,7542.4257517795395,1704588.2199021713,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[227,216.42911190224086,130,-8.0000000000000192E-3,1771675.8635636335,null,null,null,null,null,null,19741.685698652149,1666575.5660759788,91.215481711948698,11325.993274381453,2451274.665785131,226,216.42911190224086,-8.0000000000000192E-3,5041636.1358724097,7192494.7285891334,1000,706105.61333534098,4.6204505078396814,33237.186371851727,null,7542.4257517795395,1712130.6456539507,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[228,233.95986996632237,131,8.1000000000000003E-2,1794045.1083930412,null,null,null,null,null,null,19741.685698652149,1686317.251774631,84.380649132237465,11410.373923513691,2669569.5994123789,227,233.95986996632237,8.1000000000000003E-2,5091255.0496377228,7776167.801604853,1000,707105.61333534098,4.2742372875482717,33241.460609139278,null,7542.4257517795395,1719673.0714057302,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[229,253.84645891345977,132,8.4999999999999978E-2,1816600.7635960272,null,null,null,null,null,null,21735.595954216016,1708052.8477288471,85.624972068749713,11495.998895582441,2918218.6113166469,228,253.84645891345977,8.4999999999999978E-2,5141287.4543510806,8438227.064741265,1000,708105.61333534098,3.9393892051136143,33245.399998344394,null,7542.4257517795395,1727215.4971575097,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[230,257.90800225607512,133,1.599999999999998E-2,1839344.3825923717,null,null,null,null,null,null,21735.595954216016,1729788.4436830631,84.276547311761533,11580.275442894203,2986645.7050519292,229,257.90800225607512,1.599999999999998E-2,5191736.7957703844,8574254.697777126,1000,709105.61333534098,3.8773515798362346,33249.277349924232,null,7542.4257517795395,1734757.9229092891,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[231,283.44089447942656,134,9.9000000000000005E-2,1862277.5317470194,null,null,null,null,null,null,21735.595954216016,1751524.0396372792,76.684756425624698,11656.960199319827,3304059.2258062861,230,283.44089447942656,9.9000000000000005E-2,5242606.548368182,9424204.9128570613,1000,710105.61333534098,3.5280724111339712,33252.805422335368,null,7542.4257517795395,1742300.3486610686,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[232,257.08089129283991,135,-9.2999999999999944E-2,1885401.790477955,null,null,null,null,null,null,21735.595954216016,1773259.6355914953,84.547691759233388,11741.50789107906,3018517.3137605176,231,257.08089129283991,-9.2999999999999944E-2,5293900.2155709583,8548660.8559613544,1000,711105.61333534098,3.8898262526284135,33256.695248587996,null,7542.4257517795395,1749842.7744128481,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[233,297.69967211710861,136,0.15799999999999997,1908718.7513649829,null,null,null,null,null,null,21735.595954216016,1794995.2315457114,73.011823626281,11814.51971470534,3517178.6452888953,232,297.69967211710861,0.15799999999999997,5345621.3300004285,9900507.2712032478,1000,712105.61333534098,3.359090028176523,33260.054338616173,null,7542.4257517795395,1757385.2001646275,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[234,312.28695605084692,137,4.8999999999999995E-2,1932230.0202594015,null,null,null,null,null,null,21735.595954216016,1816730.8274999275,69.601357127055294,11884.121071832396,3711255.9948622673,233,312.28695605084692,4.8999999999999995E-2,5397773.4537168108,10386681.127492206,1000,713105.61333534098,3.202183058318897,33263.256521674492,null,7542.4257517795395,1764927.625916407,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[235,344.45251252408417,138,0.10300000000000004,1955937.2163946079,null,null,null,null,null,null,21735.595954216016,1838466.4234541436,63.101865029061912,11947.222936861459,4115250.9582872973,234,344.45251252408417,0.10300000000000004,5450360.1784641612,11457612.283623904,1000,714105.61333534098,2.9031578044595618,33266.159679478951,null,7542.4257517795395,1772470.0516681864,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[236,371.31980850096278,139,7.8000000000000125E-2,1979841.9724976069,null,null,null,null,null,null,21735.595954216016,1860202.0194083597,58.536052902654824,12005.758989764114,4457976.1289879233,235,371.31980850096278,7.8000000000000125E-2,5503385.1259177402,12352384.04174657,1000,715105.61333534098,2.6930962935617457,33268.85277577251,null,7542.4257517795395,1780012.4774199659,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[237,371.69112830946369,140,9.999999999998684E-4,2003945.9349014647,null,null,null,null,null,null,21735.595954216016,1881937.6153625757,58.477575327327507,12064.236565091442,4484169.7010711264,236,371.69112830946369,9.999999999998684E-4,5556851.9479334326,12365737.425788315,1000,716105.61333534098,2.6904058876740717,33271.543181660185,null,7542.4257517795395,1787554.9031717454,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[238,348.64627835427694,141,-6.2E-2,2028250.7636586877,null,null,null,null,null,null,21735.595954216016,1903673.2113167918,62.342830839368339,12126.57939593081,4227886.7755589327,237,348.64627835427694,-6.2E-2,5610764.326799253,11599999.705389438,1000,717105.61333534098,2.8682365540235306,33274.411418214208,null,7542.4257517795395,1795097.3289235248,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[239,361.89483693173946,142,3.7999999999999985E-2,2052758.1326555545,null,null,null,null,null,null,21735.595954216016,1925408.8072710079,60.060530673765264,12186.639926604576,4410282.0689843884,238,361.89483693173946,3.7999999999999985E-2,5665125.9754889589,12041837.694194237,1000,718105.61333534098,2.7632336743964649,33277.174651888607,null,7542.4257517795395,1802639.7546753043,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[240,389.39884453855171,143,7.6000000000000151E-2,2077469.7297273951,null,null,null,null,null,null,21735.595954216016,1947144.403225224,55.818337057402651,12242.458263661978,4767199.1021814179,239,389.39884453855171,7.6000000000000151E-2,5719940.637917744,12958093.358952999,1000,719105.61333534098,2.5680610356844467,33279.742712924293,null,7542.4257517795395,1810182.1804270837,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[241,404.97479832009378,144,0.04,2102387.2567748344,null,null,null,null,null,null,23930.891145591835,1971075.2943708159,59.092297211731079,12301.550560873709,4981817.9574142667,240,404.97479832009378,0.04,5775212.0892001037,13477457.09331112,1000,720105.61333534098,2.4692894573888911,33282.212002381682,null,7542.4257517795395,1817724.6061788632,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[242,433.32303420250037,145,7.0000000000000048E-2,2127512.4298810023,null,null,null,null,null,null,23930.891145591835,1995006.1855164077,55.226445992272033,12356.777006865981,5354476.1055788575,241,433.32303420250037,7.0000000000000048E-2,5830944.1359098144,14421949.089842899,1000,721105.61333534098,2.3077471564382157,33284.519749538122,null,7542.4257517795395,1825267.0319306427,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[243,400.39048360311034,146,-7.5999999999999998E-2,2152846.9794297218,null,null,null,null,null,null,23930.891145591835,2018937.0766619996,59.768880944017354,12416.545887809998,4971466.812700456,242,400.39048360311034,-7.5999999999999998E-2,5887140.6163421078,13326804.959014839,1000,722105.61333534098,2.4975618576171166,33287.017311395735,null,7542.4257517795395,1832809.4576824221,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[244,368.35924491486151,147,-8.0000000000000016E-2,2178392.6502246801,null,null,null,null,null,null,23930.891145591835,2042867.9678075914,64.966174939149298,12481.512062749147,4597680.3588300114,243,368.35924491486151,-8.0000000000000016E-2,5943805.400778004,12261580.562293651,1000,723105.61333534098,2.7147411495838227,33289.732052545318,null,7542.4257517795395,1840351.8834342016,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[245,361.36041926147914,148,-1.9E-2,2204151.2016095961,null,null,null,null,null,null,23930.891145591835,2066798.8589531833,66.22443928557523,12547.736502034722,4534255.323157833,244,361.36041926147914,-1.9E-2,6000942.3917508638,12029591.531610072,1000,724105.61333534098,2.7673202340304002,33292.499372779348,null,7542.4257517795395,1847894.3091859811,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[246,385.21020693273681,149,6.6000000000000142E-2,2230124.4075893871,null,null,null,null,null,null,23930.891145591835,2090729.7500987751,62.124239479901711,12609.860741514623,4857447.0656318422,245,385.21020693273681,6.6000000000000142E-2,6058555.5243151635,12824610.572696337,1000,725105.61333534098,2.5959852101598497,33295.095357989507,null,7542.4257517795395,1855436.7349377605,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[247,349.00044748105955,150,-9.3999999999999986E-2,2256314.0569523438,null,null,null,null,null,null,23930.891145591835,2114660.6412443668,68.569800750443392,12678.430542265067,4424777.932608041,246,349.00044748105955,-9.3999999999999986E-2,6116648.7663175026,11620003.178862883,1000,726105.61333534098,2.8653258390285319,33297.960683828533,null,7542.4257517795395,1862979.16068954,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[248,365.0544680651883,151,4.6000000000000034E-2,2282721.9533933238,null,null,null,null,null,null,23930.891145591835,2138591.5323899584,65.554302820691575,12743.984845085759,4652248.6086536031,247,365.0544680651883,4.6000000000000034E-2,6175226.1186698582,12155569.325090576,1000,727105.61333534098,2.7393172457251738,33300.700001074256,null,7542.4257517795395,1870521.5864413194,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[249,332.92967487545172,152,-8.8000000000000023E-2,2309349.9156379788,null,null,null,null,null,null,23930.891145591835,2162522.42353555,71.879718005144269,12815.864563090903,4266781.6222376777,248,332.92967487545172,-8.8000000000000023E-2,6234291.6156251524,11086791.224482605,1000,728105.61333534098,3.0036373308390063,33303.703638405095,null,7542.4257517795395,1878064.0121930989,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[250,306.96116023516652,153,-7.7999999999999917E-2,2336199.777568006,null,null,null,null,null,null,23930.891145591835,2186453.3146811416,77.960648595601157,12893.825211686504,3957903.5468487306,249,306.96116023516652,-7.7999999999999917E-2,6293849.3250550712,10222943.508972963,1000,729105.61333534098,3.2577411397386182,33306.961379544831,null,7542.4257517795395,1885606.4379448784,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[251,331.825014214215,154,8.0999999999999989E-2,2363273.3883474506,null,null,null,null,null,null,23930.891145591835,2210384.2058267333,72.119008876596808,12965.9442205631,4302424.6252890695,250,331.825014214215,8.0999999999999989E-2,6353903.3487302419,11052082.933199773,1000,730105.61333534098,3.0136365770014972,33309.975016121833,null,7542.4257517795395,1893148.8636966578,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[252,330.49771415735813,155,-4.0000000000000313E-3,2390572.612550057,null,null,null,null,null,null,23930.891145591835,2234315.0969723249,72.408643450398401,13038.352864013499,4309145.8179335054,251,330.49771415735813,-4.0000000000000313E-3,6414457.8226027032,11008870.601466974,1000,731105.61333534098,3.0257395351420655,33313.000755656976,null,7542.4257517795395,1900691.2894484373,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[253,359.91201071736299,156,8.8999999999999954E-2,2418099.3302876852,null,null,null,null,null,null,26347.911151296608,2260663.0081236213,73.206534838281584,13111.559398851781,4719007.7068808833,252,359.91201071736299,8.8999999999999954E-2,6475516.9170907717,11989749.084997535,1000,732105.61333534098,2.7784568734086919,33315.779212530382,null,7542.4257517795395,1908233.7152002167,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[254,354.51333055660251,157,-1.5000000000000091E-2,2445855.437339793,null,null,null,null,null,null,26347.911151296608,2287010.9192749178,74.321355165768111,13185.880754017549,4674570.5024289666,253,354.51333055660251,-1.5000000000000091E-2,6537084.8373662373,11810887.84872257,1000,733105.61333534098,2.8207683993996877,33318.599980929779,null,7542.4257517795395,1915776.1409519962,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[255,301.33633097311213,158,-0.15000000000000002,2473842.8452840024,null,null,null,null,null,null,26347.911151296608,2313358.8304262143,87.436888430315435,13273.317642447864,3999732.8382159178,254,301.33633097311213,-0.15000000000000002,6599165.8236440029,10040104.671414183,1000,734105.61333534098,3.3185510581172797,33321.918531987896,null,7542.4257517795395,1923318.5667037757,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[256,295.30960435364989,159,-1.9999999999999987E-2,2502063.4816277465,null,null,null,null,null,null,26347.911151296608,2339706.7415775107,89.221314724811663,13362.538957172676,3946086.092602896,255,295.30960435364989,-1.9999999999999987E-2,6661764.1514740791,9840282.5779858995,1000,735105.61333534098,3.3862765899155911,33325.304808577814,null,7542.4257517795395,1930860.9924555551,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[257,306.53136931908858,{"$f":"IF(AND(A266>=startm,A266<=endm),A266-startm,\"NA\")","v":160},3.7999999999999999E-2,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,typical,(1+return/12)*typical*((1+return/12)^C266-1)/(return/12)))","v":2530519.2899410222},null,null,null,null,null,null,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,typical,IF(L265=\"NA\",typical,IF(INT(C266/12)-(C266/12)=0,L265*(1+gsip1),L265))))","v":26347.911151296608},2366054.6527288072,85.955023819664419,13448.49398099234,4122385.2752731028,256,306.53136931908858,3.7999999999999999E-2,6724884.1320360722,10215251.315949364,1000,736105.61333534098,{"$f":"V266/R266","v":3.2623088534832285},33328.567117431296,null,{"$f":"typical","v":7542.4257517795395},1938403.4182073346,null,{"$f":"IF(A266=endm,E266,IF(C266=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A266=endm,P266,IF(C266=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A266=endm,F266,IF(C266=\"NA\",\"NA\",-G266))","v":0},{"$f":"IF(A266=endm,O266,0)","v":0},{"$f":"IF(A266=endm,J266,0)","v":0},{"$f":"IF(A266=endm,E266,0)","v":0},{"$f":"IF(A266=endm,P266,0)","v":0},{"$f":"IF(A266=endm,F266,0)","v":0},{"$f":"IF(A266=endm,M266,0)","v":0},{"$f":"IF(A266=endm,H266,0)","v":0},null,-0.33333333333333393]
[258,290.89826948381506,161,{"$f":"IF(C267=\"NA\",\"NA\",IF(C267=0,0,(B267-B266)/B266))","v":-5.1000000000000031E-2},2559212.2299902416,null,null,null,null,null,null,26347.911151296608,2392402.5638801036,{"$f":"IF(C267=\"NA\",\"NA\",L267/B267)","v":90.574313824725408},13539.068294817065,{"$f":"IF(C267=\"NA\",\"NA\",O267*B267)","v":3938491.5373854712},257,290.89826948381506,-5.1000000000000031E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q267-1)/(return/12)","v":6788530.1124360831},9695222.4988359455,{"$f":"IF((U267-T267)>0,IF(typical-(U267-T267)<min,min,typical-(U267-T267)),IF((U267-T267)<0,IF(typical-(U267-T267)>max,max,typical-(U267-T267)),IF((T267-U267)=0,min,)))","v":1000},{"$f":"W266+V267","v":737105.61333534098},3.4376278751140452,33332.004745306411,null,7542.4257517795395,1945945.843959114,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[{"$f":"A267+1","v":259},281.58952486033297,162,-3.2000000000000008E-2,2588144.2778732046,null,null,null,null,null,null,26347.911151296608,2418750.4750314001,93.568506017278324,13632.636800834343,3838807.7193404324,{"$f":"Q267+1","v":258},281.58952486033297,-3.2000000000000008E-2,6852706.4760060953,9385943.3788731955,1000,738105.61333534098,3.5512684660269063,{"$f":"Y267+X268","v":33335.556013772439},null,7542.4257517795395,{"$f":"AB267+AA268","v":1953488.2697108935},null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[260,276.52091341284699,163,-1.7999999999999943E-2,2617317.4261551918,null,null,null,null,null,null,26347.911151296608,2445098.3861826966,95.283611015558364,13727.920411849902,3796057.0915436014,259,276.52091341284699,-1.7999999999999943E-2,6917417.6426058579,9217978.3980534784,1000,739105.61333534098,3.6163630000273992,33339.172376772469,null,7542.4257517795395,1961030.695462673,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[261,239.74363192893833,164,-0.13300000000000006,2646733.684006196,null,null,null,null,null,null,26347.911151296608,2471446.297333993,109.90035872613421,13837.820770576036,3317529.4095195988,260,239.74363192893833,{"$f":"(R270-R269)/R269","v":-0.13300000000000006},6982668.0689272815,{"$f":"(U269+V269)*(1+S270)","v":7992854.2711123656},1000,740105.61333534098,4.1711222607005762,33343.343499033166,null,7542.4257517795395,1968573.1212144524,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[262,255.08722437239038,165,6.4000000000000001E-2,2676395.0773392916,null,null,null,null,null,null,26347.911151296608,2497794.2084852895,103.28981083283291,13941.11058140887,3556199.2028801502,261,255.08722437239038,6.4000000000000001E-2,7048462.2488013869,8505460.9444635566,1000,741105.61333534098,3.9202276886283607,33347.263726721794,null,7542.4257517795395,1976115.5469662319,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[263,280.08577236088468,166,9.8000000000000143E-2,2706303.6489501642,null,null,null,null,null,null,26347.911151296608,2524142.1196365859,94.07086596797167,14035.181447376841,3931054.6359137017,262,280.08577236088468,9.8000000000000143E-2,7114804.713507778,9340094.1170209851,1000,742105.61333534098,3.5703348712462297,33350.834061593043,null,7542.4257517795395,1983657.9727180114,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[264,277.8450861819976,167,-7.999999999999988E-3,2736461.4586577923,null,null,null,null,null,null,26347.911151296608,2550490.0307878824,94.82950198384242,14130.010949360683,3925954.1099776886,263,277.8450861819976,-7.999999999999988E-3,7181700.0320867179,9266365.3640848175,1000,743105.61333534098,3.5991278944014411,33354.433189487441,null,7542.4257517795395,1991200.3984697908,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[265,282.01276247472754,168,1.4999999999999901E-2,2766870.5834463183,null,null,null,null,null,null,29009.050177577567,2579499.0809654598,102.86431693025666,14232.875266290939,4013852.4718049313,264,282.01276247472754,1.4999999999999901E-2,7249152.811653818,9406375.8445460889,1000,744105.61333534098,3.5459388122181692,33357.979128299659,null,7542.4257517795395,1998742.8242215703,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[266,299.49755374816067,169,6.2000000000000083E-2,2797533.117608082,null,null,null,null,null,null,29009.050177577567,2608508.1311430372,96.859055489883858,14329.734321780823,4291720.3752344148,265,299.49755374816067,6.2000000000000083E-2,7317167.6977173109,9990633.1469079461,1000,745105.61333534098,3.3389254352336803,33361.318053734896,null,7542.4257517795395,2006285.2499733497,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[267,296.20308065693092,170,-1.0999999999999933E-2,2828451.1728878608,null,null,null,null,null,null,29009.050177577567,2637517.1813206146,97.936355399275882,14427.670677180098,4273520.501284414,266,296.20308065693092,-1.0999999999999933E-2,7385749.3744979994,9881725.1822919603,1000,746105.61333534098,3.3760621185375941,33364.694115853432,null,7542.4257517795395,2013827.6757251292,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[268,284.35495743065366,171,-4.0000000000000098E-2,2859626.8786283038,null,null,null,null,null,null,29009.050177577567,2666526.2314981921,102.01703687424572,14529.687714054344,4131588.7314106142,267,284.35495743065366,-4.0000000000000098E-2,7454902.5652518608,9487416.1750002801,1000,747105.61333534098,3.5167313734766608,33368.21084722691,null,7542.4257517795395,2021370.1014769087,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[269,269.8528546016903,172,-5.100000000000008E-2,2891062.3819165835,null,null,null,null,null,null,29009.050177577567,2695535.2816757695,107.49951198550656,14637.18722603985,3949886.7562862504,268,269.8528546016903,-5.100000000000008E-2,7524632.0325953374,9004506.950075265,1000,748105.61333534098,3.7057232597225087,33371.916570486632,null,7542.4257517795395,2028912.5272286881,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[270,277.40873453053763,173,2.8000000000000014E-2,2922759.8477322659,null,null,null,null,null,null,29009.050177577567,{"$f":"IF(C279=\"NA\",\"NA\",IF(M278=\"NA\",L279,M278+L279))","v":2724544.3318533469},104.57150971352779,{"$f":"IF(C279=\"NA\",\"NA\",IF(O278=\"NA\",N279,O278+N279))","v":14741.758735753378},4089492.6356398426,269,277.40873453053763,2.8000000000000014E-2,7594942.5788333416,9257661.1446773726,1000,749105.61333534098,3.6047891631541913,33375.521359649785,null,7542.4257517795395,2036454.9529804676,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[271,251.60972221919764,174,-9.2999999999999972E-2,2954721.4590964126,null,null,null,null,null,null,29009.050177577567,2753553.3820309243,115.29383650885092,14857.052572262228,3738178.8707029149,270,251.60972221919764,-9.2999999999999972E-2,7665839.0462899962,8397605.6582223773,1000,750105.61333534098,3.9744092206771682,33379.49576887046,null,7542.4257517795395,2043997.378732247,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[272,265.19664721903433,175,5.4000000000000097E-2,2986949.4172219266,null,null,null,null,null,null,29009.050177577567,2782562.4322085017,109.38694165925133,14966.439513921479,3969049.5798984501,271,265.19664721903433,5.4000000000000097E-2,7737326.3176421244,8852130.3637663852,1000,751105.61333534098,3.7707867368853583,33383.266555607348,null,7542.4257517795395,2051539.8044840265,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[273,252.7324047997397,176,-4.7000000000000083E-2,3019445.941665154,null,null,null,null,null,null,29009.050177577567,2811571.4823860792,114.78168064979155,15081.221194571272,3811513.2998208003,272,252.7324047997397,-4.7000000000000083E-2,7809409.3162555201,8437033.2366693653,1000,752105.61333534098,3.9567541835103448,33387.223309790861,null,7542.4257517795395,2059082.230235806,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[274,249.69961594214283,177,-1.1999999999999974E-2,3052213.2704787408,null,null,null,null,null,null,29009.050177577567,2840580.5325636566,116.17579013136796,15197.39698470264,3794784.1904005287,273,249.69961594214283,-1.1999999999999974E-2,7882093.0065240255,8336776.8378293328,1000,753105.61333534098,4.0048119266299036,33391.22812171749,null,7542.4257517795395,2066624.6559875854,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[275,275.6683760001257,178,0.10400000000000009,3085253.6603657748,null,null,null,null,null,null,29009.050177577567,2869589.582741234,105.23169395957243,15302.628678662213,4218450.7963797618,274,275.6683760001257,0.10400000000000009,7955382.3942114366,9204905.6289635841,1000,754105.61333534098,3.6275470349908545,33394.855668752483,null,7542.4257517795395,2074167.0817393649,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[276,286.97077941613082,179,4.0999999999999877E-2,3118569.3868352012,null,null,null,null,null,null,29009.050177577567,2898598.6329188114,101.08712195924345,15403.715800621456,4420416.3292089086,275,286.97077941613082,4.0999999999999877E-2,8029282.5267962422,9583347.7597510908,1000,755105.61333534098,3.4846753458125406,33398.340344098295,null,7542.4257517795395,2081709.5074911444,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[277,276.06588979831787,180,-3.7999999999999944E-2,3152162.7443585377,null,null,null,null,null,null,31938.9642455129,2930537.5971643245,115.69326536083891,15519.409065982294,4284379.4729444832,276,276.06588979831787,-3.7999999999999944E-2,8103798.4938192554,9220142.5448805504,1000,756105.61333534098,3.62232364429578,33401.962667742591,null,7542.4257517795395,2089251.9332429238,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[278,281.86327348408253,181,2.0999999999999935E-2,3186036.0465279031,null,null,null,null,null,null,31938.9642455129,2962476.5614098376,113.31367812031236,15632.722744102606,4406290.4061218295,277,281.86327348408253,2.0999999999999935E-2,8178935.4272341253,9414786.5383230411,1000,757105.61333534098,3.5478194361369053,33405.510487178726,null,7542.4257517795395,2096794.3589947033,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[279,259.31421160535592,182,-0.08,3220191.6262153476,null,null,null,null,null,null,31938.9642455129,2994415.5256553506,123.16704143512213,15755.889785537729,4085726.1378775965,278,259.31421160535592,-0.08,8254698.5017607892,8662523.615257198,1000,758105.61333534098,3.8563254740618538,33409.366812652785,null,7542.4257517795395,2104336.784746483,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[280,247.64507208311488,183,-4.5000000000000089E-2,3254631.8357335185,null,null,null,null,null,null,31938.9642455129,3026354.4899008637,128.97072401583469,15884.860509553564,3933807.4259186173,279,247.64507208311488,-4.5000000000000089E-2,8331092.9352418398,8273665.0525706233,15000,773105.61333534098,60.570557184217598,33469.937369837004,null,7542.4257517795395,2111879.2104982627,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[281,266.96138770559787,184,7.8000000000000111E-2,3289359.0469976757,null,null,null,null,null,null,31938.9642455129,3058293.4541463768,119.63889055272234,16004.499400106286,4272583.3693857826,280,266.96138770559787,7.8000000000000111E-2,8408123.9890018981,8935180.9266711324,1000,774105.61333534098,3.7458600608668888,33473.68322989787,null,7542.4257517795395,2119421.6362500424,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[282,300.59852255650316,185,0.12599999999999981,3324375.6516890335,null,null,null,null,null,null,31938.9642455129,3090232.4183918899,106.25123494913176,16110.750635055418,4842867.8381739035,281,300.59852255650316,0.12599999999999981,8485796.9682099577,10062139.723431693,1000,775105.61333534098,3.3266963240380902,33477.009926221908,null,7542.4257517795395,2126964.0620018221,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[283,314.42605459410231,186,4.6000000000000034E-2,3359684.0614194865,null,null,null,null,null,null,31938.9642455129,3122171.382637403,101.57861849821391,16212.329253553631,5097578.7229754161,282,314.42605459410231,4.6000000000000034E-2,8564117.2222447507,10526044.150709551,1000,776105.61333534098,3.180398015332782,33480.190324237243,null,7542.4257517795395,2134506.4877536017,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,{"$f":"IF(C292=\"NA\",\"NA\",INT(C292/12)-(C292/12))","v":-0.5}]
[284,359.70340645565301,187,0.14399999999999988,3395286.7078976934,null,null,null,null,null,null,31938.9642455129,3154110.3468829161,88.792498687249932,16301.121752240881,5863569.0233293884,283,359.70340645565301,0.14399999999999988,8643090.1450631693,12042938.508411726,1000,777105.61333534098,2.7800681952209638,33482.970392432464,null,7542.4257517795395,2142048.9135053814,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[285,375.89005974615736,188,4.4999999999999908E-2,3431186.0430965521,null,null,null,null,null,null,31938.9642455129,3186049.3111284291,84.968898265310955,16386.09065050619,6159368.5936247222,284,375.89005974615736,4.4999999999999908E-2,8722721.1755717397,12585915.741290253,1000,778105.61333534098,2.6603523399243674,33485.630744772388,null,7542.4257517795395,2149591.3392571611,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[286,412.72728560128081,189,9.8000000000000073E-2,3467384.5394220664,null,null,null,null,null,null,31938.9642455129,3217988.2753739422,77.385153247095573,16463.475803753285,6794925.6800454585,285,412.72728560128081,9.8000000000000073E-2,8803015.798001213,13820433.483936699,1000,779105.61333534098,2.4229074134101705,33488.053652185801,null,7542.4257517795395,2157133.7650089408,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[287,428.41092245412949,190,3.800000000000002E-2,3503884.6898836289,null,null,null,null,null,null,31938.9642455129,3249927.2396194553,74.552170758280909,16538.027974511566,7085071.8201326989,286,428.41092245412949,3.800000000000002E-2,8883979.5422842689,14346647.956326295,1000,780105.61333534098,2.3342075273701064,33490.38785971317,null,7542.4257517795395,2164676.1907607205,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[288,498.67031373660672,191,0.16399999999999998,3540689.008265703,null,null,null,null,null,null,31938.9642455129,3281866.2038649684,64.048256665189783,16602.076231176754,8278962.5628799731,287,498.67031373660672,0.16399999999999998,8965617.9844363481,16700662.221163806,1000,781105.61333534098,2.0053329272939058,33492.393192640462,null,7542.4257517795395,2172218.6165125002,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[289,486.20355589319155,192,-2.4999999999999998E-2,3577800.0293009607,null,null,null,null,null,null,35164.799634309704,3317031.0034992779,72.325262141921996,16674.401493318677,8107153.2984422846,288,486.20355589319155,-2.4999999999999998E-2,9047936.7469396964,16284120.66563471,1000,782105.61333534098,2.0567517203014418,33494.449944360764,null,7542.4257517795395,2179761.0422642799,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[290,483.7725381137256,193,-4.9999999999999776E-3,3615220.3088448467,null,null,null,null,null,null,35164.799634309704,3352195.8031335874,72.688705670273364,16747.09019898895,8101782.3315843819,289,483.7725381137256,-4.9999999999999776E-3,9130941.4991305694,16203695.062306536,1000,783105.61333534098,2.0670871560818513,33496.517031516843,null,7542.4257517795395,2187303.4680160596,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[291,476.03217750390598,194,-1.6000000000000018E-2,3652952.4240515982,null,null,null,null,null,null,35164.799634309704,3387360.6027678968,73.870635843773741,16820.960834832724,8007318.6139133414,290,476.03217750390598,-1.6000000000000018E-2,9214637.9575897027,15945419.941309631,1000,784105.61333534098,2.1006983293514749,33498.617729846192,null,7542.4257517795395,2194845.8937678393,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[292,482.6966279889607,195,1.4000000000000066E-2,3690998.973551739,null,null,null,null,null,null,35164.799634309704,3422525.4024022063,72.850725684195012,16893.811560516919,8154585.8741424391,291,482.6966279889607,1.4000000000000066E-2,9299031.8865359928,16169669.820487967,1000,785105.61333534098,2.0716946048831111,33500.689424451077,null,7542.4257517795395,2202388.319519619,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[293,398.70741471888158,196,-0.1739999999999999,3729362.577631047,null,null,null,null,null,null,35164.799634309704,3457690.2020365158,88.197004460284504,16982.008564977205,6770852.7316759657,292,398.70741471888158,-0.1739999999999999,9384129.0982235037,13356973.271723062,1000,786105.61333534098,2.5081048485267687,33503.197529299607,null,7542.4257517795395,2209930.7452713987,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[294,404.68802593966478,197,1.4999999999999947E-2,3768045.8784110164,null,null,null,null,null,null,35164.799634309704,3492855.0016708253,86.893600453482279,17068.902165430685,6907580.3222854137,293,404.68802593966478,1.4999999999999947E-2,9469935.4533417411,13558342.870798906,1000,787105.61333534098,2.4710392596322843,33505.668568559238,null,7542.4257517795395,2217473.1710231784,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[295,438.68182011859665,198,8.4000000000000061E-2,3807051.5400308194,null,null,null,null,null,null,35164.799634309704,3528019.8013051348,80.160148019817598,17149.062313450504,7522981.8689916991,294,438.68182011859665,8.4000000000000061E-2,9556456.8614193033,14698327.671946015,1000,788105.61333534098,2.2795565125759079,33507.948125071816,null,7542.4257517795395,2225015.5967749581,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[296,438.68182011859665,199,0,3846382.2488307869,null,null,null,null,null,null,35164.799634309704,3563184.6009394443,80.160148019817598,17229.222461470323,7558146.6686260095,295,438.68182011859665,0,9643699.2812308408,14699327.671946015,1000,789105.61333534098,2.2795565125759079,33510.227681584394,null,7542.4257517795395,2232558.0225267378,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[297,469.38954752689847,200,7.0000000000000132E-2,3886040.7135374211,null,null,null,null,null,null,35164.799634309704,3598349.4005737538,74.916026186745412,17304.138487657066,8122381.7350641396,296,469.38954752689847,7.0000000000000132E-2,9731668.7212074753,15729350.608982237,1000,790105.61333534098,2.1304266472672038,33512.35810823166,null,7542.4257517795395,2240100.4482785175,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[298,480.65489666754405,201,2.4000000000000042E-2,3926029.6654499434,null,null,null,null,null,null,35164.799634309704,3633514.2002080632,73.160181822993565,17377.29866948006,8352483.6963399891,297,480.65489666754405,2.4000000000000042E-2,9820371.2398505807,16107879.02359781,1000,791105.61333534098,2.0804947727218783,33514.438603004382,null,7542.4257517795395,2247642.8740302972,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[299,526.79776674762832,202,9.6000000000000071E-2,3966351.8586284043,null,null,null,null,null,null,35164.799634309704,3668678.9998423727,66.751990714410184,17444.050660194469,9189486.9308229368,298,526.79776674762832,9.6000000000000071E-2,9909812.9461490456,17655331.4098632,1000,792105.61333534098,1.8982616539433195,33516.336864658326,null,7542.4257517795395,2255185.2997820769,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[300,559.45922828598134,203,6.2000000000000131E-2,4007010.0700833523,null,null,null,null,null,null,35164.799634309704,3703843.7994766822,62.854981840310892,17506.905642034781,9794399.9201682713,299,559.45922828598134,6.2000000000000131E-2,10000000,18751023.95727472,1000,793105.61333534098,1.7874403521123534,33518.124305010439,null,7542.4257517795395,2262727.7255338565,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[301,555.54301368797951,204,-6.999999999999929E-3,4048007.0999670909,null,null,null,null,null,null,38716.44439737498,3742560.2438740572,69.691173218713274,17576.596815253495,9764555.5651244689,300,555.54301368797951,-6.999999999999929E-3,10090938.612633044,18620759.7895738,1000,794105.61333534098,1.8000406365683317,33519.924345647007,null,7542.4257517795395,2270270.1512856362,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[302,567.76495998911503,205,2.1999999999999943E-2,4089345.7717665266,null,null,null,null,null,null,38716.44439737498,3781276.6882714322,68.190971838271309,17644.787787091765,10018092.231954582,301,567.76495998911503,2.1999999999999943E-2,10182635.047038028,19031438.504944425,1000,795105.61333534098,1.7612922079924969,33521.685637855,null,7542.4257517795395,2277812.5770374159,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[303,549.59648126946331,206,-3.2000000000000063E-2,4131028.9324976266,null,null,null,null,null,null,38716.44439737498,3819993.1326688072,70.445218841189373,17715.233005932954,9736229.7249294091,302,549.59648126946331,-3.2000000000000063E-2,10275095.61839639,18423400.472786203,1000,796105.61333534098,1.8195167437939017,33523.505154598795,null,7542.4257517795395,2285355.0027891956,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[304,513.87270998694828,207,-6.499999999999985E-2,4173059.452901484,null,null,null,null,null,null,38716.44439737498,3858709.5770661822,75.342480044052792,17790.575485977006,9142091.2372063734,303,513.87270998694828,-6.499999999999985E-2,10368326.69451607,17226814.442055102,1000,797105.61333534098,1.9460072126137984,33525.451161811412,null,7542.4257517795395,2292897.4285409753,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[305,563.71836285568224,208,9.6999999999999961E-2,4215440.2276420407,null,null,null,null,null,null,38716.44439737498,3897426.0214635571,68.680474060212219,17859.255960037219,10067590.531612767,304,563.71836285568224,9.6999999999999961E-2,10462334.69627008,18898912.442934446,1000,798105.61333534098,1.7739354718448481,33527.225097283255,null,7542.4257517795395,2300439.854292755,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[306,599.79633807844596,209,6.4000000000000085E-2,4258174.1755054351,null,null,null,null,null,null,38716.44439737498,3936142.4658609321,64.549317725763359,17923.805277762982,10750632.77003336,305,599.79633807844596,6.4000000000000085E-2,10557126.098038709,20109506.839282252,1000,799105.61333534098,1.6672325863203459,33528.892329869574,null,7542.4257517795395,2307982.2800445347,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[307,624.38798793966214,210,4.0999999999999828E-2,4301264.2396010254,null,null,null,null,null,null,38716.44439737498,3974858.9102583071,62.007029515622825,17985.812307278604,11230125.158002099,306,624.38798793966214,4.0999999999999828E-2,10652707.428155411,20935037.619692821,1000,800105.61333534098,1.6015682865709377,33530.493898156143,null,7542.4257517795395,2315524.7057963144,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[308,643.74401556579164,211,3.0999999999999962E-2,4344713.387564077,null,null,null,null,null,null,38716.44439737498,4013575.3546556821,60.142608647548819,18045.954915926151,11616975.482297538,307,643.74401556579164,3.0999999999999962E-2,10749085.269356417,21585054.785903297,1000,801105.61333534098,1.5534124990988727,33532.047310655238,null,7542.4257517795395,2323067.1315480941,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[309,702.32472098227868,212,9.0999999999999998E-2,4388524.6117601544,null,null,null,null,null,null,38716.44439737498,4052291.7990530571,55.126130749357301,18101.08104667551,12712836.69558399,308,702.32472098227868,9.0999999999999998E-2,10846266.259234097,23550385.771420497,1000,802105.61333534098,1.423842803940305,33533.471153459177,null,7542.4257517795395,2330609.5572998738,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[310,639.81782081485585,213,-8.9000000000000037E-2,4432700.9294912005,null,null,null,null,null,null,38716.44439737498,4091008.2434504321,60.511669318723712,18161.592715994233,11620110.674074389,309,639.81782081485585,-8.9000000000000037E-2,10944257.09069409,21455312.437764071,1000,803105.61333534098,1.5629449000442426,33535.034098359218,null,7542.4257517795395,2338151.9830516535,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[311,715.9561414918237,214,0.11900000000000001,4477245.3832033398,null,null,null,null,null,null,38716.44439737498,4129724.6878478071,54.076558819234776,18215.669274813466,13041620.288686616,310,715.9561414918237,0.11900000000000001,11043064.512416255,24009613.617857996,1000,804105.61333534098,1.3967336014693856,33536.430831960686,null,7542.4257517795395,2345694.4088034332,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[312,765.35711525475949,215,6.8999999999999936E-2,4522161.0406964095,null,null,null,null,null,null,38716.44439737498,4168441.1322451821,50.586116762614388,18266.25539157608,13980208.533003366,311,765.35711525475949,6.8999999999999936E-2,11142695.329319431,25667345.957490198,1000,805105.61333534098,1.3065796084839905,33537.737411569171,null,7542.4257517795395,2353236.8345552129,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[313,808.21711370902608,216,5.6000000000000071E-2,4567450.9953352567,null,null,null,null,null,null,42626.805281509849,4211067.9375266917,52.741775147384878,18318.997166723464,14805727.016133064,312,808.21711370902608,5.6000000000000071E-2,11243156.403030137,27105773.33110965,1000,806105.61333534098,1.2372912959128697,33538.974702865082,null,7542.4257517795395,2360779.2603069926,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[314,828.42254155175169,217,2.4999999999999949E-2,4613118.3662627628,null,null,null,null,null,null,42626.805281509849,4253694.7428082014,51.455390387692567,18370.452557111155,15218496.9968179,313,828.42254155175169,2.4999999999999949E-2,11344454.652355099,27784442.66438739,1000,807105.61333534098,1.2071134594271899,33540.181816324512,null,7542.4257517795395,2368321.6860587723,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[315,917.06375349778909,218,0.10699999999999997,4659166.2986146621,null,null,null,null,null,null,42626.805281509849,4296321.548089711,46.481834135223636,18416.934391246377,16889502.980758924,314,917.06375349778909,0.10699999999999997,11446597.05375777,30758485.02947684,1000,808105.61333534098,1.0904367293831887,33541.272253053896,null,7542.4257517795395,2375864.111810552,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[316,959.24868615868741,219,4.6000000000000013E-2,4705597.9637361635,null,null,null,null,null,null,42626.805281509849,4338948.3533712206,44.437699938072313,18461.37209118445,17709046.923155345,315,959.24868615868741,4.6000000000000013E-2,11549590.641838795,32174421.340832777,1000,809105.61333534098,1.0424825328711174,33542.31473558677,null,7542.4257517795395,2383406.5375623317,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[317,827.83161615494726,220,-0.13699999999999998,4752416.5594003424,null,null,null,null,null,null,42626.805281509849,4381575.1586527303,51.492120438090744,18512.864211622542,15325534.299964573,316,827.83161615494726,-0.13699999999999998,11653442.509820497,27767388.617138688,1000,810105.61333534098,1.2079751249955011,33543.522710711768,null,7542.4257517795395,2390948.9633141113,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[318,843.56041686189121,221,1.8999999999999951E-2,4799625.3100283882,null,null,null,null,null,null,42626.805281509849,4424201.9639342399,50.532012206173448,18563.396223828717,15659346.256945409,317,843.56041686189121,1.8999999999999951E-2,11758159.810035376,28295988.00086432,1000,811105.61333534098,1.1854515456285584,33544.708162257397,null,7542.4257517795395,2398491.389065891,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[319,847.77821894620058,222,4.9999999999998969E-3,4847227.4669116689,null,null,null,null,null,null,42626.805281509849,4466828.7692157496,50.280609160371597,18613.676832989087,15780269.793511644,318,847.77821894620058,4.9999999999998969E-3,11863749.754418716,28438472.940868638,1000,812105.61333534098,1.1795537767448343,33545.887716034144,null,7542.4257517795395,2406033.8148176707,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[320,920.68714577557387,223,8.6000000000000049E-2,4895226.3084356431,null,null,null,null,null,null,42626.805281509849,4509455.5744972592,46.298903462588946,18659.975736451677,17179999.801035158,319,920.68714577557387,8.6000000000000049E-2,11970219.615005247,30885267.613783345,1000,813105.61333534098,1.0861452824538069,33546.973861316597,null,7542.4257517795395,2413576.2405694504,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[321,967.64219021012809,{"$f":"IF(AND(A330>=startm,A330<=endm),A330-startm,\"NA\")","v":224},5.0999999999999955E-2,{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,typical,(1+return/12)*typical*((1+return/12)^C330-1)/(return/12)))","v":4943625.1403056523},null,null,null,null,null,null,{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,typical,IF(L329=\"NA\",typical,IF(INT(C330/12)-(C330/12)=0,L329*(1+gsip1),L329))))","v":42626.805281509849},4552082.3797787689,44.052239260312987,18704.02797571199,18098806.596169457,320,967.64219021012809,5.0999999999999955E-2,12077576.724430002,32461467.262086295,1000,814105.61333534098,{"$f":"V330/R330","v":1.0334398500987698},33548.007301166697,null,{"$f":"typical","v":7542.4257517795395},2421118.6663212301,null,{"$f":"IF(A330=endm,E330,IF(C330=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A330=endm,P330,IF(C330=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A330=endm,F330,IF(C330=\"NA\",\"NA\",-G330))","v":0},{"$f":"IF(A330=endm,O330,0)","v":0},{"$f":"IF(A330=endm,J330,0)","v":0},{"$f":"IF(A330=endm,E330,0)","v":0},{"$f":"IF(A330=endm,P330,0)","v":0},{"$f":"IF(A330=endm,F330,0)","v":0},{"$f":"IF(A330=endm,M330,0)","v":0},{"$f":"IF(A330=endm,H330,0)","v":0},null,-0.66666666666666785]
[322,1009.2508043891635,225,{"$f":"IF(C331=\"NA\",\"NA\",IF(C331=0,0,(B331-B330)/B330))","v":4.2999999999999872E-2},4992427.2957745753,null,null,null,null,null,null,42626.805281509849,4594709.1850602785,{"$f":"IF(C331=\"NA\",\"NA\",L331/B331)","v":42.236087497903156},18746.264063209892,{"$f":"IF(C331=\"NA\",\"NA\",O331*B331)","v":18919682.085086253},321,1009.2508043891635,4.2999999999999872E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q331-1)/(return/12)","v":12185828.476433296},33858353.354356006,{"$f":"IF((U331-T331)>0,IF(typical-(U331-T331)<min,min,typical-(U331-T331)),IF((U331-T331)<0,IF(typical-(U331-T331)>max,max,typical-(U331-T331)),IF((T331-U331)=0,min,)))","v":1000},{"$f":"W330+V331","v":815105.61333534098},0.99083398858942462,33548.998135155285,null,7542.4257517795395,2428661.0920730098,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[{"$f":"A331+1","v":323},1065.7688494349568,226,5.6000000000000161E-2,5041636.1358724097,null,null,null,null,null,null,42626.805281509849,4637335.9903417882,39.996294979074953,18786.260358188967,20021811.087132595,{"$f":"Q331+1","v":322},1065.7688494349568,5.6000000000000161E-2,12294982.326369952,35755477.142199941,1000,816105.61333534098,0.93828976192180347,{"$f":"Y331+X332","v":33549.936424917207},null,7542.4257517795395,{"$f":"AB331+AA332","v":2436203.5178247895},null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[324,1068.9661559832616,227,2.9999999999999558E-3,5091255.0496377228,null,null,null,null,null,null,42626.805281509849,4679962.7956232978,39.876664984122584,18826.137023173091,20124503.325675502,323,1068.9661559832616,2.9999999999999558E-3,12405045.791722743,35863746.573626541,1000,817105.61333534098,0.935483311985846,33550.871908229194,null,7542.4257517795395,2443745.9435765692,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[325,1092.4834114148935,228,2.2000000000000079E-2,5141287.4543510806,null,null,null,null,null,null,46932.112614942343,4726894.9082382405,42.959107776437342,18869.096130949529,20614174.511455309,324,1092.4834114148935,{"$f":"(R334-R333)/R333","v":2.2000000000000079E-2},12516026.452620143,{"$f":"(U333+V333)*(1+S334)","v":36653770.998246327},1000,818105.61333534098,0.9153457064440762,33551.787253935639,null,7542.4257517795395,2451288.3693283489,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[326,1001.8072882674574,229,-8.2999999999999949E-2,5191736.7957703844,null,null,null,null,null,null,46932.112614942343,4773827.0208531832,46.847445775831339,18915.94357672536,18950130.139619462,325,1001.8072882674574,-8.2999999999999949E-2,12627931.952358354,33612425.005391881,1000,819105.61333534098,0.99819597213094458,33552.785449907773,null,7542.4257517795395,2458830.7950801286,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[327,1021.8434340328065,230,0.02,5242606.548368182,null,null,null,null,null,null,46932.112614942343,4820759.1334681259,45.928868407677783,18961.872445133038,19376064.855026793,326,1021.8434340328065,0.02,12740769.99792772,34285693.505499721,1000,820105.61333534098,0.97862350208916138,33553.76407340986,null,7542.4257517795395,2466373.2208319083,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[328,1093.3724744151029,231,6.9999999999999993E-2,5293900.2155709583,null,null,null,null,null,null,46932.112614942343,4867691.2460830687,42.924176081941852,19004.79662121498,20779321.507493611,327,1093.3724744151029,6.9999999999999993E-2,12854548.360543491,36686762.050884701,1000,821105.61333534098,0.91460140382164612,33554.67867481368,null,7542.4257517795395,2473915.646583688,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[329,1149.1344706102732,232,5.099999999999999E-2,5345621.3300004285,null,null,null,null,null,null,46932.112614942343,4914623.3586980114,40.841271248279597,19045.637892463259,21885999.016990725,328,1149.1344706102732,5.099999999999999E-2,12969274.876181068,38558837.915479816,1000,822105.61333534098,0.87022017490166137,33555.548894988584,null,7542.4257517795395,2481458.0723354677,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[330,1154.8801429633245,233,4.9999999999999463E-3,5397773.4537168108,null,null,null,null,null,null,46932.112614942343,4961555.4713129541,40.638080844059303,19086.275973307318,22042361.124690622,329,1154.8801429633245,4.9999999999999463E-3,13084957.446115619,38752637.10505721,1000,823105.61333534098,0.86589072129518552,33556.41478570988,null,7542.4257517795395,2489000.4980872474,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[331,1211.4692699685272,234,4.8999999999999849E-2,5450360.1784641612,null,null,null,null,null,null,46932.112614942343,5008487.5839278968,38.739829212639947,19125.015802519956,23169368.9324154,330,1211.4692699685272,4.8999999999999849E-2,13201604.037466293,40652565.323205009,1000,824105.61333534098,0.82544396691628752,33557.240229676798,null,7542.4257517795395,2496542.9238390271,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[332,1194.5087001889679,235,-1.3999999999999986E-2,5503385.1259177402,null,null,null,null,null,null,46932.112614942343,5055419.6965428395,39.289887639594269,19164.305690159552,22891929.879976526,331,1194.5087001889679,-1.3999999999999986E-2,13319222.683744889,40084415.408680141,1000,825105.61333534098,0.83716426664937882,33558.077393943444,null,7542.4257517795395,2504085.3495908068,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[333,1343.8222877125888,236,0.125,5556851.9479334326,null,null,null,null,null,null,46932.112614942343,5102351.8091577822,34.924344568528241,19199.23003472808,25800353.227588534,332,1343.8222877125888,0.125,13437821.485409142,45096092.334765159,1000,826105.61333534098,0.74414601479944786,33558.82153995824,null,7542.4257517795395,2511627.7753425865,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[334,1578.9911880622919,237,0.17500000000000004,5610764.326799253,null,null,null,null,null,null,46932.112614942343,{"$f":"IF(C343=\"NA\",\"NA\",IF(M342=\"NA\",L343,M342+L343))","v":5149283.9217727249},29.722846441300629,{"$f":"IF(C343=\"NA\",\"NA\",IF(O342=\"NA\",N343,O342+N343))","v":19228.952881169382},30362347.155031472,333,1578.9911880622919,0.17500000000000004,13557408.610420592,52989083.49334906,1000,827105.61333534098,0.63331575727612577,33559.454855715514,null,7542.4257517795395,2519170.2010943661,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[335,1542.6743907368591,238,-2.3000000000000083E-2,5665125.9754889589,null,null,null,null,null,null,46932.112614942343,5196216.0343876677,30.422565446571781,19259.375446615955,29710945.283080693,334,1542.6743907368591,-2.3000000000000083E-2,13677992.294807144,51771311.573002025,1000,828105.61333534098,0.64822493068180742,33560.103080646193,null,7542.4257517795395,2526712.6268461458,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[336,1642.9482261347548,239,6.4999999999999919E-2,5719940.637917744,null,null,null,null,null,null,46932.112614942343,5243148.1470026104,28.565789151710593,19287.941235767667,31689088.839095879,335,1642.9482261347548,6.4999999999999919E-2,13799580.843230247,55137511.825247154,1000,829105.61333534098,0.6086619067434812,33560.711742552936,null,7542.4257517795395,2534255.0525979255,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[337,1429.3649567372368,240,-0.12999999999999995,5775212.0892001037,null,null,null,null,null,null,51672.255989051519,5294820.4029916618,36.150498685095819,19324.091734452762,27621179.546002466,336,1429.3649567372368,-0.12999999999999995,13922182.629556874,47970505.287965029,1000,830105.61333534098,0.69961138706147263,33561.411353939999,null,7542.4257517795395,2541797.4783497052,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[338,1453.6641610017696,241,1.6999999999999856E-2,5830944.1359098144,null,null,null,null,null,null,51672.255989051519,5346492.6589807132,35.54621306302441,19359.637947515788,28142411.854273558,337,1453.6641610017696,1.6999999999999856E-2,14045806.097436225,48787020.877860427,1000,831105.61333534098,0.68791680143704304,33562.099270741433,null,7542.4257517795395,2549339.9041014849,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[339,1317.0197298676032,242,-9.3999999999999986E-2,5887140.6163421078,null,null,null,null,null,null,51672.255989051519,5398164.9149697646,39.234230753890074,19398.872178269678,25548697.395960893,338,1317.0197298676032,-9.3999999999999986E-2,14170459.760881241,44201946.915341549,1000,832105.61333534098,0.7592900678113057,33562.858560809247,null,7542.4257517795395,2556882.3298532646,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[340,1436.8685252855551,243,9.0999999999999928E-2,5943805.400778004,null,null,null,null,null,null,51672.255989051519,5449837.1709588161,35.961714714839665,19434.833892984516,27925301.114982385,339,1436.8685252855551,9.0999999999999928E-2,14296152.20485496,48225415.084637627,1000,833105.61333534098,0.69595789900211347,33563.554518708246,null,7542.4257517795395,2564424.7556050443,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[341,1354.9670193442782,244,-5.700000000000012E-2,6000942.3917508638,null,null,null,null,null,null,51672.255989051519,5501509.4269478675,38.135434480211742,19472.969327464729,26385231.20741744,340,1354.9670193442782,-5.700000000000012E-2,14422892.085861795,45477509.424813278,1000,834105.61333534098,0.7380253435865467,33564.29254405183,null,7542.4257517795395,2571967.181356824,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[342,1124.622626055751,245,-0.16999999999999998,6058555.5243151635,null,null,null,null,null,null,51672.255989051519,5553181.6829369189,45.946306602664748,19518.915634067394,21951414.158145528,341,1124.622626055751,-0.16999999999999998,14550688.132543687,37747162.822595023,1000,835105.61333534098,0.8891871609476466,33565.181731212775,null,7542.4257517795395,2579509.6071086037,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[343,1205.5954551317652,246,7.2000000000000161E-2,6116648.7663175026,null,null,null,null,null,null,51672.255989051519,5604853.9389259703,42.860360636814121,19561.775994704207,23583588.233521059,342,1205.5954551317652,7.2000000000000161E-2,14679549.146281265,40466030.545821868,1000,836105.61333534098,0.82946563521235672,33566.011196847991,null,7542.4257517795395,2587052.0328603834,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[344,1212.8290278625559,247,6.0000000000000765E-3,6175226.1186698582,null,null,null,null,null,null,51672.255989051519,5656526.1949150218,42.604732243354,19604.380726947562,23776762.018911239,343,1212.8290278625559,6.0000000000000765E-3,14809484.00179998,40709832.7290968,1000,837105.61333534098,0.82451852406794901,33566.835715372057,null,7542.4257517795395,2594594.4586121631,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[345,1090.3332960484379,248,-0.1009999999999999,6234291.6156251524,null,null,null,null,null,null,51672.255989051519,5708198.4509040732,47.391248324086753,19651.771975271648,21426981.310990255,344,1090.3332960484379,-0.1009999999999999,14940501.647781357,36599038.623458028,1000,838105.61333534098,0.917150749797496,33567.752866121853,null,7542.4257517795395,2602136.8843639428,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[346,802.48530589165023,249,-0.26400000000000007,6293849.3250550712,null,null,null,null,null,null,51672.255989051519,5759870.7068931246,64.390283049030927,19716.162258320677,15821930.500877878,345,802.48530589165023,-0.26400000000000007,15072611.107479248,26937628.426865108,1000,839105.61333534098,1.2461287361379023,33568.99899485799,null,7542.4257517795395,2609679.3101157225,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[347,766.37346712652595,250,-4.5000000000000019E-2,6353903.3487302419,null,null,null,null,null,null,51672.255989051519,5811542.962882176,67.424380156053317,19783.586638476732,15161615.884327427,346,766.37346712652595,-4.5000000000000019E-2,15205821.479341285,25726390.147656176,1000,840105.61333534098,1.304846844123458,33570.303841702116,null,7542.4257517795395,2617221.7358675022,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,{"$f":"IF(C356=\"NA\",\"NA\",INT(C356/12)-(C356/12))","v":-0.83333333333333215}]
[348,823.08510369388887,251,7.3999999999999996E-2,6414457.8226027032,null,null,null,null,null,null,51672.255989051519,5863215.2188712275,62.778752473047788,19846.365390949781,16335247.715756707,347,823.08510369388887,7.3999999999999996E-2,15340141.937635507,27631217.018582735,1000,841105.61333534098,1.2149411956456777,33571.518782897765,null,7542.4257517795395,2624764.1616192819,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[349,804.1541463089294,252,-2.3000000000000031E-2,6475516.9170907717,null,null,null,null,null,null,56891.153843945722,5920106.3727151733,70.746577761336354,19917.111968711117,16016428.172138248,348,804.1541463089294,-2.3000000000000031E-2,15475581.733082181,26996676.027155332,1000,842105.61333534098,1.2435426772217788,33572.762325574986,null,7542.4257517795395,2632306.5873710616,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[350,772.79213460288111,253,-3.9000000000000055E-2,6537084.8373662373,null,null,null,null,null,null,56891.153843945722,5976997.5265591191,73.617666765178313,19990.729635476295,15448678.627268801,349,772.79213460288111,-3.9000000000000055E-2,15612150.193490906,25944766.662096273,1000,843105.61333534098,1.2940090293670956,33574.056334604356,null,7542.4257517795395,2639849.0131228413,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[351,844.661803120949,254,9.2999999999999944E-2,6599165.8236440029,null,null,null,null,null,null,56891.153843945722,6033888.6804030649,67.353766482322328,20058.083401958618,16942296.893448744,350,844.661803120949,9.2999999999999944E-2,15749856.724403042,28358722.961671226,1000,844105.61333534098,1.1839057908207644,33575.240240395178,null,7542.4257517795395,2647391.4388746209,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[352,971.36107358909123,255,0.14999999999999986,6661764.1514740791,null,null,null,null,null,null,56891.153843945722,6090779.8342470108,58.568492593323775,20116.651894551942,19540532.58131,351,971.36107358909123,0.14999999999999986,15888710.809739444,32613681.405921906,1000,845105.61333534098,1.0294832963658822,33576.269723691541,null,7542.4257517795395,2654933.8646264006,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[353,1244.3135352676261,256,0.28100000000000025,6724884.1320360722,null,null,null,null,null,null,56891.153843945722,6147670.9880909566,45.720915373398725,20162.372809925342,25088313.390502062,352,1244.3135352676261,0.28100000000000025,16028722.012453653,41779406.880985968,1000,846105.61333534098,0.80365596906001724,33577.0733796606,null,7542.4257517795395,2662476.2903781803,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[354,1200.762561533259,257,-3.5000000000000121E-2,6788530.1124360831,null,null,null,null,null,null,56891.153843945722,6204562.1419349024,47.379186915439099,20209.75199684078,24267113.57567843,353,1200.762561533259,-3.5000000000000121E-2,16169899.975190474,40318092.640151456,1000,847105.61333534098,0.83280411301556201,33577.906183773615,null,7542.4257517795395,2670018.71612996,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[355,1296.8235664559199,258,8.0000000000000154E-2,6852706.4760060953,null,null,null,null,null,null,56891.153843945722,6261453.2957788482,43.869617514295456,20253.621614355074,26265373.815576654,354,1296.8235664559199,8.0000000000000154E-2,16312254.420950111,43544620.051363572,1000,848105.61333534098,0.77111491945885358,33578.677298693074,null,7542.4257517795395,2677561.1418817397,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[356,1304.6045078546554,259,5.9999999999999247E-3,6917417.6426058579,null,null,null,null,null,null,56891.153843945722,6318344.4496227941,43.607969696118744,20297.229584051194,26479857.212314058,355,1304.6045078546554,5.9999999999999247E-3,16455795.153757732,43806893.771671757,1000,849105.61333534098,0.76651582451178302,33579.443814517588,null,7542.4257517795395,2685103.5676335194,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[357,1422.0189135615744,260,9.0000000000000066E-2,6982668.0689272815,null,null,null,null,null,null,56891.153843945722,6375235.6034667399,40.007311647815364,20337.23689569901,28919935.515266273,356,1422.0189135615744,9.0000000000000066E-2,16600532.059338754,47750604.211122222,1000,850105.61333534098,0.70322552707503017,33580.147040044663,null,7542.4257517795395,2692645.9933852991,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[358,1318.2115328715795,261,-7.3000000000000009E-2,7048462.2488013869,null,null,null,null,null,null,56891.153843945722,6432126.7573106857,43.157833492788953,20380.394729191798,26865671.376495779,357,1318.2115328715795,-7.3000000000000009E-2,16746475.105799625,44265737.103710301,1000,851105.61333534098,0.75860358907770253,33580.905643633741,null,7542.4257517795395,2700188.4191370788,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[359,1407.849917106847,262,6.8000000000000074E-2,7114804.713507778,null,null,null,null,null,null,56891.153843945722,6489017.9111546315,40.409956453922241,20420.804685645719,28749428.183941439,358,1407.849917106847,6.8000000000000074E-2,16893634.344314333,47276875.226762608,1000,852105.61333534098,0.71030298602781128,33581.615946619771,null,7542.4257517795395,2707730.8448888585,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[360,1454.3089643713729,263,3.2999999999999967E-2,7181700.0320867179,null,null,null,null,null,null,56891.153843945722,6545909.0649985773,39.119028512993459,20459.923714158711,29755050.46785545,359,1454.3089643713729,3.2999999999999967E-2,17042019.909816656,48838045.10924577,1000,853105.61333534098,0.68761179673553852,33582.303558416505,null,7542.4257517795395,2715273.2706406382,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[361,1362.6874996159765,264,-6.2999999999999903E-2,7249152.811653818,null,null,null,null,null,null,62637.160382184236,6608546.2253807615,45.965902233517383,20505.889616392229,27943119.448762745,360,1362.6874996159765,-6.2999999999999903E-2,17191642.021698181,45762185.267363288,1000,854105.61333534098,0.73384396663344553,33583.037402383139,null,7542.4257517795395,2722815.6963924179,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[362,1373.5889996129044,265,8.0000000000000609E-3,7317167.6977173109,null,null,null,null,null,null,62637.160382184236,6671183.3857629457,45.601093485632326,20551.49070987786,28229301.564735029,361,1373.5889996129044,8.0000000000000609E-3,17342510.984512042,46129290.749502197,1000,855105.61333534098,0.72801980816810064,33583.765422191311,null,7542.4257517795395,2730358.1221441976,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[363,1464.2458735873563,266,6.6000000000000114E-2,7385749.3744979994,null,null,null,null,null,null,62637.160382184236,6733820.5461451299,42.777761243557521,20594.268471121417,30155072.628389727,362,1464.2458735873563,6.6000000000000114E-2,17494637.188682687,49174889.938969344,1000,856105.61333534098,0.68294541103949402,33584.448367602352,null,7542.4257517795395,2737900.5478959773,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[364,1473.0313488288805,267,6.0000000000000305E-3,7454902.5652518608,null,null,null,null,null,null,62637.160382184236,6796457.7065273141,42.522625490613841,20636.791096612033,30398640.224542253,363,1473.0313488288805,6.0000000000000305E-3,17648031.111221414,49470945.278603159,1000,857105.61333534098,0.67887217797166399,33585.127239780326,null,7542.4257517795395,2745442.973647757,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[365,1420.0022202710406,268,-3.6000000000000094E-2,7524632.0325953374,null,null,null,null,null,null,62637.160382184236,6859094.8669094983,44.110607355408547,20680.90170396744,29366926.336840913,364,1420.0022202710406,-3.6000000000000094E-2,17802703.316447977,47690955.248573437,1000,858105.61333534098,0.70422425100795027,33585.831464031333,null,7542.4257517795395,2752985.3993995367,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[366,1482.4823179629666,269,4.4000000000000115E-2,7594942.5788333416,null,null,null,null,null,null,62637.160382184236,6921732.0272916825,42.251539612460292,20723.153243579902,30721708.256044101,365,1482.4823179629666,4.4000000000000115E-2,17958664.456718076,49790401.279510669,1000,859105.61333534098,0.67454430173175306,33586.506008333068,null,7542.4257517795395,2760527.8251513164,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[367,1497.3071411425963,270,1.0000000000000005E-2,7665839.0462899962,null,null,null,null,null,null,62637.160382184236,6984369.1876738667,41.8332075370894,20764.986451116991,31091562.498986728,366,1497.3071411425963,1.0000000000000005E-2,18115925.273157109,50289315.292305775,1000,860105.61333534098,0.66786564527896342,33587.173873978347,null,7542.4257517795395,2768070.2509030961,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[368,1506.2909839894519,271,6.0000000000000305E-3,7737326.3176421244,null,null,null,null,null,null,62637.160382184236,7047006.3480560509,41.583705305257851,20806.570156422247,31340749.03436283,367,1506.2909839894519,6.0000000000000305E-3,18274496.596399795,50592057.184059612,1000,861105.61333534098,0.66388235117193184,33587.837756329522,null,7542.4257517795395,2775612.6766548757,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[369,1681.0207381322284,272,0.11600000000000008,7809409.3162555201,null,null,null,null,null,null,62637.160382184236,7109643.5084382351,37.261384682130689,20843.831541104377,35038913.082731105,368,1681.0207381322284,0.11600000000000008,18434389.347336173,56461851.817410536,1000,862105.61333534098,0.59487665875621121,33588.432632988275,null,7542.4257517795395,2783155.1024066554,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[370,1677.6586966559639,273,-2.0000000000000222E-3,7882093.0065240255,null,null,null,null,null,null,62637.160382184236,7172280.6688204193,37.336056795722129,20881.167597900097,35031472.416947819,369,1677.6586966559639,-2.0000000000000222E-3,18595614.537863683,56349926.113775715,1000,863105.61333534098,0.59606879634890908,33589.028701784628,null,7542.4257517795395,2790697.5281584351,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[371,1634.0395705429089,274,-2.5999999999999975E-2,7955382.3942114366,null,null,null,null,null,null,62637.160382184236,7234917.8292026035,38.332707182466251,20919.500305082565,34183291.294489369,370,1634.0395705429089,-2.5999999999999975E-2,18758183.271645594,54885802.034817547,1000,864105.61333534098,0.61198028372577928,33589.640682068355,null,7542.4257517795395,2798239.9539102148,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[372,1709.2053907878828,275,4.6000000000000076E-2,8029282.5267962422,null,null,null,null,null,null,62637.160382184236,7297554.9895847877,36.646947593179974,20956.147252675746,35818359.854418069,371,1709.2053907878828,4.6000000000000076E-2,18922106.744875684,57411594.928419158,1000,865105.61333534098,0.58506719285447351,33590.225749261212,null,7542.4257517795395,2805782.3796619945,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[373,1528.0296193643674,276,-0.10599999999999994,8103798.4938192554,null,null,null,null,null,null,68963.513580784842,7366518.5031655729,45.132314653345802,21001.279567329093,32090577.22343054,372,1528.0296193643674,-0.10599999999999994,19087396.247049354,51326859.866006725,1000,866105.61333534098,0.65443757589985851,33590.880186837108,null,7542.4257517795395,2813324.8054137742,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,0]
[374,1485.244790022165,277,-2.8000000000000028E-2,8178935.4272341253,null,null,null,null,null,null,68963.513580784842,7435482.016746358,46.432422482866052,21047.71198981196,31261004.57475527,373,1485.244790022165,-2.8000000000000028E-2,19254063.161741141,49890679.789758533,1000,867105.61333534098,0.67328968713977211,33591.553476524248,null,7542.4257517795395,2820867.2311655539,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[375,1620.402065914182,278,9.099999999999997E-2,8254698.5017607892,null,null,null,null,null,null,68963.513580784842,7504445.5303271431,42.559507317017463,21090.271497128979,34174719.504638784,374,1620.402065914182,9.099999999999997E-2,19422118.967388701,54431822.650626555,1000,868105.61333534098,0.61713078564598722,33592.170607309898,null,7542.4257517795395,2828409.6569173336,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[376,1594.4756328595552,279,-1.5999999999999955E-2,8331092.9352418398,null,null,null,null,null,null,68963.513580784842,7573409.0439079283,43.251531826237255,21133.523028955216,33696887.506145351,375,1594.4756328595552,-1.5999999999999955E-2,19591575.238083314,53561897.488216534,1000,869105.61333534098,0.62716543256706025,33592.797772742466,null,7542.4257517795395,2835952.0826691133,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[377,1543.4524126080494,280,-3.2000000000000015E-2,8408123.9890018981,null,null,null,null,null,null,68963.513580784842,7642372.5574887134,44.681334531236836,21178.204363486453,32687550.619529486,376,1543.4524126080494,-3.2000000000000015E-2,19762443.64436705,51848884.768593602,1000,870105.61333534098,0.647898174139525,33593.445670916604,null,7542.4257517795395,2843494.508420893,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[378,1569.691103622386,281,1.6999999999999852E-2,8485796.9682099577,null,null,null,null,null,null,68963.513580784842,7711336.0710694985,43.934448899937898,21222.138812386391,33312202.493642267,377,1569.691103622386,1.6999999999999852E-2,19934735.954036485,52731332.80965969,1000,871105.61333534098,0.63706801783630784,33594.082738934441,null,7542.4257517795395,2851036.9341726727,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[379,1516.3216060992247,282,-3.4000000000000093E-2,8564117.2222447507,null,null,null,null,null,null,68963.513580784842,7780299.5846502837,45.480795962668637,21267.619608349058,32248551.122439209,378,1516.3216060992247,-3.4000000000000093E-2,20108464.032953165,50939433.494131252,1000,872105.61333534098,0.65949070169390056,33594.742229636133,null,7542.4257517795395,2858579.3599244524,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[380,1388.9505911868898,283,-8.4000000000000005E-2,8643090.1450631693,null,null,null,null,null,null,68963.513580784842,7849263.0982310688,49.651523976712483,21317.271132325772,29608636.341735102,379,1388.9505911868898,-8.4000000000000005E-2,20283639.84586082,46661437.08062423,1000,873105.61333534098,0.71996801494967311,33595.462197651083,null,7542.4257517795395,2866121.7856762321,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[381,1370.8942335014603,284,-1.2999999999999933E-2,8722721.1755717397,null,null,null,null,null,null,68963.513580784842,7918226.6118118539,50.305495417135241,21367.576627742907,29292687.58287333,380,1370.8942335014603,-1.2999999999999933E-2,20460275.457209375,46055825.398576118,1000,874105.61333534098,0.72945087634212058,33596.191648527427,null,7542.4257517795395,2873664.2114280118,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[382,1475.0821952475715,285,7.6000000000000095E-2,8803015.798001213,null,null,null,null,null,null,68963.513580784842,7987190.1253926391,46.752319160906353,21414.328946903814,31587895.352752492,381,1475.0821952475715,7.6000000000000095E-2,20638383.031985823,49557144.128867909,1000,875105.61333534098,0.67792832373803025,33596.869576851168,null,7542.4257517795395,2881206.6371797915,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[383,1343.7998798705376,286,-8.9000000000000037E-2,8883979.5422842689,null,null,null,null,null,null,68963.513580784842,8056153.6389734242,51.319779539963065,21465.648726443778,28845536.179938305,382,1343.7998798705376,-8.9000000000000037E-2,20817974.836552087,45147469.301398665,1000,876105.61333534098,0.74415842342264582,33597.613735274594,null,7542.4257517795395,2888749.0629315712,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[384,1288.7040847958456,287,-4.0999999999999953E-2,8965617.9844363481,null,null,null,null,null,null,68963.513580784842,8125117.1525542093,53.513847278376502,21519.162573722155,27731832.710141622,383,1288.7040847958456,-4.0999999999999953E-2,20999063.23948973,43297382.060041323,1000,877105.61333534098,0.77597332995062118,33598.389708604547,null,7542.4257517795395,2896291.4886833508,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[385,1433.0389422929804,{"$f":"IF(AND(A394>=startm,A394<=endm),A394-startm,\"NA\")","v":288},0.11200000000000013,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,typical,(1+return/12)*typical*((1+return/12)^C394-1)/(return/12)))","v":9047936.7469396964},null,null,null,null,null,null,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,typical,IF(L393=\"NA\",typical,IF(INT(C394/12)-(C394/12)=0,L393*(1+gsip1),L393))))","v":75928.828452444111},8201045.981006653,52.984483681198313,21572.147057403352,30913726.802129928,384,1433.0389422929804,0.11200000000000013,21181660.712451853,48147800.850765958,1000,878105.61333534098,{"$f":"V394/R394","v":0.69781774276134989},33599.087526347306,null,{"$f":"typical","v":7542.4257517795395},2903833.9144351305,null,{"$f":"IF(A394=endm,E394,IF(C394=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A394=endm,P394,IF(C394=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A394=endm,F394,IF(C394=\"NA\",\"NA\",-G394))","v":0},{"$f":"IF(A394=endm,O394,0)","v":0},{"$f":"IF(A394=endm,J394,0)","v":0},{"$f":"IF(A394=endm,E394,0)","v":0},{"$f":"IF(A394=endm,P394,0)","v":0},{"$f":"IF(A394=endm,F394,0)","v":0},{"$f":"IF(A394=endm,M394,0)","v":0},{"$f":"IF(A394=endm,H394,0)","v":0},null,0]
[386,1480.3292273886486,289,{"$f":"IF(C395=\"NA\",\"NA\",IF(C395=0,0,(B395-B394)/B394))","v":3.2999999999999891E-2},9130941.4991305694,null,null,null,null,null,null,75928.828452444111,8276974.8094590968,{"$f":"IF(C395=\"NA\",\"NA\",L395/B395)","v":51.291852547142611},21623.438909950495,{"$f":"IF(C395=\"NA\",\"NA\",O395*B395)","v":32009808.615052659},385,1480.3292273886486,3.2999999999999891E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q395-1)/(return/12)","v":21365779.831021994},49737711.278841235,{"$f":"IF((U395-T395)>0,IF(typical-(U395-T395)<min,min,typical-(U395-T395)),IF((U395-T395)<0,IF(typical-(U395-T395)>max,max,typical-(U395-T395)),IF((T395-U395)=0,min,)))","v":1000},{"$f":"W394+V395","v":879105.61333534098},0.67552540441563402,33599.763051751725,null,7542.4257517795395,2911376.3401869102,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[{"$f":"A395+1","v":387},1450.7226428408756,290,-2.0000000000000073E-2,9214637.9575897027,null,null,null,null,null,null,75928.828452444111,8352903.6379115405,52.33862504810471,21675.7775349986,31445541.271204047,{"$f":"Q395+1","v":386},1450.7226428408756,-2.0000000000000073E-2,21551433.275580224,48743937.053264409,1000,880105.61333534098,0.68931163715881039,{"$f":"Y395+X396","v":33600.452363388882},null,7542.4257517795395,{"$f":"AB395+AA396","v":2918918.7659386899},null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[388,1443.4690296266713,291,-4.9999999999999316E-3,9299031.8865359928,null,null,null,null,null,null,75928.828452444111,8428832.4663639851,52.601633214175585,21728.379168212778,31364242.393300477,387,1443.4690296266713,-4.9999999999999316E-3,21738633.832176436,48501212.367998093,1000,881105.61333534098,0.69277551473247267,33601.145138903616,null,7542.4257517795395,2926461.1916904696,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.25]
[389,1351.0870117305642,292,-6.4000000000000071E-2,9384129.0982235037,null,null,null,null,null,null,75928.828452444111,8504761.2948164288,56.198326083520925,21784.5774942963,29432859.70858169,388,1351.0870117305642,{"$f":"(R398-R397)/R397","v":-6.4000000000000071E-2},21927394.393410947,{"$f":"(U397+V397)*(1+S398)","v":45398070.776446216},1000,882105.61333534098,0.74014478069708622,33601.885283684314,null,7542.4257517795395,2934003.6174422493,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[390,1452.4185376103565,293,7.4999999999999956E-2,9469935.4533417411,null,null,null,null,null,null,75928.828452444111,8580690.1232688725,52.277512635833425,21836.855006932132,31716253.015177757,389,1452.4185376103565,7.4999999999999956E-2,22117727.959322412,48804001.084679678,1000,883105.61333534098,0.68850677274147554,33602.573790457056,null,7542.4257517795395,2941546.043194029,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[391,1436.4419336966425,294,-1.0999999999999996E-2,9556456.8614193033,null,null,null,null,null,null,75928.828452444111,8656618.9517213162,52.858961209133895,21889.713968141266,31443303.060463246,390,1436.4419336966425,-1.0999999999999996E-2,22309647.638283145,48268146.072748199,1000,884105.61333534098,0.69616458315619367,33603.26995504021,null,7542.4257517795395,2949088.4689458087,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.5]
[392,1452.2427949673054,295,1.0999999999999838E-2,9643699.2812308408,null,null,null,null,null,null,75928.828452444111,8732547.7801737599,52.283838980350055,21941.997807121617,31865108.222580783,391,1452.2427949673054,1.0999999999999838E-2,22503166.647901881,48800106.679548427,1000,885105.61333534098,0.6885900921426249,33603.958545132351,null,7542.4257517795395,2956630.8946975884,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[393,1562.6132473848206,296,7.6000000000000026E-2,9731668.7212074753,null,null,null,null,null,null,75928.828452444111,8808476.6086262036,48.590928420399678,21990.588735542016,34362785.275949366,392,1562.6132473848206,7.6000000000000026E-2,22698298.31593411,52509990.78719411,1000,886105.61333534098,0.63995361723292277,33604.598498749583,null,7542.4257517795395,2964173.3204493681,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[394,1540.7366619214331,297,-1.4000000000000025E-2,9820371.2398505807,null,null,null,null,null,null,75928.828452444111,8884405.4370786473,49.280860466936794,22039.869596008954,33957635.11053852,393,1540.7366619214331,-1.4000000000000025E-2,22895056.081199933,51775836.916173391,1000,887105.61333534098,0.64904017974941464,33605.247538929332,null,7542.4257517795395,2971715.7462011478,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.75]
[395,1610.0698117078975,298,4.4999999999999971E-2,9909812.9461490456,null,null,null,null,null,null,75928.828452444111,8960334.265531091,47.15871815017875,22087.028314159132,35561657.518965192,394,1610.0698117078975,4.4999999999999971E-2,23093453.494509649,54106794.577401191,1000,888105.61333534098,0.62109108109991829,33605.868630010431,null,7542.4257517795395,2979258.1719529275,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[396,1616.5100909547291,299,3.9999999999999758E-3,10000000,null,null,null,null,null,null,75928.828452444111,9036263.0939835347,46.97083481093501,22133.999148970066,35779832.977493495,395,1616.5100909547291,3.9999999999999758E-3,23293504.219596934,54324225.755710796,1000,889105.61333534098,0.61861661464135287,33606.487246625074,null,7542.4257517795395,2986800.5977047072,null,10000000,35779832.977493495,0,22133.999148970066,0,10000000,35779832.977493495,0,9036263.0939835347,0,null,-0.91666666666666785]

{"sheet":"Sensex VIP & SIP","index":4,"n_rows":405,"n_cols":39,"rows_kept":405,"cut":false,"hidden":false,"merged":[[6,34,6,36],[6,37,6,38],[6,32,6,33],[5,5,5,9],[5,11,5,15]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return expected each year",null,null,{"$f":"Input!B2","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum investment",null,null,{"$f":"Input!B8","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical SIP amt",null,null,{"$f":"Input!B7","v":7542.4257517795395}]
[null,"Note: If you see cells showing \"NA\". Please scroll down/up until you see the values corresponding to the input investment year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum investment ",null,null,{"$f":"Input!B9","v":15000}]
[null,null,null,null,null,"Value-averaging investment plan",null,null,null,null,null,"Systematic investment plan"]
[null,"Full",null,"NAV","Portfolio","Portfolio","VIP","Total","Units","Total",null,"SIP","Total","Units","Total","Portfolio",null,"Enter","NAV","Portfolio","Portfolio","VIP","Total","Units","Total",null,"SIP","Total",null,null,null,null,"Total Units",null,"Portfolio",null,null,"Total investment"]
["S.no","NAV","Month","% change","Target","Actual","investment","investment","purchased","no of units",null,"investment","investment","purchased","no of units","Actual","Month","NAV","% change","Target","Actual","investment","investment","purchased","no of units",null,"investment","investment",null,"Target","SIP","VIP","SIP","VIP","Target","SIP","VIP","SIP","VIP"]
[]
[1,9.7151254555560751,{"$f":"IF(AND(A10>=startm,A10<=endm),A10-startm,\"NA\")","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,0,(B10-B8)/B8))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,typical,(1+return/12)*typical*((1+return/12)^C10-1)/(return/12)))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,typical,(F8+IF(V8=typical,0,V8)*(1+D10))))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,typical,IF((F10-E10)>0,IF(typical-(F10-E10)<min,min,typical-(F10-E10)),IF((F10-E10)<0,IF(typical-(F10-E10)>max,max,typical-(F10-E10)),IF((E10-F10)=0,min,)))))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(H9=\"NA\",G10,H9+G10))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",G10/B10)","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(J9=\"NA\",I10,J9+I10))","v":"NA"},null,{"$f":"IF(C10=\"NA\",\"NA\",typical)","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(M9=\"NA\",L10,M9+L10))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",L10/B10)","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(O9=\"NA\",N10,O9+N10))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",O10*B10)","v":"NA"},0,9.7151254555560751,0,{"$f":"typical","v":7542.4257517795395},{"$f":"typical","v":7542.4257517795395},{"$f":"typical","v":7542.4257517795395},{"$f":"V10","v":7542.4257517795395},{"$f":"V10/R10","v":776.35906878238302},{"$f":"X10","v":776.35906878238302},null,{"$f":"typical","v":7542.4257517795395},{"$f":"AA10","v":7542.4257517795395},null,{"$f":"IF(A10=endm,E10,IF(C10=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A10=endm,P10,IF(C10=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A10=endm,F10,IF(C10=\"NA\",\"NA\",-G10))","v":"NA"},{"$f":"IF(A10=endm,O10,0)","v":0},{"$f":"IF(A10=endm,J10,0)","v":0},{"$f":"IF(A10=endm,E10,0)","v":0},{"$f":"IF(A10=endm,P10,0)","v":0},{"$f":"IF(A10=endm,F10,0)","v":0},{"$f":"IF(A10=endm,M10,0)","v":0},{"$f":"IF(A10=endm,H10,0)","v":0}]
[{"$f":"A10+1","v":2},10.084300222867206,"NA",{"$f":"IF(C11=\"NA\",\"NA\",IF(C11=0,0,(B11-B10)/B10))","v":"NA"},"NA",{"$f":"IF(C11=\"NA\",\"NA\",IF(C11=0,typical,(F10+IF(V10=typical,0,V10))*(1+D11)))","v":"NA"},"NA","NA",{"$f":"IF(C11=\"NA\",\"NA\",G11/B11)","v":"NA"},"NA",null,"NA","NA",{"$f":"IF(C11=\"NA\",\"NA\",L11/B11)","v":"NA"},"NA",{"$f":"IF(C11=\"NA\",\"NA\",O11*B11)","v":"NA"},{"$f":"Q10+1","v":1},10.084300222867206,{"$f":"(R11-R10)/R10","v":3.8000000000000034E-2},{"$f":"(1+return/12)*typical*((1+return/12)^Q11-1)/(return/12)","v":7605.2792997110082},{"$f":"U10*(1+S11)","v":7829.0379303471618},{"$f":"IF((U11-T11)>0,IF(typical-(U11-T11)<min,min,typical-(U11-T11)),IF((U11-T11)<0,IF(typical-(U11-T11)>max,max,typical-(U11-T11)),IF((T11-U11)=0,min,)))","v":7318.6671211433859},{"$f":"W10+V11","v":14861.092872922925},725.74863494717681,{"$f":"Y10+X11","v":1502.1077037295599},null,7542.4257517795395,{"$f":"AB10+AA11","v":15084.851503559079},null,"NA","NA","NA",0,0,0,0,0,0,0]
[{"$f":"A11+1","v":3},10.114553123535806,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",{"$f":"Q11+1","v":2},10.114553123535806,{"$f":"(R12-R11)/R11","v":2.9999999999998487E-3},15273.935926919619,{"$f":"(U11+V11)*(1+S12)","v":15193.148166645018},7623.2135120541407,22484.306384977066,753.6876240548379,{"$f":"Y11+X12","v":2255.7953277843981},null,7542.4257517795395,{"$f":"AB11+AA12","v":22627.277255338617},null,"NA","NA","NA",0,0,0,0,0,0,0]
[4,10.013407592300448,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",3,10.013407592300448,{"$f":"(R13-R12)/R12","v":-1.0000000000000056E-2},23006.498026021571,{"$f":"(U12+V12)*(1+S13)","v":22588.198061912168},7960.7257158889424,30445.03210086601,795.00665907279529,3050.8019868571932,null,7542.4257517795395,30169.703007118158,null,"NA","NA","NA",0,0,0,0,0,0,0]
[5,9.9132735163774424,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",4,9.9132735163774424,{"$f":"(R14-R13)/R13","v":-1.000000000000009E-2},30803.498142616067,{"$f":"(U13+V13)*(1+S14)","v":30243.434540023092},8102.4893543725138,38547.521455238522,817.33741543463088,3868.1394022918239,null,7542.4257517795395,37712.128758897699,null,"NA","NA","NA",0,0,0,0,0,0,0]
[6,9.6158753108861195,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",5,9.6158753108861195,-2.9999999999999961E-2,38665.473260182145,37195.546177563745,9012.3528343979397,47559.874289636464,937.23686539436164,4805.3762676861852,null,7542.4257517795395,45254.554510677241,null,"NA","NA","NA",0,0,0,0,0,0,0]
[7,10.125516702363083,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",6,10.125516702363083,5.2999999999999867E-2,46592.964837061445,48656.917659595652,5478.4729292453321,53038.347218881798,541.05613474192103,5346.4324024281059,null,7542.4257517795395,52796.980262456782,null,"NA","NA","NA",0,0,0,0,0,0,0]
[8,11.077315272385214,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",7,11.077315272385214,9.4000000000000125E-2,54586.518843747828,59224.117304192041,2904.8272913353267,55943.174510217126,262.23206796116108,5608.6644703892671,null,7542.4257517795395,60339.406014236323,null,"NA","NA","NA",0,0,0,0,0,0,0]
[9,10.578836085127879,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",8,10.578836085127879,-4.5000000000000005E-2,62646.685800490181,59333.142088728637,10855.969463541083,66799.143973758211,1026.1969630858359,6634.8614334751028,null,7542.4257517795395,67881.831766015865,null,"NA","NA","NA",0,0,0,0,0,0,0]
[10,10.303786346914555,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",9,10.303786346914555,-2.5999999999999954E-2,70774.020815205207,68364.194651910715,9952.2519150740318,76751.395888832238,965.88298514693201,7600.7444186220346,null,7542.4257517795395,75424.257517795399,null,"NA","NA","NA",0,0,0,0,0,0,0]
[11,11.025051391198573,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",10,11.025051391198573,7.0000000000000007E-2,78969.083621709666,83798.597826673678,2712.9115468155269,79464.307435647759,246.06792753648983,7846.8123461585246,null,7542.4257517795395,82966.683269574933,null,"NA","NA","NA",0,0,0,0,0,0,0]
[12,11.664504371888091,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",11,11.664504371888091,5.8000000000000024E-2,87232.438618268163,91529.176917151577,3245.6874528961253,82709.994888543879,278.25335302872861,8125.0656991872529,null,7542.4257517795395,90509.109021354467,null,"NA","NA","NA",0,0,0,0,0,0,0]
[13,11.536194823797322,"NA","NA","NA","NA","NA",{"$f":"IF(C22=\"NA\",\"NA\",IF(H21=\"NA\",G22,H21+G22))","v":"NA"},"NA",{"$f":"IF(C22=\"NA\",\"NA\",IF(J21=\"NA\",I22,J21+I22))","v":"NA"},null,"NA",{"$f":"IF(C22=\"NA\",\"NA\",IF(M21=\"NA\",L22,M21+L22))","v":"NA"},"NA",{"$f":"IF(C22=\"NA\",\"NA\",IF(O21=\"NA\",N22,O21+N22))","v":"NA"},"NA",12,11.536194823797322,-1.0999999999999999E-2,95564.654906464842,93732.340861977165,9374.7397962672167,92084.73468481109,812.63709043198799,8937.7027896192412,null,7542.4257517795395,98051.534773134001,null,"NA","NA","NA",0,0,0,0,0,0,0]
[14,12.470626604524904,"NA","NA","NA","NA","NA",{"$f":"IF(C23=\"NA\",\"NA\",IF(H22=\"NA\",G23,H22+G23))","v":"NA"},"NA",{"$f":"IF(C23=\"NA\",\"NA\",IF(J22=\"NA\",I23,J22+I23))","v":"NA"},null,"NA",{"$f":"IF(C23=\"NA\",\"NA\",IF(M22=\"NA\",L23,M22+L23))","v":"NA"},"NA",{"$f":"IF(C23=\"NA\",\"NA\",IF(O22=\"NA\",N23,O22+N23))","v":"NA"},"NA",13,12.470626604524904,8.0999999999999919E-2,103966.30633039618,111458.75419156217,1000,93084.73468481109,80.188432523282756,9017.8912221425235,null,7542.4257517795395,105593.96052491353,null,"NA","NA","NA",0,0,0,0,0,0,0]
[15,13.642865505350246,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",14,13.642865505350246,9.4000000000000042E-2,112437.97151619391,123029.87708556902,1000,94084.73468481109,73.29838439056924,9091.189606533093,null,7542.4257517795395,113136.38627669307,null,"NA","NA","NA",0,0,0,0,0,0,0]
[16,14.652437552746164,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",15,14.652437552746164,7.4000000000000038E-2,120980.23391187321,133208.08798990113,1000,95084.73468481109,68.248030158816803,9159.4376366919096,null,7542.4257517795395,120678.8120284726,null,"NA","NA","NA",0,0,0,0,0,0,0]
[17,13.919815675108856,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",16,13.919815675108856,-5.0000000000000024E-2,129593.6818275165,127497.68359040607,9638.4239888899665,104723.15867370105,692.42468534444811,9851.862322036357,null,7542.4257517795395,128221.23778025214,null,"NA","NA","NA",0,0,0,0,0,0,0]
[18,16.634179731755083,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",17,16.634179731755083,0.19500000000000001,138278.90847579006,163877.6485572588,1000,105723.15867370105,60.117181377508743,9911.979503413866,null,7542.4257517795395,135763.66353203167,null,"NA","NA","NA",0,0,0,0,0,0,0]
[19,16.351398676315245,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",18,16.351398676315245,-1.7000000000000071E-2,147036.5120127995,162074.72853178537,1000,106723.15867370105,61.156847789937686,9973.1363512038042,null,7542.4257517795395,143306.08928381122,null,"NA","NA","NA",0,0,0,0,0,0,0]
[20,15.206800768973178,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",19,15.206800768973178,-7.0000000000000007E-2,155867.09557928378,151659.49753456039,11750.023796502928,118473.18247020397,772.6821686568552,10745.818519860659,null,7542.4257517795395,150848.51503559077,null,"NA","NA","NA",0,0,0,0,0,0,0]
[21,16.149622416649517,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",20,16.149622416649517,6.2000000000000166E-2,164771.2673421553,173540.91165358931,1000,119473.18247020397,61.920952341835935,10807.739472202495,null,7542.4257517795395,158390.94078737032,null,"NA","NA","NA",0,0,0,0,0,0,0]
[22,16.391866752899258,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",21,16.391866752899258,1.4999999999999854E-2,173749.64053638416,177159.02532839312,4133.0409597705784,123606.22342997455,252.13973625301463,11059.87920845551,null,7542.4257517795395,165933.36653914987,null,"NA","NA","NA",0,0,0,0,0,0,0]
[23,16.883622755486236,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",22,16.883622755486236,3.0000000000000034E-2,182802.83350723199,186730.82827680864,3614.4309822028936,127220.65441217744,214.07911291007761,11273.958321365588,null,7542.4257517795395,173475.79229092941,null,"NA","NA","NA",0,0,0,0,0,0,0]
[24,17.913523743570895,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",23,17.913523743570895,6.0999999999999915E-2,191931.46975283642,201956.32007381122,1000,128220.65441217744,55.823746032038876,11329.782067397628,null,7542.4257517795395,181018.21804270896,null,"NA","NA","NA",0,0,0,0,0,0,0]
[25,17.304463936289483,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",24,17.304463936289483,-3.4000000000000072E-2,201136.17796715439,196055.80519130162,12622.798527632307,140843.45293980974,729.45331182209134,12059.235379219719,null,7542.4257517795395,188560.64379448851,null,"NA","NA","NA",0,0,0,0,0,0,0]
[26,17.944729101932193,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",25,17.944729101932193,3.6999999999999929E-2,210417.59208325823,216399.71205653448,1560.3057785032925,142403.75871831304,86.950645487052071,12146.186024706771,null,7542.4257517795395,196103.06954626806,null,"NA","NA","NA",0,0,0,0,0,0,0]
[27,17.137216292345244,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",26,17.137216292345244,-4.5000000000000047E-2,219776.35131699647,208151.81703246108,15000,157403.75871831304,875.28801318217108,13021.474037888942,null,7542.4257517795395,203645.49529804761,null,"NA","NA","NA",0,0,0,0,0,0,0]
[28,17.788430511454365,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",27,17.788430511454365,3.8000000000000131E-2,229213.10021101584,231631.58607969462,5123.939883100762,162527.69860141381,288.04901476841047,13309.523052657352,null,7542.4257517795395,211187.92104982716,null,"NA","NA","NA",0,0,0,0,0,0,0]
[29,18.01968010810327,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",28,18.01968010810327,1.2999999999999876E-2,238728.48867915207,239833.34780031172,6437.5666306198891,168965.26523203371,357.25199293215974,13666.775045589511,null,7542.4257517795395,218730.34680160671,null,"NA","NA","NA",0,0,0,0,0,0,0]
[30,16.75830250053604,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",29,16.75830250053604,-7.0000000000000048E-2,248323.172051189,229031.9504207664,15000,183965.26523203371,895.07872289094928,14561.85376848046,null,7542.4257517795395,226272.77255338625,null,"NA","NA","NA",0,0,0,0,0,0,0]
[31,17.026435340544616,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",30,17.026435340544616,1.5999999999999966E-2,257997.81111799346,247936.46162749868,15000,198965.26523203371,880.98299497140681,15442.836763451867,null,7542.4257517795395,233815.1983051658,null,"NA","NA","NA",0,0,0,0,0,0,0]
[32,16.856170987139169,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",31,16.856170987139169,-1.000000000000003E-2,267753.07217702101,260307.0970112237,14988.40091757685,213953.66614961057,889.1936922692953,16332.030455721162,null,7542.4257517795395,241357.62405694535,null,"NA","NA","NA",0,0,0,0,0,0,0]
[33,17.968678272290354,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",32,17.968678272290354,6.6000000000000003E-2,277589.62707820721,293465.00079210137,1000,214953.66614961057,55.652396066443472,16387.682851787606,null,7542.4257517795395,248900.0498087249,null,"NA","NA","NA",0,0,0,0,0,0,0]
[34,17.483523958938516,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",33,17.483523958938516,-2.699999999999993E-2,287508.15327023657,286514.44577071466,8536.1332513014404,223489.79940091202,488.23871385135209,16875.921565638957,null,7542.4257517795395,256442.47556050445,null,"NA","NA","NA",0,0,0,0,0,0,0]
[35,17.938095581870918,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",34,17.938095581870918,2.6000000000000044E-2,297509.33384719962,302721.89407658851,2329.865522390659,225819.66492330268,129.88366082435923,17005.805226463315,null,7542.4257517795395,263984.901312284,null,"NA","NA","NA",0,0,0,0,0,0,0]
[36,18.547990831654531,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",35,18.547990831654531,3.4000000000000058E-2,307593.85759563709,315423.51942534442,1000,226819.66492330268,53.914195293507021,17059.719421756821,null,7542.4257517795395,271527.32706406352,null,"NA","NA","NA",0,0,0,0,0,0,0]
[37,17.435111381755259,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",36,17.435111381755259,-5.9999999999999963E-2,317762.41904197837,297438.10825982376,15000,241819.66492330268,860.33290361979277,17920.052325376615,null,7542.4257517795395,279069.75281584304,null,"NA","NA","NA",0,0,0,0,0,0,0]
[38,17.208454933792442,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",37,17.208454933792442,-1.2999999999999935E-2,328015.71850037243,{"$f":"(U46+V46)*(1+S47)","v":308376.41285244608},15000,256819.66492330268,871.66454267456209,{"$f":"Y46+X47","v":18791.716868051179},null,7542.4257517795395,{"$f":"AB46+AA47","v":286612.17856762256},null,"NA","NA","NA",0,0,0,0,0,0,0]
[39,16.640575920977291,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",38,16.640575920977291,-3.3000000000000036E-2,338354.46212092013,312704.99122831534,15000,271819.66492330271,901.41110928082946,19693.127977332009,null,7542.4257517795395,294154.60431940207,null,"NA","NA","NA",0,0,0,0,0,0,0]
[40,16.856903407949993,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",39,16.856903407949993,1.2999999999999826E-2,348779.36193830514,331965.15611428343,15000,286819.66492330271,889.8431483522503,20582.97112568426,null,7542.4257517795395,301697.03007118159,null,"NA","NA","NA",0,0,0,0,0,0,0]
[41,18.694305879416543,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",40,18.694305879416543,0.10900000000000006,359291.1359208356,384784.35813074029,1000,287819.66492330271,53.492224126976275,20636.463349811238,null,7542.4257517795395,309239.45582296111,null,"NA","NA","NA",0,0,0,0,0,0,0]
[42,18.694305879416543,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",41,18.694305879416543,0,369890.50801988674,385784.35813074029,1000,288819.66492330271,53.492224126976275,20689.955573938216,null,7542.4257517795395,316781.88157474063,null,"NA","NA","NA",0,0,0,0,0,0,0]
[43,18.544751432381211,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",42,18.544751432381211,-7.9999999999999603E-3,380578.20821976371,383690.08326569438,4430.5507058488638,293250.21562915156,238.91130177741971,20928.866875715634,null,7542.4257517795395,324324.30732652015,null,"NA","NA","NA",0,0,0,0,0,0,0]
[44,18.785833201002166,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",43,18.785833201002166,1.2999999999999947E-2,391354.97258797253,393166.20221317327,5731.1961265788032,298981.41175573034,305.08075235508113,21233.947628070717,null,7542.4257517795395,331866.73307829967,null,"NA","NA","NA",0,0,0,0,0,0,0]
[45,18.597974868992143,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",44,18.597974868992143,-1.0000000000000089E-2,402221.54332591681,394908.42435635446,14855.544721341887,313836.95647707221,798.77216879726507,22032.719796867983,null,7542.4257517795395,339409.15883007919,null,"NA","NA","NA",0,0,0,0,0,0,0]
[46,18.653768793599117,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",45,18.653768793599117,2.9999999999998496E-3,413178.66882001009,410993.26098492939,9727.8335868602353,323564.79006393242,521.49427252460953,22554.214069392594,null,7542.4257517795395,346951.58458185871,null,"NA","NA","NA",0,0,0,0,0,0,0]
[47,18.914921556709505,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",46,18.914921556709505,1.4000000000000033E-2,424227.1036932214,426611.18989579467,5158.3395492062755,328723.12961313868,272.71271169382715,22826.926781086422,null,7542.4257517795395,354494.01033363823,null,"NA","NA","NA",0,0,0,0,0,0,0]
[48,19.917412399215106,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",47,19.917412399215106,5.299999999999986E-2,435367.60885704251,454653.31450558593,1000,329723.12961313868,50.207325126199997,22877.134106212623,null,7542.4257517795395,362036.43608541775,null,"NA","NA","NA",0,0,0,0,0,0,0]
[49,19.558898976029234,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",48,19.558898976029234,-1.8000000000000026E-2,446600.95156389551,447451.55484448536,6691.8224711896819,336414.95208432834,342.13697199371842,23219.27107820634,null,7542.4257517795395,369578.86183719727,null,"NA","NA","NA",0,0,0,0,0,0,0]
[50,19.715370167837467,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",49,19.715370167837467,7.9999999999999603E-3,457927.90545997233,457776.52433420043,7693.8068775514457,344108.75896187976,390.24409950479571,23609.515177711135,null,7542.4257517795395,377121.28758897679,null,"NA","NA","NA",0,0,0,0,0,0,0]
[51,19.301347394312881,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",50,19.301347394312881,-2.0999999999999949E-2,469349.25063851656,455695.45425630512,15000,359108.75896187976,777.14781738085981,24386.662995091996,null,7542.4257517795395,384663.71334075631,null,"NA","NA","NA",0,0,0,0,0,0,0]
[52,18.509992151146051,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",51,18.509992151146051,-4.1000000000000099E-2,480865.77369354857,451396.94063179655,15000,374108.75896187976,810.37311509995811,25197.036110191955,null,7542.4257517795395,392206.13909253583,null,"NA","NA","NA",0,0,0,0,0,0,0]
[53,18.93572197062241,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",52,18.93572197062241,2.3000000000000003E-2,492478.26777403877,477124.07026632782,15000,389108.75896187976,792.15358269790624,25989.18969288986,null,7542.4257517795395,399748.56484431535,null,"NA","NA","NA",0,0,0,0,0,0,0]
[54,19.617407961564819,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",53,19.617407961564819,3.6000000000000115E-2,504187.53263853339,509840.53679591563,1889.4215943973013,390998.18055627705,96.313518997980211,26085.503211887841,null,7542.4257517795395,407290.99059609487,null,"NA","NA","NA",0,0,0,0,0,0,0]
[55,19.95090389691142,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",54,19.95090389691142,1.699999999999996E-2,515994.3747102326,520429.36768294818,3107.4327790639563,394105.61333534098,155.75398463750884,26241.257196525348,null,7542.4257517795395,414833.41634787439,null,"NA","NA","NA",0,0,0,0,0,0,0]
[56,19.591787626767015,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",55,19.591787626767015,-1.7999999999999964E-2,527899.60713252856,514113.1380536959,15000,409105.61333534098,765.62691908248598,27006.884115607834,null,7542.4257517795395,422375.84209965391,null,"NA","NA","NA",0,0,0,0,0,0,0]
[57,20.884845610133638,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",56,20.884845610133638,6.5999999999999989E-2,539904.04982501059,564034.60516523989,1000,410105.61333534098,47.881608447935335,27054.765724055771,null,7542.4257517795395,429918.26785143343,null,"NA","NA","NA",0,0,0,0,0,0,0]
[58,21.051924375014707,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",57,21.051924375014707,7.9999999999999828E-3,552008.52953992994,569554.88200656185,1000,411105.61333534098,47.501595682475532,27102.267319738246,null,7542.4257517795395,437460.69360321295,null,"NA","NA","NA",0,0,0,0,0,0,0]
[59,20.399314719389249,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",58,20.399314719389249,-3.1000000000000093E-2,564213.87991914037,552867.68066435831,15000,426105.61333534098,735.31881861417241,27837.586138352417,null,7542.4257517795395,445003.11935499246,null,"NA","NA","NA",0,0,0,0,0,0,0]
[60,21.378481825919934,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",59,21.378481825919934,4.8000000000000057E-2,576520.94155151094,595125.32933624752,1000,427105.61333534098,46.776006273166182,27884.362144625582,null,7542.4257517795395,452545.54510677198,null,"NA","NA","NA",0,0,0,0,0,0,0]
[61,22.618433771823291,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",60,22.618433771823291,5.8000000000000038E-2,588930.56203081796,630700.5984377499,1000,428105.61333534098,44.211726156111702,27928.573870781693,null,7542.4257517795395,460087.9708585515,null,"NA","NA","NA",0,0,0,0,0,0,0]
[62,23.885066063045397,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",61,23.885066063045397,5.6000000000000057E-2,601443.59601411887,667075.83195026394,1000,429105.61333534098,41.86716492056032,27970.441035702253,null,7542.4257517795395,467630.39661033102,null,"NA","NA","NA",0,0,0,0,0,0,0]
[63,27.826101963447886,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",62,27.826101963447886,0.16499999999999998,614060.90528061439,778308.34422205749,1000,430105.61333534098,35.937480618506711,28006.378516320761,null,7542.4257517795395,475172.82236211054,null,"NA","NA","NA",0,0,0,0,0,0,0]
[64,30.44175554801199,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",63,30.44175554801199,9.4000000000000083E-2,626783.35879099695,852563.32857893093,1000,431105.61333534098,32.849616653113998,28039.228132973876,null,7542.4257517795395,482715.24811389006,null,"NA","NA","NA",0,0,0,0,0,0,0]
[65,31.415891725548374,{"$f":"IF(AND(A74>=startm,A74<=endm),A74-startm,\"NA\")","v":"NA"},"NA",{"$f":"IF(C74=\"NA\",\"NA\",IF(C74=0,typical,(1+return/12)*typical*((1+return/12)^C74-1)/(return/12)))","v":"NA"},"NA",{"$f":"IF(C74=\"NA\",\"NA\",IF(C74=0,typical,IF((F74-E74)>0,IF(typical-(F74-E74)<min,min,typical-(F74-E74)),IF((F74-E74)<0,IF(typical-(F74-E74)>max,max,typical-(F74-E74)),IF((E74-F74)=0,min,)))))","v":"NA"},"NA","NA","NA",null,{"$f":"IF(C74=\"NA\",\"NA\",typical)","v":"NA"},"NA","NA","NA","NA",64,31.415891725548374,3.1999999999999994E-2,639611.83274729957,880877.35509345669,1000,432105.61333534098,{"$f":"V74/R74","v":31.831023888676352},28071.059156862553,null,{"$f":"typical","v":7542.4257517795395},490257.67386566958,null,{"$f":"IF(A74=endm,E74,IF(C74=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A74=endm,P74,IF(C74=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A74=endm,F74,IF(C74=\"NA\",\"NA\",-G74))","v":"NA"},{"$f":"IF(A74=endm,O74,0)","v":0},{"$f":"IF(A74=endm,J74,0)","v":0},{"$f":"IF(A74=endm,E74,0)","v":0},{"$f":"IF(A74=endm,P74,0)","v":0},{"$f":"IF(A74=endm,F74,0)","v":0},{"$f":"IF(A74=endm,M74,0)","v":0},{"$f":"IF(A74=endm,H74,0)","v":0}]
[66,37.604822395481406,"NA",{"$f":"IF(C75=\"NA\",\"NA\",IF(C75=0,0,(B75-B74)/B74))","v":"NA"},"NA",{"$f":"IF(C75=\"NA\",\"NA\",IF(C75=0,typical,(F74+IF(V74=typical,0,V74))*(1+D75)))","v":"NA"},"NA","NA",{"$f":"IF(C75=\"NA\",\"NA\",G75/B75)","v":"NA"},"NA",null,"NA","NA",{"$f":"IF(C75=\"NA\",\"NA\",L75/B75)","v":"NA"},"NA",{"$f":"IF(C75=\"NA\",\"NA\",O75*B75)","v":"NA"},65,37.604822395481406,0.19700000000000009,{"$f":"(1+return/12)*typical*((1+return/12)^Q75-1)/(return/12)","v":652547.21065323811},1055607.1940468678,{"$f":"IF((U75-T75)>0,IF(typical-(U75-T75)<min,min,typical-(U75-T75)),IF((U75-T75)<0,IF(typical-(U75-T75)>max,max,typical-(U75-T75)),IF((T75-U75)=0,min,)))","v":1000},{"$f":"W74+V75","v":433105.61333534098},26.592334075753005,28097.651490938308,null,7542.4257517795395,497800.0996174491,null,"NA","NA","NA",0,0,0,0,0,0,0]
[{"$f":"A75+1","v":67},40.50039371993347,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",{"$f":"Q75+1","v":66},40.50039371993347,7.6999999999999874E-2,665590.38337505935,1137965.9479884766,1000,434105.61333534098,24.691117990485616,28122.342608928793,null,7542.4257517795395,505342.52536922862,null,"NA","NA","NA",0,0,0,0,0,0,0]
[68,36.814857891419528,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",67,36.814857891419528,-9.09999999999999E-2,678742.24920289568,1035320.0467215254,1000,435105.61333534098,27.16294608414259,28149.505555012936,null,7542.4257517795395,512884.95112100814,null,"NA","NA","NA",0,0,0,0,0,0,0]
[69,34.201002981128745,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",68,34.201002981128745,{"$f":"(R78-R77)/R77","v":-7.099999999999991E-2},692003.7139126308,962741.32340429712,1000,436105.61333534098,29.238908594340781,28178.744463607276,null,7542.4257517795395,520427.37687278766,null,"NA","NA","NA",0,0,0,0,0,0,0]
[70,37.450098264335978,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",69,37.450098264335978,9.5000000000000043E-2,705375.69082828029,1055296.7491277053,1000,437105.61333534098,26.70219962953496,28205.446663236809,null,7542.4257517795395,527969.80262456718,null,"NA","NA","NA",0,0,0,0,0,0,0]
[71,39.023002391438091,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",70,39.023002391438091,4.2000000000000058E-2,718859.10088489379,1100661.2125910691,1000,438105.61333534098,25.625911352720689,28231.072574589529,null,7542.4257517795395,535512.22837634676,null,"NA","NA","NA",0,0,0,0,0,0,0]
[72,41.442428539707258,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",71,41.442428539707258,6.2000000000000145E-2,732454.8726919787,1169964.2077717155,1000,439105.61333534098,24.129860030810438,28255.20243462034,null,7542.4257517795395,543054.65412812633,null,"NA","NA","NA",0,0,0,0,0,0,0]
[73,46.995713964028027,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",72,46.995713964028027,0.13399999999999992,746163.94259745639,1327873.4116131251,1000,440105.61333534098,21.278536182372523,28276.480970802713,null,7542.4257517795395,550597.07987990591,null,"NA","NA","NA",0,0,0,0,0,0,0]
[74,51.6482896464668,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",73,51.6482896464668,9.8999999999999963E-2,759987.25475214596,1460431.8793628244,1000,441105.61333534098,19.361725370675636,28295.842696173389,null,7542.4257517795395,558139.50563168549,null,"NA","NA","NA",0,0,0,0,0,0,0]
[75,45.140605151011982,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",74,45.140605151011982,-0.12600000000000003,773925.76117479173,1277291.4625631084,1000,442105.61333534098,22.153003856608279,28317.995700029998,null,7542.4257517795395,565681.93138346507,null,"NA","NA","NA",0,0,0,0,0,0,0]
[76,47.081651172505495,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",75,47.081651172505495,4.2999999999999948E-2,787980.42181762576,1333257.9954533221,1000,443105.61333534098,21.239696890324335,28339.235396920321,null,7542.4257517795395,573224.35713524465,null,"NA","NA","NA",0,0,0,0,0,0,0]
[77,49.200325475268237,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",76,49.200325475268237,4.499999999999988E-2,802152.20463248377,1394299.6052487215,1000,444105.61333534098,20.325068794568743,28359.560465714891,null,7542.4257517795395,580766.78288702422,null,"NA","NA","NA",0,0,0,0,0,0,0]
[78,47.625915060059654,"NA","NA","NA","NA","NA",{"$f":"IF(C87=\"NA\",\"NA\",IF(H86=\"NA\",G87,H86+G87))","v":"NA"},"NA",{"$f":"IF(C87=\"NA\",\"NA\",IF(J86=\"NA\",I87,J86+I87))","v":"NA"},null,"NA",{"$f":"IF(C87=\"NA\",\"NA\",IF(M86=\"NA\",L87,M86+L87))","v":"NA"},"NA",{"$f":"IF(C87=\"NA\",\"NA\",IF(O86=\"NA\",N87,O86+N87))","v":"NA"},"NA",77,47.625915060059654,-3.199999999999998E-2,816442.08563746512,1350650.0178807625,1000,445105.61333534098,20.996971895215644,28380.557437610107,null,7542.4257517795395,588309.2086388038,null,"NA","NA","NA",0,0,0,0,0,0,0]
[79,46.911526334158758,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",78,46.911526334158758,-1.5000000000000031E-2,830851.04898415529,1331375.2676125511,1000,446105.61333534098,21.316722736259536,28401.874160346368,null,7542.4257517795395,595851.63439058338,null,"NA","NA","NA",0,0,0,0,0,0,0]
[80,43.111692701091897,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",79,43.111692701091897,-8.100000000000003E-2,845380.08702540083,1224452.8709359344,1000,447105.61333534098,23.195563369161629,28425.069723715529,null,7542.4257517795395,603394.06014236296,null,"NA","NA","NA",0,0,0,0,0,0,0]
[81,46.258846268271604,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",80,46.258846268271604,7.2999999999999968E-2,860030.20038365666,1314910.9305142574,1000,448105.61333534098,21.617486830532741,28446.687210546061,null,7542.4257517795395,610936.48589414253,null,"NA","NA","NA",0,0,0,0,0,0,0]
[82,45.24115165036963,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",81,45.24115165036963,-2.1999999999999964E-2,874802.39801989822,1286960.8900429436,1000,449105.61333534098,22.103769765370899,28468.790980311431,null,7542.4257517795395,618478.91164592211,null,"NA","NA","NA",0,0,0,0,0,0,0]
[83,39.26931963252084,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",82,39.26931963252084,-0.13199999999999998,889697.69730310852,1117950.0525572752,1000,450105.61333534098,25.465172540749883,28494.25615285218,null,7542.4257517795395,626021.33739770169,null,"NA","NA","NA",0,0,0,0,0,0,0]
[84,41.19351629451436,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",83,41.19351629451436,4.8999999999999967E-2,904717.12408034527,1173778.6051325817,1000,451105.61333534098,24.275664957816858,28518.531817809999,null,7542.4257517795395,633563.76314948127,null,"NA","NA","NA",0,0,0,0,0,0,0]
[85,43.500353207007166,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",84,43.500353207007166,5.6000000000000029E-2,919861.71274739236,1240566.2070200064,1000,452105.61333534098,22.98831908884172,28541.520136898842,null,7542.4257517795395,641106.18890126084,null,"NA","NA","NA",0,0,0,0,0,0,0]
[86,45.240367335287452,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",85,45.240367335287452,3.9999999999999994E-2,935132.50631999818,1291228.8553008067,1000,453105.61333534098,22.104152970040115,28563.624289868883,null,7542.4257517795395,648648.61465304042,null,"NA","NA","NA",0,0,0,0,0,0,0]
[87,40.082965459064681,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",86,40.082965459064681,-0.11400000000000003,950530.55650570965,1144914.7657965147,1000,454105.61333534098,24.948253916523836,28588.572543785409,null,7542.4257517795395,656191.04040482,null,"NA","NA","NA",0,0,0,0,0,0,0]
[88,37.677987531520799,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",87,37.677987531520799,-6.0000000000000032E-2,966056.92377630097,1077159.8798487238,1000,455105.61333534098,26.540695655876419,28615.113239441285,null,7542.4257517795395,663733.46615659958,null,"NA","NA","NA",0,0,0,0,0,0,0]
[89,36.283901992854531,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",88,36.283901992854531,-3.699999999999995E-2,981712.67744081444,1038267.964294321,1000,456105.61333534098,27.560431626039897,28642.673671067325,null,7542.4257517795395,671275.89190837916,null,"NA","NA","NA",0,0,0,0,0,0,0]
[90,34.070583971290404,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",89,34.070583971290404,-6.1000000000000033E-2,997498.89571919874,975872.61847236741,15000,471105.61333534098,440.26248603897596,29082.936157106302,null,7542.4257517795395,678818.31766015873,null,"NA","NA","NA",0,0,0,0,0,0,0]
[91,38.397548135644286,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",90,38.397548135644286,0.12700000000000003,1013416.6658165699,1116713.4410183581,1000,472105.61333534098,26.04332954977675,29108.979486656077,null,7542.4257517795395,686360.74341193831,null,"NA","NA","NA",0,0,0,0,0,0,0]
[92,37.89838000988091,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",91,37.89838000988091,-1.3000000000000001E-2,1029467.0839980857,1103183.1662851195,1000,473105.61333534098,26.386352127433383,29135.365838783509,null,7542.4257517795395,693903.16916371789,null,"NA","NA","NA",0,0,0,0,0,0,0]
[93,35.283391789199129,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",92,35.283391789199129,-6.899999999999995E-2,1045651.2556644478,1027994.5278114463,15000,488105.61333534098,425.12919646777738,29560.495035251286,null,7542.4257517795395,701445.59491549747,null,"NA","NA","NA",0,0,0,0,0,0,0]
[94,35.353958572777529,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",93,35.353958572777529,2.0000000000000451E-3,1061970.2954280286,1045080.5168670693,15000,503105.61333534098,424.28063519738259,29984.775670448667,null,7542.4257517795395,708988.02066727704,null,"NA","NA","NA",0,0,0,0,0,0,0]
[95,33.763030437002541,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",94,33.763030437002541,-4.4999999999999964E-2,1078425.3271896399,1012376.8936080512,15000,518105.61333534098,444.27291643704984,30429.048586885718,null,7542.4257517795395,716530.44641905662,null,"NA","NA","NA",0,0,0,0,0,0,0]
[96,34.708395289238616,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",95,34.708395289238616,2.8000000000000119E-2,1095017.4842159313,1056143.4466290767,15000,533105.61333534098,432.17209770141028,30861.22068458713,null,7542.4257517795395,724072.8721708362,null,"NA","NA","NA",0,0,0,0,0,0,0]
[97,34.708395289238616,0,0,7542.4257517795395,7542.4257517795395,7542.4257517795395,7542.4257517795395,217.30839726024666,217.30839726024666,null,7542.4257517795395,7542.4257517795395,217.30839726024666,217.30839726024666,7542.4257517795395,96,34.708395289238616,0,1111747.9092174417,1071143.4466290767,15000,548105.61333534098,432.17209770141028,31293.392782288542,null,7542.4257517795395,731615.29792261578,null,-7542.4257517795395,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0]
[98,32.20939082841344,1,-7.1999999999999884E-2,7605.2792997110082,20919.371097651419,1000,8542.4257517795395,31.046846099239239,248.35524335948591,null,7542.4257517795395,15084.851503559079,234.1685315304382,451.47692879068484,14541.796849430952,97,32.20939082841344,-7.1999999999999884E-2,1128617.754427298,1007941.1184717834,15000,563105.61333534098,465.70269148858864,31759.095473777132,null,7542.4257517795395,739157.72367439535,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[99,31.307527885217862,2,-2.8000000000000053E-2,15273.935926919619,34913.628706917181,1000,9542.4257517795395,31.941199690575353,280.29644305006127,null,7542.4257517795395,22627.277255338617,240.91412708892821,692.39105587961308,21677.052289426425,98,31.307527885217862,-2.8000000000000053E-2,1145628.1816805701,994298.76715457335,15000,578105.61333534098,479.11799535863031,32238.213469135761,null,7542.4257517795395,746700.14942617493,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[100,37.068113016097946,3,0.18399999999999994,23006.498026021571,59097.736388989942,1000,10542.425751779539,26.977364603526482,307.27380765358777,null,7542.4257517795395,30169.703007118158,203.47476950078396,895.86582538039704,33208.055662460429,99,37.068113016097946,0.18399999999999994,1162780.3624942855,1195009.7403110147,1000,579105.61333534098,26.977364603526482,32265.190833739289,null,7542.4257517795395,754242.57517795451,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[101,45.593779009800471,4,0.22999999999999993,30803.498142616067,73920.215758457634,1000,11542.425751779539,21.93281675083454,329.20662440442231,null,7542.4257517795395,37712.128758897699,165.42664187055607,1061.292467250953,48388.334216605857,100,45.593779009800471,0.22999999999999993,1180075.4781481151,1471091.9805825481,1000,580105.61333534098,21.93281675083454,32287.123650490124,null,7542.4257517795395,761785.00092973409,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[102,45.867341683859273,5,5.9999999999999767E-3,38665.473260182145,75369.737053008386,1000,12542.425751779539,21.802004722499543,351.00862912692185,null,7542.4257517795395,45254.554510677241,164.44000185939967,1225.7324691103527,56221.089973685026,101,45.867341683859273,5.9999999999999767E-3,1197514.7197657272,{"$f":"(U110+V110)*(1+S111)","v":1480924.5324660433},1000,581105.61333534098,21.802004722499543,{"$f":"Y110+X111","v":32308.925655212624},null,7542.4257517795395,{"$f":"AB110+AA111","v":769327.42668151367},null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[103,47.426831301110489,6,3.4000000000000023E-2,46592.964837061445,78966.308112810671,1000,13542.425751779539,21.085110950192981,372.09374007711483,null,7542.4257517795395,52796.980262456782,159.0328838098643,1384.7653529202171,65675.032784569863,102,47.426831301110489,3.4000000000000023E-2,1215099.2883968195,1532309.9665698889,1000,582105.61333534098,21.085110950192981,32330.010766162817,null,7542.4257517795395,776869.85243329324,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[104,46.668002000292724,7,-1.5999999999999955E-2,54586.518843747828,78686.84718300571,1000,14542.425751779539,21.427958282716443,393.52169835983125,null,7542.4257517795395,60339.406014236323,161.61878435961819,1546.3841372798352,72166.658011796288,103,46.668002000292724,-1.5999999999999955E-2,1232830.3950998366,1508777.0071047707,1000,583105.61333534098,21.427958282716443,32351.438724445532,null,7542.4257517795395,784412.27818507282,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[105,52.081490232326686,8,0.11600000000000014,62646.685800490181,88930.521456234375,1000,15542.425751779539,19.200679464799677,412.72237782463094,null,7542.4257517795395,67881.831766015865,144.81969924696966,1691.2038365268049,88080.416092944215,104,52.081490232326686,0.11600000000000014,1250709.2610253799,1684911.1399289244,1000,584105.61333534098,19.200679464799677,32370.639403910332,null,7542.4257517795395,791954.7039368524,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[106,51.404430859306437,9,-1.3000000000000045E-2,70774.020815205207,88761.424677303323,1000,16542.425751779541,19.453575952177992,432.17595377680891,null,7542.4257517795395,75424.257517795399,146.72715222590645,1837.9309887527113,94477.796435515469,105,51.404430859306437,-1.3000000000000045E-2,1268737.1175003024,1663994.2951098483,1000,585105.61333534098,19.453575952177992,32390.092979862511,null,7542.4257517795395,799497.12968863198,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[107,55.568189758910258,10,8.0999999999999975E-2,78969.083621709666,97032.10007616489,1000,17542.425751779541,17.995907448823306,450.1718612256322,null,7542.4257517795395,82966.683269574933,135.73279576864613,1973.6637845213575,109672.92369857176,106,55.568189758910258,8.0999999999999975E-2,1286915.2061125159,1799858.833013746,1000,586105.61333534098,17.995907448823306,32408.088887311333,null,7542.4257517795395,807039.55544041155,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[108,52.345234752893461,11,-5.8000000000000031E-2,87232.438618268163,92346.238271747323,2428.6260983003795,19971.051850079923,46.396316871348702,496.56817809698089,null,7542.4257517795395,90509.109021354467,144.09001673953944,2117.753801260897,110854.31987583415,107,52.345234752893461,-5.8000000000000031E-2,1305244.7787964977,1696409.0206989485,1000,587105.61333534098,19.103935720619219,32427.192823031954,null,7542.4257517795395,814581.98119219113,null,-7542.4257517795395,-7542.4257517795395,-2428.6260983003795,0,0,0,0,0,0,0]
[109,53.339794213198431,12,1.8999999999999889E-2,95564.654906464842,95119.816798910513,7987.2638593338688,27958.315709413793,149.74305726431723,646.31123536129815,null,7542.4257517795395,98051.534773134001,141.40335303193271,2259.1571542928295,120502.97770525451,108,53.339794213198431,1.8999999999999889E-2,1323727.0979195132,1729659.7920922283,1000,588105.61333534098,18.747728872050267,32445.940551904005,null,7542.4257517795395,822124.40694397071,null,-7542.4257517795395,-7542.4257517795395,-7987.2638593338688,0,0,0,0,0,0,0]
[110,52.166318740508068,13,-2.1999999999999957E-2,103966.30633039618,94005.180829334495,15000,42958.315709413793,287.54185386580161,933.85308922709976,null,7542.4257517795395,105593.96052491353,144.58420555412343,2403.7413598469529,125394.33794751845,109,52.166318740508068,-2.1999999999999957E-2,1342363.4363685525,1692585.2766661996,1000,589105.61333534098,19.169456924386775,32465.110008828393,null,7542.4257517795395,829666.83269575029,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[111,56.078792646046168,14,7.49999999999999E-2,112437.97151619391,102130.56939153458,15000,57958.315709413793,267.48079429376901,1201.3338835208688,null,7542.4257517795395,113136.38627669307,134.49693539918459,2538.2382952461376,142341.33904536185,110,56.078792646046168,7.49999999999999E-2,1361155.0776380021,1820604.1724161645,1000,590105.61333534098,17.832052952917934,32482.942061781312,null,7542.4257517795395,837209.25844752986,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[112,61.350199154774515,15,9.4000000000000139E-2,120980.23391187321,112824.84291433883,15000,72958.315709413786,244.49798381514529,1445.8318673360141,null,7542.4257517795395,120678.8120284726,122.94052595903527,2661.1788212051729,163263.85066740544,111,61.350199154774515,9.4000000000000139E-2,1380103.3159180295,1992834.9646232841,1000,591105.61333534098,16.299865587676354,32499.241927368988,null,7542.4257517795395,844751.68419930944,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[113,54.356276451130221,16,-0.11399999999999999,129593.6818275165,100848.81082210421,15000,87958.315709413786,275.95709234215042,1721.7889596781645,null,7542.4257517795395,128221.23778025214,138.75905864450934,2799.9378798496823,152194.19744310077,112,54.356276451130221,-0.11399999999999999,1399209.4561837243,1766537.7786562296,1000,592105.61333534098,18.397139489476697,32517.639066858465,null,7542.4257517795395,852294.10995108902,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[114,62.292292812995228,17,0.14599999999999991,138278.90847579006,116718.73720213141,15000,102958.31570941379,240.80025509786253,1962.5892147760269,null,7542.4257517795395,135763.66353203167,121.08120300568005,2921.0190828553623,181956.97602157301,113,62.292292812995228,0.14599999999999991,1418474.8142849661,2025598.2943400389,1000,593105.61333534098,16.053350339857502,32533.692417198323,null,7542.4257517795395,859836.5357028686,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[115,56.312232702947689,18,-9.599999999999996E-2,147036.5120127995,106417.73843072679,15000,117958.31570941379,266.37196360383024,2228.9611783798573,null,7542.4257517795395,143306.08928381122,133.93938385584076,3054.9584667112031,172031.53207528155,114,56.312232702947689,-9.599999999999996E-2,1437900.7170370524,1832044.8580833953,1000,594105.61333534098,17.758130906922016,32551.450548105244,null,7542.4257517795395,867378.96145464818,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[116,57.663726287818434,19,2.4000000000000011E-2,155867.09557928378,109995.76415306424,15000,132958.31570941379,260.12887070686543,2489.0900490867225,null,7542.4257517795395,150848.51503559077,130.80017954671948,3185.7586462579225,183702.71459686782,115,57.663726287818434,2.4000000000000011E-2,1457488.5023120719,1877037.9346773969,1000,595105.61333534098,17.34192471379103,32568.792472819034,null,7542.4257517795395,874921.38720642775,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[117,58.817000813574808,20,2.000000000000008E-2,164771.2673421553,113215.67943612553,15000,147958.31570941379,255.02830461457395,2744.1183537012967,null,7542.4257517795395,158390.94078737032,128.23547014384263,3313.994116401765,194919.19464058473,116,58.817000813574808,2.000000000000008E-2,1477239.5191310495,1915598.6933709448,1000,596105.61333534098,17.001886974304931,32585.794359793337,null,7542.4257517795395,882463.81295820733,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[118,58.699366811947655,21,-2.0000000000000477E-3,173749.64053638416,113987.24807725327,15000,162958.31570941379,255.53938338133665,2999.6577370826335,null,7542.4257517795395,165933.36653914987,128.49245505395052,3442.4865714557154,202071.78200308309,117,58.699366811947655,-2.0000000000000477E-3,1497155.1277568527,1912765.4959842029,1000,597105.61333534098,17.035958892089109,32602.830318685425,null,7542.4257517795395,890006.23870998691,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[119,54.238214934239636,22,-7.5999999999999956E-2,182802.83350723199,106248.21722338203,15000,177958.31570941379,276.55777422222576,3276.2155113048593,null,7542.4257517795395,173475.79229092941,139.06109854323651,3581.5476699989517,194256.75232262831,118,54.238214934239636,-7.5999999999999956E-2,1517236.6997878712,1768319.3182894036,1000,598105.61333534098,18.437184948148385,32621.267503633571,null,7542.4257517795395,897548.66446176649,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[120,61.234944660756547,23,0.12899999999999995,191931.46975283642,121083.23724519831,15000,192958.31570941379,244.95817025883596,3521.1736815636955,null,7542.4257517795395,181018.21804270896,123.17192076460275,3704.7195907635546,226858.2991240269,119,61.234944660756547,0.12899999999999995,1537485.6182524806,1997561.5103487365,1000,599105.61333534098,16.330544683922398,32637.598048317494,null,7542.4257517795395,905091.09021354606,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[121,53.76428141214425,24,-0.12199999999999997,201136.17796715439,107189.08230128411,15000,207958.31570941379,278.99563810801362,3800.1693196717092,null,7542.4257517795395,188560.64379448851,140.28692570000314,3845.0065164635575,206724.01238267517,120,53.76428141214425,-0.12199999999999997,1557903.2777042959,1754737.0060861907,1000,600105.61333534098,18.599709207200906,32656.197757524693,null,7542.4257517795395,912633.51596532564,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[122,53.226638598022809,25,-9.999999999999962E-3,210417.59208325823,107107.19147827127,15000,222958.31570941379,281.81377586668043,4081.9830955383895,null,7542.4257517795395,196103.06954626806,141.70396535353851,3986.710481817096,212199.19801062797,121,53.226638598022809,-9.999999999999962E-3,1578491.0843182087,1738179.6360253289,1000,601105.61333534098,18.787585057778692,32674.985342582473,null,7542.4257517795395,920175.94171710522,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[123,61.476767580716349,26,0.15500000000000008,219776.35131699647,124863.80615740332,15000,237958.31570941379,243.99461113998302,4325.9777066783727,null,7542.4257517795395,203645.49529804761,122.68741589050953,4109.3978977076058,252632.49945405487,122,61.476767580716349,0.15500000000000008,1599250.4559872386,2008752.479609255,1000,602105.61333534098,16.2663074093322,32691.251649991806,null,7542.4257517795395,927718.3674688848,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[124,62.583349397169243,27,1.8000000000000009E-2,229213.10021101584,128129.35466823658,15000,252958.31570941379,239.68036457758646,4565.6580712559589,null,7542.4257517795395,211187.92104982716,120.51809026572644,4229.9159879733324,264722.31019600743,123,62.583349397169243,1.8000000000000009E-2,1620182.8224201766,2045928.0242422216,1000,603105.61333534098,15.978690971839097,32707.230340963644,null,7542.4257517795395,935260.79322066437,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[125,63.021432842949423,28,6.9999999999999195E-3,238728.48867915207,130033.26015091423,15000,267958.31570941379,238.01426472451487,4803.6723359804737,null,7542.4257517795395,218730.34680160671,119.6803279699369,4349.5963159432695,274117.79211915896,124,63.021432842949423,6.9999999999999195E-3,1641289.6252400558,2061256.520411917,1000,604105.61333534098,15.867617648300991,32723.097958611947,null,7542.4257517795395,942803.21897244395,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[126,66.928761679212286,29,6.1999999999999979E-2,248323.172051189,139157.32228027092,15000,282958.31570941379,224.11889333758464,5027.791229318058,null,7542.4257517795395,226272.77255338625,112.69334083798201,4462.2896567812513,298655.52098232636,125,66.928761679212286,6.1999999999999979E-2,1662572.3180834332,2190116.4246774558,1000,605105.61333534098,14.941259555838975,32738.039218167785,null,7542.4257517795395,950345.64472422353,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[127,86.471960089542279,30,0.29200000000000009,257997.81111799346,181083.26038611002,15000,297958.31570941379,173.46663571020483,5201.257865028263,null,7542.4257517795395,233815.1983051658,87.223948017013939,4549.5136047982651,393405.35886094521,126,86.471960089542279,0.29200000000000009,1684032.3667005068,2830922.4206832731,1000,606105.61333534098,11.564442380680321,32749.603660548466,null,7542.4257517795395,957888.07047600311,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[128,98.145674701630483,31,0.13499999999999995,267753.07217702101,206664.50053823489,15000,312958.31570941379,152.8340402733082,5354.0919053015714,null,7542.4257517795395,241357.62405694535,76.849293407060742,4626.362898205326,454057.50805895234,127,98.145674701630483,0.13499999999999995,1705671.249056055,3214231.9474755148,1000,607105.61333534098,10.188936018220547,32759.792596566687,null,7542.4257517795395,965430.49622778269,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[129,111.68977781045548,{"$f":"IF(AND(A138>=startm,A138<=endm),A138-startm,\"NA\")","v":32},0.13799999999999993,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,typical,(1+return/12)*typical*((1+return/12)^C138-1)/(return/12)))","v":277589.62707820721},236322.20161251127,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,typical,IF((F138-E138)>0,IF(typical-(F138-E138)<min,min,typical-(F138-E138)),IF((F138-E138)<0,IF(typical-(F138-E138)>max,max,typical-(F138-E138)),IF((E138-F138)=0,min,)))))","v":15000},327958.31570941379,134.30056263032355,5488.3924679318952,null,{"$f":"IF(C138=\"NA\",\"NA\",typical)","v":7542.4257517795395},248900.0498087249,67.530134804095553,4693.8930330094217,524259.86992286728,128,111.68977781045548,0.13799999999999993,1727490.4554312327,3658933.9562271354,1000,608105.61333534098,{"$f":"V138/R138","v":8.9533708420215721},32768.745967408708,null,{"$f":"typical","v":7542.4257517795395},972972.92197956226,null,{"$f":"IF(A138=endm,E138,IF(C138=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A138=endm,P138,IF(C138=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A138=endm,F138,IF(C138=\"NA\",\"NA\",-G138))","v":-15000},{"$f":"IF(A138=endm,O138,0)","v":0},{"$f":"IF(A138=endm,J138,0)","v":0},{"$f":"IF(A138=endm,E138,0)","v":0},{"$f":"IF(A138=endm,P138,0)","v":0},{"$f":"IF(A138=endm,F138,0)","v":0},{"$f":"IF(A138=endm,M138,0)","v":0},{"$f":"IF(A138=endm,H138,0)","v":0}]
[130,101.86107736313541,33,{"$f":"IF(C139=\"NA\",\"NA\",IF(C139=0,0,(B139-B138)/B138))","v":-8.7999999999999926E-2},287508.15327023657,{"$f":"IF(C139=\"NA\",\"NA\",IF(C139=0,typical,(F138+IF(V138=typical,0,V138))*(1+D139)))","v":216437.84787061028},15000,342958.31570941379,{"$f":"IF(C139=\"NA\",\"NA\",G139/B139)","v":147.259388849039},5635.6518567809344,null,7542.4257517795395,256442.47556050445,{"$f":"IF(C139=\"NA\",\"NA\",L139/B139)","v":74.04620044308723},4767.9392334525091,{"$f":"IF(C139=\"NA\",\"NA\",O139*B139)","v":485667.42712143459},129,101.86107736313541,-8.7999999999999926E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q139-1)/(return/12)","v":1749491.4885262039},3337859.7680791477,{"$f":"IF((U139-T139)>0,IF(typical-(U139-T139)<min,min,typical-(U139-T139)),IF((U139-T139)<0,IF(typical-(U139-T139)>max,max,typical-(U139-T139)),IF((T139-U139)=0,min,)))","v":1000},{"$f":"W138+V139","v":609105.61333534098},9.8172925899359331,32778.563259998642,null,7542.4257517795395,980515.34773134184,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[{"$f":"A139+1","v":131},94.119635483537124,34,-7.5999999999999929E-2,297509.33384719962,200912.57143244392,15000,357958.31570941379,159.37163295350538,5795.0234897344399,null,7542.4257517795395,263984.901312284,80.136580566111718,4848.0758140186208,456299.12841198512,{"$f":"Q139+1","v":130},94.119635483537124,-7.5999999999999929E-2,1771675.8635636335,3085106.4257051325,1000,610105.61333534098,10.624775530233693,32789.188035528874,null,7542.4257517795395,988057.77348312142,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[132,82.448800683578526,35,-0.12399999999999994,307593.85759563709,176875.41257482089,15000,372958.31570941379,181.93108784646734,5976.9545775809074,null,7542.4257517795395,271527.32706406352,91.480114801497379,4939.5559288201184,407260.46224067855,131,82.448800683578526,-0.12399999999999994,1794045.1083930412,2703429.2289176965,1000,611105.61333534098,12.128739189764488,32801.316774718638,null,7542.4257517795395,995600.199234901,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[133,77.254526240513087,36,-6.2999999999999903E-2,317762.41904197837,166669.26158260717,15000,387958.31570941379,194.1633808393461,6171.1179584202537,null,7542.4257517795395,279069.75281584304,97.630858913017477,5037.186787733136,389145.4788712954,132,77.254526240513087,{"$f":"(R142-R141)/R141","v":-6.2999999999999903E-2},1816600.7635960272,2534050.1874958817,1000,612105.61333534098,12.944225389289741,32814.26100010793,null,7542.4257517795395,1003142.6249866806,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[134,95.950121590717259,37,0.24200000000000008,328015.71850037243,208245.22288559811,15000,402958.31570941379,156.33122450833019,6327.4491829285835,null,7542.4257517795395,286612.17856762256,78.607776902590558,5115.7945646357266,490861.11050992843,133,95.950121590717259,0.24200000000000008,1839344.3825923717,3148532.332869885,1000,613105.61333534098,10.422081633888679,32824.683081741816,null,7542.4257517795395,1010685.0507384602,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[135,91.824266362316408,38,-4.3000000000000101E-2,338354.46212092013,200247.67830151736,15000,417958.31570941379,163.35551150295737,6490.8046944315411,null,7542.4257517795395,294154.60431940207,82.139787777001629,5197.934352412728,477296.50850978098,134,91.824266362316408,-4.3000000000000101E-2,1862277.5317470194,3014102.4425564795,1000,614105.61333534098,10.890367433530491,32835.573449175346,null,7542.4257517795395,1018227.4764902397,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[136,97.058249544968433,39,5.6999999999999891E-2,348779.36193830514,212718.79596470384,15000,432958.31570941379,154.54636849854057,6645.3510629300818,null,7542.4257517795395,301697.03007118159,77.710300640493514,5275.6446530532212,512044.83524661796,135,97.058249544968433,5.6999999999999891E-2,1885401.790477955,3186963.2817821987,1000,615105.61333534098,10.303091233236039,32845.876540408579,null,7542.4257517795395,1025769.9022420193,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[137,102.6876280185766,40,5.8000000000000017E-2,359291.1359208356,226114.48613065667,15000,447958.31570941379,146.07407230485876,6791.4251352349402,null,7542.4257517795395,309239.45582296111,73.450189641298209,5349.0948426945197,549285.86144270143,136,102.6876280185766,5.8000000000000017E-2,1908718.7513649829,3372865.1521255663,1000,616105.61333534098,9.738271486990584,32855.614811895568,null,7542.4257517795395,1033312.3279937989,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[138,99.70968680603788,41,-2.9000000000000022E-2,369890.50801988674,220528.16603286762,15000,462958.31570941379,150.43673769810377,6941.8618729330437,null,7542.4257517795395,316781.88157474063,75.643861628525457,5424.7387043230456,540898.99721264257,137,99.70968680603788,-2.9000000000000022E-2,1932230.0202594015,3276023.0627139248,1000,617105.61333534098,10.029115846540252,32865.643927742109,null,7542.4257517795395,1040854.7537455785,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[139,128.22665723256472,42,0.28600000000000003,380578.20821976371,284885.22151826776,15000,477958.31570941379,116.9803559083233,7058.8422288413667,null,7542.4257517795395,324324.30732652015,58.821043257018232,5483.5597475800641,703138.53616723802,138,128.22665723256472,0.28600000000000003,1955937.2163946079,4214251.6586501077,1000,618105.61333534098,7.7986903938882204,32873.442618135996,null,7542.4257517795395,1048397.179497358,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[140,141.0493229558212,43,0.10000000000000005,391354.97258797253,314473.74367009458,15000,492958.31570941379,106.34577809847573,7165.1880069398421,null,7542.4257517795395,331866.73307829967,53.473675688198391,5537.0334232682626,780994.81553574139,139,141.0493229558212,0.10000000000000005,1979841.9724976069,4636776.8245151192,1000,619105.61333534098,7.0897185398983824,32880.532336675897,null,7542.4257517795395,1055939.6052491376,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[141,148.10178910361228,44,5.0000000000000142E-2,402221.54332591681,331247.43085359933,15000,507958.31570941379,101.28169342711973,7266.4697003669617,null,7542.4257517795395,339409.15883007919,50.927310179236557,5587.9607334474995,827586.98206430813,140,148.10178910361228,5.0000000000000142E-2,2003945.9349014647,4869665.6657408755,1000,620105.61333534098,6.7521128951413152,32887.284449571038,null,7542.4257517795395,1063482.0310009171,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[142,148.39799268181949,45,1.9999999999999159E-3,413178.66882001009,332911.92571530654,15000,{"$f":"IF(C151=\"NA\",\"NA\",IF(H150=\"NA\",G151,H150+G151))","v":522958.31570941379},101.07953435840294,{"$f":"IF(C151=\"NA\",\"NA\",IF(J150=\"NA\",I151,J150+I151))","v":7367.5492347253648},null,7542.4257517795395,{"$f":"IF(C151=\"NA\",\"NA\",IF(M150=\"NA\",L151,M150+L151))","v":346951.58458185871},50.825658861513539,{"$f":"IF(C151=\"NA\",\"NA\",IF(O150=\"NA\",N151,O150+N151))","v":5638.7863923090126},836784.58178021619,141,148.39799268181949,1.9999999999999159E-3,2028250.7636586877,4880406.9970723577,1000,621105.61333534098,6.7386356238935292,32894.023085194931,null,7542.4257517795395,1071024.4567526965,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[143,149.43677863059222,46,6.999999999999936E-3,424227.1036932214,336249.30919531366,15000,537958.31570941373,100.37689608580233,7467.9261308111672,null,7542.4257517795395,354494.01033363823,50.472352394750288,5689.2587447037631,850184.49960445717,142,149.43677863059222,6.999999999999936E-3,2052758.1326555545,4915576.8460518634,1000,622105.61333534098,6.6917930723868215,32900.714878267318,null,7542.4257517795395,1078566.882504476,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[144,149.88508896648398,47,2.9999999999999003E-3,435367.60885704251,338261.05712289957,15000,552958.31570941373,100.07666608753972,7568.0027968987069,null,7542.4257517795395,362036.43608541775,50.321388230060109,5739.5801329338228,860277.47885504994,143,149.88508896648398,2.9999999999999003E-3,2077469.7297273951,4931326.5765900183,1000,623105.61333534098,6.6717777391693147,32907.386656006485,null,7542.4257517795395,1086109.3082562555,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[145,180.76141729357968,48,0.20600000000000004,446600.95156389551,409148.83489021688,15000,567958.31570941373,82.982310188673054,7650.9851070873801,null,7542.4257517795395,369578.86183719727,41.725860887280355,5781.3059938211036,1045037.06525097,144,180.76141729357968,0.20600000000000004,2102387.2567748344,5948385.8513675621,1000,624105.61333534098,5.5321540125782036,32912.918810019066,null,7542.4257517795395,1093651.7340080349,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[146,236.97821807188296,49,0.311,457927.90545997233,537705.12254107429,1000,568958.31570941373,4.2197971110436336,7655.2049041984237,null,7542.4257517795395,377121.28758897679,31.827506397620411,5813.1335002187243,1377586.0182958012,145,236.97821807188296,0.311,2127512.4298810023,7799644.851142874,1000,625105.61333534098,4.2197971110436336,32917.138607130109,null,7542.4257517795395,1101194.1597598144,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[147,336.50906966207378,50,0.41999999999999987,469349.25063851656,764961.27400832542,1000,569958.31570941373,2.9716881063687564,7658.1765923047924,null,7542.4257517795395,384663.71334075631,22.413736899732683,5835.5472371184569,1963714.571731817,146,336.50906966207378,0.41999999999999987,2152846.9794297218,11076915.688622881,1000,626105.61333534098,2.9716881063687564,32920.110295236482,null,7542.4257517795395,1108736.5855115938,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[148,305.21372618350091,51,-9.3000000000000041E-2,480865.77369354857,694726.87552555103,1000,570958.31570941373,3.2763926200317051,7661.4529849248238,null,7542.4257517795395,392206.13909253583,24.711948070267567,5860.2591851887246,1788631.5423125376,147,305.21372618350091,-9.3000000000000041E-2,2178392.6502246801,10047669.529580953,1000,627105.61333534098,3.2763926200317051,32923.386687856517,null,7542.4257517795395,1116279.0112633733,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[149,235.93021033984621,52,-0.22699999999999998,492478.26777403877,537796.87478125095,1000,571958.31570941373,4.2385415524342882,7665.6915264772579,null,7542.4257517795395,399748.56484431535,31.968884955068006,5892.2280701437921,1390154.6079593711,148,235.93021033984621,-0.22699999999999998,2204151.2016095961,7767621.5463660769,1000,628105.61333534098,4.2385415524342882,32927.62522940895,null,7542.4257517795395,1123821.4370151528,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[150,241.82846559834235,53,2.4999999999999915E-2,504187.53263853339,552266.79665078223,1000,572958.31570941373,4.1351624901797939,7669.8266889674378,null,7542.4257517795395,407290.99059609487,31.189156053724886,5923.4172261975173,1432450.8989101348,149,241.82846559834235,2.4999999999999915E-2,2230124.4075893871,7962837.0850252286,1000,629105.61333534098,4.1351624901797939,32931.76039189913,null,7542.4257517795395,1131363.8627669322,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[151,214.01819205453299,54,-0.11499999999999995,515994.3747102326,489641.11503594229,15000,587958.31570941373,70.087499833555825,7739.9141888009935,null,7542.4257517795395,414833.41634787439,35.241984241497043,5958.6592104390147,1275261.4712872489,150,214.01819205453299,-0.11499999999999995,2256314.0569523438,7047995.820247327,1000,630105.61333534098,4.6724999889037218,32936.432891888035,null,7542.4257517795395,1138906.2885187117,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[152,237.9882295646407,55,0.1120000000000001,527899.60713252856,545592.91991996788,1000,588958.31570941373,4.2018884792299653,7744.1160772802232,null,7542.4257517795395,422375.84209965391,31.692431871849855,5990.3516423108649,1425633.1818232005,151,237.9882295646407,0.1120000000000001,2282721.9533933238,7838483.3521150285,1000,631105.61333534098,4.2018884792299653,32940.634780367262,null,7542.4257517795395,1146448.7142704912,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[153,258.69320553676442,56,8.6999999999999911E-2,539904.04982501059,594146.50395300507,1000,589958.31570941373,3.8655827775804652,7747.9816600578033,null,7542.4257517795395,429918.26785143343,29.15587108725838,6019.5075133981236,1557205.6943935985,152,258.69320553676442,8.6999999999999911E-2,2309349.9156379788,8521518.4037490357,1000,632105.61333534098,3.8655827775804652,32944.500363144842,null,7542.4257517795395,1153991.1400222706,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[154,222.4761567616174,57,-0.14000000000000001,552008.52953992994,511825.99339958437,15000,604958.31570941373,67.422955422915095,7815.4046154807183,null,7542.4257517795395,437460.69360321295,33.902175682858584,6053.4096890809824,1346739.3229302743,153,222.4761567616174,-0.14000000000000001,2336199.777568006,7329365.8272241708,1000,633105.61333534098,4.4948636948610057,32948.995226839703,null,7542.4257517795395,1161533.5657740501,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[155,197.78130336107787,58,-0.11099999999999999,564213.87991914037,455902.30813223054,15000,619958.31570941373,75.841344682694142,7891.2459601634127,null,7542.4257517795395,445003.11935499246,38.135180745622705,6091.5448698266055,1204793.6838367935,154,197.78130336107787,-0.11099999999999999,2363273.3883474506,6516695.2204022883,1000,634105.61333534098,5.0560896455129427,32954.051316485216,null,7542.4257517795395,1169075.9915258295,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[156,205.49477419215989,59,3.8999999999999917E-2,576520.94155151094,474721.49814938748,15000,634958.31570941373,72.994556961207067,7964.2405171246201,null,7542.4257517795395,452545.54510677198,36.703735077596441,6128.2486049042018,1259323.0632582079,155,205.49477419215989,3.8999999999999917E-2,2390572.612550057,6771885.333997977,1000,635105.61333534098,4.8663037974138046,32958.917620282627,null,7542.4257517795395,1176618.417277609,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[157,210.63214354696387,60,2.4999999999999915E-2,588930.56203081796,487614.53560312215,15000,649958.31570941373,71.214201913372762,8035.4547190379926,null,7542.4257517795395,460087.9708585515,35.808522026923363,6164.0571269311249,1298348.5655914424,156,210.63214354696387,2.4999999999999915E-2,2418099.3302876852,6942207.4673479255,1000,636105.61333534098,4.7476134608915173,32963.665233743523,null,7542.4257517795395,1184160.8430293885,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[158,208.31518996794728,61,-1.0999999999999979E-2,601443.59601411887,483239.7757114878,15000,664958.31570941373,72.006270893197936,8107.4609899311909,null,7542.4257517795395,467630.39661033102,36.206796791631305,6200.2639237227559,1291609.1571217161,157,208.31518996794728,-1.0999999999999979E-2,2445855.437339793,6866832.1852070987,1000,637105.61333534098,4.8004180595465291,32968.465651803068,null,7542.4257517795395,1191703.2687811679,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[159,179.15106337243466,62,-0.13999999999999999,614060.90528061439,416446.20711187948,15000,679958.31570941373,83.728221968834802,8191.1892119000258,null,7542.4257517795395,475172.82236211054,42.100926501896865,6242.3648502246524,1118326.3008764554,158,179.15106337243466,-0.13999999999999999,2473842.8452840024,5906335.6792781046,1000,638105.61333534098,5.5818814645889869,32974.047533267658,null,7542.4257517795395,1199245.6945329474,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[160,166.78963999973669,63,-6.8999999999999881E-2,626783.35879099695,388642.41882115987,15000,694958.31570941373,89.933643360724801,8281.1228552607499,null,7542.4257517795395,482715.24811389006,45.221188509019186,6287.5860387336716,1048704.2118677595,159,166.78963999973669,-6.8999999999999881E-2,2502063.4816277465,5499729.5174079165,1000,639105.61333534098,5.9955762240483201,32980.043109491708,null,7542.4257517795395,1206788.1202847268,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[161,172.29369811972799,64,3.2999999999999932E-2,639611.83274729957,402500.61864225811,15000,709958.31570941373,87.060642169143094,8368.1834974298927,null,7542.4257517795395,490257.67386566958,43.776561964200567,6331.362600697872,1090853.876611175,160,172.29369811972799,3.2999999999999932E-2,2530519.2899410222,5682253.5914823776,1000,640105.61333534098,5.8040428112762061,32985.84715230298,null,7542.4257517795395,1214330.5460365063,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[162,175.05039728964366,65,1.6000000000000087E-2,652547.21065323811,409956.62854053424,15000,724958.31570941373,85.689608434195947,8453.8731058640878,null,7542.4257517795395,497800.0996174491,43.08716728759898,6374.4497679854712,1115849.9643887335,161,175.05039728964366,1.6000000000000087E-2,2559212.2299902416,5774185.6489460962,1000,641105.61333534098,5.7126405622797298,32991.559792865257,null,7542.4257517795395,1221872.9717882858,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[163,182.92766516767762,66,4.4999999999999984E-2,665590.38337505935,429449.67682485824,15000,739958.31570941373,81.999625295881287,8535.8727311599687,null,7542.4257517795395,505342.52536922862,41.231739031195197,6415.6815070166667,1173605.6385380062,162,182.92766516767762,4.4999999999999984E-2,2588144.2778732046,6035069.0031486703,1000,642105.61333534098,5.4666416863920855,32997.026434551648,null,7542.4257517795395,1229415.3975400652,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[164,206.89118930464338,67,0.13099999999999995,678742.24920289568,486838.5844889147,15000,754958.31570941373,72.501879129868513,8608.3746102898367,null,7542.4257517795395,512884.95112100814,36.456002680101854,6452.1375096967686,1334890.4029382644,163,206.89118930464338,0.13099999999999995,2617317.4261551918,6826794.0425611464,1000,643105.61333534098,4.8334586086579012,33001.859893160305,null,7542.4257517795395,1236957.8232918447,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[165,212.89103379447801,68,2.8999999999999863E-2,692003.7139126308,501985.90343909321,15000,769958.31570941373,70.458580301135598,8678.8331905909727,null,7542.4257517795395,520427.37687278766,35.428574033140777,6487.5660837299092,1381144.6503752535,164,212.89103379447801,2.8999999999999863E-2,2646733.684006196,7025800.0697954195,1000,644105.61333534098,4.6972386867423728,33006.557131847047,null,7542.4257517795395,1244500.2490436241,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[166,210.1234503551498,69,-1.2999999999999961E-2,705375.69082828029,496447.08669438498,15000,784958.31570941373,71.386606181495026,8750.2197967724678,null,7542.4257517795395,527969.80262456718,35.895211786363504,6523.4612955162729,1370732.1956721547,165,210.1234503551498,-1.2999999999999961E-2,2676395.0773392916,{"$f":"(U174+V174)*(1+S175)","v":6935451.668888079},1000,645105.61333534098,4.759107078766335,{"$f":"Y174+X175","v":33011.316238925814},null,7542.4257517795395,{"$f":"AB174+AA175","v":1252042.6747954036},null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[167,254.03925147937613,70,0.20900000000000013,718859.10088489379,601413.52781351143,15000,799958.31570941373,59.045993533081074,8809.2657903055497,null,7542.4257517795395,535512.22837634676,29.690001477554588,6553.1512969938276,1664757.6503194149,166,254.03925147937613,0.20900000000000013,2706303.6489501642,8386170.0676856879,1000,646105.61333534098,3.9363995688720714,33015.252638494683,null,7542.4257517795395,1259585.1005471831,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[168,262.93062528115428,71,3.499999999999992E-2,732454.8726919787,623498.0012869843,15000,814958.31570941373,57.049269114087998,8866.3150594196377,null,7542.4257517795395,543054.65412812633,28.685991765753229,6581.8372887595806,1730566.5938323736,167,262.93062528115428,3.499999999999992E-2,2736461.4586577923,8680721.0200546868,1000,647105.61333534098,3.8032846076058666,33019.055923102293,null,7542.4257517795395,1267127.5262989625,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[169,313.93916658569822,72,0.19400000000000003,746163.94259745639,745650.61353665928,8055.7548125766534,823014.07052199042,25.660241441641261,8891.9753008612788,null,7542.4257517795395,550597.07987990591,24.025118731786623,6605.8624074913669,2073838.9387876338,168,313.93916658569822,0.19400000000000003,2766870.5834463183,10365974.897945296,1000,648105.61333534098,3.1853304921322163,33022.241253594424,null,7542.4257517795395,1274669.952050742,null,-7542.4257517795395,-7542.4257517795395,-8055.7548125766534,0,0,0,0,0,0,0]
[170,339.99611741231115,73,8.2999999999999935E-2,759987.25475214596,808622.61446020193,1000,824014.07052199042,2.9412100573704678,8894.9165109186488,null,7542.4257517795395,558139.50563168549,22.183858478103993,6628.0462659694713,2253509.996458787,169,339.99611741231115,8.2999999999999935E-2,2797533.117608082,11227433.814474756,1000,649105.61333534098,2.9412100573704678,33025.182463651792,null,7542.4257517795395,1282212.3778025215,null,-7542.4257517795395,-7542.4257517795395,-1000,0,0,0,0,0,0,0]
[171,296.47661438353532,74,-0.128,773925.76117479173,705990.91980929603,15000,839014.07052199042,50.594209702473641,8945.5107206211233,null,7542.4257517795395,565681.93138346507,25.440204676724765,6653.4864706461958,1972603.1426638416,170,296.47661438353532,-0.128,2828451.1728878608,9791194.2862219866,1000,650105.61333534098,3.3729473134982428,33028.555410965288,null,7542.4257517795395,1289754.8035543009,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[172,289.95412886709755,75,-2.1999999999999971E-2,787980.42181762576,691437.11957349151,15000,854014.07052199042,51.732320759175501,8997.2430413802995,null,7542.4257517795395,573224.35713524465,26.012479219554972,6679.4989498657505,1936748.2992770167,171,289.95412886709755,-2.1999999999999971E-2,2859626.8786283038,9576766.0119251031,1000,651105.61333534098,3.4488213839450337,33032.004232349231,null,7542.4257517795395,1297297.2293060804,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[173,299.23266099084469,76,3.2000000000000063E-2,802152.20463248377,714595.10739984328,15000,869014.07052199042,50.128217789898741,9047.3712591701988,null,7542.4257517795395,580766.78288702422,25.205890716623035,6704.7048405823734,2006266.6706056606,172,299.23266099084469,3.2000000000000063E-2,2891062.3819165835,9884254.5243067071,1000,652105.61333534098,3.3418811859932496,33035.346113535226,null,7542.4257517795395,1304839.6550578598,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[174,314.79275936236866,77,5.2000000000000129E-2,816442.08563746512,752806.05298463511,15000,884014.07052199042,47.650397138687012,9095.0216563088852,null,7542.4257517795395,588309.2086388038,23.959972164090331,6728.6648127464641,2118134.9632289349,173,314.79275936236866,5.2000000000000129E-2,2922759.8477322659,10399287.759570656,1000,653105.61333534098,3.176693142579134,33038.522806677807,null,7542.4257517795395,1312382.0808096393,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[175,322.03299282770308,78,2.2999999999999833E-2,830851.04898415529,771143.5922032817,15000,899014.07052199042,46.579078336937457,9141.6007346458227,null,7542.4257517795395,595851.63439058338,23.421282662844902,6752.0860954093087,2174394.4931349796,174,322.03299282770308,2.2999999999999833E-2,2954721.4590964126,10639494.378040781,1000,654105.61333534098,3.1052718891291637,33041.628078566937,null,7542.4257517795395,1319924.5065614188,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[176,345.86343429695313,79,7.4000000000000066E-2,845380.08702540083,829282.21802632464,15000,914014.07052199042,43.369719121915693,9184.9704537677389,null,7542.4257517795395,603394.06014236296,21.807525756838828,6773.8936211661476,2342842.111378748,175,345.86343429695313,7.4000000000000066E-2,2986949.4172219266,11427890.9620158,1000,655105.61333534098,2.891314608127713,33044.519393175062,null,7542.4257517795395,1327466.9323131982,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[177,325.11162823913594,80,-6.0000000000000012E-2,860030.20038365666,780465.28494474513,15000,929014.07052199042,46.13799906586776,9231.1084528336069,null,7542.4257517795395,610936.48589414253,23.199495485998753,6797.0931166521459,2209814.0104478025,176,325.11162823913594,-6.0000000000000012E-2,3019445.941665154,10743157.504294852,1000,656105.61333534098,3.0758666043911838,33047.595259779453,null,7542.4257517795395,1335009.3580649777,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[178,319.25961893083149,81,-1.7999999999999995E-2,874802.39801989822,767398.90981573972,15000,944014.07052199042,46.983705769722768,9278.0921586033292,null,7542.4257517795395,618478.91164592211,23.624740820772661,6820.7178574729187,2177579.7840115214,177,319.25961893083149,-1.7999999999999995E-2,3052213.2704787408,10550762.669217544,1000,657105.61333534098,3.132247051314851,33050.727506830764,null,7542.4257517795395,1342551.7838167571,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[179,313.83220540900737,82,-1.6999999999999956E-2,889697.69730310852,755336.12834887218,15000,959014.07052199042,47.796241881711865,9325.8884004850406,null,7542.4257517795395,626021.33739770169,24.033307040460489,6844.7511645133791,2148103.3534351052,178,313.83220540900737,-1.6999999999999956E-2,3085253.6603657748,10372382.703840846,1000,658105.61333534098,3.1864161254474577,33053.913922956213,null,7542.4257517795395,1350094.2095685366,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[180,297.82676293314796,83,-5.1000000000000115E-2,904717.12408034527,717762.98580307956,15000,974014.07052199042,50.36484919042347,9376.2532496754648,null,7542.4257517795395,633563.76314948127,25.324875701222858,6870.0760402146016,2046092.508161694,179,297.82676293314796,-5.1000000000000115E-2,3118569.3868352012,9844340.1859449614,1000,659105.61333534098,3.3576566126948979,33057.271579568907,null,7542.4257517795395,1357636.6353203161,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[181,274.29844866142929,84,-7.8999999999999945E-2,919861.71274739236,661980.70992463629,15000,989014.07052199042,54.684961118809412,9430.9382107942747,null,7542.4257517795395,641106.18890126084,27.497150598504732,6897.5731908131065,1891993.6257686999,180,274.29844866142929,-7.8999999999999945E-2,3152162.7443585377,9067558.3112553097,1000,660105.61333534098,3.6456640745872941,33060.917243643496,null,7542.4257517795395,1365179.0610720955,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[182,259.7606308823735,85,-5.3000000000000123E-2,935132.50631999818,627842.73229863041,15000,1004014.0705219904,57.74547108638798,9488.6836818806623,null,7542.4257517795395,648648.61465304042,29.036061878040901,6926.609252691147,1799260.3893547379,181,259.7606308823735,-5.3000000000000123E-2,3186036.0465279031,8587924.7207587771,1000,661105.61333534098,3.8496980724258654,33064.76694171592,null,7542.4257517795395,1372721.486823875,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[183,253.52637574119655,86,-2.399999999999998E-2,950530.55650570965,613750.5067234633,15000,1019014.0705219904,59.165441686872931,9547.8491235675356,null,7542.4257517795395,656191.04040482,29.750063399632072,6956.3593160907794,1763620.5657620039,182,253.52637574119655,-2.399999999999998E-2,3220191.6262153476,8382790.5274605667,1000,662105.61333534098,3.9443627791248619,33068.711304495046,null,7542.4257517795395,1380263.9125756545,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[184,241.10358332987789,87,-4.9000000000000085E-2,966056.92377630097,584627.73189401359,15000,1034014.0705219904,62.213923960959974,9610.0630475284961,null,7542.4257517795395,663733.46615659958,31.282926813493244,6987.6422429042723,1684745.583791445,183,241.10358332987789,-4.9000000000000085E-2,3254631.8357335185,7972984.7916149981,1000,663105.61333534098,4.1475949307306648,33072.858899425773,null,7542.4257517795395,1387806.3383274339,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[185,255.32869474634069,88,5.8999999999999997E-2,981712.67744081444,620179.76807576034,15000,1049014.0705219903,58.747803551425847,9668.8108510799211,null,7542.4257517795395,671275.89190837916,29.540063091117322,7017.1823059953895,1791687.9989869199,184,255.32869474634069,5.8999999999999997E-2,3289359.0469976757,8444449.8943202831,1000,664105.61333534098,3.9165202367617233,33076.775419662532,null,7542.4257517795395,1395348.7640792134,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[186,246.13686173547242,89,-3.6000000000000004E-2,997498.89571919874,598817.2964250329,15000,1064014.0705219903,60.941704928864986,9729.752556008787,null,7542.4257517795395,678818.31766015873,30.643218974188091,7047.8255249695776,1734729.6567751702,185,246.13686173547242,-3.6000000000000004E-2,3324375.6516890335,8141413.6981247524,1000,665105.61333534098,4.0627803285909989,33080.838199991122,null,7542.4257517795395,1402891.1898309928,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[187,254.50551503447849,90,3.400000000000003E-2,1013416.6658165699,620211.08450348407,15000,1079014.0705219903,58.937819080140223,9788.6903750889269,null,7542.4257517795395,686360.74341193831,29.63560829225154,7077.4611332618288,1801252.8908573056,186,254.50551503447849,3.400000000000003E-2,3359684.0614194865,8419255.7638609949,1000,666105.61333534098,3.9291879386760145,33084.767387929794,null,7542.4257517795395,1410433.6155827723,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[188,248.65188818868549,91,-2.2999999999999986E-2,1029467.0839980857,606923.22955990396,15000,1094014.0705219903,60.325301003214143,9849.0156760921418,null,7542.4257517795395,693903.16916371789,30.333273584699629,7107.7944068465285,1767366.5001193671,187,248.65188818868549,-2.2999999999999986E-2,3395286.7078976934,8226589.8812921923,1000,667105.61333534098,4.0216867335476092,33088.789074663342,null,7542.4257517795395,1417976.0413345518,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[189,258.84661560442157,92,4.0999999999999912E-2,1045651.2556644478,632848.08197186003,15000,1109014.0705219903,57.949376564086599,9906.9650526562291,null,7542.4257517795395,701445.59491549747,29.1385913397691,7136.9329981862975,1847370.9523760404,188,258.84661560442157,4.0999999999999912E-2,3431186.0430965521,8564921.0664251707,1000,668105.61333534098,3.8632917709391066,33092.652366434282,null,7542.4257517795395,1425518.4670863312,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[190,258.84661560442157,93,0,1061970.2954280286,633848.08197186003,15000,1124014.0705219903,57.949376564086599,9964.9144292203164,null,7542.4257517795395,708988.02066727704,29.1385913397691,7166.0715895260664,1854913.3781278201,189,258.84661560442157,0,3467384.5394220664,8565921.0664251707,1000,669105.61333534098,3.8632917709391066,33096.515658205222,null,7542.4257517795395,1433060.8928381107,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[191,225.71424880705561,94,-0.128,1078425.3271896399,553587.52747946198,15000,1139014.0705219903,66.455707068906648,10031.370136289223,null,7542.4257517795395,716530.44641905662,33.415815756615942,7199.4874052826826,1625026.8914792386,190,225.71424880705561,-0.128,3503884.6898836289,7470355.1699227486,1000,670105.61333534098,4.4303804712604435,33100.946038676484,null,7542.4257517795395,1440603.3185898901,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[192,237.90281824263661,95,5.3999999999999992E-2,1095017.4842159313,584535.253963353,15000,1154014.0705219903,63.050955473345965,10094.421091762568,null,7542.4257517795395,724072.8721708362,31.703810015764649,7231.1912152984469,1720320.769370897,191,237.90281824263661,5.3999999999999992E-2,3540689.008265703,7874808.3490985772,1000,671105.61333534098,4.2033970315563982,33105.149435708037,null,7542.4257517795395,1448145.7443416696,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[193,224.34235760280632,{"$f":"IF(AND(A202>=startm,A202<=endm),A202-startm,\"NA\")","v":96},-5.7000000000000037E-2,{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,typical,(1+return/12)*typical*((1+return/12)^C202-1)/(return/12)))","v":1111747.9092174417},552159.74448744184,{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,typical,IF((F202-E202)>0,IF(typical-(F202-E202)<min,min,typical-(F202-E202)),IF((F202-E202)<0,IF(typical-(F202-E202)>max,max,typical-(F202-E202)),IF((E202-F202)=0,min,)))))","v":15000},1169014.0705219903,66.862094881597002,10161.283186644165,null,{"$f":"IF(C202=\"NA\",\"NA\",typical)","v":7542.4257517795395},731615.29792261578,33.620159083525607,7264.8113743819722,1629804.9112685353,192,224.34235760280632,-5.7000000000000037E-2,3577800.0293009607,7426887.2731999578,1000,672105.61333534098,{"$f":"V202/R202","v":4.4574729921064664},33109.606908700145,null,{"$f":"typical","v":7542.4257517795395},1455688.1700934491,null,{"$f":"IF(A202=endm,E202,IF(C202=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A202=endm,P202,IF(C202=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A202=endm,F202,IF(C202=\"NA\",\"NA\",-G202))","v":-15000},{"$f":"IF(A202=endm,O202,0)","v":0},{"$f":"IF(A202=endm,J202,0)","v":0},{"$f":"IF(A202=endm,E202,0)","v":0},{"$f":"IF(A202=endm,P202,0)","v":0},{"$f":"IF(A202=endm,F202,0)","v":0},{"$f":"IF(A202=endm,M202,0)","v":0},{"$f":"IF(A202=endm,H202,0)","v":0}]
[194,262.48055839528337,97,{"$f":"IF(C203=\"NA\",\"NA\",IF(C203=0,0,(B203-B202)/B202))","v":0.1699999999999999},1128617.754427298,{"$f":"IF(C203=\"NA\",\"NA\",IF(C203=0,typical,(F202+IF(V202=typical,0,V202))*(1+D203)))","v":647196.90105030697},15000,1184014.0705219903,{"$f":"IF(C203=\"NA\",\"NA\",G203/B203)","v":57.147089642390604},10218.430276286555,null,7542.4257517795395,739157.72367439535,{"$f":"IF(C203=\"NA\",\"NA\",L203/B203)","v":28.735178703868044},7293.5465530858401,{"$f":"IF(C203=\"NA\",\"NA\",O203*B203)","v":1914414.1719359655},193,262.48055839528337,0.1699999999999999,{"$f":"(1+return/12)*typical*((1+return/12)^Q203-1)/(return/12)","v":3615220.3088448467},8690628.1096439492,{"$f":"IF((U203-T203)>0,IF(typical-(U203-T203)<min,min,typical-(U203-T203)),IF((U203-T203)<0,IF(typical-(U203-T203)>max,max,typical-(U203-T203)),IF((T203-U203)=0,min,)))","v":1000},{"$f":"W202+V203","v":673105.61333534098},3.8098059761593737,33113.416714676307,null,7542.4257517795395,1463230.5958452285,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[{"$f":"A203+1","v":195},260.64319448651639,98,-6.9999999999999655E-3,1145628.1816805701,643659.52274295478,15000,1199014.0705219903,57.549939216908967,10275.980215503465,null,7542.4257517795395,746700.14942617493,28.937742904197425,7322.4842959900379,1908555.6984841935,{"$f":"Q203+1","v":194},260.64319448651639,-6.9999999999999655E-3,3652952.4240515982,8630786.712876441,1000,674105.61333534098,3.8366626144605975,33117.25337729077,null,7542.4257517795395,1470773.021597008,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[196,294.78745296425006,99,0.13100000000000009,1162780.3624942855,729109.92022228183,15000,1214014.0705219903,50.884119555180334,10326.864335058644,null,7542.4257517795395,754242.57517795451,25.585979579308066,7348.0702755693464,2166118.9207374025,195,294.78745296425006,0.13100000000000009,3690998.973551739,9762550.772263255,1000,675105.61333534098,3.3922746370120223,33120.645651927785,null,7542.4257517795395,1478315.4473487874,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[197,288.30212899903654,100,-2.2000000000000079E-2,1180075.4781481151,714047.50197739154,15000,1229014.0705219903,52.028752101411392,10378.893087160055,null,7542.4257517795395,761785.00092973409,26.161533312175941,7374.2318088815227,2126006.7302329591,196,288.30212899903654,{"$f":"(R206-R205)/R205","v":-2.2000000000000079E-2},3729362.577631047,9548752.6552734617,1000,676105.61333534098,3.4685834734274259,33124.114235401212,null,7542.4257517795395,1485857.8731005669,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[198,296.66289074000855,101,2.8999999999999825E-2,1197514.7197657272,735783.87953473581,15000,1244014.0705219903,50.562441303606803,10429.455528463663,null,7542.4257517795395,769327.42668151367,25.424230624077691,7399.6560395056003,2195203.3511614944,197,296.66289074000855,2.8999999999999825E-2,3768045.8784110164,9826695.4822763912,1000,677105.61333534098,3.3708294202404536,33127.485064821449,null,7542.4257517795395,1493400.2988523464,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[199,275.59982549746798,102,-7.0999999999999883E-2,1215099.2883968195,684472.22408776963,15000,1259014.0705219903,54.426739831654245,10483.882268295318,null,7542.4257517795395,776869.85243329324,27.367309606111611,7427.0233491117124,2046886.3389808082,198,275.59982549746798,-7.0999999999999883E-2,3807051.5400308194,9129929.1030347683,1000,678105.61333534098,3.6284493221102831,33131.113514143559,null,7542.4257517795395,1500942.7246041258,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[200,272.01702776600087,103,-1.3000000000000097E-2,1232830.3950998366,676561.08517462853,15000,1274014.0705219903,55.143606719001269,10539.025875014318,null,7542.4257517795395,784412.27818507282,27.727770624226562,7454.751119735939,2027819.242325837,199,272.01702776600087,-1.3000000000000097E-2,3846382.2488307869,9012227.0246953145,1000,679105.61333534098,3.6762404479334179,33134.789754591489,null,7542.4257517795395,1508485.1503559053,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[201,249.43961446142279,104,-8.3000000000000004E-2,1250709.2610253799,621323.51510513434,15000,1289014.0705219903,60.134794677209669,10599.160669691528,null,7542.4257517795395,791954.7039368524,30.237481596757426,7484.9886013326968,1867052.6709645721,200,249.43961446142279,-8.3000000000000004E-2,3886040.7135374211,8265129.1816456039,1000,680105.61333534098,4.0089863118139784,33138.798740903301,null,7542.4257517795395,1516027.5761076848,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[202,240.21034872635013,105,-3.7000000000000061E-2,1268737.1175003024,599297.5450462444,15000,1304014.0705219903,62.445269654423342,10661.605939345951,null,7542.4257517795395,799497.12968863198,31.399253994556002,7516.3878553272525,1805514.1478906623,201,240.21034872635013,-3.7000000000000061E-2,3926029.6654499434,7960282.4019247163,1000,681105.61333534098,4.1630179769615561,33142.961758880265,null,7542.4257517795395,1523570.0018594642,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[203,219.31204838715769,106,-8.6999999999999938E-2,1286915.2061125159,548071.65862722113,15000,1319014.0705219903,68.395695130803219,10730.001634476754,null,7542.4257517795395,807039.55544041155,34.391296817695505,7550.7791521449481,1655976.8427759544,202,219.31204838715769,-8.6999999999999938E-2,3966351.8586284043,7268650.8329572659,1000,682105.61333534098,4.5597130087202142,33147.521471888984,null,7542.4257517795395,1531112.4276112437,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[204,237.51494840329175,107,8.2999999999999893E-2,1305244.7787964977,594644.60629328049,15000,1334014.0705219903,63.153919788368626,10793.155554265122,null,7542.4257517795395,814581.98119219113,31.755583395840731,7582.5347355407885,1800965.3464781379,203,237.51494840329175,8.2999999999999893E-2,4007010.0700833523,7873031.8520927187,1000,683105.61333534098,4.2102613192245748,33151.731733208209,null,7542.4257517795395,1538654.8533630231,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[205,260.31638345000778,108,9.6000000000000058E-2,1323727.0979195132,652826.48849743546,15000,1349014.0705219903,57.622189587927572,10850.77774385305,null,7542.4257517795395,822124.40694397071,28.974072441460518,7611.508807982249,1981400.4454918187,204,260.31638345000778,9.6000000000000058E-2,4048007.0999670909,8629938.9098936208,1000,684105.61333534098,3.8414793058618382,33155.573212514071,null,7542.4257517795395,1546197.2791148026,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[206,267.34492580315799,109,2.7000000000000017E-2,1342363.4363685525,671479.80368686619,15000,{"$f":"IF(C215=\"NA\",\"NA\",IF(H214=\"NA\",G215,H214+G215))","v":1364014.0705219903},56.1072926854212,{"$f":"IF(C215=\"NA\",\"NA\",IF(J214=\"NA\",I215,J214+I215))","v":10906.885036538471},null,7542.4257517795395,{"$f":"IF(C215=\"NA\",\"NA\",IF(M214=\"NA\",L215,M214+L215))","v":829666.83269575029},28.212339280876844,{"$f":"IF(C215=\"NA\",\"NA\",IF(O214=\"NA\",N215,O214+N215))","v":7639.7211472631261},2042440.6832718775,205,267.34492580315799,2.7000000000000017E-2,4089345.7717665266,8863974.2604607474,1000,685105.61333534098,3.7404861790280801,33159.313698693099,null,7542.4257517795395,1553739.7048665821,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[207,259.32457802906322,110,-3.0000000000000124E-2,1361155.0776380021,652305.40957626014,15000,1379014.0705219903,57.84256977878475,10964.727606317256,null,7542.4257517795395,837209.25844752986,29.084885856574068,7668.8060331197003,1988709.8885255004,206,259.32457802906322,-3.0000000000000124E-2,4131028.9324976266,8599025.0326469243,1000,686105.61333534098,3.8561713185856501,33163.169870011683,null,7542.4257517795395,1561282.1306183615,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[208,289.1469045024055,111,0.11500000000000006,1380103.3159180295,728435.53167753003,15000,1394014.0705219903,51.876744196219505,11016.604350513475,null,7542.4257517795395,844751.68419930944,26.085099422936384,7694.891132542637,2224953.9514577128,207,289.1469045024055,0.11500000000000006,4173059.452901484,9589027.9114013202,1000,687105.61333534098,3.4584496130813003,33166.628319624768,null,7542.4257517795395,1568824.556370141,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[209,281.33993808084057,112,-2.6999999999999958E-2,1399209.4561837243,709740.77232223679,15000,1409014.0705219903,53.316283860451698,11069.920634373926,null,7542.4257517795395,852294.10995108902,26.808940825217249,7721.7000733678542,2172422.620520134,208,281.33993808084057,-2.6999999999999958E-2,4215440.2276420407,9331097.1577934846,1000,688105.61333534098,3.5544189240301134,33170.1827385488,null,7542.4257517795395,1576366.9821219204,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[210,319.32082972175402,113,0.13499999999999993,1418474.8142849661,806690.77658573876,15000,1424014.0705219903,46.97469943652132,11116.895333810447,null,7542.4257517795395,859836.5357028686,23.620212180808149,7745.3202855486625,2473242.1000421317,209,319.32082972175402,0.13499999999999993,4258174.1755054351,10591930.274095606,1000,689105.61333534098,3.1316466291014216,33173.314385177902,null,7542.4257517795395,1583909.4078736999,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[211,326.98452963507611,114,2.3999999999999983E-2,1437900.7170370524,827075.35522379645,15000,1439014.0705219903,45.873729918477856,11162.769063728925,null,7542.4257517795395,867378.96145464818,23.066613457820459,7768.386899006483,2540142.3361949222,210,326.98452963507611,2.3999999999999983E-2,4301264.2396010254,10847160.600673901,1000,690105.61333534098,3.0582486612318571,33176.372633839135,null,7542.4257517795395,1591451.8336254794,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[212,295.92099931974388,115,-9.5000000000000001E-2,1457488.5023120719,749408.19647753576,15000,1454014.0705219903,50.689204329809783,11213.458268058735,null,7542.4257517795395,874921.38720642775,25.487970671624815,7793.8748696781076,2306371.2400081842,211,295.92099931974388,-9.5000000000000001E-2,4344713.387564077,9817585.3436098807,1000,691105.61333534098,3.3792802886539857,33179.751914127788,null,7542.4257517795395,1598994.2593772588,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[213,300.95165630817951,116,1.6999999999999925E-2,1477239.5191310495,763165.13581765385,15000,1469014.0705219903,49.841892163038139,11263.300160221774,null,7542.4257517795395,882463.81295820733,25.061918064527845,7818.9367877426357,2353121.976840103,212,300.95165630817951,1.6999999999999925E-2,4388524.6117601544,9985501.2944512479,1000,692105.61333534098,3.3227928108692093,33183.074706938656,null,7542.4257517795395,1606536.6851290383,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[214,290.71929999370138,117,-3.4000000000000072E-2,1497155.1277568527,738183.52119985363,15000,1484014.0705219903,51.596161659459774,11314.896321881233,null,7542.4257517795395,890006.23870998691,25.944014559552638,7844.8808023021884,2280658.2553793187,213,290.71929999370138,-3.4000000000000072E-2,4432700.9294912005,9646960.2504399046,1000,693105.61333534098,3.4397441106306519,33186.51445104929,null,7542.4257517795395,1614079.1108808178,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[215,274.43901919405408,118,-5.6000000000000077E-2,1517236.6997878712,697789.24401266174,15000,1499014.0705219903,54.656950910444685,11369.553272791678,null,7542.4257517795395,897548.66446176649,27.483066270712541,7872.3638685729011,2160483.8188298563,214,274.43901919405408,-5.6000000000000077E-2,4477245.3832033398,9107674.4764152691,1000,694105.61333534098,3.6437967273629788,33190.15824777665,null,7542.4257517795395,1621621.5366325972,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[216,289.258726230533,119,5.3999999999999986E-2,1537485.6182524806,736523.86318934546,15000,1514014.0705219903,51.856689668353589,11421.409962460031,null,7542.4257517795395,905091.09021354606,26.075015437108672,7898.43888401001,2284692.3707984481,215,289.258726230533,5.3999999999999986E-2,4522161.0406964095,9600542.8981416933,1000,695105.61333534098,3.457112644556906,33193.615360421209,null,7542.4257517795395,1629163.9623843767,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[217,254.83693780909957,120,-0.11900000000000002,1557903.2777042959,649758.5234698134,15000,1529014.0705219903,58.861168749550046,11480.271131209582,null,7542.4257517795395,912633.51596532564,29.597066330429822,7928.0359503404397,2020356.4044252122,216,254.83693780909957,-0.11900000000000002,4567450.9953352567,8458959.2932628319,1000,696105.61333534098,3.9240779166366697,33197.539438337844,null,7542.4257517795395,1636706.3881361561,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[218,280.5754685278186,121,0.10099999999999991,1578491.0843182087,716485.13434026449,15000,1544014.0705219903,53.461551997774798,11533.732683207356,null,7542.4257517795395,920175.94171710522,26.8819857678745,7954.9179361083143,2231954.8270239378,217,280.5754685278186,0.10099999999999991,4613118.3662627628,9314415.1818823777,1000,697105.61333534098,3.5641034665183198,33201.103541804361,null,7542.4257517795395,1644248.8138879356,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[219,295.44596835979297,122,5.299999999999995E-2,1599250.4559872386,755511.8464602984,15000,1559014.0705219903,50.770704651258121,11584.503387858615,null,7542.4257517795395,927718.3674688848,25.528951346509498,7980.4468874548238,2357790.858607986,218,295.44596835979297,5.299999999999995E-2,4659166.2986146621,9809132.186522143,1000,698105.61333534098,3.384713643417208,33204.488255447781,null,7542.4257517795395,1651791.2396397151,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[220,306.67291515746513,123,3.8000000000000075E-2,1620182.8224201766,785259.29662578972,15000,1574014.0705219903,48.912046870190864,11633.415434728806,null,7542.4257517795395,935260.79322066437,24.594365459065024,8005.0412529138885,2454929.3369868691,219,306.67291515746513,3.8000000000000075E-2,4705597.9637361635,10182917.209609985,1000,699105.61333534098,3.2608031246793909,33207.749058572459,null,7542.4257517795395,1659333.6653914945,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[221,281.21906319939552,124,-8.3000000000000004E-2,1641289.6252400558,720999.77500584919,15000,1589014.0705219903,53.339200512749031,11686.754635241556,null,7542.4257517795395,942803.21897244395,26.820463968446049,8031.8617168823348,2258712.6277687387,220,281.21906319939552,-8.3000000000000004E-2,4752416.5594003424,9338652.0812123567,1000,700105.61333534098,3.5559467008499355,33211.305005273309,null,7542.4257517795395,1666876.091143274,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[222,249.16008999466445,125,-0.11399999999999995,1662572.3180834332,639691.80065518245,15000,1604014.0705219903,60.202257915066625,11746.956893156623,null,7542.4257517795395,950345.64472422353,30.271404027591473,8062.1331209099262,2008761.8139548821,221,249.16008999466445,-0.11399999999999995,4799625.3100283882,8274931.7439541481,1000,701105.61333534098,4.0134838610044419,33215.318489134312,null,7542.4257517795395,1674418.5168950534,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[223,246.41932900472312,126,-1.1000000000000051E-2,1684032.3667005068,633644.19084797543,15000,1619014.0705219903,60.871848245770096,11807.828741402393,null,7542.4257517795395,957888.07047600311,30.608093051154171,8092.7412139610806,1994207.8597531579,222,246.41932900472312,-1.1000000000000051E-2,4847227.4669116689,8184896.4947706526,1000,702105.61333534098,4.058123216384673,33219.376612350694,null,7542.4257517795395,1681960.9426468329,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[224,225.72010536832639,127,-8.3999999999999977E-2,1705671.249056055,581334.07881674555,15000,1634014.0705219903,66.453982801059055,11874.282724203451,null,7542.4257517795395,965430.49622778269,33.414948745801496,8126.1561627068822,1834236.8252856722,223,225.72010536832639,-8.3999999999999977E-2,4895226.3084356431,7498281.1892099185,1000,703105.61333534098,4.4302655200706038,33223.806877870767,null,7542.4257517795395,1689503.3683986124,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[225,239.48903179579429,128,6.0999999999999971E-2,1727490.4554312327,617856.45762456697,15000,1649014.0705219903,62.633348540112216,11936.916072743563,null,7542.4257517795395,972972.92197956226,31.493825396608386,8157.6499881034906,1953667.6973798778,224,239.48903179579429,6.0999999999999971E-2,4943625.1403056523,7956737.3417517236,1000,704105.61333534098,4.1755565693408139,33227.982434440106,null,7542.4257517795395,1697045.7941503918,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[226,218.17450796596862,129,-8.8999999999999926E-2,1749491.4885262039,563778.23289598059,15000,1664014.0705219903,68.752303556654454,12005.668376300217,null,7542.4257517795395,980515.34773134184,34.570609655991639,8192.2205977594822,1787333.6980648483,225,218.17450796596862,-8.8999999999999926E-2,4992427.2957745753,7249498.7183358204,1000,705105.61333534098,4.5834869037769641,33232.565921343885,null,7542.4257517795395,1704588.2199021713,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[227,216.42911190224086,130,-8.0000000000000192E-3,1771675.8635636335,560260.00703281269,15000,1679014.0705219903,69.306757617595224,12074.975133917811,null,7542.4257517795395,988057.77348312142,34.849404895152865,8227.0700026546347,1780577.454232109,226,216.42911190224086,-8.0000000000000192E-3,5041636.1358724097,7192494.7285891334,1000,706105.61333534098,4.6204505078396814,33237.186371851727,null,7542.4257517795395,1712130.6456539507,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[228,233.95986996632237,131,8.1000000000000003E-2,1794045.1083930412,606722.06760247052,15000,1694014.0705219903,64.113559313224073,12139.088693231035,null,7542.4257517795395,995600.199234901,32.238117386820413,8259.3081200414545,1932346.6537766892,227,233.95986996632237,8.1000000000000003E-2,5091255.0496377228,7776167.801604853,1000,707105.61333534098,4.2742372875482717,33241.460609139278,null,7542.4257517795395,1719673.0714057302,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[229,253.84645891345977,132,8.4999999999999978E-2,1816600.7635960272,659378.44334868051,15000,1709014.0705219903,59.090838076704209,12198.17953130774,null,7542.4257517795395,1003142.6249866806,29.712550586931254,8289.0206706283861,2104138.5450994875,228,253.84645891345977,8.4999999999999978E-2,5141287.4543510806,8438227.064741265,1000,708105.61333534098,3.9393892051136143,33245.399998344394,null,7542.4257517795395,1727215.4971575097,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[230,257.90800225607512,133,1.599999999999998E-2,1839344.3825923717,670944.49844225938,15000,1724014.0705219903,58.160273697543516,12256.339805005284,null,7542.4257517795395,1010685.0507384602,29.244636404459897,8318.2653070328452,2145347.1875728583,229,257.90800225607512,1.599999999999998E-2,5191736.7957703844,{"$f":"(U238+V238)*(1+S239)","v":8574254.697777126},1000,709105.61333534098,3.8773515798362346,{"$f":"Y238+X239","v":33249.277349924232},null,7542.4257517795395,{"$f":"AB238+AA239","v":1734757.9229092891},null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[231,283.44089447942656,134,9.9000000000000005E-2,1862277.5317470194,738467.00378804305,15000,1739014.0705219903,52.92108616700957,12309.260891172293,null,7542.4257517795395,1018227.4764902397,26.610224207879796,8344.8755312407247,2365278.9848943511,230,283.44089447942656,9.9000000000000005E-2,5242606.548368182,9424204.9128570613,1000,710105.61333534098,3.5280724111339712,33252.805422335368,null,7542.4257517795395,1742300.3486610686,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[232,257.08089129283991,135,-9.2999999999999944E-2,1885401.790477955,670696.57243575505,15000,1754014.0705219903,58.347393789426199,12367.60828496172,null,7542.4257517795395,1025769.9022420193,29.338725697772652,8374.2142569384978,2152850.4650509562,231,257.08089129283991,-9.2999999999999944E-2,5293900.2155709583,8548660.8559613544,1000,711105.61333534098,3.8898262526284135,33256.695248587996,null,7542.4257517795395,1749842.7744128481,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[233,297.69967211710861,136,0.15799999999999997,1908718.7513649829,777824.63088060427,15000,1769014.0705219903,50.386350422647844,12417.994635384368,null,7542.4257517795395,1033312.3279937989,25.335687131064464,8399.5499440695621,2500543.2642807867,232,297.69967211710861,0.15799999999999997,5345621.3300004285,9900507.2712032478,1000,712105.61333534098,3.359090028176523,33260.054338616173,null,7542.4257517795395,1757385.2001646275,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[234,312.28695605084692,137,4.8999999999999995E-2,1932230.0202594015,816987.03779375379,15000,1784014.0705219903,48.032745874783458,12466.027381259151,null,7542.4257517795395,1040854.7537455785,24.152227960976614,8423.7021720305383,2630612.3099823245,233,312.28695605084692,4.8999999999999995E-2,5397773.4537168108,10386681.127492206,1000,713105.61333534098,3.202183058318897,33263.256521674492,null,7542.4257517795395,1764927.625916407,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[235,344.45251252408417,138,0.10300000000000004,1955937.2163946079,902239.7026865104,15000,1799014.0705219903,43.547367066893429,12509.574748326044,null,7542.4257517795395,1048397.179497358,21.896852185835549,8445.5990242163734,2909107.8036622833,234,344.45251252408417,0.10300000000000004,5450360.1784641612,11457612.283623904,1000,714105.61333534098,2.9031578044595618,33266.159679478951,null,7542.4257517795395,1772470.0516681864,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[236,371.31980850096278,139,7.8000000000000125E-2,1979841.9724976069,973692.39949605823,15000,1814014.0705219903,40.39644440342618,12549.97119272947,null,7542.4257517795395,1055939.6052491376,20.312478836582141,8465.9115030529556,3143560.6380997216,235,371.31980850096278,7.8000000000000125E-2,5503385.1259177402,12352384.04174657,1000,715105.61333534098,2.6930962935617457,33268.85277577251,null,7542.4257517795395,1780012.4774199659,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[237,371.69112830946369,140,9.999999999998684E-4,2003945.9349014647,975667.09189555421,15000,1829014.0705219903,40.35608831511108,12590.327281044581,null,7542.4257517795395,1063482.0310009171,20.292186649932212,8486.2036897028884,3154246.6244896003,236,371.69112830946369,9.999999999998684E-4,5556851.9479334326,12365737.425788315,1000,716105.61333534098,2.6904058876740717,33271.543181660185,null,7542.4257517795395,1787554.9031717454,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[238,348.64627835427694,141,-6.2E-2,2028250.7636586877,916113.73219802976,15000,1844014.0705219903,43.023548310352965,12633.350829354935,null,7542.4257517795395,1071024.4567526965,21.633461247262485,8507.8371509501503,2966225.7595230248,237,348.64627835427694,-6.2E-2,5610764.326799253,11599999.705389438,1000,717105.61333534098,2.8682365540235306,33274.411418214208,null,7542.4257517795395,1795097.3289235248,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[239,361.89483693173946,142,3.7999999999999985E-2,2052758.1326555545,951964.05402155488,15000,1859014.0705219903,41.448505115946979,12674.799334470881,null,7542.4257517795395,1078566.882504476,20.841484823952296,8528.6786357741021,3086484.764136679,238,361.89483693173946,3.7999999999999985E-2,5665125.9754889589,12041837.694194237,1000,718105.61333534098,2.7632336743964649,33277.174651888607,null,7542.4257517795395,1802639.7546753043,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[240,389.39884453855171,143,7.6000000000000151E-2,2077469.7297273951,1025389.3221271931,15000,1874014.0705219903,38.520915535266703,12713.320250006147,null,7542.4257517795395,1086109.3082562555,19.369409687688005,8548.04804546179,3328600.0319628464,239,389.39884453855171,7.6000000000000151E-2,5719940.637917744,12958093.358952999,1000,719105.61333534098,2.5680610356844467,33279.742712924293,null,7542.4257517795395,1810182.1804270837,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[241,404.97479832009378,144,0.04,2102387.2567748344,1067444.8950122809,15000,1889014.0705219903,37.039341860833368,12750.35959186698,null,7542.4257517795395,1093651.7340080349,18.624432392007698,8566.6724778537973,3469286.4589931397,240,404.97479832009378,0.04,5775212.0892001037,13477457.09331112,1000,720105.61333534098,2.4692894573888911,33282.212002381682,null,7542.4257517795395,1817724.6061788632,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[242,433.32303420250037,145,7.0000000000000048E-2,2127512.4298810023,1143236.0376631406,15000,1904014.0705219903,34.61620734657324,12784.975799213553,null,7542.4257517795395,1101194.1597598144,17.406011581315607,8584.0784894351127,3719678.936874439,241,433.32303420250037,7.0000000000000048E-2,5830944.1359098144,14421949.089842899,1000,721105.61333534098,2.3077471564382157,33284.519749538122,null,7542.4257517795395,1825267.0319306427,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[243,400.39048360311034,146,-7.5999999999999998E-2,2152846.9794297218,1057274.0988007418,15000,1919014.0705219903,37.463427864256751,12822.43922707781,null,7542.4257517795395,1108736.5855115938,18.837674871553684,8602.9161643066673,3444525.7634237614,242,400.39048360311034,-7.5999999999999998E-2,5887140.6163421078,13326804.959014839,1000,722105.61333534098,2.4975618576171166,33287.017311395735,null,7542.4257517795395,1832809.4576824221,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[244,368.35924491486151,147,-8.0000000000000016E-2,2178392.6502246801,973612.17089668242,15000,1934014.0705219903,40.721117243757341,12863.160344321566,null,7542.4257517795395,1116279.0112633733,20.475733556036616,8623.3918978627044,3176506.1281016404,243,368.35924491486151,-8.0000000000000016E-2,5943805.400778004,12261580.562293651,1000,723105.61333534098,2.7147411495838227,33289.732052545318,null,7542.4257517795395,1840351.8834342016,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[245,361.36041926147914,148,-1.9E-2,2204151.2016095961,956094.53964964545,15000,1949014.0705219903,41.509803510456003,12904.670147832023,null,7542.4257517795395,1123821.4370151528,20.872307396571472,8644.2642052592764,3123694.937419489,244,361.36041926147914,-1.9E-2,6000942.3917508638,12029591.531610072,1000,724105.61333534098,2.7673202340304002,33292.499372779348,null,7542.4257517795395,1847894.3091859811,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[246,385.21020693273681,149,6.6000000000000142E-2,2230124.4075893871,1020262.7792665221,15000,1964014.0705219903,38.93977815239775,12943.609925984421,null,7542.4257517795395,1131363.8627669322,19.580025700348472,8663.8442309596248,3337401.2290409552,245,385.21020693273681,6.6000000000000142E-2,6058555.5243151635,12824610.572696337,1000,725105.61333534098,2.5959852101598497,33295.095357989507,null,7542.4257517795395,1855436.7349377605,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[247,349.00044748105955,150,-9.3999999999999986E-2,2256314.0569523438,925264.07801546913,15000,1979014.0705219903,42.979887585427974,12986.58981356985,null,7542.4257517795395,1138906.2885187117,21.611507395528115,8685.4557383551528,3031227.9392628847,246,349.00044748105955,-9.3999999999999986E-2,6116648.7663175026,11620003.178862883,1000,726105.61333534098,2.8653258390285319,33297.960683828533,null,7542.4257517795395,1862979.16068954,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[248,365.0544680651883,151,4.6000000000000034E-2,2282721.9533933238,968872.22560418071,15000,1994014.0705219903,41.089758685877605,13027.679572255727,null,7542.4257517795395,1146448.7142704912,20.661096936451351,8706.1168352916047,3178206.8502207575,247,365.0544680651883,4.6000000000000034E-2,6175226.1186698582,12155569.325090576,1000,727105.61333534098,2.7393172457251738,33300.700001074256,null,7542.4257517795395,1870521.5864413194,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[249,332.92967487545172,152,-8.8000000000000023E-2,2309349.9156379788,884523.46975101274,15000,2009014.0705219903,45.054559962585095,13072.734132218313,null,7542.4257517795395,1153991.1400222706,22.654711553126482,8728.7715468447313,2906067.0731531102,248,332.92967487545172,-8.8000000000000023E-2,6234291.6156251524,11086791.224482605,1000,728105.61333534098,3.0036373308390063,33303.703638405095,null,7542.4257517795395,1878064.0121930989,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[250,306.96116023516652,153,-7.7999999999999917E-2,2336199.777568006,816452.63911043375,15000,2024014.0705219903,48.866117096079272,13121.600249314391,null,7542.4257517795395,1161533.5657740501,24.571270664996181,8753.342817509727,2686936.2671989473,249,306.96116023516652,-7.7999999999999917E-2,6293849.3250550712,10222943.508972963,1000,729105.61333534098,3.2577411397386182,33306.961379544831,null,7542.4257517795395,1885606.4379448784,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[251,331.825014214215,154,8.0999999999999989E-2,2363273.3883474506,883666.30287837889,15000,2039014.0705219903,45.204548655022457,13166.804797969415,null,7542.4257517795395,1169075.9915258295,22.730130124880834,8776.0729476346078,2912120.5305938413,250,331.825014214215,8.0999999999999989E-2,6353903.3487302419,11052082.933199773,1000,730105.61333534098,3.0136365770014972,33309.975016121833,null,7542.4257517795395,1893148.8636966578,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[252,330.49771415735813,155,-4.0000000000000313E-3,2390572.612550057,881127.63766686537,15000,2054014.0705219903,45.386093027130983,13212.190890996546,null,7542.4257517795395,1176618.417277609,22.821415788032969,8798.8943634226416,2908014.4742232459,251,330.49771415735813,-4.0000000000000313E-3,6414457.8226027032,11008870.601466974,1000,731105.61333534098,3.0257395351420655,33313.000755656976,null,7542.4257517795395,1900691.2894484373,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[253,359.91201071736299,156,8.8999999999999954E-2,2418099.3302876852,960636.99741921632,15000,2069014.0705219903,41.676853101130376,13253.867744097677,null,7542.4257517795395,1184160.8430293885,20.956304672206581,8819.8506680948485,3174370.1881808941,252,359.91201071736299,8.8999999999999954E-2,6475516.9170907717,11989749.084997535,1000,732105.61333534098,2.7784568734086919,33315.779212530382,null,7542.4257517795395,1908233.7152002167,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[254,354.51333055660251,157,-1.5000000000000091E-2,2445855.437339793,947212.44245792797,15000,2084014.0705219903,42.311525990995314,13296.179270088673,null,7542.4257517795395,1191703.2687811679,21.275436215438155,8841.1261043102859,3134297.0611099596,253,354.51333055660251,-1.5000000000000091E-2,6537084.8373662373,11810887.84872257,1000,733105.61333534098,2.8207683993996877,33318.599980929779,null,7542.4257517795395,1915776.1409519962,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[255,301.33633097311213,158,-0.15000000000000002,2473842.8452840024,805980.57608923875,15000,2099014.0705219903,49.778265871759196,13345.957535960431,null,7542.4257517795395,1199245.6945329474,25.029924959339009,8866.1560292696249,2671694.9276952455,254,301.33633097311213,-0.15000000000000002,6599165.8236440029,10040104.671414183,1000,734105.61333534098,3.3185510581172797,33321.918531987896,null,7542.4257517795395,1923318.5667037757,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[256,295.30960435364989,159,-1.9999999999999987E-2,2502063.4816277465,790840.96456745395,15000,2114014.0705219903,50.794148848733869,13396.751684809165,null,7542.4257517795395,1206788.1202847268,25.540739754427559,8891.6967690240526,2625803.4548931201,255,295.30960435364989,-1.9999999999999987E-2,6661764.1514740791,9840282.5779858995,1000,735105.61333534098,3.3862765899155911,33325.304808577814,null,7542.4257517795395,1930860.9924555551,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[257,306.53136931908858,{"$f":"IF(AND(A266>=startm,A266<=endm),A266-startm,\"NA\")","v":160},3.7999999999999999E-2,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,typical,(1+return/12)*typical*((1+return/12)^C266-1)/(return/12)))","v":2530519.2899410222},821930.92122101726,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,typical,IF((F266-E266)>0,IF(typical-(F266-E266)<min,min,typical-(F266-E266)),IF((F266-E266)<0,IF(typical-(F266-E266)>max,max,typical-(F266-E266)),IF((E266-F266)=0,min,)))))","v":15000},2129014.0705219903,48.93463280224843,13445.686317611415,null,{"$f":"IF(C266=\"NA\",\"NA\",typical)","v":7542.4257517795395},1214330.5460365063,24.605722306770289,8916.3024913308236,2733126.4119308381,256,306.53136931908858,3.7999999999999999E-2,6724884.1320360722,10215251.315949364,1000,736105.61333534098,{"$f":"V266/R266","v":3.2623088534832285},33328.567117431296,null,{"$f":"typical","v":7542.4257517795395},1938403.4182073346,null,{"$f":"IF(A266=endm,E266,IF(C266=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A266=endm,P266,IF(C266=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A266=endm,F266,IF(C266=\"NA\",\"NA\",-G266))","v":-15000},{"$f":"IF(A266=endm,O266,0)","v":0},{"$f":"IF(A266=endm,J266,0)","v":0},{"$f":"IF(A266=endm,E266,0)","v":0},{"$f":"IF(A266=endm,P266,0)","v":0},{"$f":"IF(A266=endm,F266,0)","v":0},{"$f":"IF(A266=endm,M266,0)","v":0},{"$f":"IF(A266=endm,H266,0)","v":0}]
[258,290.89826948381506,161,{"$f":"IF(C267=\"NA\",\"NA\",IF(C267=0,0,(B267-B266)/B266))","v":-5.1000000000000031E-2},2559212.2299902416,{"$f":"IF(C267=\"NA\",\"NA\",IF(C267=0,typical,(F266+IF(V266=typical,0,V266))*(1+D267)))","v":780961.44423874537},15000,2144014.0705219903,{"$f":"IF(C267=\"NA\",\"NA\",G267/B267)","v":51.564418126710677},13497.250735738126,null,7542.4257517795395,1221872.9717882858,{"$f":"IF(C267=\"NA\",\"NA\",L267/B267)","v":25.928053010295351},8942.2305443411187,{"$f":"IF(C267=\"NA\",\"NA\",O267*B267)","v":2601279.390674145},257,290.89826948381506,-5.1000000000000031E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q267-1)/(return/12)","v":6788530.1124360831},9695222.4988359455,{"$f":"IF((U267-T267)>0,IF(typical-(U267-T267)<min,min,typical-(U267-T267)),IF((U267-T267)<0,IF(typical-(U267-T267)>max,max,typical-(U267-T267)),IF((T267-U267)=0,min,)))","v":1000},{"$f":"W266+V267","v":737105.61333534098},3.4376278751140452,33332.004745306411,null,7542.4257517795395,1945945.843959114,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[{"$f":"A267+1","v":259},281.58952486033297,162,-3.2000000000000008E-2,2588144.2778732046,756938.67802310549,15000,2159014.0705219903,53.269026990403589,13550.519762728529,null,7542.4257517795395,1229415.3975400652,26.78517872964396,8969.0157230707628,2525580.8759243516,{"$f":"Q267+1","v":258},281.58952486033297,-3.2000000000000008E-2,6852706.4760060953,9385943.3788731955,1000,738105.61333534098,3.5512684660269063,33335.556013772439,null,7542.4257517795395,1953488.2697108935,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[260,276.52091341284699,163,-1.7999999999999943E-2,2617317.4261551918,744295.78181868966,15000,2174014.0705219903,54.245445000410989,13604.76520772894,null,7542.4257517795395,1236957.8232918447,27.276149419189366,8996.2918724899519,2487662.845909493,259,276.52091341284699,-1.7999999999999943E-2,6917417.6426058579,9217978.3980534784,1000,739105.61333534098,3.6163630000273992,33339.172376772469,null,7542.4257517795395,1961030.695462673,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[261,239.74363192893833,164,-0.13300000000000006,2646733.684006196,646171.44283680397,15000,2189014.0705219903,62.566833910508635,13667.332041639449,null,7542.4257517795395,1244500.2490436241,31.460379952928914,9027.7522524428805,2164346.11315531,260,239.74363192893833,{"$f":"(R270-R269)/R269","v":-0.13300000000000006},6982668.0689272815,7992854.2711123656,1000,740105.61333534098,4.1711222607005762,33343.343499033166,null,7542.4257517795395,1968573.1212144524,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[262,255.08722437239038,165,6.4000000000000001E-2,2676395.0773392916,688590.41517835949,15000,2204014.0705219903,58.803415329425412,13726.135456968874,null,7542.4257517795395,1252042.6747954036,29.56802627154973,9057.320278714431,2310406.6901490293,261,255.08722437239038,6.4000000000000001E-2,7048462.2488013869,8505460.9444635566,1000,741105.61333534098,3.9202276886283607,33347.263726721794,null,7542.4257517795395,1976115.5469662319,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[263,280.08577236088468,166,9.8000000000000143E-2,2706303.6489501642,757170.27586583875,15000,2219014.0705219903,53.555023068693444,13779.690480037567,null,7542.4257517795395,1259585.1005471831,26.92898567536405,9084.2492643897949,2544368.971535414,262,280.08577236088468,9.8000000000000143E-2,7114804.713507778,9340094.1170209851,1000,742105.61333534098,3.5703348712462297,33350.834061593043,null,7542.4257517795395,1983657.9727180114,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[264,277.8450861819976,167,-7.999999999999988E-3,2736461.4586577923,752104.91365891206,15000,2234014.0705219903,53.986918416021616,13833.677398453588,null,7542.4257517795395,1267127.5262989625,27.146154914681503,9111.3954193044756,2531556.4455149104,263,277.8450861819976,-7.999999999999988E-3,7181700.0320867179,9266365.3640848175,1000,743105.61333534098,3.5991278944014411,33354.433189487441,null,7542.4257517795395,1991200.3984697908,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[265,282.01276247472754,168,1.4999999999999901E-2,2766870.5834463183,764401.48736379563,15000,2249014.0705219903,53.189082183272532,13886.866480636862,null,7542.4257517795395,1274669.952050742,26.744980211508871,9138.1403995159853,2577072.2179494132,264,282.01276247472754,1.4999999999999901E-2,7249152.811653818,9406375.8445460889,1000,744105.61333534098,3.5459388122181692,33357.979128299659,null,7542.4257517795395,1998742.8242215703,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[266,299.49755374816067,169,6.2000000000000083E-2,2797533.117608082,812856.37958035106,15000,2264014.0705219903,50.083881528505209,13936.950362165368,null,7542.4257517795395,1282212.3778025215,25.183597185978218,9163.3239967019636,2744393.1212140569,265,299.49755374816067,6.2000000000000083E-2,7317167.6977173109,9990633.1469079461,1000,745105.61333534098,3.3389254352336803,33361.318053734896,null,7542.4257517795395,2006285.2499733497,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[267,296.20308065693092,170,-1.0999999999999933E-2,2828451.1728878608,804903.95940496726,15000,2279014.0705219903,50.640931778063909,13987.591293943431,null,7542.4257517795395,1289754.8035543009,25.463697862465335,9188.7876945644293,2721747.2226324822,266,296.20308065693092,-1.0999999999999933E-2,7385749.3744979994,9881725.1822919603,1000,746105.61333534098,3.3760621185375941,33364.694115853432,null,7542.4257517795395,2013827.6757251292,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[268,284.35495743065366,171,-4.0000000000000098E-2,2859626.8786283038,773667.80102876842,15000,2294014.0705219903,52.750970602149913,14040.342264545581,null,7542.4257517795395,1297297.2293060804,26.524685273401396,9215.312379837831,2620419.759478962,267,284.35495743065366,-4.0000000000000098E-2,7454902.5652518608,9487416.1750002801,1000,747105.61333534098,3.5167313734766608,33368.21084722691,null,7542.4257517795395,2021370.1014769087,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[269,269.8528546016903,172,-5.100000000000008E-2,2891062.3819165835,735159.74317630124,15000,2309014.0705219903,55.585848895837636,14095.92811344142,null,7542.4257517795395,1304839.6550578598,27.950142543099471,9243.26252238093,2494320.7774973144,268,269.8528546016903,-5.100000000000008E-2,7524632.0325953374,9004506.950075265,1000,748105.61333534098,3.7057232597225087,33371.916570486632,null,7542.4257517795395,2028912.5272286881,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[270,277.40873453053763,173,2.8000000000000014E-2,2922759.8477322659,756772.21598523774,15000,{"$f":"IF(C279=\"NA\",\"NA\",IF(H278=\"NA\",G279,H278+G279))","v":2324014.0705219903},54.071837447312873,{"$f":"IF(C279=\"NA\",\"NA\",IF(J278=\"NA\",I279,J278+I279))","v":14149.999950888732},null,7542.4257517795395,{"$f":"IF(C279=\"NA\",\"NA\",IF(M278=\"NA\",L279,M278+L279))","v":1312382.0808096393},27.188854613909989,{"$f":"IF(C279=\"NA\",\"NA\",IF(O278=\"NA\",N279,O278+N279))","v":9270.4513769948408},2571704.1850190186,269,277.40873453053763,2.8000000000000014E-2,7594942.5788333416,9257661.1446773726,1000,749105.61333534098,3.6047891631541913,33375.521359649785,null,7542.4257517795395,2036454.9529804676,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[271,251.60972221919764,174,-9.2999999999999972E-2,2954721.4590964126,687299.39989861066,15000,2339014.0705219903,59.616138310157517,14209.616089198889,null,7542.4257517795395,1319924.5065614188,29.976686454145522,9300.428063448986,2340078.1215640297,270,251.60972221919764,-9.2999999999999972E-2,7665839.0462899962,8397605.6582223773,1000,750105.61333534098,3.9744092206771682,33379.49576887046,null,7542.4257517795395,2043997.378732247,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[272,265.19664721903433,175,5.4000000000000097E-2,2986949.4172219266,725467.56749313569,15000,2354014.0705219903,56.561801053280377,14266.177890252169,null,7542.4257517795395,1327466.9323131982,28.440878988752864,9328.868942437739,2473984.7658802671,271,265.19664721903433,5.4000000000000097E-2,7737326.3176421244,8852130.3637663852,1000,751105.61333534098,3.7707867368853583,33383.266555607348,null,7542.4257517795395,2051539.8044840265,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[273,252.7324047997397,176,-4.7000000000000083E-2,3019445.941665154,692323.5918209583,15000,2369014.0705219903,59.351312752655176,14325.529203004824,null,7542.4257517795395,1335009.3580649777,29.843524647169851,9358.712467084908,2365249.9076356734,272,252.7324047997397,-4.7000000000000083E-2,7809409.3162555201,8437033.2366693653,1000,752105.61333534098,3.9567541835103448,33387.223309790861,null,7542.4257517795395,2059082.230235806,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[274,249.69961594214283,177,-1.1999999999999974E-2,3052213.2704787408,685003.70871910674,15000,2384014.0705219903,60.072178899448552,14385.601381904273,null,7542.4257517795395,1342551.7838167571,30.205996606447215,9388.918463691356,2344409.3344958252,273,249.69961594214283,-1.1999999999999974E-2,7882093.0065240255,8336776.8378293328,1000,753105.61333534098,4.0048119266299036,33391.22812171749,null,7542.4257517795395,2066624.6559875854,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[275,275.6683760001257,178,0.10400000000000009,3085253.6603657748,757348.09442589385,15000,2399014.0705219903,54.413205524862818,14440.014587429136,null,7542.4257517795395,1350094.2095685366,27.360504172506534,9416.2789678638619,2595770.3310351707,274,275.6683760001257,0.10400000000000009,7955382.3942114366,9204905.6289635841,1000,754105.61333534098,3.6275470349908545,33394.855668752483,null,7542.4257517795395,2074167.0817393649,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[276,286.97077941613082,179,4.0999999999999877E-2,3118569.3868352012,789440.3662973555,15000,2414014.0705219903,52.270130187188109,14492.284717616323,null,7542.4257517795395,1357636.6353203161,26.282905064847778,9442.5618729287089,2709739.3403593916,275,286.97077941613082,4.0999999999999877E-2,8029282.5267962422,9583347.7597510908,1000,755105.61333534098,3.4846753458125406,33398.340344098295,null,7542.4257517795395,2081709.5074911444,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[277,276.06588979831787,180,-3.7999999999999944E-2,3152162.7443585377,760403.63237805606,15000,2429014.0705219903,54.334854664436705,14546.619572280761,null,7542.4257517795395,1365179.0610720955,27.321107136016401,9469.8829800647254,2614311.6711775144,276,276.06588979831787,-3.7999999999999944E-2,8103798.4938192554,9220142.5448805504,1000,756105.61333534098,3.62232364429578,33401.962667742591,null,7542.4257517795395,2089251.9332429238,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[278,281.86327348408253,181,2.0999999999999935E-2,3186036.0465279031,777393.10865799512,15000,2444014.0705219903,53.21729154205358,14599.836863822815,null,7542.4257517795395,1372721.486823875,26.759164677782959,9496.6421447425091,2676754.6420240221,277,281.86327348408253,2.0999999999999935E-2,8178935.4272341253,9414786.5383230411,1000,757105.61333534098,3.5478194361369053,33405.510487178726,null,7542.4257517795395,2096794.3589947033,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[279,259.31421160535592,182,-0.08,3220191.6262153476,716121.65996535553,15000,2459014.0705219903,57.844882110927806,14657.681745933744,null,7542.4257517795395,1380263.9125756545,29.086048562807566,9525.7281933053164,2470156.6964138797,278,259.31421160535592,-0.08,8254698.5017607892,8662523.615257198,1000,758105.61333534098,3.8563254740618538,33409.366812652785,null,7542.4257517795395,2104336.784746483,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[280,247.64507208311488,183,-4.5000000000000089E-2,3254631.8357335185,684851.18526691454,15000,2474014.0705219903,60.570557184217598,14718.252303117961,null,7542.4257517795395,1387806.3383274339,30.456595353725202,9556.1847886590422,2366542.0708270343,279,247.64507208311488,-4.5000000000000089E-2,8331092.9352418398,8273665.0525706233,15000,773105.61333534098,60.570557184217598,33469.937369837004,null,7542.4257517795395,2111879.2104982627,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[281,266.96138770559787,184,7.8000000000000111E-2,3289359.0469976757,754439.57771773392,15000,2489014.0705219903,56.187900913003332,14774.440204030963,null,7542.4257517795395,1395348.7640792134,28.252871385644898,9584.4376600446867,2558674.7781033227,280,266.96138770559787,7.8000000000000111E-2,8408123.9890018981,8935180.9266711324,1000,774105.61333534098,3.7458600608668888,33473.68322989787,null,7542.4257517795395,2119421.6362500424,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[282,300.59852255650316,185,0.12599999999999981,3324375.6516890335,850624.9645101683,15000,2504014.0705219903,49.900444860571355,14824.340648891535,null,7542.4257517795395,1402891.1898309928,25.091360022775223,9609.5290200674626,2888610.225896121,281,300.59852255650316,0.12599999999999981,8485796.9682099577,10062139.723431693,1000,775105.61333534098,3.3266963240380902,33477.009926221908,null,7542.4257517795395,2126964.0620018221,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[283,314.42605459410231,186,4.6000000000000034E-2,3359684.0614194865,890799.71287763608,15000,2519014.0705219903,47.705970229991735,14872.046619121527,null,7542.4257517795395,1410433.6155827723,23.987915891754515,9633.5169359592164,3029028.7220391217,282,314.42605459410231,4.6000000000000034E-2,8564117.2222447507,10526044.150709551,1000,776105.61333534098,3.180398015332782,33480.190324237243,null,7542.4257517795395,2134506.4877536017,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[284,359.70340645565301,187,0.14399999999999988,3395286.7078976934,1020218.8715320156,15000,2534014.0705219903,41.701022928314458,14913.747642049842,null,7542.4257517795395,1417976.0413345518,20.968457947337864,9654.4853939065542,3472751.2837645346,283,359.70340645565301,0.14399999999999988,8643090.1450631693,12042938.508411726,1000,777105.61333534098,2.7800681952209638,33482.970392432464,null,7542.4257517795395,2142048.9135053814,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[285,375.89005974615736,188,4.4999999999999908E-2,3431186.0430965521,1067173.7207509563,15000,2549014.0705219903,39.905285098865512,14953.652927148707,null,7542.4257517795395,1425518.4670863312,20.065509997452505,9674.5509039040062,3636567.5172857177,284,375.89005974615736,4.4999999999999908E-2,8722721.1755717397,12585915.741290253,1000,778105.61333534098,2.6603523399243674,33485.630744772388,null,7542.4257517795395,2149591.3392571611,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[286,412.72728560128081,189,9.8000000000000073E-2,3467384.5394220664,1172854.7453845502,15000,2564014.0705219903,36.343611201152555,14989.99653834986,null,7542.4257517795395,1433060.8928381107,18.274599269082426,9692.8255031730878,4000493.5597314974,285,412.72728560128081,9.8000000000000073E-2,8803015.798001213,13820433.483936699,1000,779105.61333534098,2.4229074134101705,33488.053652185801,null,7542.4257517795395,2157133.7650089408,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[287,428.41092245412949,190,3.800000000000002E-2,3503884.6898836289,1218461.2257091631,15000,2579014.0705219903,35.013112910551598,15025.009651260412,null,7542.4257517795395,1440603.3185898901,17.605586964433936,9710.4310901375211,4160054.7407530737,286,428.41092245412949,3.800000000000002E-2,8883979.5422842689,14346647.956326295,1000,780105.61333534098,2.3342075273701064,33490.38785971317,null,7542.4257517795395,2164676.1907607205,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[288,498.67031373660672,191,0.16399999999999998,3540689.008265703,1419452.8667254657,15000,2594014.0705219903,30.079993909408589,15055.089645169821,null,7542.4257517795395,1448145.7443416696,15.125074711713003,9725.5561648492348,4849846.1439883579,287,498.67031373660672,0.16399999999999998,8965617.9844363481,16700662.221163806,1000,781105.61333534098,2.0053329272939058,33492.393192640462,null,7542.4257517795395,2172218.6165125002,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[289,486.20355589319155,192,-2.4999999999999998E-2,3577800.0293009607,1384941.5450573291,15000,2609014.0705219903,30.851275804521631,15085.940920974343,null,7542.4257517795395,1455688.1700934491,15.512897140218465,9741.069061989454,4736142.4161404287,288,486.20355589319155,-2.4999999999999998E-2,9047936.7469396964,16284120.66563471,1000,782105.61333534098,2.0567517203014418,33494.449944360764,null,7542.4257517795395,2179761.0422642799,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[290,483.7725381137256,193,-4.9999999999999776E-3,3615220.3088448467,1379011.8373320424,15000,2624014.0705219903,31.006307341227767,15116.94722831557,null,7542.4257517795395,1463230.5958452285,15.590851397204487,9756.6599133866584,4720004.1298115058,289,483.7725381137256,-4.9999999999999776E-3,9130941.4991305694,16203695.062306536,1000,783105.61333534098,2.0670871560818513,33496.517031516843,null,7542.4257517795395,2187303.4680160596,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[291,476.03217750390598,194,-1.6000000000000018E-2,3652952.4240515982,1357931.6479347297,15000,2639014.0705219903,31.510474940272122,15148.457703255843,null,7542.4257517795395,1470773.021597008,15.84436117602082,9772.5042745626797,4652026.4894863013,290,476.03217750390598,-1.6000000000000018E-2,9214637.9575897027,15945419.941309631,1000,784105.61333534098,2.1006983293514749,33498.617729846192,null,7542.4257517795395,2194845.8937678393,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[292,482.6966279889607,195,1.4000000000000066E-2,3690998.973551739,1377956.691005816,15000,2654014.0705219903,31.075419073246668,15179.533122329089,null,7542.4257517795395,1478315.4473487874,15.625602737693114,9788.1298773003728,4724697.2860908899,291,482.6966279889607,1.4000000000000066E-2,9299031.8865359928,16169669.820487967,1000,785105.61333534098,2.0716946048831111,33500.689424451077,null,7542.4257517795395,2202388.319519619,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[293,398.70741471888158,196,-0.1739999999999999,3729362.577631047,1139018.226770804,15000,2669014.0705219903,37.62157272790153,15217.15469505699,null,7542.4257517795395,1485857.8731005669,18.91719459769142,9807.047071898065,3910142.384062855,292,398.70741471888158,-0.1739999999999999,9384129.0982235037,13356973.271723062,1000,786105.61333534098,2.5081048485267687,33503.197529299607,null,7542.4257517795395,2209930.7452713987,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[294,404.68802593966478,197,1.4999999999999947E-2,3768045.8784110164,1157118.5001723659,15000,2684014.0705219903,37.065588894484264,15254.220283951474,null,7542.4257517795395,1493400.2988523464,18.63763014550879,9825.6847020435744,3976336.9455755777,293,404.68802593966478,1.4999999999999947E-2,9469935.4533417411,{"$f":"(U302+V302)*(1+S303)","v":13558342.870798906},1000,787105.61333534098,2.4710392596322843,{"$f":"Y302+X303","v":33505.668568559238},null,7542.4257517795395,{"$f":"AB302+AA303","v":2217473.1710231784},null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[295,438.68182011859665,198,8.4000000000000061E-2,3807051.5400308194,1255400.4541868446,15000,2699014.0705219903,34.193347688638625,15288.413631640113,null,7542.4257517795395,1500942.7246041258,17.193385743089287,9842.8780877866629,4317891.6747557055,294,438.68182011859665,8.4000000000000061E-2,9556456.8614193033,14698327.671946015,1000,788105.61333534098,2.2795565125759079,33507.948125071816,null,7542.4257517795395,2225015.5967749581,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[296,438.68182011859665,199,0,3846382.2488307869,1256400.4541868446,15000,2714014.0705219903,34.193347688638625,15322.606979328752,null,7542.4257517795395,1508485.1503559053,17.193385743089287,9860.0714735297515,4325434.1005074847,295,438.68182011859665,0,9643699.2812308408,14699327.671946015,1000,789105.61333534098,2.2795565125759079,33510.227681584394,null,7542.4257517795395,2232558.0225267378,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[297,469.38954752689847,200,7.0000000000000132E-2,3886040.7135374211,1345418.4859799237,15000,2729014.0705219903,31.956399709008053,15354.56337903776,null,7542.4257517795395,1516027.5761076848,16.068584806625502,9876.1400583363775,4635756.9132947885,296,469.38954752689847,7.0000000000000132E-2,9731668.7212074753,15729350.608982237,1000,790105.61333534098,2.1304266472672038,33512.35810823166,null,7542.4257517795395,2240100.4482785175,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[298,480.65489666754405,201,2.4000000000000042E-2,3926029.6654499434,1378732.529643442,15000,2744014.0705219903,31.207421590828176,15385.770800628588,null,7542.4257517795395,1523570.0018594642,15.691977350220215,9891.832035686597,4754557.5049656434,297,480.65489666754405,2.4000000000000042E-2,9820371.2398505807,16107879.02359781,1000,791105.61333534098,2.0804947727218783,33514.438603004382,null,7542.4257517795395,2247642.8740302972,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[299,526.79776674762832,202,9.6000000000000071E-2,3966351.8586284043,1512186.8524892125,15000,2759014.0705219903,28.473924809149793,15414.244725437738,null,7542.4257517795395,1531112.4276112437,14.317497582317714,9906.1495332689155,5218537.4511941252,298,526.79776674762832,9.6000000000000071E-2,9909812.9461490456,17655331.4098632,1000,792105.61333534098,1.8982616539433195,33516.336864658326,null,7542.4257517795395,2255185.2997820769,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[300,559.45922828598134,203,6.2000000000000131E-2,4007010.0700833523,1607004.4373435439,15000,2774014.0705219903,26.811605281685303,15441.056330719424,null,7542.4257517795395,1538654.8533630231,13.481636141542102,9919.631169410457,5549629.1989199407,299,559.45922828598134,6.2000000000000131E-2,10000000,18751023.95727472,1000,793105.61333534098,1.7874403521123534,33518.124305010439,null,7542.4257517795395,2262727.7255338565,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[301,555.54301368797951,204,-6.999999999999929E-3,4048007.0999670909,1596748.4062821392,15000,2789014.0705219903,27.000609548524974,15468.056940267948,null,7542.4257517795395,1546197.2791148026,13.57667285150262,9933.2078422619597,5518324.220279281,300,555.54301368797951,-6.999999999999929E-3,10090938.612633044,18620759.7895738,1000,794105.61333534098,1.8000406365683317,33519.924345647007,null,7542.4257517795395,2270270.1512856362,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[302,567.76495998911503,205,2.1999999999999943E-2,4089345.7717665266,1632898.8712203463,15000,2804014.0705219903,26.419383119887453,15494.476323387837,null,7542.4257517795395,1553739.7048665821,13.284415705971252,9946.4922579679314,5647269.7788772052,301,567.76495998911503,2.1999999999999943E-2,10182635.047038028,19031438.504944425,1000,795105.61333534098,1.7612922079924969,33521.685637855,null,7542.4257517795395,2277812.5770374159,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[303,549.59648126946331,206,-3.2000000000000063E-2,4131028.9324976266,1581614.1073412951,15000,2819014.0705219903,27.292751156908526,15521.769074544745,null,7542.4257517795395,1561282.1306183615,13.723569944185179,9960.2158279121159,5474099.5717049129,302,549.59648126946331,-3.2000000000000063E-2,10275095.61839639,18423400.472786203,1000,796105.61333534098,1.8195167437939017,33523.505154598795,null,7542.4257517795395,2285355.0027891956,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[304,513.87270998694828,207,-6.499999999999985E-2,4173059.452901484,1479744.1903641112,15000,2834014.0705219903,29.190108189206974,15550.959182733952,null,7542.4257517795395,1568824.556370141,14.677614913567034,9974.8934428256835,5125825.5252958741,303,513.87270998694828,-6.499999999999985E-2,10368326.69451607,17226814.442055102,1000,797105.61333534098,1.9460072126137984,33525.451161811412,null,7542.4257517795395,2292897.4285409753,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[305,563.71836285568224,208,9.6999999999999961E-2,4215440.2276420407,1624376.37682943,15000,2849014.0705219903,26.609032077672722,15577.568214811625,null,7542.4257517795395,1576366.9821219204,13.379776584837771,9988.2732194105211,5630573.0270013539,304,563.71836285568224,9.6999999999999961E-2,10462334.69627008,18898912.442934446,1000,798105.61333534098,1.7739354718448481,33527.225097283255,null,7542.4257517795395,2300439.854292755,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[306,599.79633807844596,209,6.4000000000000085E-2,4258174.1755054351,1729400.4649465135,15000,2864014.0705219903,25.008488794805189,15602.57670360643,null,7542.4257517795395,1583909.4078736999,12.574977993268581,10000.84819740379,5998472.1264812201,305,599.79633807844596,6.4000000000000085E-2,10557126.098038709,20109506.839282252,1000,799105.61333534098,1.6672325863203459,33528.892329869574,null,7542.4257517795395,2307982.2800445347,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[307,624.38798793966214,210,4.0999999999999828E-2,4301264.2396010254,1801346.8840093205,15000,2879014.0705219903,24.023524298564066,15626.600227904994,null,7542.4257517795395,1591451.8336254794,12.079709887866073,10012.927907291656,6251951.9094187291,306,624.38798793966214,4.0999999999999828E-2,10652707.428155411,20935037.619692821,1000,800105.61333534098,1.6015682865709377,33530.493898156143,null,7542.4257517795395,2315524.7057963144,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[308,643.74401556579164,211,3.0999999999999962E-2,4344713.387564077,1858219.6374136093,15000,2894014.0705219903,23.301187486483091,15649.901415391476,null,7542.4257517795395,1598994.2593772588,11.716498436339547,10024.644405727995,6453304.8443624889,307,643.74401556579164,3.0999999999999962E-2,10749085.269356417,21585054.785903297,1000,801105.61333534098,1.5534124990988727,33532.047310655238,null,7542.4257517795395,2323067.1315480941,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[309,702.32472098227868,212,9.0999999999999998E-2,4388524.6117601544,2028408.6244182477,15000,2909014.0705219903,21.357642059104574,15671.259057450581,null,7542.4257517795395,1606536.6851290383,10.739228630925343,10035.383634358921,7048098.0109512545,308,702.32472098227868,9.0999999999999998E-2,10846266.259234097,23550385.771420497,1000,802105.61333534098,1.423842803940305,33533.471153459177,null,7542.4257517795395,2330609.5572998738,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[310,639.81782081485585,213,-8.9000000000000037E-2,4432700.9294912005,1848791.2568450235,15000,2924014.0705219903,23.444173500663638,15694.703230951245,null,7542.4257517795395,1614079.1108808178,11.788395862706194,10047.172030221627,6428359.7137283729,309,639.81782081485585,-8.9000000000000037E-2,10944257.09069409,21455312.437764071,1000,803105.61333534098,1.5629449000442426,33535.034098359218,null,7542.4257517795395,2338151.9830516535,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[311,715.9561414918237,214,0.11900000000000001,4477245.3832033398,2069916.4164095812,15000,2939014.0705219903,20.951004022040784,15715.654234973286,null,7542.4257517795395,1621621.5366325972,10.534759484098474,10057.706789705726,7200876.9454138288,310,715.9561414918237,0.11900000000000001,11043064.512416255,24009613.617857996,1000,804105.61333534098,1.3967336014693856,33536.430831960686,null,7542.4257517795395,2345694.4088034332,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[312,765.35711525475949,215,6.8999999999999936E-2,4522161.0406964095,2213809.649141842,15000,2954014.0705219903,19.598694127259858,15735.252929100547,null,7542.4257517795395,1629163.9623843767,9.8547796857796772,10067.561569391506,7705279.8803991619,311,765.35711525475949,6.8999999999999936E-2,11142695.329319431,25667345.957490198,1000,805105.61333534098,1.3065796084839905,33537.737411569171,null,7542.4257517795395,2353236.8345552129,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[313,808.21711370902608,216,5.6000000000000071E-2,4567450.9953352567,2338838.9894937854,15000,2969014.0705219903,18.559369438693043,15753.81229853924,null,7542.4257517795395,1636706.3881361561,9.3321777327459063,10076.893747124252,8144317.9794532955,312,808.21711370902608,5.6000000000000071E-2,11243156.403030137,27105773.33110965,1000,806105.61333534098,1.2372912959128697,33538.974702865082,null,7542.4257517795395,2360779.2603069926,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[314,828.42254155175169,217,2.4999999999999949E-2,4613118.3662627628,2398334.9642311297,15000,2984014.0705219903,18.106701891407848,15771.919000430647,null,7542.4257517795395,1644248.8138879356,9.104563641703324,10085.998310765955,8355468.3546914067,313,828.42254155175169,2.4999999999999949E-2,11344454.652355099,27784442.66438739,1000,807105.61333534098,1.2071134594271899,33540.181816324512,null,7542.4257517795395,2368321.6860587723,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[315,917.06375349778909,218,0.10699999999999997,4659166.2986146621,2656063.8054038608,15000,2999014.0705219903,16.35655094074783,15788.275551371395,null,7542.4257517795395,1651791.2396397151,8.2245380683860194,10094.222848834341,9257045.894395167,314,917.06375349778909,0.10699999999999997,11446597.05375777,30758485.02947684,1000,808105.61333534098,1.0904367293831887,33541.272253053896,null,7542.4257517795395,2375864.111810552,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[316,959.24868615868741,219,4.6000000000000013E-2,4705597.9637361635,2779288.7404524386,15000,3014014.0705219903,15.63723799306676,15803.912789364462,null,7542.4257517795395,1659333.6653914945,7.8628471017074757,10102.085695936048,9690412.4312891234,315,959.24868615868741,4.6000000000000013E-2,11549590.641838795,32174421.340832777,1000,809105.61333534098,1.0424825328711174,33542.31473558677,null,7542.4257517795395,2383406.5375623317,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[317,827.83161615494726,220,-0.13699999999999998,4752416.5594003424,2399389.1830104543,15000,3029014.0705219903,18.119626874932514,15822.032416239394,null,7542.4257517795395,1666876.091143274,9.1110626902751743,10111.196758626324,8370368.3539542938,316,827.83161615494726,-0.13699999999999998,11653442.509820497,27767388.617138688,1000,810105.61333534098,1.2079751249955011,33543.522710711768,null,7542.4257517795395,2390948.9633141113,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[318,843.56041686189121,221,1.8999999999999951E-2,4799625.3100283882,2445996.5774876527,15000,3044014.0705219903,17.781773184428378,15839.814189423822,null,7542.4257517795395,1674418.5168950534,8.9411802652356975,10120.137938891559,8536947.7784312051,317,843.56041686189121,1.8999999999999951E-2,11758159.810035376,28295988.00086432,1000,811105.61333534098,1.1854515456285584,33544.708162257397,null,7542.4257517795395,2398491.389065891,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[319,847.77821894620058,222,4.9999999999998969E-3,4847227.4669116689,2459231.5603750907,15000,3059014.0705219903,17.693306651172517,15857.507496074993,null,7542.4257517795395,1681960.9426468329,8.8966967813290534,10129.034635672888,8587174.9430751391,318,847.77821894620058,4.9999999999998969E-3,11863749.754418716,28438472.940868638,1000,812105.61333534098,1.1795537767448343,33545.887716034144,null,7542.4257517795395,2406033.8148176707,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[320,920.68714577557387,223,8.6000000000000049E-2,4895226.3084356431,2671811.4745673486,15000,3074014.0705219903,16.292179236807105,15873.7996753118,null,7542.4257517795395,1689503.3683986124,8.1921701485534548,10137.226805821441,9333214.413931381,319,920.68714577557387,8.6000000000000049E-2,11970219.615005247,30885267.613783345,1000,813105.61333534098,1.0861452824538069,33546.973861316597,null,7542.4257517795395,2413576.2405694504,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[321,967.64219021012809,{"$f":"IF(AND(A330>=startm,A330<=endm),A330-startm,\"NA\")","v":224},5.0999999999999955E-2,{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,typical,(1+return/12)*typical*((1+return/12)^C330-1)/(return/12)))","v":4943625.1403056523},2809124.8597702831,{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,typical,IF((F330-E330)>0,IF(typical-(F330-E330)<min,min,typical-(F330-E330)),IF((F330-E330)<0,IF(typical-(F330-E330)>max,max,typical-(F330-E330)),IF((E330-F330)=0,min,)))))","v":15000},3089014.0705219903,15.501597751481546,15889.301273063282,null,{"$f":"IF(C330=\"NA\",\"NA\",typical)","v":7542.4257517795395},1697045.7941503918,7.7946433383001477,10145.021449159742,9816750.7747936603,320,967.64219021012809,5.0999999999999955E-2,12077576.724430002,32461467.262086295,1000,814105.61333534098,{"$f":"V330/R330","v":1.0334398500987698},33548.007301166697,null,{"$f":"typical","v":7542.4257517795395},2421118.6663212301,null,{"$f":"IF(A330=endm,E330,IF(C330=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A330=endm,P330,IF(C330=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A330=endm,F330,IF(C330=\"NA\",\"NA\",-G330))","v":-15000},{"$f":"IF(A330=endm,O330,0)","v":0},{"$f":"IF(A330=endm,J330,0)","v":0},{"$f":"IF(A330=endm,E330,0)","v":0},{"$f":"IF(A330=endm,P330,0)","v":0},{"$f":"IF(A330=endm,F330,0)","v":0},{"$f":"IF(A330=endm,M330,0)","v":0},{"$f":"IF(A330=endm,H330,0)","v":0}]
[322,1009.2508043891635,225,{"$f":"IF(C331=\"NA\",\"NA\",IF(C331=0,0,(B331-B330)/B330))","v":4.2999999999999872E-2},4992427.2957745753,{"$f":"IF(C331=\"NA\",\"NA\",IF(C331=0,typical,(F330+IF(V330=typical,0,V330))*(1+D331)))","v":2930960.2287404053},15000,3104014.0705219903,{"$f":"IF(C331=\"NA\",\"NA\",G331/B331)","v":14.862509828841368},15904.163782892123,null,7542.4257517795395,1704588.2199021713,{"$f":"IF(C331=\"NA\",\"NA\",L331/B331)","v":7.4732917912753107},10152.494740951017,{"$f":"IF(C331=\"NA\",\"NA\",O331*B331)","v":10246413.483861566},321,1009.2508043891635,4.2999999999999872E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q331-1)/(return/12)","v":12185828.476433296},33858353.354356006,{"$f":"IF((U331-T331)>0,IF(typical-(U331-T331)<min,min,typical-(U331-T331)),IF((U331-T331)<0,IF(typical-(U331-T331)>max,max,typical-(U331-T331)),IF((T331-U331)=0,min,)))","v":1000},{"$f":"W330+V331","v":815105.61333534098},0.99083398858942462,33548.998135155285,null,7542.4257517795395,2428661.0920730098,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[{"$f":"A331+1","v":323},1065.7688494349568,226,5.6000000000000161E-2,5041636.1358724097,3096150.0015498679,15000,3119014.0705219903,14.074346428827052,15918.238129320949,null,7542.4257517795395,1712130.6456539507,7.0769808629501032,10159.571721813967,10827755.064709594,{"$f":"Q331+1","v":322},1065.7688494349568,5.6000000000000161E-2,12294982.326369952,35755477.142199941,1000,816105.61333534098,0.93828976192180347,33549.936424917207,null,7542.4257517795395,2436203.5178247895,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[324,1068.9661559832616,227,2.9999999999999558E-3,5091255.0496377228,3106441.4515545173,15000,3134014.0705219903,14.032249679787689,15932.270379000736,null,7542.4257517795395,1719673.0714057302,7.0558134226820579,10166.627535236648,10867780.755655501,323,1068.9661559832616,2.9999999999999558E-3,12405045.791722743,35863746.573626541,1000,817105.61333534098,0.935483311985846,33550.871908229194,null,7542.4257517795395,2443745.9435765692,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[325,1092.4834114148935,228,2.2000000000000079E-2,5141287.4543510806,3175805.1634887168,15000,3149014.0705219903,13.730185596661142,15946.000564597398,null,7542.4257517795395,1727215.4971575097,6.9039270280646354,10173.531462264713,11114414.358031703,324,1092.4834114148935,{"$f":"(R334-R333)/R333","v":2.2000000000000079E-2},12516026.452620143,36653770.998246327,1000,818105.61333534098,0.9153457064440762,33551.787253935639,null,7542.4257517795395,2451288.3693283489,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[326,1001.8072882674574,229,-8.2999999999999949E-2,5191736.7957703844,2913130.3349191532,15000,3164014.0705219903,14.972939581964168,15960.973504179363,null,7542.4257517795395,1734757.9229092891,7.5288190055230482,10181.060281270236,10199460.392066851,325,1001.8072882674574,-8.2999999999999949E-2,12627931.952358354,33612425.005391881,1000,819105.61333534098,0.99819597213094458,33552.785449907773,null,7542.4257517795395,2458830.7950801286,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[327,1021.8434340328065,230,0.02,5242606.548368182,2972412.9416175364,15000,3179014.0705219903,14.67935253133742,15975.6528567107,null,7542.4257517795395,1742300.3486610686,7.381195103453968,10188.44147637369,10410992.025659967,326,1021.8434340328065,0.02,12740769.99792772,34285693.505499721,1000,820105.61333534098,0.97862350208916138,33553.76407340986,null,7542.4257517795395,2466373.2208319083,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[328,1093.3724744151029,231,6.9999999999999993E-2,5293900.2155709583,3181551.8475307641,15000,3194014.0705219903,13.719021057324692,15989.371877768024,null,7542.4257517795395,1749842.7744128481,6.8983131807981017,10195.339789554488,11147303.893207945,327,1093.3724744151029,6.9999999999999993E-2,12854548.360543491,36686762.050884701,1000,821105.61333534098,0.91460140382164612,33554.67867481368,null,7542.4257517795395,2473915.646583688,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[329,1149.1344706102732,232,5.099999999999999E-2,5345621.3300004285,3344861.9917548327,15000,3209014.0705219903,13.053302623524921,16002.425180391549,null,7542.4257517795395,1757385.2001646275,6.5635710568963859,10201.903360611384,11723358.81751333,328,1149.1344706102732,5.099999999999999E-2,12969274.876181068,38558837.915479816,1000,822105.61333534098,0.87022017490166137,33555.548894988584,null,7542.4257517795395,2481458.0723354677,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[330,1154.8801429633245,233,4.9999999999999463E-3,5397773.4537168108,3362591.3017136063,15000,3224014.0705219903,12.988360819427783,16015.413541210977,null,7542.4257517795395,1764927.625916407,6.5309164745237673,10208.434277085908,11789518.037352676,329,1154.8801429633245,4.9999999999999463E-3,13084957.446115619,38752637.10505721,1000,823105.61333534098,0.86589072129518552,33556.41478570988,null,7542.4257517795395,2489000.4980872474,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[331,1211.4692699685272,234,4.8999999999999849E-2,5450360.1784641612,3528407.275497573,15000,3239014.0705219903,12.381659503744313,16027.795200714721,null,7542.4257517795395,1772470.0516681864,6.2258498327204652,10214.660126918629,12374746.846934734,330,1211.4692699685272,4.8999999999999849E-2,13201604.037466293,40652565.323205009,1000,824105.61333534098,0.82544396691628752,33557.240229676798,null,7542.4257517795395,2496542.9238390271,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[332,1194.5087001889679,235,-1.3999999999999986E-2,5503385.1259177402,3479995.5736406068,15000,3254014.0705219903,12.557463999740683,16040.352664714463,null,7542.4257517795395,1780012.4774199659,6.3142493232459076,10220.974376241875,12209042.816829428,331,1194.5087001889679,-1.3999999999999986E-2,13319222.683744889,40084415.408680141,1000,825105.61333534098,0.83716426664937882,33558.077393943444,null,7542.4257517795395,2504085.3495908068,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[333,1343.8222877125888,236,0.125,5556851.9479334326,3916120.0203456827,15000,3269014.0705219903,11.162190221991718,16051.514854936455,null,7542.4257517795395,1787554.9031717454,5.612666065107474,10226.587042306983,13742715.594684888,332,1343.8222877125888,0.125,13437821.485409142,45096092.334765159,1000,826105.61333534098,0.74414601479944786,33558.82153995824,null,7542.4257517795395,2511627.7753425865,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[334,1578.9911880622919,237,0.17500000000000004,5610764.326799253,4602616.0239061778,15000,{"$f":"IF(C343=\"NA\",\"NA\",IF(H342=\"NA\",G343,H342+G343))","v":3284014.0705219903},9.4997363591418864,{"$f":"IF(C343=\"NA\",\"NA\",IF(J342=\"NA\",I343,J342+I343))","v":16061.014591295596},null,7542.4257517795395,{"$f":"IF(C343=\"NA\",\"NA\",IF(M342=\"NA\",L343,M342+L343))","v":1795097.3289235248},4.7767370766872119,{"$f":"IF(C343=\"NA\",\"NA\",IF(O342=\"NA\",N343,O342+N343))","v":10231.36377938367},16155233.249506522,333,1578.9911880622919,0.17500000000000004,13557408.610420592,52989083.49334906,1000,827105.61333534098,0.63331575727612577,33559.454855715514,null,7542.4257517795395,2519170.2010943661,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[335,1542.6743907368591,238,-2.3000000000000083E-2,5665125.9754889589,4497732.8553563347,15000,3299014.0705219903,9.7233739602271108,16070.737965255823,null,7542.4257517795395,1802639.7546753043,4.8891884101199716,10236.252967793789,15791205.310519649,334,1542.6743907368591,-2.3000000000000083E-2,13677992.294807144,51771311.573002025,1000,828105.61333534098,0.64822493068180742,33560.103080646193,null,7542.4257517795395,2526712.6268461458,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[336,1642.9482261347548,239,6.4999999999999919E-2,5719940.637917744,4791150.490954496,15000,3314014.0705219903,9.1299286011522174,16079.867893856976,null,7542.4257517795395,1810182.1804270837,4.590787239549269,10240.843755033338,16825176.081455205,335,1642.9482261347548,6.4999999999999919E-2,13799580.843230247,55137511.825247154,1000,829105.61333534098,0.6086619067434812,33560.711742552936,null,7542.4257517795395,2534255.0525979255,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[337,1429.3649567372368,240,-0.12999999999999995,5775212.0892001037,4169170.9271304118,15000,3329014.0705219903,10.494170805922089,16090.362064662897,null,7542.4257517795395,1817724.6061788632,5.2767669420106538,10246.120521975348,14645445.616617808,336,1429.3649567372368,-0.12999999999999995,13922182.629556874,47970505.287965029,1000,830105.61333534098,0.69961138706147263,33561.411353939999,null,7542.4257517795395,2541797.4783497052,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[338,1453.6641610017696,241,1.6999999999999856E-2,5830944.1359098144,4241063.8328916281,15000,3344014.0705219903,10.318752021555644,16100.680816684453,null,7542.4257517795395,1825267.0319306427,5.1885613982405649,10251.30908337359,14901960.617852088,337,1453.6641610017696,1.6999999999999856E-2,14045806.097436225,48787020.877860427,1000,831105.61333534098,0.68791680143704304,33562.099270741433,null,7542.4257517795395,2549339.9041014849,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[339,1317.0197298676032,242,-9.3999999999999986E-2,5887140.6163421078,3843309.8325998154,15000,3359014.0705219903,11.389351017169586,16112.070167701622,null,7542.4257517795395,1832809.4576824221,5.7268889605304247,10257.035972334121,13508718.745525774,338,1317.0197298676032,-9.3999999999999986E-2,14170459.760881241,44201946.915341549,1000,832105.61333534098,0.7592900678113057,33562.858560809247,null,7542.4257517795395,2556882.3298532646,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[340,1436.8685252855551,243,9.0999999999999928E-2,5943805.400778004,4194142.0273663984,15000,3374014.0705219903,10.439368485031702,16122.509536186653,null,7542.4257517795395,1840351.8834342016,5.2492107795879246,10262.285183113709,14745554.577120397,339,1436.8685252855551,9.0999999999999928E-2,14296152.20485496,48225415.084637627,1000,833105.61333534098,0.69595789900211347,33563.554518708246,null,7542.4257517795395,2564424.7556050443,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[341,1354.9670193442782,244,-5.700000000000012E-2,6000942.3917508638,3956018.9318065126,15000,3389014.0705219903,11.070380153798201,16133.579916340452,null,7542.4257517795395,1847894.3091859811,5.5665013569331121,10267.851684470641,13912600.391976312,340,1354.9670193442782,-5.700000000000012E-2,14422892.085861795,45477509.424813278,1000,834105.61333534098,0.7380253435865467,33564.29254405183,null,7542.4257517795395,2571967.181356824,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[342,1124.622626055751,245,-0.16999999999999998,6058555.5243151635,3284325.7133994056,15000,3404014.0705219903,13.3378074142147,16146.917723754666,null,7542.4257517795395,1855436.7349377605,6.706628140883268,10274.558312611523,11555000.751092117,341,1124.622626055751,-0.16999999999999998,14550688.132543687,37747162.822595023,1000,835105.61333534098,0.8891871609476466,33565.181731212775,null,7542.4257517795395,2579509.6071086037,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[343,1205.5954551317652,246,7.2000000000000161E-2,6116648.7663175026,3521869.1647641631,15000,3419014.0705219903,12.441984528185351,16159.359708282851,null,7542.4257517795395,1862979.16068954,6.2561829672418536,10280.814495578765,12394503.230922529,342,1205.5954551317652,7.2000000000000161E-2,14679549.146281265,40466030.545821868,1000,836105.61333534098,0.82946563521235672,33566.011196847991,null,7542.4257517795395,2587052.0328603834,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[344,1212.8290278625559,247,6.0000000000000765E-3,6175226.1186698582,3544006.3797527482,15000,3434014.0705219903,12.367777861019235,16171.727486143871,null,7542.4257517795395,1870521.5864413194,6.2188697487493565,10287.033365327514,12476412.676059846,343,1212.8290278625559,6.0000000000000765E-3,14809484.00179998,40709832.7290968,1000,837105.61333534098,0.82451852406794901,33566.835715372057,null,7542.4257517795395,2594594.4586121631,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[345,1090.3332960484379,248,-0.1009999999999999,6234291.6156251524,3186960.7353977212,15000,3449014.0705219903,13.75726124696244,16185.484747390834,null,7542.4257517795395,1878064.0121930989,6.917541433536547,10293.950906761051,11223837.421529582,344,1090.3332960484379,-0.1009999999999999,14940501.647781357,36599038.623458028,1000,838105.61333534098,0.917150749797496,33567.752866121853,null,7542.4257517795395,2602136.8843639428,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[346,802.48530589165023,249,-0.26400000000000007,6293849.3250550712,2346339.1012527226,15000,3464014.0705219903,18.691931042068536,16204.176678432903,null,7542.4257517795395,1885606.4379448784,9.3988334694790048,10303.349740230529,8268286.7679975508,345,802.48530589165023,-0.26400000000000007,15072611.107479248,26937628.426865108,1000,839105.61333534098,1.2461287361379023,33568.99899485799,null,7542.4257517795395,2609679.3101157225,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[347,766.37346712652595,250,-4.5000000000000019E-2,6353903.3487302419,2241708.8416963499,15000,3479014.0705219903,19.572702661851867,16223.749381094754,null,7542.4257517795395,1893148.8636966578,9.8417104392450323,10313.191450669774,7903756.2891894402,346,766.37346712652595,-4.5000000000000019E-2,15205821.479341285,25726390.147656176,1000,840105.61333534098,1.304846844123458,33570.303841702116,null,7542.4257517795395,2617221.7358675022,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[348,823.08510369388887,251,7.3999999999999996E-2,6414457.8226027032,2408669.2959818798,15000,3494014.0705219903,18.224117934685168,16241.97349902944,null,7542.4257517795395,1900691.2894484373,9.1636037609357839,10322.355054430709,8496176.6803412382,347,823.08510369388887,7.3999999999999996E-2,15340141.937635507,27631217.018582735,1000,841105.61333534098,1.2149411956456777,33571.518782897765,null,7542.4257517795395,2624764.1616192819,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[349,804.1541463089294,252,-2.3000000000000031E-2,6475516.9170907717,2354246.9021742963,15000,3509014.0705219903,18.653140158326682,16260.626639187767,null,7542.4257517795395,1908233.7152002167,9.3793283121144153,10331.734382742823,8308307.0424451688,348,804.1541463089294,-2.3000000000000031E-2,15475581.733082181,26996676.027155332,1000,842105.61333534098,1.2435426772217788,33572.762325574986,null,7542.4257517795395,2632306.5873710616,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[350,772.79213460288111,253,-3.9000000000000055E-2,6537084.8373662373,2263392.2729894989,15000,3524014.0705219903,19.410135440506433,16280.036774628274,null,7542.4257517795395,1915776.1409519962,9.7599670261336282,10341.494349768956,7991825.4935415862,349,772.79213460288111,-3.9000000000000055E-2,15612150.193490906,25944766.662096273,1000,843105.61333534098,1.2940090293670956,33574.056334604356,null,7542.4257517795395,2639849.0131228413,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[351,844.661803120949,254,9.2999999999999944E-2,6599165.8236440029,2474980.754377522,15000,3539014.0705219903,17.758586862311468,16297.795361490585,null,7542.4257517795395,1923318.5667037757,8.9295215243674555,10350.423871293324,8742607.690192733,350,844.661803120949,9.2999999999999944E-2,15749856.724403042,28358722.961671226,1000,844105.61333534098,1.1839057908207644,33575.240240395178,null,7542.4257517795395,2647391.4388746209,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[352,971.36107358909123,255,0.14999999999999986,6661764.1514740791,2847377.8675341499,15000,3554014.0705219903,15.442249445488235,16313.237610936074,null,7542.4257517795395,1930860.9924555551,7.7648013255369177,10358.18867261886,10061541.26947342,351,971.36107358909123,0.14999999999999986,15888710.809739444,32613681.405921906,1000,845105.61333534098,1.0294832963658822,33576.269723691541,null,7542.4257517795395,2654933.8646264006,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[353,1244.3135352676261,256,0.28100000000000025,6724884.1320360722,3648772.0483112466,15000,3569014.0705219903,12.054839535900259,16325.292450471974,null,7542.4257517795395,1938403.4182073346,6.0615154766096149,10364.25018809547,12896376.791947233,352,1244.3135352676261,0.28100000000000025,16028722.012453653,41779406.880985968,1000,846105.61333534098,0.80365596906001724,33577.0733796606,null,7542.4257517795395,2662476.2903781803,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[354,1200.762561533259,257,-3.5000000000000121E-2,6788530.1124360831,3522030.0266203526,15000,3584014.0705219903,12.49206169523343,16337.784512167207,null,7542.4257517795395,1945945.843959114,6.2813631881964929,10370.531551283666,12452546.029980857,353,1200.762561533259,-3.5000000000000121E-2,16169899.975190474,40318092.640151456,1000,847105.61333534098,0.83280411301556201,33577.906183773615,null,7542.4257517795395,2670018.71612996,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[355,1296.8235664559199,258,8.0000000000000154E-2,6852706.4760060953,3804872.4287499809,15000,3599014.0705219903,11.566723791882804,16349.35123595909,null,7542.4257517795395,1953488.2697108935,5.8160770261078634,10376.347628309773,13456292.138131106,354,1296.8235664559199,8.0000000000000154E-2,16312254.420950111,43544620.051363572,1000,848105.61333534098,0.77111491945885358,33578.677298693074,null,7542.4257517795395,2677561.1418817397,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[356,1304.6045078546554,259,5.9999999999999247E-3,6917417.6426058579,3828707.6633224809,15000,3614014.0705219903,11.497737367676745,16360.848973326767,null,7542.4257517795395,1961030.695462673,5.7813886939441979,10382.129017003717,13544572.316711672,355,1304.6045078546554,5.9999999999999247E-3,16455795.153757732,43806893.771671757,1000,849105.61333534098,0.76651582451178302,33579.443814517588,null,7542.4257517795395,2685103.5676335194,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[357,1422.0189135615744,260,9.0000000000000066E-2,6982668.0689272815,4174381.3530215044,15000,3629014.0705219903,10.548382906125454,16371.397356232892,null,7542.4257517795395,1968573.1212144524,5.3040263247194472,10387.433043328438,14771126.250967504,356,1422.0189135615744,9.0000000000000066E-2,16600532.059338754,47750604.211122222,1000,850105.61333534098,0.70322552707503017,33580.147040044663,null,7542.4257517795395,2692645.9933852991,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[358,1318.2115328715795,261,-7.3000000000000009E-2,7048462.2488013869,3870578.5142509346,15000,3644014.0705219903,11.379053836165538,16382.776410069058,null,7542.4257517795395,1976115.5469662319,5.7217112456520471,10393.15475457409,13700376.460398657,357,1318.2115328715795,-7.3000000000000009E-2,16746475.105799625,{"$f":"(U366+V366)*(1+S367)","v":44265737.103710301},1000,851105.61333534098,0.75860358907770253,{"$f":"Y366+X367","v":33580.905643633741},null,7542.4257517795395,{"$f":"AB366+AA367","v":2700188.4191370788},null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[359,1407.849917106847,262,6.8000000000000074E-2,7114804.713507778,4134845.8532199985,15000,3659014.0705219903,10.65454479041717,16393.430954859476,null,7542.4257517795395,1983657.9727180114,5.3574075333820659,10398.512162107472,14639544.485457545,358,1407.849917106847,6.8000000000000074E-2,16893634.344314333,47276875.226762608,1000,852105.61333534098,0.71030298602781128,33581.615946619771,null,7542.4257517795395,2707730.8448888585,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[360,1454.3089643713729,263,3.2999999999999967E-2,7181700.0320867179,4272328.7663762579,15000,3674014.0705219903,10.314176951033078,16403.745131810509,null,7542.4257517795395,1991200.3984697908,5.1862609229255243,10403.698423030397,15130191.879229423,359,1454.3089643713729,3.2999999999999967E-2,17042019.909816656,48838045.10924577,1000,853105.61333534098,0.68761179673553852,33582.303558416505,null,7542.4257517795395,2715273.2706406382,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[361,1362.6874996159765,264,-6.2999999999999903E-2,7249152.811653818,4004109.0540945539,15000,3689014.0705219903,11.007659499501683,16414.752791310009,null,7542.4257517795395,1998742.8242215703,5.5349636317241444,10409.233386662121,14184532.216589749,360,1362.6874996159765,-6.2999999999999903E-2,17191642.021698181,45762185.267363288,1000,854105.61333534098,0.73384396663344553,33583.037402383139,null,7542.4257517795395,2722815.6963924179,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[362,1373.5889996129044,265,8.0000000000000609E-3,7317167.6977173109,4037149.9265273102,15000,3704014.0705219903,10.920297122521511,16425.67308843253,null,7542.4257517795395,2006285.2499733497,5.4910353489326829,10414.724422011053,14305550.900074247,361,1373.5889996129044,8.0000000000000609E-3,17342510.984512042,46129290.749502197,1000,855105.61333534098,0.72801980816810064,33583.765422191311,null,7542.4257517795395,2730358.1221441976,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[363,1464.2458735873563,266,6.6000000000000114E-2,7385749.3744979994,4304667.8216781132,15000,3719014.0705219903,10.24418116559241,16435.917269598121,null,7542.4257517795395,2013827.6757251292,5.1510650552839419,10419.875487066338,15257259.685230929,362,1464.2458735873563,6.6000000000000114E-2,17494637.188682687,49174889.938969344,1000,856105.61333534098,0.68294541103949402,33584.448367602352,null,7542.4257517795395,2737900.5478959773,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[364,1473.0313488288805,267,6.0000000000000305E-3,7454902.5652518608,4331501.8286081823,15000,3734014.0705219903,10.18308266957496,16446.100352267695,null,7542.4257517795395,2021370.1014769087,5.1203429973001411,10424.995830063637,15356345.669094093,363,1473.0313488288805,6.0000000000000305E-3,17648031.111221414,49470945.278603159,1000,857105.61333534098,0.67887217797166399,33585.127239780326,null,7542.4257517795395,2745442.973647757,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[365,1420.0022202710406,268,-3.6000000000000094E-2,7524632.0325953374,4176531.7627782873,15000,3749014.0705219903,10.563363765119254,16456.663716032814,null,7542.4257517795395,2028912.5272286881,5.3115591258300228,10430.307389189467,14811059.650758484,364,1420.0022202710406,-3.6000000000000094E-2,17802703.316447977,47690955.248573437,1000,858105.61333534098,0.70422425100795027,33585.831464031333,null,7542.4257517795395,2752985.3993995367,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[366,1482.4823179629666,269,4.4000000000000115E-2,7594942.5788333416,4361343.1603405317,15000,3764014.0705219903,10.118164525976296,16466.781880558789,null,7542.4257517795395,2036454.9529804676,5.0877003120977218,10435.395089501566,15470288.701143641,365,1482.4823179629666,4.4000000000000115E-2,17958664.456718076,49790401.279510669,1000,859105.61333534098,0.67454430173175306,33586.506008333068,null,7542.4257517795395,2760527.8251513164,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[367,1497.3071411425963,270,1.0000000000000005E-2,7665839.0462899962,4405966.5919439374,15000,3779014.0705219903,10.017984679184451,16476.799865237972,null,7542.4257517795395,2043997.378732247,5.0373270416809133,10440.432416543246,15632534.013906855,366,1497.3071411425963,1.0000000000000005E-2,18115925.273157109,50289315.292305775,1000,860105.61333534098,0.66786564527896342,33587.173873978347,null,7542.4257517795395,2768070.2509030961,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[368,1506.2909839894519,271,6.0000000000000305E-3,7737326.3176421244,4433408.3914956013,15000,3794014.0705219903,9.9582352675789778,16486.758100505551,null,7542.4257517795395,2051539.8044840265,5.0072833416311262,10445.439699884877,15733871.643742077,367,1506.2909839894519,6.0000000000000305E-3,18274496.596399795,50592057.184059612,1000,861105.61333534098,0.66388235117193184,33587.837756329522,null,7542.4257517795395,2775612.6766548757,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[369,1681.0207381322284,272,0.11600000000000008,7809409.3162555201,4948799.7649090914,15000,3809014.0705219903,8.9231498813431696,16495.681250386893,null,7542.4257517795395,2059082.230235806,4.4868130301354174,10449.926512915012,17566543.180167936,368,1681.0207381322284,0.11600000000000008,18434389.347336173,56461851.817410536,1000,862105.61333534098,0.59487665875621121,33588.432632988275,null,7542.4257517795395,2783155.1024066554,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[370,1677.6586966559639,273,-2.0000000000000222E-3,7882093.0065240255,4939900.1653792728,15000,3824014.0705219903,8.941031945233636,16504.622282332126,null,7542.4257517795395,2066624.6559875854,4.4958046394142457,10454.422317554427,17538952.51955938,369,1677.6586966559639,-2.0000000000000222E-3,18595614.537863683,56349926.113775715,1000,863105.61333534098,0.59606879634890908,33589.028701784628,null,7542.4257517795395,2790697.5281584351,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[371,1634.0395705429089,274,-2.5999999999999975E-2,7955382.3942114366,4812436.761079412,15000,3839014.0705219903,9.1797042558866906,16513.801986588012,null,7542.4257517795395,2074167.0817393649,4.6158158515546672,10459.038133405982,17090482.179802619,370,1634.0395705429089,-2.5999999999999975E-2,18758183.271645594,54885802.034817547,1000,864105.61333534098,0.61198028372577928,33589.640682068355,null,7542.4257517795395,2798239.9539102148,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[372,1709.2053907878828,275,4.6000000000000076E-2,8029282.5267962422,5034854.8520890651,15000,3854014.0705219903,8.7760078928171019,16522.577994480831,null,7542.4257517795395,2081709.5074911444,4.4128258619069474,10463.45095926789,17884186.78582532,371,1709.2053907878828,4.6000000000000076E-2,18922106.744875684,57411594.928419158,1000,865105.61333534098,0.58506719285447351,33590.225749261212,null,7542.4257517795395,2805782.3796619945,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[373,1528.0296193643674,276,-0.10599999999999994,8103798.4938192554,4502054.2377676247,15000,3869014.0705219903,9.8165636384978772,16532.394558119329,null,7542.4257517795395,2089251.9332429238,4.9360468253992691,10468.38700609329,15996005.412279619,372,1528.0296193643674,-0.10599999999999994,19087396.247049354,51326859.866006725,1000,866105.61333534098,0.65443757589985851,33590.880186837108,null,7542.4257517795395,2813324.8054137742,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[374,1485.244790022165,277,-2.8000000000000028E-2,8178935.4272341253,4376968.7191101313,15000,3884014.0705219903,10.099345307096581,16542.493903426424,null,7542.4257517795395,2096794.3589947033,5.0782374746906065,10473.46524356798,15555659.686487569,373,1485.244790022165,-2.8000000000000028E-2,19254063.161741141,49890679.789758533,1000,867105.61333534098,0.67328968713977211,33591.553476524248,null,7542.4257517795395,2820867.2311655539,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[375,1620.402065914182,278,9.099999999999997E-2,8254698.5017607892,4776363.8725491529,15000,3899014.0705219903,9.2569617846898087,16551.750865211114,null,7542.4257517795395,2104336.784746483,4.6546631298722332,10478.119906697852,16978767.143709715,374,1620.402065914182,9.099999999999997E-2,19422118.967388701,54431822.650626555,1000,868105.61333534098,0.61713078564598722,33592.170607309898,null,7542.4257517795395,2828409.6569173336,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[376,1594.4756328595552,279,-1.5999999999999955E-2,8331092.9352418398,4700926.0505883666,15000,3914014.0705219903,9.407481488505903,16561.15834669962,null,7542.4257517795395,2111879.2104982627,4.7303487092197489,10482.850255407071,16714649.295162139,375,1594.4756328595552,-1.5999999999999955E-2,19591575.238083314,53561897.488216534,1000,869105.61333534098,0.62716543256706025,33592.797772742466,null,7542.4257517795395,2835952.0826691133,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[377,1543.4524126080494,280,-3.2000000000000015E-2,8408123.9890018981,4551464.4169695387,15000,3929014.0705219903,9.7184726120928762,16570.876819311714,null,7542.4257517795395,2119421.6362500424,4.8867238731608982,10487.736979280231,16187322.943468729,376,1543.4524126080494,-3.2000000000000015E-2,19762443.64436705,51848884.768593602,1000,870105.61333534098,0.647898174139525,33593.445670916604,null,7542.4257517795395,2843494.508420893,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[378,1569.691103622386,281,1.6999999999999852E-2,8485796.9682099577,4629856.3120580204,15000,3944014.0705219903,9.5560202675446178,16580.432839579258,null,7542.4257517795395,2126964.0620018221,4.8050382233637157,10492.542017503594,16470049.859259473,377,1569.691103622386,1.6999999999999852E-2,19934735.954036485,52731332.80965969,1000,871105.61333534098,0.63706801783630784,33594.082738934441,null,7542.4257517795395,2851036.9341726727,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[379,1516.3216060992247,282,-3.4000000000000093E-2,8564117.2222447507,4473407.1974480469,15000,3959014.0705219903,9.8923605254085079,16590.325200104668,null,7542.4257517795395,2134506.4877536017,4.974159651515234,10497.51617715511,15917610.589796429,378,1516.3216060992247,-3.4000000000000093E-2,20108464.032953165,50939433.494131252,1000,872105.61333534098,0.65949070169390056,33594.742229636133,null,7542.4257517795395,2858579.3599244524,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[380,1388.9505911868898,283,-8.4000000000000005E-2,8643090.1450631693,4098556.9928624113,15000,3974014.0705219903,10.799520224245097,16601.124720328913,null,7542.4257517795395,2142048.9135053814,5.4303052964140113,10502.946482451523,14588073.726005308,379,1388.9505911868898,-8.4000000000000005E-2,20283639.84586082,46661437.08062423,1000,873105.61333534098,0.71996801494967311,33595.462197651083,null,7542.4257517795395,2866121.7856762321,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[381,1370.8942335014603,284,-1.2999999999999933E-2,8722721.1755717397,4046262.7519552005,15000,3989014.0705219903,10.941763145131809,16612.066483474046,null,7542.4257517795395,2149591.3392571611,5.5018290743809635,10508.448311525905,14405971.193319021,380,1370.8942335014603,-1.2999999999999933E-2,20460275.457209375,46055825.398576118,1000,874105.61333534098,0.72945087634212058,33596.191648527427,null,7542.4257517795395,2873664.2114280118,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[382,1475.0821952475715,285,7.6000000000000095E-2,8803015.798001213,4354854.7211037958,15000,4004014.0705219903,10.168924856070454,16622.235408330114,null,7542.4257517795395,2157133.7650089408,5.1132240468224559,10513.561535572728,15508367.429763047,381,1475.0821952475715,7.6000000000000095E-2,20638383.031985823,49557144.128867909,1000,875105.61333534098,0.67792832373803025,33596.869576851168,null,7542.4257517795395,2881206.6371797915,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[383,1343.7998798705376,286,-8.9000000000000037E-2,8883979.5422842689,3968183.6509255576,15000,4019014.0705219903,11.162376351339686,16633.397784681452,null,7542.4257517795395,2164676.1907607205,5.6127596562266255,10519.174295228955,14135665.154265916,382,1343.7998798705376,-8.9000000000000037E-2,20817974.836552087,45147469.301398665,1000,876105.61333534098,0.74415842342264582,33597.613735274594,null,7542.4257517795395,2888749.0629315712,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[384,1288.7040847958456,287,-4.0999999999999953E-2,8965617.9844363481,3806447.12123761,15000,4034014.0705219903,11.639599949259319,16645.037384630712,null,7542.4257517795395,2172218.6165125002,5.8527212265136868,10525.027016455469,13563645.308692794,383,1288.7040847958456,-4.0999999999999953E-2,20999063.23948973,43297382.060041323,1000,877105.61333534098,0.77597332995062118,33598.389708604547,null,7542.4257517795395,2896291.4886833508,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[385,1433.0389422929804,{"$f":"IF(AND(A394>=startm,A394<=endm),A394-startm,\"NA\")","v":288},0.11200000000000013,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,typical,(1+return/12)*typical*((1+return/12)^C394-1)/(return/12)))","v":9047936.7469396964},4233881.1988162231,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,typical,IF((F394-E394)>0,IF(typical-(F394-E394)<min,min,typical-(F394-E394)),IF((F394-E394)<0,IF(typical-(F394-E394)>max,max,typical-(F394-E394)),IF((E394-F394)=0,min,)))))","v":15000},4049014.0705219903,10.467266141420248,16655.504650772131,null,{"$f":"IF(C394=\"NA\",\"NA\",typical)","v":7542.4257517795395},2179761.0422642799,5.263238513051876,10530.290254968522,15090316.00901817,384,1433.0389422929804,0.11200000000000013,21181660.712451853,48147800.850765958,1000,878105.61333534098,{"$f":"V394/R394","v":0.69781774276134989},33599.087526347306,null,{"$f":"typical","v":7542.4257517795395},2903833.9144351305,null,{"$f":"IF(A394=endm,E394,IF(C394=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A394=endm,P394,IF(C394=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A394=endm,F394,IF(C394=\"NA\",\"NA\",-G394))","v":-15000},{"$f":"IF(A394=endm,O394,0)","v":0},{"$f":"IF(A394=endm,J394,0)","v":0},{"$f":"IF(A394=endm,E394,0)","v":0},{"$f":"IF(A394=endm,P394,0)","v":0},{"$f":"IF(A394=endm,F394,0)","v":0},{"$f":"IF(A394=endm,M394,0)","v":0},{"$f":"IF(A394=endm,H394,0)","v":0}]
[386,1480.3292273886486,289,{"$f":"IF(C395=\"NA\",\"NA\",IF(C395=0,0,(B395-B394)/B394))","v":3.2999999999999891E-2},9130941.4991305694,{"$f":"IF(C395=\"NA\",\"NA\",IF(C395=0,typical,(F394+IF(V394=typical,0,V394))*(1+D395)))","v":4374632.2783771576},15000,4064014.0705219903,{"$f":"IF(C395=\"NA\",\"NA\",G395/B395)","v":10.132881066234511},16665.637531838365,null,7542.4257517795395,2187303.4680160596,{"$f":"IF(C395=\"NA\",\"NA\",L395/B395)","v":5.0951002062457666},10535.385355174769,{"$f":"IF(C395=\"NA\",\"NA\",O395*B395)","v":15595838.863067549},385,1480.3292273886486,3.2999999999999891E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q395-1)/(return/12)","v":21365779.831021994},49737711.278841235,{"$f":"IF((U395-T395)>0,IF(typical-(U395-T395)<min,min,typical-(U395-T395)),IF((U395-T395)<0,IF(typical-(U395-T395)>max,max,typical-(U395-T395)),IF((T395-U395)=0,min,)))","v":1000},{"$f":"W394+V395","v":879105.61333534098},0.67552540441563402,33599.763051751725,null,7542.4257517795395,2911376.3401869102,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[{"$f":"A395+1","v":387},1450.7226428408756,290,-2.0000000000000073E-2,9214637.9575897027,4288119.6328096148,15000,4079014.0705219903,10.339674557382155,16675.977206395746,null,7542.4257517795395,2194845.8937678393,5.1990818431079253,10540.584437017877,15291464.511557976,{"$f":"Q395+1","v":386},1450.7226428408756,-2.0000000000000073E-2,21551433.275580224,48743937.053264409,1000,880105.61333534098,0.68931163715881039,33600.452363388882,null,7542.4257517795395,2918918.7659386899,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[388,1443.4690296266713,291,-4.9999999999999316E-3,9299031.8865359928,4267674.0346455667,15000,4094014.0705219903,10.39163272098709,16686.368839116734,null,7542.4257517795395,2202388.319519619,5.225207882520527,10545.809644900397,15222549.614751967,387,1443.4690296266713,-4.9999999999999316E-3,21738633.832176436,48501212.367998093,1000,881105.61333534098,0.69277551473247267,33601.145138903616,null,7542.4257517795395,2926461.1916904696,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[389,1351.0870117305642,292,-6.4000000000000071E-2,9384129.0982235037,3995478.8964282502,15000,4109014.0705219903,11.102171710456293,16697.47101082719,null,7542.4257517795395,2209930.7452713987,5.5824870539749227,10551.392131954372,14255848.86515962,388,1351.0870117305642,{"$f":"(R398-R397)/R397","v":-6.4000000000000071E-2},21927394.393410947,45398070.776446216,1000,882105.61333534098,0.74014478069708622,33601.885283684314,null,7542.4257517795395,2934003.6174422493,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[390,1452.4185376103565,293,7.4999999999999956E-2,9469935.4533417411,4296214.8136603693,15000,4124014.0705219903,10.327601591122134,16707.798612418312,null,7542.4257517795395,2217473.1710231784,5.1930112129999282,10556.585143167371,15332579.955798369,389,1452.4185376103565,7.4999999999999956E-2,22117727.959322412,48804001.084679678,1000,883105.61333534098,0.68850677274147554,33602.573790457056,null,7542.4257517795395,2941546.043194029,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[391,1436.4419336966425,294,-1.0999999999999996E-2,9556456.8614193033,4249945.4507101048,15000,4139014.0705219903,10.442468747342906,16718.241081165655,null,7542.4257517795395,2225015.5967749581,5.2507696794741445,10561.835912846846,15171464.002036367,390,1436.4419336966425,-1.0999999999999996E-2,22309647.638283145,48268146.072748199,1000,884105.61333534098,0.69616458315619367,33603.26995504021,null,7542.4257517795395,2949088.4689458087,null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[392,1452.2427949673054,295,1.0999999999999838E-2,9643699.2812308408,4297705.8506679153,15000,4154014.0705219903,10.328851382139375,16728.569932547794,null,7542.4257517795395,2232558.0225267378,5.1936396433967804,10567.029552490243,15345892.531810544,391,1452.2427949673054,1.0999999999999838E-2,22503166.647901881,48800106.679548427,1000,885105.61333534098,0.6885900921426249,{"$f":"Y400+X401","v":33603.958545132351},null,7542.4257517795395,{"$f":"AB400+AA401","v":2956630.8946975884},null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[393,1562.6132473848206,296,7.6000000000000026E-2,9731668.7212074753,4625407.4953186773,15000,4169014.0705219903,9.5993042584938415,16738.169236806287,null,7542.4257517795395,2240100.4482785175,4.8268026425620638,10571.856355132804,16519722.789979925,392,1562.6132473848206,7.6000000000000026E-2,22698298.31593411,52509990.78719411,1000,886105.61333534098,0.63995361723292277,{"$f":"Y401+X402","v":33604.598498749583},null,7542.4257517795395,{"$f":"AB401+AA402","v":2964173.3204493681},null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[394,1540.7366619214331,297,-1.4000000000000025E-2,9820371.2398505807,4561637.7903842153,15000,4184014.0705219903,9.7356026962412194,16747.904839502527,null,7542.4257517795395,2247642.8740302972,4.8953373656816064,10576.751692498487,16295989.096671985,393,1540.7366619214331,-1.4000000000000025E-2,22895056.081199933,51775836.916173391,1000,887105.61333534098,0.64904017974941464,{"$f":"Y402+X403","v":33605.247538929332},null,7542.4257517795395,{"$f":"AB402+AA403","v":2971715.7462011478},null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[395,1610.0698117078975,298,4.4999999999999971E-2,9909812.9461490456,4767956.4909515046,15000,4199014.0705219898,9.3163662164987748,16757.221205719026,null,7542.4257517795395,2255185.2997820769,4.684533364288618,10581.436225862775,17036851.031774003,394,1610.0698117078975,4.4999999999999971E-2,23093453.494509649,54106794.577401191,1000,888105.61333534098,0.62109108109991829,{"$f":"Y403+X404","v":33605.868630010431},null,7542.4257517795395,{"$f":"AB403+AA404","v":2979258.1719529275},null,-7542.4257517795395,-7542.4257517795395,-15000,0,0,0,0,0,0,0]
[396,1616.5100909547291,299,3.9999999999999758E-3,10000000,4788032.3169153109,15000,4214014.0705219898,9.2792492196202936,16766.500454938647,null,7542.4257517795395,2262727.7255338565,4.6658698847496201,10586.102095747525,17112540.861652881,395,1616.5100909547291,3.9999999999999758E-3,23293504.219596934,54324225.755710796,1000,889105.61333534098,0.61861661464135287,{"$f":"Y404+X405","v":33606.487246625074},null,7542.4257517795395,{"$f":"AB404+AA405","v":2986800.5977047072},null,10000000,17112540.861652881,4788032.3169153109,10586.102095747525,16766.500454938647,10000000,17112540.861652881,4788032.3169153109,2262727.7255338565,4214014.0705219898]

{"sheet":"Sensex Lumpsum & STP","index":5,"n_rows":405,"n_cols":39,"rows_kept":405,"cut":false,"hidden":false,"merged":[[5,5,5,9],[5,11,5,15],[6,32,6,33],[6,34,6,36],[6,37,6,38]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Return expected each year",null,null,{"$f":"Input!B2","v":0.1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minimum investment",null,null,{"$f":"Input!B8","v":1000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Typical SIP amt",null,null,{"$f":"Input!B7","v":7542.4257517795395}]
[null,"Note: If you see cells showing \"NA\". Please scroll down/up until you see the values corresponding to the input investment year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum investment ",null,null,{"$f":"Input!B9","v":15000}]
[null,null,null,null,null,"Lump Sum investment plan",null,null,null,null,null,"Systematic Transfer plan"]
[null,"Full",null,"NAV","Portfolio","Portfolio","Lumpsum","Total",null,"Total",null,"STP","Total","Units","Total","Portfolio",null,"Enter","NAV","Portfolio","Portfolio","VIP","Total","Units","Total",null,"SIP","Total",null,null,null,null,"Total Units",null,"Portfolio",null,null,"Total investment"]
["S.no","NAV","Month","% change","Target","Actual","investment","investment","Value","no of units",null,"investment","investment","purchased","no of units","Actual","Month","NAV","% change","Target","Actual","investment","investment","purchased","no of units",null,"investment","investment",null,null,"STP","Lumpsum","STP","Lumpsum",null,"STP","Lumpsum","STP","VIP"]
[]
[1,9.7151254555560751,{"$f":"IF(AND(A10>=startm,A10<=endm),A10-startm,\"NA\")","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,0,(B10-B8)/B8))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,typical,(1+return/12)*typical*((1+return/12)^C10-1)/(return/12)))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,lumpsum*(1+D10),I9*(1+D10)))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,lumpsum,0))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(H9=\"NA\",G10,H9+G10))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(C10=0,lumpsum*(1+D10),I9*(1+D10)))","v":"NA"},null,null,{"$f":"IF(C10=\"NA\",\"NA\",IF(C10<lumpsum/stp,stp,0))","v":"NA"},{"$f":"IF(C10=\"NA\",\"NA\",IF(M9=\"NA\",L10,IF(M9=lumpsum,0,M9+L10)))","v":"NA"},null,null,{"$f":"IF(C10=\"NA\",\"NA\",(IF(P9=\"NA\",0,P9))*(1+D10)+L10)","v":"NA"},0,9.7151254555560751,0,{"$f":"typical","v":7542.4257517795395},{"$f":"typical","v":7542.4257517795395},{"$f":"typical","v":7542.4257517795395},{"$f":"V10","v":7542.4257517795395},{"$f":"V10/R10","v":776.35906878238302},{"$f":"X10","v":776.35906878238302},null,{"$f":"typical","v":7542.4257517795395},{"$f":"AA10","v":7542.4257517795395},null,{"$f":"IF(A10=endm,E10,IF(C10=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A10=endm,P10,IF(C10=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A10=endm,F10,IF(C10=\"NA\",\"NA\",-G10))","v":"NA"},{"$f":"IF(A10=endm,O10,0)","v":0},{"$f":"IF(A10=endm,J10,0)","v":0},{"$f":"IF(A10=endm,E10,0)","v":0},{"$f":"IF(A10=endm,P10,0)","v":0},{"$f":"IF(A10=endm,F10,0)","v":0},{"$f":"IF(C10=(lumpsum/stp)-1,M10,0)","v":0},{"$f":"IF(A10=endm,H10,0)","v":0}]
[{"$f":"A10+1","v":2},10.084300222867206,"NA",{"$f":"IF(C11=\"NA\",\"NA\",IF(C11=0,0,(B11-B10)/B10))","v":"NA"},"NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",{"$f":"Q10+1","v":1},10.084300222867206,{"$f":"(R11-R10)/R10","v":3.8000000000000034E-2},{"$f":"(1+return/12)*typical*((1+return/12)^Q11-1)/(return/12)","v":7605.2792997110082},{"$f":"U10*(1+S11)","v":7829.0379303471618},{"$f":"IF((U11-T11)>0,IF(typical-(U11-T11)<min,min,typical-(U11-T11)),IF((U11-T11)<0,IF(typical-(U11-T11)>max,max,typical-(U11-T11)),IF((T11-U11)=0,min,)))","v":7318.6671211433859},{"$f":"W10+V11","v":14861.092872922925},725.74863494717681,{"$f":"Y10+X11","v":1502.1077037295599},null,7542.4257517795395,{"$f":"AB10+AA11","v":15084.851503559079},null,"NA","NA","NA",0,0,0,0,0,0,0]
[{"$f":"A11+1","v":3},10.114553123535806,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",{"$f":"Q11+1","v":2},10.114553123535806,{"$f":"(R12-R11)/R11","v":2.9999999999998487E-3},15273.935926919619,{"$f":"(U11+V11)*(1+S12)","v":15193.148166645018},7623.2135120541407,22484.306384977066,753.6876240548379,{"$f":"Y11+X12","v":2255.7953277843981},null,7542.4257517795395,{"$f":"AB11+AA12","v":22627.277255338617},null,"NA","NA","NA",0,0,0,0,0,0,0]
[4,10.013407592300448,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",3,10.013407592300448,{"$f":"(R13-R12)/R12","v":-1.0000000000000056E-2},23006.498026021571,{"$f":"(U12+V12)*(1+S13)","v":22588.198061912168},7960.7257158889424,30445.03210086601,795.00665907279529,3050.8019868571932,null,7542.4257517795395,30169.703007118158,null,"NA","NA","NA",0,0,0,0,0,0,0]
[5,9.9132735163774424,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",4,9.9132735163774424,{"$f":"(R14-R13)/R13","v":-1.000000000000009E-2},30803.498142616067,{"$f":"(U13+V13)*(1+S14)","v":30243.434540023092},8102.4893543725138,38547.521455238522,817.33741543463088,3868.1394022918239,null,7542.4257517795395,37712.128758897699,null,"NA","NA","NA",0,0,0,0,0,0,0]
[6,9.6158753108861195,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",5,9.6158753108861195,-2.9999999999999961E-2,38665.473260182145,37195.546177563745,9012.3528343979397,47559.874289636464,937.23686539436164,4805.3762676861852,null,7542.4257517795395,45254.554510677241,null,"NA","NA","NA",0,0,0,0,0,0,0]
[7,10.125516702363083,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",6,10.125516702363083,5.2999999999999867E-2,46592.964837061445,48656.917659595652,5478.4729292453321,53038.347218881798,541.05613474192103,5346.4324024281059,null,7542.4257517795395,52796.980262456782,null,"NA","NA","NA",0,0,0,0,0,0,0]
[8,11.077315272385214,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",7,11.077315272385214,9.4000000000000125E-2,54586.518843747828,59224.117304192041,2904.8272913353267,55943.174510217126,262.23206796116108,5608.6644703892671,null,7542.4257517795395,60339.406014236323,null,"NA","NA","NA",0,0,0,0,0,0,0]
[9,10.578836085127879,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",8,10.578836085127879,-4.5000000000000005E-2,62646.685800490181,59333.142088728637,10855.969463541083,66799.143973758211,1026.1969630858359,6634.8614334751028,null,7542.4257517795395,67881.831766015865,null,"NA","NA","NA",0,0,0,0,0,0,0]
[10,10.303786346914555,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",9,10.303786346914555,-2.5999999999999954E-2,70774.020815205207,68364.194651910715,9952.2519150740318,76751.395888832238,965.88298514693201,7600.7444186220346,null,7542.4257517795395,75424.257517795399,null,"NA","NA","NA",0,0,0,0,0,0,0]
[11,11.025051391198573,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",10,11.025051391198573,7.0000000000000007E-2,78969.083621709666,83798.597826673678,2712.9115468155269,79464.307435647759,246.06792753648983,7846.8123461585246,null,7542.4257517795395,82966.683269574933,null,"NA","NA","NA",0,0,0,0,0,0,0]
[12,11.664504371888091,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",11,11.664504371888091,5.8000000000000024E-2,87232.438618268163,91529.176917151577,3245.6874528961253,82709.994888543879,278.25335302872861,8125.0656991872529,null,7542.4257517795395,90509.109021354467,null,"NA","NA","NA",0,0,0,0,0,0,0]
[13,11.536194823797322,"NA","NA","NA","NA","NA",{"$f":"IF(C22=\"NA\",\"NA\",IF(H21=\"NA\",G22,H21+G22))","v":"NA"},"NA",null,null,"NA","NA",null,null,"NA",12,11.536194823797322,-1.0999999999999999E-2,95564.654906464842,93732.340861977165,9374.7397962672167,92084.73468481109,812.63709043198799,8937.7027896192412,null,7542.4257517795395,98051.534773134001,null,"NA","NA","NA",0,0,0,0,0,0,0]
[14,12.470626604524904,"NA","NA","NA","NA","NA",{"$f":"IF(C23=\"NA\",\"NA\",IF(H22=\"NA\",G23,H22+G23))","v":"NA"},"NA",null,null,"NA","NA",null,null,"NA",13,12.470626604524904,8.0999999999999919E-2,103966.30633039618,111458.75419156217,1000,93084.73468481109,80.188432523282756,9017.8912221425235,null,7542.4257517795395,105593.96052491353,null,"NA","NA","NA",0,0,0,0,0,0,0]
[15,13.642865505350246,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",14,13.642865505350246,9.4000000000000042E-2,112437.97151619391,123029.87708556902,1000,94084.73468481109,73.29838439056924,9091.189606533093,null,7542.4257517795395,113136.38627669307,null,"NA","NA","NA",0,0,0,0,0,0,0]
[16,14.652437552746164,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",15,14.652437552746164,7.4000000000000038E-2,120980.23391187321,133208.08798990113,1000,95084.73468481109,68.248030158816803,9159.4376366919096,null,7542.4257517795395,120678.8120284726,null,"NA","NA","NA",0,0,0,0,0,0,0]
[17,13.919815675108856,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",16,13.919815675108856,-5.0000000000000024E-2,129593.6818275165,127497.68359040607,9638.4239888899665,104723.15867370105,692.42468534444811,9851.862322036357,null,7542.4257517795395,128221.23778025214,null,"NA","NA","NA",0,0,0,0,0,0,0]
[18,16.634179731755083,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",17,16.634179731755083,0.19500000000000001,138278.90847579006,163877.6485572588,1000,105723.15867370105,60.117181377508743,9911.979503413866,null,7542.4257517795395,135763.66353203167,null,"NA","NA","NA",0,0,0,0,0,0,0]
[19,16.351398676315245,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",18,16.351398676315245,-1.7000000000000071E-2,147036.5120127995,162074.72853178537,1000,106723.15867370105,61.156847789937686,9973.1363512038042,null,7542.4257517795395,143306.08928381122,null,"NA","NA","NA",0,0,0,0,0,0,0]
[20,15.206800768973178,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",19,15.206800768973178,-7.0000000000000007E-2,155867.09557928378,151659.49753456039,11750.023796502928,118473.18247020397,772.6821686568552,10745.818519860659,null,7542.4257517795395,150848.51503559077,null,"NA","NA","NA",0,0,0,0,0,0,0]
[21,16.149622416649517,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",20,16.149622416649517,6.2000000000000166E-2,164771.2673421553,173540.91165358931,1000,119473.18247020397,61.920952341835935,10807.739472202495,null,7542.4257517795395,158390.94078737032,null,"NA","NA","NA",0,0,0,0,0,0,0]
[22,16.391866752899258,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",21,16.391866752899258,1.4999999999999854E-2,173749.64053638416,177159.02532839312,4133.0409597705784,123606.22342997455,252.13973625301463,11059.87920845551,null,7542.4257517795395,165933.36653914987,null,"NA","NA","NA",0,0,0,0,0,0,0]
[23,16.883622755486236,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",22,16.883622755486236,3.0000000000000034E-2,182802.83350723199,186730.82827680864,3614.4309822028936,127220.65441217744,214.07911291007761,11273.958321365588,null,7542.4257517795395,173475.79229092941,null,"NA","NA","NA",0,0,0,0,0,0,0]
[24,17.913523743570895,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",23,17.913523743570895,6.0999999999999915E-2,191931.46975283642,201956.32007381122,1000,128220.65441217744,55.823746032038876,11329.782067397628,null,7542.4257517795395,181018.21804270896,null,"NA","NA","NA",0,0,0,0,0,0,0]
[25,17.304463936289483,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",24,17.304463936289483,-3.4000000000000072E-2,201136.17796715439,196055.80519130162,12622.798527632307,140843.45293980974,729.45331182209134,12059.235379219719,null,7542.4257517795395,188560.64379448851,null,"NA","NA","NA",0,0,0,0,0,0,0]
[26,17.944729101932193,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",25,17.944729101932193,3.6999999999999929E-2,210417.59208325823,216399.71205653448,1560.3057785032925,142403.75871831304,86.950645487052071,12146.186024706771,null,7542.4257517795395,196103.06954626806,null,"NA","NA","NA",0,0,0,0,0,0,0]
[27,17.137216292345244,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",26,17.137216292345244,-4.5000000000000047E-2,219776.35131699647,208151.81703246108,15000,157403.75871831304,875.28801318217108,13021.474037888942,null,7542.4257517795395,203645.49529804761,null,"NA","NA","NA",0,0,0,0,0,0,0]
[28,17.788430511454365,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",27,17.788430511454365,3.8000000000000131E-2,229213.10021101584,231631.58607969462,5123.939883100762,162527.69860141381,288.04901476841047,13309.523052657352,null,7542.4257517795395,211187.92104982716,null,"NA","NA","NA",0,0,0,0,0,0,0]
[29,18.01968010810327,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",28,18.01968010810327,1.2999999999999876E-2,238728.48867915207,239833.34780031172,6437.5666306198891,168965.26523203371,357.25199293215974,13666.775045589511,null,7542.4257517795395,218730.34680160671,null,"NA","NA","NA",0,0,0,0,0,0,0]
[30,16.75830250053604,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",29,16.75830250053604,-7.0000000000000048E-2,248323.172051189,229031.9504207664,15000,183965.26523203371,895.07872289094928,14561.85376848046,null,7542.4257517795395,226272.77255338625,null,"NA","NA","NA",0,0,0,0,0,0,0]
[31,17.026435340544616,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",30,17.026435340544616,1.5999999999999966E-2,257997.81111799346,247936.46162749868,15000,198965.26523203371,880.98299497140681,15442.836763451867,null,7542.4257517795395,233815.1983051658,null,"NA","NA","NA",0,0,0,0,0,0,0]
[32,16.856170987139169,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",31,16.856170987139169,-1.000000000000003E-2,267753.07217702101,260307.0970112237,14988.40091757685,213953.66614961057,889.1936922692953,16332.030455721162,null,7542.4257517795395,241357.62405694535,null,"NA","NA","NA",0,0,0,0,0,0,0]
[33,17.968678272290354,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",32,17.968678272290354,6.6000000000000003E-2,277589.62707820721,293465.00079210137,1000,214953.66614961057,55.652396066443472,16387.682851787606,null,7542.4257517795395,248900.0498087249,null,"NA","NA","NA",0,0,0,0,0,0,0]
[34,17.483523958938516,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",33,17.483523958938516,-2.699999999999993E-2,287508.15327023657,286514.44577071466,8536.1332513014404,223489.79940091202,488.23871385135209,16875.921565638957,null,7542.4257517795395,256442.47556050445,null,"NA","NA","NA",0,0,0,0,0,0,0]
[35,17.938095581870918,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",34,17.938095581870918,2.6000000000000044E-2,297509.33384719962,302721.89407658851,2329.865522390659,225819.66492330268,129.88366082435923,17005.805226463315,null,7542.4257517795395,263984.901312284,null,"NA","NA","NA",0,0,0,0,0,0,0]
[36,18.547990831654531,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",35,18.547990831654531,3.4000000000000058E-2,307593.85759563709,315423.51942534442,1000,226819.66492330268,53.914195293507021,17059.719421756821,null,7542.4257517795395,271527.32706406352,null,"NA","NA","NA",0,0,0,0,0,0,0]
[37,17.435111381755259,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",36,17.435111381755259,-5.9999999999999963E-2,317762.41904197837,297438.10825982376,15000,241819.66492330268,860.33290361979277,17920.052325376615,null,7542.4257517795395,279069.75281584304,null,"NA","NA","NA",0,0,0,0,0,0,0]
[38,17.208454933792442,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",37,17.208454933792442,-1.2999999999999935E-2,328015.71850037243,308376.41285244608,15000,256819.66492330268,871.66454267456209,18791.716868051179,null,7542.4257517795395,286612.17856762256,null,"NA","NA","NA",0,0,0,0,0,0,0]
[39,16.640575920977291,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",38,16.640575920977291,-3.3000000000000036E-2,338354.46212092013,312704.99122831534,15000,271819.66492330271,901.41110928082946,19693.127977332009,null,7542.4257517795395,294154.60431940207,null,"NA","NA","NA",0,0,0,0,0,0,0]
[40,16.856903407949993,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",39,16.856903407949993,1.2999999999999826E-2,348779.36193830514,331965.15611428343,15000,286819.66492330271,889.8431483522503,20582.97112568426,null,7542.4257517795395,301697.03007118159,null,"NA","NA","NA",0,0,0,0,0,0,0]
[41,18.694305879416543,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",40,18.694305879416543,0.10900000000000006,359291.1359208356,384784.35813074029,1000,287819.66492330271,53.492224126976275,20636.463349811238,null,7542.4257517795395,309239.45582296111,null,"NA","NA","NA",0,0,0,0,0,0,0]
[42,18.694305879416543,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",41,18.694305879416543,0,369890.50801988674,385784.35813074029,1000,288819.66492330271,53.492224126976275,20689.955573938216,null,7542.4257517795395,316781.88157474063,null,"NA","NA","NA",0,0,0,0,0,0,0]
[43,18.544751432381211,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",42,18.544751432381211,-7.9999999999999603E-3,380578.20821976371,383690.08326569438,4430.5507058488638,293250.21562915156,238.91130177741971,20928.866875715634,null,7542.4257517795395,324324.30732652015,null,"NA","NA","NA",0,0,0,0,0,0,0]
[44,18.785833201002166,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",43,18.785833201002166,1.2999999999999947E-2,391354.97258797253,393166.20221317327,5731.1961265788032,298981.41175573034,305.08075235508113,21233.947628070717,null,7542.4257517795395,331866.73307829967,null,"NA","NA","NA",0,0,0,0,0,0,0]
[45,18.597974868992143,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",44,18.597974868992143,-1.0000000000000089E-2,402221.54332591681,394908.42435635446,14855.544721341887,313836.95647707221,798.77216879726507,22032.719796867983,null,7542.4257517795395,339409.15883007919,null,"NA","NA","NA",0,0,0,0,0,0,0]
[46,18.653768793599117,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",45,18.653768793599117,2.9999999999998496E-3,413178.66882001009,410993.26098492939,9727.8335868602353,323564.79006393242,521.49427252460953,22554.214069392594,null,7542.4257517795395,346951.58458185871,null,"NA","NA","NA",0,0,0,0,0,0,0]
[47,18.914921556709505,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",46,18.914921556709505,1.4000000000000033E-2,424227.1036932214,426611.18989579467,5158.3395492062755,328723.12961313868,272.71271169382715,22826.926781086422,null,7542.4257517795395,354494.01033363823,null,"NA","NA","NA",0,0,0,0,0,0,0]
[48,19.917412399215106,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",47,19.917412399215106,5.299999999999986E-2,435367.60885704251,454653.31450558593,1000,329723.12961313868,50.207325126199997,22877.134106212623,null,7542.4257517795395,362036.43608541775,null,"NA","NA","NA",0,0,0,0,0,0,0]
[49,19.558898976029234,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",48,19.558898976029234,-1.8000000000000026E-2,446600.95156389551,447451.55484448536,6691.8224711896819,336414.95208432834,342.13697199371842,23219.27107820634,null,7542.4257517795395,369578.86183719727,null,"NA","NA","NA",0,0,0,0,0,0,0]
[50,19.715370167837467,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",49,19.715370167837467,7.9999999999999603E-3,457927.90545997233,457776.52433420043,7693.8068775514457,344108.75896187976,390.24409950479571,23609.515177711135,null,7542.4257517795395,377121.28758897679,null,"NA","NA","NA",0,0,0,0,0,0,0]
[51,19.301347394312881,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",50,19.301347394312881,-2.0999999999999949E-2,469349.25063851656,455695.45425630512,15000,359108.75896187976,777.14781738085981,24386.662995091996,null,7542.4257517795395,384663.71334075631,null,"NA","NA","NA",0,0,0,0,0,0,0]
[52,18.509992151146051,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",51,18.509992151146051,-4.1000000000000099E-2,480865.77369354857,451396.94063179655,15000,374108.75896187976,810.37311509995811,25197.036110191955,null,7542.4257517795395,392206.13909253583,null,"NA","NA","NA",0,0,0,0,0,0,0]
[53,18.93572197062241,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",52,18.93572197062241,2.3000000000000003E-2,492478.26777403877,477124.07026632782,15000,389108.75896187976,792.15358269790624,25989.18969288986,null,7542.4257517795395,399748.56484431535,null,"NA","NA","NA",0,0,0,0,0,0,0]
[54,19.617407961564819,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",53,19.617407961564819,3.6000000000000115E-2,504187.53263853339,509840.53679591563,1889.4215943973013,390998.18055627705,96.313518997980211,26085.503211887841,null,7542.4257517795395,407290.99059609487,null,"NA","NA","NA",0,0,0,0,0,0,0]
[55,19.95090389691142,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",54,19.95090389691142,1.699999999999996E-2,515994.3747102326,520429.36768294818,3107.4327790639563,394105.61333534098,155.75398463750884,26241.257196525348,null,7542.4257517795395,414833.41634787439,null,"NA","NA","NA",0,0,0,0,0,0,0]
[56,19.591787626767015,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",55,19.591787626767015,-1.7999999999999964E-2,527899.60713252856,514113.1380536959,15000,409105.61333534098,765.62691908248598,27006.884115607834,null,7542.4257517795395,422375.84209965391,null,"NA","NA","NA",0,0,0,0,0,0,0]
[57,20.884845610133638,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",56,20.884845610133638,6.5999999999999989E-2,539904.04982501059,564034.60516523989,1000,410105.61333534098,47.881608447935335,27054.765724055771,null,7542.4257517795395,429918.26785143343,null,"NA","NA","NA",0,0,0,0,0,0,0]
[58,21.051924375014707,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",57,21.051924375014707,7.9999999999999828E-3,552008.52953992994,569554.88200656185,1000,411105.61333534098,47.501595682475532,27102.267319738246,null,7542.4257517795395,437460.69360321295,null,"NA","NA","NA",0,0,0,0,0,0,0]
[59,20.399314719389249,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",58,20.399314719389249,-3.1000000000000093E-2,564213.87991914037,552867.68066435831,15000,426105.61333534098,735.31881861417241,27837.586138352417,null,7542.4257517795395,445003.11935499246,null,"NA","NA","NA",0,0,0,0,0,0,0]
[60,21.378481825919934,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",59,21.378481825919934,4.8000000000000057E-2,576520.94155151094,595125.32933624752,1000,427105.61333534098,46.776006273166182,27884.362144625582,null,7542.4257517795395,452545.54510677198,null,"NA","NA","NA",0,0,0,0,0,0,0]
[61,22.618433771823291,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",60,22.618433771823291,5.8000000000000038E-2,588930.56203081796,630700.5984377499,1000,428105.61333534098,44.211726156111702,27928.573870781693,null,7542.4257517795395,460087.9708585515,null,"NA","NA","NA",0,0,0,0,0,0,0]
[62,23.885066063045397,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",61,23.885066063045397,5.6000000000000057E-2,601443.59601411887,667075.83195026394,1000,429105.61333534098,41.86716492056032,27970.441035702253,null,7542.4257517795395,467630.39661033102,null,"NA","NA","NA",0,0,0,0,0,0,0]
[63,27.826101963447886,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",62,27.826101963447886,0.16499999999999998,614060.90528061439,778308.34422205749,1000,430105.61333534098,35.937480618506711,28006.378516320761,null,7542.4257517795395,475172.82236211054,null,"NA","NA","NA",0,0,0,0,0,0,0]
[64,30.44175554801199,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",63,30.44175554801199,9.4000000000000083E-2,626783.35879099695,852563.32857893093,1000,431105.61333534098,32.849616653113998,28039.228132973876,null,7542.4257517795395,482715.24811389006,null,"NA","NA","NA",0,0,0,0,0,0,0]
[65,31.415891725548374,{"$f":"IF(AND(A74>=startm,A74<=endm),A74-startm,\"NA\")","v":"NA"},"NA",{"$f":"IF(C74=\"NA\",\"NA\",IF(C74=0,typical,(1+return/12)*typical*((1+return/12)^C74-1)/(return/12)))","v":"NA"},{"$f":"IF(C74=\"NA\",\"NA\",IF(C74=0,lumpsum*(1+D74),I73*(1+D74)))","v":"NA"},{"$f":"IF(C74=\"NA\",\"NA\",IF(C74=0,lumpsum,0))","v":"NA"},"NA",{"$f":"IF(C74=\"NA\",\"NA\",IF(C74=0,lumpsum*(1+D74),I73*(1+D74)))","v":"NA"},null,null,{"$f":"IF(C74=\"NA\",\"NA\",IF(C74<lumpsum/stp,stp,0))","v":"NA"},{"$f":"IF(C74=\"NA\",\"NA\",IF(M73=\"NA\",L74,IF(M73=lumpsum,0,M73+L74)))","v":"NA"},null,null,{"$f":"IF(C74=\"NA\",\"NA\",(IF(P73=\"NA\",0,P73))*(1+D74)+L74)","v":"NA"},64,31.415891725548374,3.1999999999999994E-2,639611.83274729957,880877.35509345669,1000,432105.61333534098,{"$f":"V74/R74","v":31.831023888676352},28071.059156862553,null,{"$f":"typical","v":7542.4257517795395},490257.67386566958,null,{"$f":"IF(A74=endm,E74,IF(C74=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A74=endm,P74,IF(C74=\"NA\",\"NA\",-typical))","v":"NA"},{"$f":"IF(A74=endm,F74,IF(C74=\"NA\",\"NA\",-G74))","v":"NA"},{"$f":"IF(A74=endm,O74,0)","v":0},{"$f":"IF(A74=endm,J74,0)","v":0},{"$f":"IF(A74=endm,E74,0)","v":0},{"$f":"IF(A74=endm,P74,0)","v":0},{"$f":"IF(A74=endm,F74,0)","v":0},{"$f":"IF(C74=(lumpsum/stp)-1,M74,0)","v":0},{"$f":"IF(A74=endm,H74,0)","v":0}]
[66,37.604822395481406,"NA",{"$f":"IF(C75=\"NA\",\"NA\",IF(C75=0,0,(B75-B74)/B74))","v":"NA"},"NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",65,37.604822395481406,0.19700000000000009,{"$f":"(1+return/12)*typical*((1+return/12)^Q75-1)/(return/12)","v":652547.21065323811},1055607.1940468678,{"$f":"IF((U75-T75)>0,IF(typical-(U75-T75)<min,min,typical-(U75-T75)),IF((U75-T75)<0,IF(typical-(U75-T75)>max,max,typical-(U75-T75)),IF((T75-U75)=0,min,)))","v":1000},{"$f":"W74+V75","v":433105.61333534098},26.592334075753005,28097.651490938308,null,7542.4257517795395,497800.0996174491,null,"NA","NA","NA",0,0,0,0,0,0,0]
[{"$f":"A75+1","v":67},40.50039371993347,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",{"$f":"Q75+1","v":66},40.50039371993347,7.6999999999999874E-2,665590.38337505935,1137965.9479884766,1000,434105.61333534098,24.691117990485616,{"$f":"Y75+X76","v":28122.342608928793},null,7542.4257517795395,{"$f":"AB75+AA76","v":505342.52536922862},null,"NA","NA","NA",0,0,0,0,0,0,0]
[68,36.814857891419528,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",67,36.814857891419528,-9.09999999999999E-2,678742.24920289568,1035320.0467215254,1000,435105.61333534098,27.16294608414259,28149.505555012936,null,7542.4257517795395,512884.95112100814,null,"NA","NA","NA",0,0,0,0,0,0,0]
[69,34.201002981128745,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",68,34.201002981128745,{"$f":"(R78-R77)/R77","v":-7.099999999999991E-2},692003.7139126308,{"$f":"(U77+V77)*(1+S78)","v":962741.32340429712},1000,436105.61333534098,29.238908594340781,28178.744463607276,null,7542.4257517795395,520427.37687278766,null,"NA","NA","NA",0,0,0,0,0,0,0]
[70,37.450098264335978,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",69,37.450098264335978,9.5000000000000043E-2,705375.69082828029,1055296.7491277053,1000,437105.61333534098,26.70219962953496,28205.446663236809,null,7542.4257517795395,527969.80262456718,null,"NA","NA","NA",0,0,0,0,0,0,0]
[71,39.023002391438091,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",70,39.023002391438091,4.2000000000000058E-2,718859.10088489379,1100661.2125910691,1000,438105.61333534098,25.625911352720689,28231.072574589529,null,7542.4257517795395,535512.22837634676,null,"NA","NA","NA",0,0,0,0,0,0,0]
[72,41.442428539707258,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",71,41.442428539707258,6.2000000000000145E-2,732454.8726919787,1169964.2077717155,1000,439105.61333534098,24.129860030810438,28255.20243462034,null,7542.4257517795395,543054.65412812633,null,"NA","NA","NA",0,0,0,0,0,0,0]
[73,46.995713964028027,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",72,46.995713964028027,0.13399999999999992,746163.94259745639,1327873.4116131251,1000,440105.61333534098,21.278536182372523,28276.480970802713,null,7542.4257517795395,550597.07987990591,null,"NA","NA","NA",0,0,0,0,0,0,0]
[74,51.6482896464668,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",73,51.6482896464668,9.8999999999999963E-2,759987.25475214596,1460431.8793628244,1000,441105.61333534098,19.361725370675636,28295.842696173389,null,7542.4257517795395,558139.50563168549,null,"NA","NA","NA",0,0,0,0,0,0,0]
[75,45.140605151011982,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",74,45.140605151011982,-0.12600000000000003,773925.76117479173,1277291.4625631084,1000,442105.61333534098,22.153003856608279,28317.995700029998,null,7542.4257517795395,565681.93138346507,null,"NA","NA","NA",0,0,0,0,0,0,0]
[76,47.081651172505495,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",75,47.081651172505495,4.2999999999999948E-2,787980.42181762576,1333257.9954533221,1000,443105.61333534098,21.239696890324335,28339.235396920321,null,7542.4257517795395,573224.35713524465,null,"NA","NA","NA",0,0,0,0,0,0,0]
[77,49.200325475268237,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",76,49.200325475268237,4.499999999999988E-2,802152.20463248377,1394299.6052487215,1000,444105.61333534098,20.325068794568743,28359.560465714891,null,7542.4257517795395,580766.78288702422,null,"NA","NA","NA",0,0,0,0,0,0,0]
[78,47.625915060059654,"NA","NA","NA","NA","NA",{"$f":"IF(C87=\"NA\",\"NA\",IF(H86=\"NA\",G87,H86+G87))","v":"NA"},"NA",null,null,"NA","NA",null,null,"NA",77,47.625915060059654,-3.199999999999998E-2,816442.08563746512,1350650.0178807625,1000,445105.61333534098,20.996971895215644,28380.557437610107,null,7542.4257517795395,588309.2086388038,null,"NA","NA","NA",0,0,0,0,0,0,0]
[79,46.911526334158758,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",78,46.911526334158758,-1.5000000000000031E-2,830851.04898415529,1331375.2676125511,1000,446105.61333534098,21.316722736259536,28401.874160346368,null,7542.4257517795395,595851.63439058338,null,"NA","NA","NA",0,0,0,0,0,0,0]
[80,43.111692701091897,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",79,43.111692701091897,-8.100000000000003E-2,845380.08702540083,1224452.8709359344,1000,447105.61333534098,23.195563369161629,28425.069723715529,null,7542.4257517795395,603394.06014236296,null,"NA","NA","NA",0,0,0,0,0,0,0]
[81,46.258846268271604,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",80,46.258846268271604,7.2999999999999968E-2,860030.20038365666,1314910.9305142574,1000,448105.61333534098,21.617486830532741,28446.687210546061,null,7542.4257517795395,610936.48589414253,null,"NA","NA","NA",0,0,0,0,0,0,0]
[82,45.24115165036963,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",81,45.24115165036963,-2.1999999999999964E-2,874802.39801989822,1286960.8900429436,1000,449105.61333534098,22.103769765370899,28468.790980311431,null,7542.4257517795395,618478.91164592211,null,"NA","NA","NA",0,0,0,0,0,0,0]
[83,39.26931963252084,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",82,39.26931963252084,-0.13199999999999998,889697.69730310852,1117950.0525572752,1000,450105.61333534098,25.465172540749883,28494.25615285218,null,7542.4257517795395,626021.33739770169,null,"NA","NA","NA",0,0,0,0,0,0,0]
[84,41.19351629451436,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",83,41.19351629451436,4.8999999999999967E-2,904717.12408034527,1173778.6051325817,1000,451105.61333534098,24.275664957816858,28518.531817809999,null,7542.4257517795395,633563.76314948127,null,"NA","NA","NA",0,0,0,0,0,0,0]
[85,43.500353207007166,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",84,43.500353207007166,5.6000000000000029E-2,919861.71274739236,1240566.2070200064,1000,452105.61333534098,22.98831908884172,28541.520136898842,null,7542.4257517795395,641106.18890126084,null,"NA","NA","NA",0,0,0,0,0,0,0]
[86,45.240367335287452,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",85,45.240367335287452,3.9999999999999994E-2,935132.50631999818,1291228.8553008067,1000,453105.61333534098,22.104152970040115,28563.624289868883,null,7542.4257517795395,648648.61465304042,null,"NA","NA","NA",0,0,0,0,0,0,0]
[87,40.082965459064681,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",86,40.082965459064681,-0.11400000000000003,950530.55650570965,1144914.7657965147,1000,454105.61333534098,24.948253916523836,28588.572543785409,null,7542.4257517795395,656191.04040482,null,"NA","NA","NA",0,0,0,0,0,0,0]
[88,37.677987531520799,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",87,37.677987531520799,-6.0000000000000032E-2,966056.92377630097,1077159.8798487238,1000,455105.61333534098,26.540695655876419,28615.113239441285,null,7542.4257517795395,663733.46615659958,null,"NA","NA","NA",0,0,0,0,0,0,0]
[89,36.283901992854531,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",88,36.283901992854531,-3.699999999999995E-2,981712.67744081444,1038267.964294321,1000,456105.61333534098,27.560431626039897,28642.673671067325,null,7542.4257517795395,671275.89190837916,null,"NA","NA","NA",0,0,0,0,0,0,0]
[90,34.070583971290404,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",89,34.070583971290404,-6.1000000000000033E-2,997498.89571919874,975872.61847236741,15000,471105.61333534098,440.26248603897596,29082.936157106302,null,7542.4257517795395,678818.31766015873,null,"NA","NA","NA",0,0,0,0,0,0,0]
[91,38.397548135644286,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",90,38.397548135644286,0.12700000000000003,1013416.6658165699,1116713.4410183581,1000,472105.61333534098,26.04332954977675,29108.979486656077,null,7542.4257517795395,686360.74341193831,null,"NA","NA","NA",0,0,0,0,0,0,0]
[92,37.89838000988091,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",91,37.89838000988091,-1.3000000000000001E-2,1029467.0839980857,1103183.1662851195,1000,473105.61333534098,26.386352127433383,29135.365838783509,null,7542.4257517795395,693903.16916371789,null,"NA","NA","NA",0,0,0,0,0,0,0]
[93,35.283391789199129,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",92,35.283391789199129,-6.899999999999995E-2,1045651.2556644478,1027994.5278114463,15000,488105.61333534098,425.12919646777738,29560.495035251286,null,7542.4257517795395,701445.59491549747,null,"NA","NA","NA",0,0,0,0,0,0,0]
[94,35.353958572777529,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",93,35.353958572777529,2.0000000000000451E-3,1061970.2954280286,1045080.5168670693,15000,503105.61333534098,424.28063519738259,29984.775670448667,null,7542.4257517795395,708988.02066727704,null,"NA","NA","NA",0,0,0,0,0,0,0]
[95,33.763030437002541,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",94,33.763030437002541,-4.4999999999999964E-2,1078425.3271896399,1012376.8936080512,15000,518105.61333534098,444.27291643704984,30429.048586885718,null,7542.4257517795395,716530.44641905662,null,"NA","NA","NA",0,0,0,0,0,0,0]
[96,34.708395289238616,"NA","NA","NA","NA","NA","NA","NA",null,null,"NA","NA",null,null,"NA",95,34.708395289238616,2.8000000000000119E-2,1095017.4842159313,1056143.4466290767,15000,533105.61333534098,432.17209770141028,30861.22068458713,null,7542.4257517795395,724072.8721708362,null,"NA","NA","NA",0,0,0,0,0,0,0]
[97,34.708395289238616,0,0,7542.4257517795395,100000,100000,100000,100000,null,null,10000,10000,null,null,10000,96,34.708395289238616,0,1111747.9092174417,1071143.4466290767,15000,548105.61333534098,432.17209770141028,31293.392782288542,null,7542.4257517795395,731615.29792261578,null,-7542.4257517795395,-7542.4257517795395,-100000,0,0,0,0,0,0,0]
[98,32.20939082841344,1,-7.1999999999999884E-2,7605.2792997110082,92800.000000000015,0,100000,92800.000000000015,null,null,10000,20000,null,null,19280,97,32.20939082841344,-7.1999999999999884E-2,1128617.754427298,1007941.1184717834,15000,563105.61333534098,465.70269148858864,31759.095473777132,null,7542.4257517795395,739157.72367439535,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[99,31.307527885217862,2,-2.8000000000000053E-2,15273.935926919619,90201.600000000006,0,100000,90201.600000000006,null,null,10000,30000,null,null,28740.16,98,31.307527885217862,-2.8000000000000053E-2,1145628.1816805701,994298.76715457335,15000,578105.61333534098,479.11799535863031,32238.213469135761,null,7542.4257517795395,746700.14942617493,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[100,37.068113016097946,3,0.18399999999999994,23006.498026021571,106798.69440000001,0,100000,106798.69440000001,null,null,10000,40000,null,null,44028.349439999998,99,37.068113016097946,0.18399999999999994,1162780.3624942855,1195009.7403110147,1000,579105.61333534098,26.977364603526482,32265.190833739289,null,7542.4257517795395,754242.57517795451,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[101,45.593779009800471,4,0.22999999999999993,30803.498142616067,131362.39411200001,0,100000,131362.39411200001,null,null,10000,50000,null,null,64154.869811199998,100,45.593779009800471,0.22999999999999993,1180075.4781481151,1471091.9805825481,1000,580105.61333534098,21.93281675083454,32287.123650490124,null,7542.4257517795395,761785.00092973409,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[102,45.867341683859273,5,5.9999999999999767E-3,38665.473260182145,132150.56847667202,0,100000,132150.56847667202,null,null,10000,60000,null,null,74539.799030067195,101,45.867341683859273,5.9999999999999767E-3,1197514.7197657272,1480924.5324660433,1000,581105.61333534098,21.802004722499543,32308.925655212624,null,7542.4257517795395,769327.42668151367,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[103,47.426831301110489,6,3.4000000000000023E-2,46592.964837061445,136643.68780487886,0,100000,136643.68780487886,null,null,10000,70000,null,null,87074.152197089483,102,47.426831301110489,3.4000000000000023E-2,1215099.2883968195,1532309.9665698889,1000,582105.61333534098,21.085110950192981,32330.010766162817,null,7542.4257517795395,776869.85243329324,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[104,46.668002000292724,7,-1.5999999999999955E-2,54586.518843747828,134457.3888000008,0,100000,134457.3888000008,null,null,10000,80000,null,null,95680.965761936066,103,46.668002000292724,-1.5999999999999955E-2,1232830.3950998366,1508777.0071047707,1000,583105.61333534098,21.427958282716443,32351.438724445532,null,7542.4257517795395,784412.27818507282,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[105,52.081490232326686,8,0.11600000000000014,62646.685800490181,150054.4459008009,0,100000,150054.4459008009,null,null,10000,90000,null,null,116779.95779032067,104,52.081490232326686,0.11600000000000014,1250709.2610253799,1684911.1399289244,1000,584105.61333534098,19.200679464799677,32370.639403910332,null,7542.4257517795395,791954.7039368524,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[106,51.404430859306437,9,-1.3000000000000045E-2,70774.020815205207,148103.73810409047,0,100000,148103.73810409047,null,null,10000,100000,null,null,125261.8183390465,105,51.404430859306437,-1.3000000000000045E-2,1268737.1175003024,1663994.2951098483,1000,585105.61333534098,19.453575952177992,32390.092979862511,null,7542.4257517795395,799497.12968863198,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,100000,0]
[107,55.568189758910258,10,8.0999999999999975E-2,78969.083621709666,160100.14089052178,0,100000,160100.14089052178,null,null,0,0,null,null,135408.02562450926,106,55.568189758910258,8.0999999999999975E-2,1286915.2061125159,1799858.833013746,1000,586105.61333534098,17.995907448823306,32408.088887311333,null,7542.4257517795395,807039.55544041155,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[108,52.345234752893461,11,-5.8000000000000031E-2,87232.438618268163,150814.3327188715,0,100000,150814.3327188715,null,null,0,0,null,null,127554.36013828771,107,52.345234752893461,-5.8000000000000031E-2,1305244.7787964977,1696409.0206989485,1000,587105.61333534098,19.103935720619219,32427.192823031954,null,7542.4257517795395,814581.98119219113,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[109,53.339794213198431,12,1.8999999999999889E-2,95564.654906464842,153679.80504053005,0,100000,153679.80504053005,null,null,0,0,null,null,129977.89298091516,108,53.339794213198431,1.8999999999999889E-2,1323727.0979195132,1729659.7920922283,1000,588105.61333534098,18.747728872050267,32445.940551904005,null,7542.4257517795395,822124.40694397071,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[110,52.166318740508068,13,-2.1999999999999957E-2,103966.30633039618,150298.84932963841,0,100000,150298.84932963841,null,null,0,0,null,null,127118.37933533503,109,52.166318740508068,-2.1999999999999957E-2,1342363.4363685525,1692585.2766661996,1000,589105.61333534098,19.169456924386775,32465.110008828393,null,7542.4257517795395,829666.83269575029,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[111,56.078792646046168,14,7.49999999999999E-2,112437.97151619391,161571.26302936129,0,100000,161571.26302936129,null,null,0,0,null,null,136652.25778548516,110,56.078792646046168,7.49999999999999E-2,1361155.0776380021,1820604.1724161645,1000,590105.61333534098,17.832052952917934,32482.942061781312,null,7542.4257517795395,837209.25844752986,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[112,61.350199154774515,15,9.4000000000000139E-2,120980.23391187321,176758.96175412126,0,100000,176758.96175412126,null,null,0,0,null,null,149497.57001732077,111,61.350199154774515,9.4000000000000139E-2,1380103.3159180295,1992834.9646232841,1000,591105.61333534098,16.299865587676354,32499.241927368988,null,7542.4257517795395,844751.68419930944,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[113,54.356276451130221,16,-0.11399999999999999,129593.6818275165,156608.44011415145,0,100000,156608.44011415145,null,null,0,0,null,null,132454.8470353462,112,54.356276451130221,-0.11399999999999999,1399209.4561837243,1766537.7786562296,1000,592105.61333534098,18.397139489476697,32517.639066858465,null,7542.4257517795395,852294.10995108902,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[114,62.292292812995228,17,0.14599999999999991,138278.90847579006,179473.27237081755,0,100000,179473.27237081755,null,null,0,0,null,null,151793.25470250673,113,62.292292812995228,0.14599999999999991,1418474.8142849661,2025598.2943400389,1000,593105.61333534098,16.053350339857502,32533.692417198323,null,7542.4257517795395,859836.5357028686,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[115,56.312232702947689,18,-9.599999999999996E-2,147036.5120127995,162243.83822321906,0,100000,162243.83822321906,null,null,0,0,null,null,137221.1022510661,114,56.312232702947689,-9.599999999999996E-2,1437900.7170370524,1832044.8580833953,1000,594105.61333534098,17.758130906922016,32551.450548105244,null,7542.4257517795395,867378.96145464818,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[116,57.663726287818434,19,2.4000000000000011E-2,155867.09557928378,166137.69034057632,0,100000,166137.69034057632,null,null,0,0,null,null,140514.40870509169,115,57.663726287818434,2.4000000000000011E-2,1457488.5023120719,1877037.9346773969,1000,595105.61333534098,17.34192471379103,32568.792472819034,null,7542.4257517795395,874921.38720642775,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[117,58.817000813574808,20,2.000000000000008E-2,164771.2673421553,169460.44414738784,0,100000,169460.44414738784,null,null,0,0,null,null,143324.69687919354,116,58.817000813574808,2.000000000000008E-2,1477239.5191310495,1915598.6933709448,1000,596105.61333534098,17.001886974304931,32585.794359793337,null,7542.4257517795395,882463.81295820733,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[118,58.699366811947655,21,-2.0000000000000477E-3,173749.64053638416,169121.52325909305,0,100000,169121.52325909305,null,null,0,0,null,null,143038.04748543515,117,58.699366811947655,-2.0000000000000477E-3,1497155.1277568527,1912765.4959842029,1000,597105.61333534098,17.035958892089109,32602.830318685425,null,7542.4257517795395,890006.23870998691,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[119,54.238214934239636,22,-7.5999999999999956E-2,182802.83350723199,156268.28749140198,0,100000,156268.28749140198,null,null,0,0,null,null,132167.15587654209,118,54.238214934239636,-7.5999999999999956E-2,1517236.6997878712,1768319.3182894036,1000,598105.61333534098,18.437184948148385,32621.267503633571,null,7542.4257517795395,897548.66446176649,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[120,61.234944660756547,23,0.12899999999999995,191931.46975283642,176426.89657779282,0,100000,176426.89657779282,null,null,0,0,null,null,149216.71898461602,119,61.234944660756547,0.12899999999999995,1537485.6182524806,1997561.5103487365,1000,599105.61333534098,16.330544683922398,32637.598048317494,null,7542.4257517795395,905091.09021354606,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[121,53.76428141214425,24,-0.12199999999999997,201136.17796715439,154902.8151953021,0,100000,154902.8151953021,null,null,0,0,null,null,131012.27926849286,120,53.76428141214425,-0.12199999999999997,1557903.2777042959,1754737.0060861907,1000,600105.61333534098,18.599709207200906,32656.197757524693,null,7542.4257517795395,912633.51596532564,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[122,53.226638598022809,25,-9.999999999999962E-3,210417.59208325823,153353.78704334909,0,100000,153353.78704334909,null,null,0,0,null,null,129702.15647580793,121,53.226638598022809,-9.999999999999962E-3,1578491.0843182087,1738179.6360253289,1000,601105.61333534098,18.787585057778692,32674.985342582473,null,7542.4257517795395,920175.94171710522,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[123,61.476767580716349,26,0.15500000000000008,219776.35131699647,177123.62403506821,0,100000,177123.62403506821,null,null,0,0,null,null,149805.99072955817,122,61.476767580716349,0.15500000000000008,1599250.4559872386,2008752.479609255,1000,602105.61333534098,16.2663074093322,32691.251649991806,null,7542.4257517795395,927718.3674688848,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[124,62.583349397169243,27,1.8000000000000009E-2,229213.10021101584,180311.84926769944,0,100000,180311.84926769944,null,null,0,0,null,null,152502.49856269022,123,62.583349397169243,1.8000000000000009E-2,1620182.8224201766,2045928.0242422216,1000,603105.61333534098,15.978690971839097,32707.230340963644,null,7542.4257517795395,935260.79322066437,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[125,63.021432842949423,28,6.9999999999999195E-3,238728.48867915207,181574.03221257331,0,100000,181574.03221257331,null,null,0,0,null,null,153570.01605262904,124,63.021432842949423,6.9999999999999195E-3,1641289.6252400558,2061256.520411917,1000,604105.61333534098,15.867617648300991,32723.097958611947,null,7542.4257517795395,942803.21897244395,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[126,66.928761679212286,29,6.1999999999999979E-2,248323.172051189,192831.62220975285,0,100000,192831.62220975285,null,null,0,0,null,null,163091.35704789206,125,66.928761679212286,6.1999999999999979E-2,1662572.3180834332,2190116.4246774558,1000,605105.61333534098,14.941259555838975,32738.039218167785,null,7542.4257517795395,950345.64472422353,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[127,86.471960089542279,30,0.29200000000000009,257997.81111799346,249138.45589500069,0,100000,249138.45589500069,null,null,0,0,null,null,210714.03330587654,126,86.471960089542279,0.29200000000000009,1684032.3667005068,2830922.4206832731,1000,606105.61333534098,11.564442380680321,32749.603660548466,null,7542.4257517795395,957888.07047600311,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[128,98.145674701630483,31,0.13499999999999995,267753.07217702101,282772.14744082576,0,100000,282772.14744082576,null,null,0,0,null,null,239160.42780216987,127,98.145674701630483,0.13499999999999995,1705671.249056055,3214231.9474755148,1000,607105.61333534098,10.188936018220547,32759.792596566687,null,7542.4257517795395,965430.49622778269,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[129,111.68977781045548,{"$f":"IF(AND(A138>=startm,A138<=endm),A138-startm,\"NA\")","v":32},0.13799999999999993,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,typical,(1+return/12)*typical*((1+return/12)^C138-1)/(return/12)))","v":277589.62707820721},{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,lumpsum*(1+D138),I137*(1+D138)))","v":321794.7037876597},{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,lumpsum,0))","v":0},100000,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,lumpsum*(1+D138),I137*(1+D138)))","v":321794.7037876597},null,null,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138<lumpsum/stp,stp,0))","v":0},{"$f":"IF(C138=\"NA\",\"NA\",IF(M137=\"NA\",L138,IF(M137=lumpsum,0,M137+L138)))","v":0},null,null,{"$f":"IF(C138=\"NA\",\"NA\",(IF(P137=\"NA\",0,P137))*(1+D138)+L138)","v":272164.5668388693},128,111.68977781045548,0.13799999999999993,1727490.4554312327,3658933.9562271354,1000,608105.61333534098,{"$f":"V138/R138","v":8.9533708420215721},32768.745967408708,null,{"$f":"typical","v":7542.4257517795395},972972.92197956226,null,{"$f":"IF(A138=endm,E138,IF(C138=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A138=endm,P138,IF(C138=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A138=endm,F138,IF(C138=\"NA\",\"NA\",-G138))","v":0},{"$f":"IF(A138=endm,O138,0)","v":0},{"$f":"IF(A138=endm,J138,0)","v":0},{"$f":"IF(A138=endm,E138,0)","v":0},{"$f":"IF(A138=endm,P138,0)","v":0},{"$f":"IF(A138=endm,F138,0)","v":0},{"$f":"IF(C138=(lumpsum/stp)-1,M138,0)","v":0},{"$f":"IF(A138=endm,H138,0)","v":0}]
[130,101.86107736313541,33,{"$f":"IF(C139=\"NA\",\"NA\",IF(C139=0,0,(B139-B138)/B138))","v":-8.7999999999999926E-2},287508.15327023657,293476.76985434565,0,100000,293476.76985434565,null,null,0,0,null,null,248214.08495704882,129,101.86107736313541,-8.7999999999999926E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q139-1)/(return/12)","v":1749491.4885262039},3337859.7680791477,{"$f":"IF((U139-T139)>0,IF(typical-(U139-T139)<min,min,typical-(U139-T139)),IF((U139-T139)<0,IF(typical-(U139-T139)>max,max,typical-(U139-T139)),IF((T139-U139)=0,min,)))","v":1000},{"$f":"W138+V139","v":609105.61333534098},9.8172925899359331,32778.563259998642,null,7542.4257517795395,980515.34773134184,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[{"$f":"A139+1","v":131},94.119635483537124,34,-7.5999999999999929E-2,297509.33384719962,271172.53534541541,0,100000,271172.53534541541,null,null,0,0,null,null,229349.81450031311,{"$f":"Q139+1","v":130},94.119635483537124,-7.5999999999999929E-2,1771675.8635636335,3085106.4257051325,1000,610105.61333534098,10.624775530233693,{"$f":"Y139+X140","v":32789.188035528874},null,7542.4257517795395,{"$f":"AB139+AA140","v":988057.77348312142},null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[132,82.448800683578526,35,-0.12399999999999994,307593.85759563709,237547.14096258392,0,100000,237547.14096258392,null,null,0,0,null,null,200910.43750227432,131,82.448800683578526,-0.12399999999999994,1794045.1083930412,2703429.2289176965,1000,611105.61333534098,12.128739189764488,32801.316774718638,null,7542.4257517795395,995600.199234901,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[133,77.254526240513087,36,-6.2999999999999903E-2,317762.41904197837,222581.67108194114,0,100000,222581.67108194114,null,null,0,0,null,null,188253.07993963105,132,77.254526240513087,{"$f":"(R142-R141)/R141","v":-6.2999999999999903E-2},1816600.7635960272,{"$f":"(U141+V141)*(1+S142)","v":2534050.1874958817},1000,612105.61333534098,12.944225389289741,32814.26100010793,null,7542.4257517795395,1003142.6249866806,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[134,95.950121590717259,37,0.24200000000000008,328015.71850037243,276446.43548377091,0,100000,276446.43548377091,null,null,0,0,null,null,233810.32528502177,133,95.950121590717259,0.24200000000000008,1839344.3825923717,3148532.332869885,1000,613105.61333534098,10.422081633888679,32824.683081741816,null,7542.4257517795395,1010685.0507384602,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[135,91.824266362316408,38,-4.3000000000000101E-2,338354.46212092013,264559.23875796871,0,100000,264559.23875796871,null,null,0,0,null,null,223756.4812977658,134,91.824266362316408,-4.3000000000000101E-2,1862277.5317470194,3014102.4425564795,1000,614105.61333534098,10.890367433530491,32835.573449175346,null,7542.4257517795395,1018227.4764902397,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[136,97.058249544968433,39,5.6999999999999891E-2,348779.36193830514,279639.11536717293,0,100000,279639.11536717293,null,null,0,0,null,null,236510.60073173844,135,97.058249544968433,5.6999999999999891E-2,1885401.790477955,3186963.2817821987,1000,615105.61333534098,10.303091233236039,32845.876540408579,null,7542.4257517795395,1025769.9022420193,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[137,102.6876280185766,40,5.8000000000000017E-2,359291.1359208356,295858.18405846896,0,100000,295858.18405846896,null,null,0,0,null,null,250228.21557417928,136,102.6876280185766,5.8000000000000017E-2,1908718.7513649829,3372865.1521255663,1000,616105.61333534098,9.738271486990584,32855.614811895568,null,7542.4257517795395,1033312.3279937989,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[138,99.70968680603788,41,-2.9000000000000022E-2,369890.50801988674,287278.29672077333,0,100000,287278.29672077333,null,null,0,0,null,null,242971.59732252808,137,99.70968680603788,-2.9000000000000022E-2,1932230.0202594015,3276023.0627139248,1000,617105.61333534098,10.029115846540252,32865.643927742109,null,7542.4257517795395,1040854.7537455785,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[139,128.22665723256472,42,0.28600000000000003,380578.20821976371,369439.88958291453,0,100000,369439.88958291453,null,null,0,0,null,null,312461.47415677109,138,128.22665723256472,0.28600000000000003,1955937.2163946079,4214251.6586501077,1000,618105.61333534098,7.7986903938882204,32873.442618135996,null,7542.4257517795395,1048397.179497358,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[140,141.0493229558212,43,0.10000000000000005,391354.97258797253,406383.87854120601,0,100000,406383.87854120601,null,null,0,0,null,null,343707.62157244823,139,141.0493229558212,0.10000000000000005,1979841.9724976069,4636776.8245151192,1000,619105.61333534098,7.0897185398983824,32880.532336675897,null,7542.4257517795395,1055939.6052491376,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[141,148.10178910361228,44,5.0000000000000142E-2,402221.54332591681,426703.07246826636,0,100000,426703.07246826636,null,null,0,0,null,null,360893.00265107065,140,148.10178910361228,5.0000000000000142E-2,2003945.9349014647,4869665.6657408755,1000,620105.61333534098,6.7521128951413152,32887.284449571038,null,7542.4257517795395,1063482.0310009171,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[142,148.39799268181949,45,1.9999999999999159E-3,413178.66882001009,427556.47861320287,0,{"$f":"IF(C151=\"NA\",\"NA\",IF(H150=\"NA\",G151,H150+G151))","v":100000},427556.47861320287,null,null,0,0,null,null,361614.78865637281,141,148.39799268181949,1.9999999999999159E-3,2028250.7636586877,4880406.9970723577,1000,621105.61333534098,6.7386356238935292,32894.023085194931,null,7542.4257517795395,1071024.4567526965,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[143,149.43677863059222,46,6.999999999999936E-3,424227.1036932214,430549.37396349525,0,100000,430549.37396349525,null,null,0,0,null,null,364146.09217696736,142,149.43677863059222,6.999999999999936E-3,2052758.1326555545,4915576.8460518634,1000,622105.61333534098,6.6917930723868215,32900.714878267318,null,7542.4257517795395,1078566.882504476,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[144,149.88508896648398,47,2.9999999999999003E-3,435367.60885704251,431841.02208538569,0,100000,431841.02208538569,null,null,0,0,null,null,365238.53045349824,143,149.88508896648398,2.9999999999999003E-3,2077469.7297273951,4931326.5765900183,1000,623105.61333534098,6.6717777391693147,32907.386656006485,null,7542.4257517795395,1086109.3082562555,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[145,180.76141729357968,48,0.20600000000000004,446600.95156389551,520800.27263497515,0,100000,520800.27263497515,null,null,0,0,null,null,440477.66772691888,144,180.76141729357968,0.20600000000000004,2102387.2567748344,5948385.8513675621,1000,624105.61333534098,5.5321540125782036,32912.918810019066,null,7542.4257517795395,1093651.7340080349,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[146,236.97821807188296,49,0.311,457927.90545997233,682769.15742445237,0,100000,682769.15742445237,null,null,0,0,null,null,577466.22238999058,145,236.97821807188296,0.311,2127512.4298810023,7799644.851142874,1000,625105.61333534098,4.2197971110436336,32917.138607130109,null,7542.4257517795395,1101194.1597598144,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[147,336.50906966207378,50,0.41999999999999987,469349.25063851656,969532.20354272227,0,100000,969532.20354272227,null,null,0,0,null,null,820002.03579378664,146,336.50906966207378,0.41999999999999987,2152846.9794297218,11076915.688622881,1000,626105.61333534098,2.9716881063687564,32920.110295236482,null,7542.4257517795395,1108736.5855115938,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[148,305.21372618350091,51,-9.3000000000000041E-2,480865.77369354857,879365.70861324901,0,100000,879365.70861324901,null,null,0,0,null,null,743741.84646496444,147,305.21372618350091,-9.3000000000000041E-2,2178392.6502246801,10047669.529580953,1000,627105.61333534098,3.2763926200317051,32923.386687856517,null,7542.4257517795395,1116279.0112633733,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[149,235.93021033984621,52,-0.22699999999999998,492478.26777403877,679749.69275804155,0,100000,679749.69275804155,null,null,0,0,null,null,574912.44731741748,148,235.93021033984621,-0.22699999999999998,2204151.2016095961,7767621.5463660769,1000,628105.61333534098,4.2385415524342882,32927.62522940895,null,7542.4257517795395,1123821.4370151528,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[150,241.82846559834235,53,2.4999999999999915E-2,504187.53263853339,696743.43507699249,0,100000,696743.43507699249,null,null,0,0,null,null,589285.25850035285,149,241.82846559834235,2.4999999999999915E-2,2230124.4075893871,7962837.0850252286,1000,629105.61333534098,4.1351624901797939,32931.76039189913,null,7542.4257517795395,1131363.8627669322,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[151,214.01819205453299,54,-0.11499999999999995,515994.3747102326,616617.94004313834,0,100000,616617.94004313834,null,null,0,0,null,null,521517.45377281227,150,214.01819205453299,-0.11499999999999995,2256314.0569523438,7047995.820247327,1000,630105.61333534098,4.6724999889037218,32936.432891888035,null,7542.4257517795395,1138906.2885187117,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[152,237.9882295646407,55,0.1120000000000001,527899.60713252856,685679.14932796988,0,100000,685679.14932796988,null,null,0,0,null,null,579927.40859536733,151,237.9882295646407,0.1120000000000001,2282721.9533933238,7838483.3521150285,1000,631105.61333534098,4.2018884792299653,32940.634780367262,null,7542.4257517795395,1146448.7142704912,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[153,258.69320553676442,56,8.6999999999999911E-2,539904.04982501059,745333.23531950323,0,100000,745333.23531950323,null,null,0,0,null,null,630381.0931431643,152,258.69320553676442,8.6999999999999911E-2,2309349.9156379788,8521518.4037490357,1000,632105.61333534098,3.8655827775804652,32944.500363144842,null,7542.4257517795395,1153991.1400222706,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[154,222.4761567616174,57,-0.14000000000000001,552008.52953992994,640986.58237477276,0,100000,640986.58237477276,null,null,0,0,null,null,542127.74010312126,153,222.4761567616174,-0.14000000000000001,2336199.777568006,7329365.8272241708,1000,633105.61333534098,4.4948636948610057,32948.995226839703,null,7542.4257517795395,1161533.5657740501,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[155,197.78130336107787,58,-0.11099999999999999,564213.87991914037,569837.07173117297,0,100000,569837.07173117297,null,null,0,0,null,null,481951.56095167482,154,197.78130336107787,-0.11099999999999999,2363273.3883474506,6516695.2204022883,1000,634105.61333534098,5.0560896455129427,32954.051316485216,null,7542.4257517795395,1169075.9915258295,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[156,205.49477419215989,59,3.8999999999999917E-2,576520.94155151094,592060.71752868872,0,100000,592060.71752868872,null,null,0,0,null,null,500747.6718287901,155,205.49477419215989,3.8999999999999917E-2,2390572.612550057,6771885.333997977,1000,635105.61333534098,4.8663037974138046,32958.917620282627,null,7542.4257517795395,1176618.417277609,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[157,210.63214354696387,60,2.4999999999999915E-2,588930.56203081796,606862.23546690587,0,100000,606862.23546690587,null,null,0,0,null,null,513266.36362450983,156,210.63214354696387,2.4999999999999915E-2,2418099.3302876852,6942207.4673479255,1000,636105.61333534098,4.7476134608915173,32963.665233743523,null,7542.4257517795395,1184160.8430293885,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[158,208.31518996794728,61,-1.0999999999999979E-2,601443.59601411887,600186.75087676989,0,100000,600186.75087676989,null,null,0,0,null,null,507620.43362464022,157,208.31518996794728,-1.0999999999999979E-2,2445855.437339793,6866832.1852070987,1000,637105.61333534098,4.8004180595465291,32968.465651803068,null,7542.4257517795395,1191703.2687811679,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[159,179.15106337243466,62,-0.13999999999999999,614060.90528061439,516160.60575402208,0,100000,516160.60575402208,null,null,0,0,null,null,436553.57291719061,158,179.15106337243466,-0.13999999999999999,2473842.8452840024,5906335.6792781046,1000,638105.61333534098,5.5818814645889869,32974.047533267658,null,7542.4257517795395,1199245.6945329474,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[160,166.78963999973669,63,-6.8999999999999881E-2,626783.35879099695,480545.52395699464,0,100000,480545.52395699464,null,null,0,0,null,null,406431.37638590456,159,166.78963999973669,-6.8999999999999881E-2,2502063.4816277465,5499729.5174079165,1000,639105.61333534098,5.9955762240483201,32980.043109491708,null,7542.4257517795395,1206788.1202847268,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[161,172.29369811972799,64,3.2999999999999932E-2,639611.83274729957,496403.52624757541,0,100000,496403.52624757541,null,null,0,0,null,null,419843.61180663935,160,172.29369811972799,3.2999999999999932E-2,2530519.2899410222,5682253.5914823776,1000,640105.61333534098,5.8040428112762061,32985.84715230298,null,7542.4257517795395,1214330.5460365063,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[162,175.05039728964366,65,1.6000000000000087E-2,652547.21065323811,504345.98266753665,0,100000,504345.98266753665,null,null,0,0,null,null,426561.10959554557,161,175.05039728964366,1.6000000000000087E-2,2559212.2299902416,5774185.6489460962,1000,641105.61333534098,5.7126405622797298,32991.559792865257,null,7542.4257517795395,1221872.9717882858,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[163,182.92766516767762,66,4.4999999999999984E-2,665590.38337505935,527041.55188757577,0,100000,527041.55188757577,null,null,0,0,null,null,445756.35952734511,162,182.92766516767762,4.4999999999999984E-2,2588144.2778732046,6035069.0031486703,1000,642105.61333534098,5.4666416863920855,32997.026434551648,null,7542.4257517795395,1229415.3975400652,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[164,206.89118930464338,67,0.13099999999999995,678742.24920289568,596083.9951848482,0,100000,596083.9951848482,null,null,0,0,null,null,504150.44262542733,163,206.89118930464338,0.13099999999999995,2617317.4261551918,6826794.0425611464,1000,643105.61333534098,4.8334586086579012,33001.859893160305,null,7542.4257517795395,1236957.8232918447,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[165,212.89103379447801,68,2.8999999999999863E-2,692003.7139126308,613370.43104520871,0,100000,613370.43104520871,null,null,0,0,null,null,518770.80546156468,164,212.89103379447801,2.8999999999999863E-2,2646733.684006196,7025800.0697954195,1000,644105.61333534098,4.6972386867423728,33006.557131847047,null,7542.4257517795395,1244500.2490436241,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[166,210.1234503551498,69,-1.2999999999999961E-2,705375.69082828029,605396.61544162093,0,100000,605396.61544162093,null,null,0,0,null,null,512026.78499056434,165,210.1234503551498,-1.2999999999999961E-2,2676395.0773392916,6935451.668888079,1000,645105.61333534098,4.759107078766335,33011.316238925814,null,7542.4257517795395,1252042.6747954036,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[167,254.03925147937613,70,0.20900000000000013,718859.10088489379,731924.50806891976,0,100000,731924.50806891976,null,null,0,0,null,null,619040.38305359229,166,254.03925147937613,0.20900000000000013,2706303.6489501642,8386170.0676856879,1000,646105.61333534098,3.9363995688720714,33015.252638494683,null,7542.4257517795395,1259585.1005471831,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[168,262.93062528115428,71,3.499999999999992E-2,732454.8726919787,757541.86585133185,0,100000,757541.86585133185,null,null,0,0,null,null,640706.79646046797,167,262.93062528115428,3.499999999999992E-2,2736461.4586577923,8680721.0200546868,1000,647105.61333534098,3.8032846076058666,33019.055923102293,null,7542.4257517795395,1267127.5262989625,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[169,313.93916658569822,72,0.19400000000000003,746163.94259745639,904504.98782649019,0,100000,904504.98782649019,null,null,0,0,null,null,765003.91497379867,168,313.93916658569822,0.19400000000000003,2766870.5834463183,10365974.897945296,1000,648105.61333534098,3.1853304921322163,33022.241253594424,null,7542.4257517795395,1274669.952050742,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[170,339.99611741231115,73,8.2999999999999935E-2,759987.25475214596,979578.90181608882,0,100000,979578.90181608882,null,null,0,0,null,null,828499.23991662392,169,339.99611741231115,8.2999999999999935E-2,2797533.117608082,11227433.814474756,1000,649105.61333534098,2.9412100573704678,33025.182463651792,null,7542.4257517795395,1282212.3778025215,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[171,296.47661438353532,74,-0.128,773925.76117479173,854192.80238362949,0,100000,854192.80238362949,null,null,0,0,null,null,722451.33720729605,170,296.47661438353532,-0.128,2828451.1728878608,9791194.2862219866,1000,650105.61333534098,3.3729473134982428,33028.555410965288,null,7542.4257517795395,1289754.8035543009,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[172,289.95412886709755,75,-2.1999999999999971E-2,787980.42181762576,835400.56073118967,0,100000,835400.56073118967,null,null,0,0,null,null,706557.40778873547,171,289.95412886709755,-2.1999999999999971E-2,2859626.8786283038,9576766.0119251031,1000,651105.61333534098,3.4488213839450337,33032.004232349231,null,7542.4257517795395,1297297.2293060804,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[173,299.23266099084469,76,3.2000000000000063E-2,802152.20463248377,862133.37867458782,0,100000,862133.37867458782,null,null,0,0,null,null,729167.24483797501,172,299.23266099084469,3.2000000000000063E-2,2891062.3819165835,9884254.5243067071,1000,652105.61333534098,3.3418811859932496,33035.346113535226,null,7542.4257517795395,1304839.6550578598,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[174,314.79275936236866,77,5.2000000000000129E-2,816442.08563746512,906964.31436566648,0,100000,906964.31436566648,null,null,0,0,null,null,767083.94156954973,173,314.79275936236866,5.2000000000000129E-2,2922759.8477322659,10399287.759570656,1000,653105.61333534098,3.176693142579134,33038.522806677807,null,7542.4257517795395,1312382.0808096393,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[175,322.03299282770308,78,2.2999999999999833E-2,830851.04898415529,927824.49359607673,0,100000,927824.49359607673,null,null,0,0,null,null,784726.87222564931,174,322.03299282770308,2.2999999999999833E-2,2954721.4590964126,10639494.378040781,1000,654105.61333534098,3.1052718891291637,33041.628078566937,null,7542.4257517795395,1319924.5065614188,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[176,345.86343429695313,79,7.4000000000000066E-2,845380.08702540083,996483.50612218643,0,100000,996483.50612218643,null,null,0,0,null,null,842796.66077034746,175,345.86343429695313,7.4000000000000066E-2,2986949.4172219266,11427890.9620158,1000,655105.61333534098,2.891314608127713,33044.519393175062,null,7542.4257517795395,1327466.9323131982,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[177,325.11162823913594,80,-6.0000000000000012E-2,860030.20038365666,936694.49575485522,0,100000,936694.49575485522,null,null,0,0,null,null,792228.86112412659,176,325.11162823913594,-6.0000000000000012E-2,3019445.941665154,10743157.504294852,1000,656105.61333534098,3.0758666043911838,33047.595259779453,null,7542.4257517795395,1335009.3580649777,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[178,319.25961893083149,81,-1.7999999999999995E-2,874802.39801989822,919833.99483126786,0,100000,919833.99483126786,null,null,0,0,null,null,777968.74162389233,177,319.25961893083149,-1.7999999999999995E-2,3052213.2704787408,10550762.669217544,1000,657105.61333534098,3.132247051314851,33050.727506830764,null,7542.4257517795395,1342551.7838167571,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[179,313.83220540900737,82,-1.6999999999999956E-2,889697.69730310852,904196.81691913644,0,100000,904196.81691913644,null,null,0,0,null,null,764743.2730162862,178,313.83220540900737,-1.6999999999999956E-2,3085253.6603657748,10372382.703840846,1000,658105.61333534098,3.1864161254474577,33053.913922956213,null,7542.4257517795395,1350094.2095685366,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[180,297.82676293314796,83,-5.1000000000000115E-2,904717.12408034527,858082.77925626037,0,100000,858082.77925626037,null,null,0,0,null,null,725741.36609245546,179,297.82676293314796,-5.1000000000000115E-2,3118569.3868352012,9844340.1859449614,1000,659105.61333534098,3.3576566126948979,33057.271579568907,null,7542.4257517795395,1357636.6353203161,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[181,274.29844866142929,84,-7.8999999999999945E-2,919861.71274739236,790294.23969501583,0,100000,790294.23969501583,null,null,0,0,null,null,668407.79817115155,180,274.29844866142929,-7.8999999999999945E-2,3152162.7443585377,9067558.3112553097,1000,660105.61333534098,3.6456640745872941,33060.917243643496,null,7542.4257517795395,1365179.0610720955,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[182,259.7606308823735,85,-5.3000000000000123E-2,935132.50631999818,748408.64499117981,0,100000,748408.64499117981,null,null,0,0,null,null,632982.18486808043,181,259.7606308823735,-5.3000000000000123E-2,3186036.0465279031,8587924.7207587771,1000,661105.61333534098,3.8496980724258654,33064.76694171592,null,7542.4257517795395,1372721.486823875,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[183,253.52637574119655,86,-2.399999999999998E-2,950530.55650570965,730446.8375113915,0,100000,730446.8375113915,null,null,0,0,null,null,617790.61243124644,182,253.52637574119655,-2.399999999999998E-2,3220191.6262153476,8382790.5274605667,1000,662105.61333534098,3.9443627791248619,33068.711304495046,null,7542.4257517795395,1380263.9125756545,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[184,241.10358332987789,87,-4.9000000000000085E-2,966056.92377630097,694654.94247333333,0,100000,694654.94247333333,null,null,0,0,null,null,587518.8724221153,183,241.10358332987789,-4.9000000000000085E-2,3254631.8357335185,7972984.7916149981,1000,663105.61333534098,4.1475949307306648,33072.858899425773,null,7542.4257517795395,1387806.3383274339,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[185,255.32869474634069,88,5.8999999999999997E-2,981712.67744081444,735639.58407926001,0,100000,735639.58407926001,null,null,0,0,null,null,622182.48589502007,184,255.32869474634069,5.8999999999999997E-2,3289359.0469976757,8444449.8943202831,1000,664105.61333534098,3.9165202367617233,33076.775419662532,null,7542.4257517795395,1395348.7640792134,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[186,246.13686173547242,89,-3.6000000000000004E-2,997498.89571919874,709156.55905240658,0,100000,709156.55905240658,null,null,0,0,null,null,599783.91640279931,185,246.13686173547242,-3.6000000000000004E-2,3324375.6516890335,8141413.6981247524,1000,665105.61333534098,4.0627803285909989,33080.838199991122,null,7542.4257517795395,1402891.1898309928,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[187,254.50551503447849,90,3.400000000000003E-2,1013416.6658165699,733267.88206018845,0,100000,733267.88206018845,null,null,0,0,null,null,620176.56956049451,186,254.50551503447849,3.400000000000003E-2,3359684.0614194865,8419255.7638609949,1000,666105.61333534098,3.9291879386760145,33084.767387929794,null,7542.4257517795395,1410433.6155827723,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[188,248.65188818868549,91,-2.2999999999999986E-2,1029467.0839980857,716402.72077280411,0,100000,716402.72077280411,null,null,0,0,null,null,605912.50846060307,187,248.65188818868549,-2.2999999999999986E-2,3395286.7078976934,8226589.8812921923,1000,667105.61333534098,4.0216867335476092,33088.789074663342,null,7542.4257517795395,1417976.0413345518,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[189,258.84661560442157,92,4.0999999999999912E-2,1045651.2556644478,745775.23232448904,0,100000,745775.23232448904,null,null,0,0,null,null,630754.92130748776,188,258.84661560442157,4.0999999999999912E-2,3431186.0430965521,8564921.0664251707,1000,668105.61333534098,3.8632917709391066,33092.652366434282,null,7542.4257517795395,1425518.4670863312,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[190,258.84661560442157,93,0,1061970.2954280286,745775.23232448904,0,100000,745775.23232448904,null,null,0,0,null,null,630754.92130748776,189,258.84661560442157,0,3467384.5394220664,8565921.0664251707,1000,669105.61333534098,3.8632917709391066,33096.515658205222,null,7542.4257517795395,1433060.8928381107,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[191,225.71424880705561,94,-0.128,1078425.3271896399,650316.00258695439,0,100000,650316.00258695439,null,null,0,0,null,null,550018.29138012929,190,225.71424880705561,-0.128,3503884.6898836289,7470355.1699227486,1000,670105.61333534098,4.4303804712604435,33100.946038676484,null,7542.4257517795395,1440603.3185898901,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[192,237.90281824263661,95,5.3999999999999992E-2,1095017.4842159313,685433.06672664999,0,100000,685433.06672664999,null,null,0,0,null,null,579719.27911465627,191,237.90281824263661,5.3999999999999992E-2,3540689.008265703,7874808.3490985772,1000,671105.61333534098,4.2033970315563982,33105.149435708037,null,7542.4257517795395,1448145.7443416696,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[193,224.34235760280632,{"$f":"IF(AND(A202>=startm,A202<=endm),A202-startm,\"NA\")","v":96},-5.7000000000000037E-2,{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,typical,(1+return/12)*typical*((1+return/12)^C202-1)/(return/12)))","v":1111747.9092174417},{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,lumpsum*(1+D202),I201*(1+D202)))","v":646363.38192323095},{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,lumpsum,0))","v":0},100000,{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,lumpsum*(1+D202),I201*(1+D202)))","v":646363.38192323095},null,null,{"$f":"IF(C202=\"NA\",\"NA\",IF(C202<lumpsum/stp,stp,0))","v":0},{"$f":"IF(C202=\"NA\",\"NA\",IF(M201=\"NA\",L202,IF(M201=lumpsum,0,M201+L202)))","v":0},null,null,{"$f":"IF(C202=\"NA\",\"NA\",(IF(P201=\"NA\",0,P201))*(1+D202)+L202)","v":546675.2802051208},192,224.34235760280632,-5.7000000000000037E-2,3577800.0293009607,7426887.2731999578,1000,672105.61333534098,{"$f":"V202/R202","v":4.4574729921064664},33109.606908700145,null,{"$f":"typical","v":7542.4257517795395},1455688.1700934491,null,{"$f":"IF(A202=endm,E202,IF(C202=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A202=endm,P202,IF(C202=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A202=endm,F202,IF(C202=\"NA\",\"NA\",-G202))","v":0},{"$f":"IF(A202=endm,O202,0)","v":0},{"$f":"IF(A202=endm,J202,0)","v":0},{"$f":"IF(A202=endm,E202,0)","v":0},{"$f":"IF(A202=endm,P202,0)","v":0},{"$f":"IF(A202=endm,F202,0)","v":0},{"$f":"IF(C202=(lumpsum/stp)-1,M202,0)","v":0},{"$f":"IF(A202=endm,H202,0)","v":0}]
[194,262.48055839528337,97,{"$f":"IF(C203=\"NA\",\"NA\",IF(C203=0,0,(B203-B202)/B202))","v":0.1699999999999999},1128617.754427298,756245.15685018012,0,100000,756245.15685018012,null,null,0,0,null,null,639610.07783999131,193,262.48055839528337,0.1699999999999999,{"$f":"(1+return/12)*typical*((1+return/12)^Q203-1)/(return/12)","v":3615220.3088448467},8690628.1096439492,{"$f":"IF((U203-T203)>0,IF(typical-(U203-T203)<min,min,typical-(U203-T203)),IF((U203-T203)<0,IF(typical-(U203-T203)>max,max,typical-(U203-T203)),IF((T203-U203)=0,min,)))","v":1000},{"$f":"W202+V203","v":673105.61333534098},3.8098059761593737,33113.416714676307,null,7542.4257517795395,1463230.5958452285,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[{"$f":"A203+1","v":195},260.64319448651639,98,-6.9999999999999655E-3,1145628.1816805701,750951.44075222884,0,100000,750951.44075222884,null,null,0,0,null,null,635132.80729511136,{"$f":"Q203+1","v":194},260.64319448651639,-6.9999999999999655E-3,3652952.4240515982,8630786.712876441,1000,674105.61333534098,3.8366626144605975,{"$f":"Y203+X204","v":33117.25337729077},null,7542.4257517795395,{"$f":"AB203+AA204","v":1470773.021597008},null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[196,294.78745296425006,99,0.13100000000000009,1162780.3624942855,849326.07949077082,0,100000,849326.07949077082,null,null,0,0,null,null,718335.20505077089,195,294.78745296425006,0.13100000000000009,3690998.973551739,9762550.772263255,1000,675105.61333534098,3.3922746370120223,33120.645651927785,null,7542.4257517795395,1478315.4473487874,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[197,288.30212899903654,100,-2.2000000000000079E-2,1180075.4781481151,830640.90574197378,0,100000,830640.90574197378,null,null,0,0,null,null,702531.83053965389,196,288.30212899903654,{"$f":"(R206-R205)/R205","v":-2.2000000000000079E-2},3729362.577631047,{"$f":"(U205+V205)*(1+S206)","v":9548752.6552734617},1000,676105.61333534098,3.4685834734274259,33124.114235401212,null,7542.4257517795395,1485857.8731005669,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[198,296.66289074000855,101,2.8999999999999825E-2,1197514.7197657272,854729.49200849095,0,100000,854729.49200849095,null,null,0,0,null,null,722905.25362530374,197,296.66289074000855,2.8999999999999825E-2,3768045.8784110164,9826695.4822763912,1000,677105.61333534098,3.3708294202404536,33127.485064821449,null,7542.4257517795395,1493400.2988523464,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[199,275.59982549746798,102,-7.0999999999999883E-2,1215099.2883968195,794043.69807588821,0,100000,794043.69807588821,null,null,0,0,null,null,671578.98061790725,198,275.59982549746798,-7.0999999999999883E-2,3807051.5400308194,9129929.1030347683,1000,678105.61333534098,3.6284493221102831,33131.113514143559,null,7542.4257517795395,1500942.7246041258,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[200,272.01702776600087,103,-1.3000000000000097E-2,1232830.3950998366,783721.13000090152,0,100000,783721.13000090152,null,null,0,0,null,null,662848.45386987436,199,272.01702776600087,-1.3000000000000097E-2,3846382.2488307869,9012227.0246953145,1000,679105.61333534098,3.6762404479334179,33134.789754591489,null,7542.4257517795395,1508485.1503559053,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[201,249.43961446142279,104,-8.3000000000000004E-2,1250709.2610253799,718672.27621082671,0,100000,718672.27621082671,null,null,0,0,null,null,607832.03219867486,200,249.43961446142279,-8.3000000000000004E-2,3886040.7135374211,8265129.1816456039,1000,680105.61333534098,4.0089863118139784,33138.798740903301,null,7542.4257517795395,1516027.5761076848,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[202,240.21034872635013,105,-3.7000000000000061E-2,1268737.1175003024,692081.40199102613,0,100000,692081.40199102613,null,null,0,0,null,null,585342.24700732389,201,240.21034872635013,-3.7000000000000061E-2,3926029.6654499434,7960282.4019247163,1000,681105.61333534098,4.1630179769615561,33142.961758880265,null,7542.4257517795395,1523570.0018594642,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[203,219.31204838715769,106,-8.6999999999999938E-2,1286915.2061125159,631870.32001780684,0,100000,631870.32001780684,null,null,0,0,null,null,534417.47151768673,202,219.31204838715769,-8.6999999999999938E-2,3966351.8586284043,7268650.8329572659,1000,682105.61333534098,4.5597130087202142,33147.521471888984,null,7542.4257517795395,1531112.4276112437,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[204,237.51494840329175,107,8.2999999999999893E-2,1305244.7787964977,684315.55657928484,0,100000,684315.55657928484,null,null,0,0,null,null,578774.12165365473,203,237.51494840329175,8.2999999999999893E-2,4007010.0700833523,7873031.8520927187,1000,683105.61333534098,4.2102613192245748,33151.731733208209,null,7542.4257517795395,1538654.8533630231,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[205,260.31638345000778,108,9.6000000000000058E-2,1323727.0979195132,750009.85001089622,0,100000,750009.85001089622,null,null,0,0,null,null,634336.43733240559,204,260.31638345000778,9.6000000000000058E-2,4048007.0999670909,8629938.9098936208,1000,684105.61333534098,3.8414793058618382,33155.573212514071,null,7542.4257517795395,1546197.2791148026,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[206,267.34492580315799,109,2.7000000000000017E-2,1342363.4363685525,770260.11596119031,0,{"$f":"IF(C215=\"NA\",\"NA\",IF(H214=\"NA\",G215,H214+G215))","v":100000},770260.11596119031,null,null,0,0,null,null,651463.52114038053,205,267.34492580315799,2.7000000000000017E-2,4089345.7717665266,8863974.2604607474,1000,685105.61333534098,3.7404861790280801,33159.313698693099,null,7542.4257517795395,1553739.7048665821,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[207,259.32457802906322,110,-3.0000000000000124E-2,1361155.0776380021,747152.31248235446,0,100000,747152.31248235446,null,null,0,0,null,null,631919.61550616904,206,259.32457802906322,-3.0000000000000124E-2,4131028.9324976266,8599025.0326469243,1000,686105.61333534098,3.8561713185856501,33163.169870011683,null,7542.4257517795395,1561282.1306183615,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[208,289.1469045024055,111,0.11500000000000006,1380103.3159180295,833074.82841782516,0,100000,833074.82841782516,null,null,0,0,null,null,704590.3712893785,207,289.1469045024055,0.11500000000000006,4173059.452901484,9589027.9114013202,1000,687105.61333534098,3.4584496130813003,33166.628319624768,null,7542.4257517795395,1568824.556370141,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[209,281.33993808084057,112,-2.6999999999999958E-2,1399209.4561837243,810581.808050544,0,100000,810581.808050544,null,null,0,0,null,null,685566.43126456533,208,281.33993808084057,-2.6999999999999958E-2,4215440.2276420407,9331097.1577934846,1000,688105.61333534098,3.5544189240301134,33170.1827385488,null,7542.4257517795395,1576366.9821219204,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[210,319.32082972175402,113,0.13499999999999993,1418474.8142849661,920010.35213736747,0,100000,920010.35213736747,null,null,0,0,null,null,778117.89948528167,209,319.32082972175402,0.13499999999999993,4258174.1755054351,10591930.274095606,1000,689105.61333534098,3.1316466291014216,33173.314385177902,null,7542.4257517795395,1583909.4078736999,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[211,326.98452963507611,114,2.3999999999999983E-2,1437900.7170370524,942090.6005886643,0,100000,942090.6005886643,null,null,0,0,null,null,796792.72907292843,210,326.98452963507611,2.3999999999999983E-2,4301264.2396010254,10847160.600673901,1000,690105.61333534098,3.0582486612318571,33176.372633839135,null,7542.4257517795395,1591451.8336254794,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[212,295.92099931974388,115,-9.5000000000000001E-2,1457488.5023120719,852591.99353274121,0,100000,852591.99353274121,null,null,0,0,null,null,721097.41981100023,211,295.92099931974388,-9.5000000000000001E-2,4344713.387564077,9817585.3436098807,1000,691105.61333534098,3.3792802886539857,33179.751914127788,null,7542.4257517795395,1598994.2593772588,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[213,300.95165630817951,116,1.6999999999999925E-2,1477239.5191310495,867086.05742279778,0,100000,867086.05742279778,null,null,0,0,null,null,733356.07594778715,212,300.95165630817951,1.6999999999999925E-2,4388524.6117601544,9985501.2944512479,1000,692105.61333534098,3.3227928108692093,33183.074706938656,null,7542.4257517795395,1606536.6851290383,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[214,290.71929999370138,117,-3.4000000000000072E-2,1497155.1277568527,837605.13147042261,0,100000,837605.13147042261,null,null,0,0,null,null,708421.96936556231,213,290.71929999370138,-3.4000000000000072E-2,4432700.9294912005,9646960.2504399046,1000,693105.61333534098,3.4397441106306519,33186.51445104929,null,7542.4257517795395,1614079.1108808178,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[215,274.43901919405408,118,-5.6000000000000077E-2,1517236.6997878712,790699.24410807888,0,100000,790699.24410807888,null,null,0,0,null,null,668750.33908109076,214,274.43901919405408,-5.6000000000000077E-2,4477245.3832033398,9107674.4764152691,1000,694105.61333534098,3.6437967273629788,33190.15824777665,null,7542.4257517795395,1621621.5366325972,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[216,289.258726230533,119,5.3999999999999986E-2,1537485.6182524806,833397.00328991516,0,100000,833397.00328991516,null,null,0,0,null,null,704862.85739146965,215,289.258726230533,5.3999999999999986E-2,4522161.0406964095,9600542.8981416933,1000,695105.61333534098,3.457112644556906,33193.615360421209,null,7542.4257517795395,1629163.9623843767,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[217,254.83693780909957,120,-0.11900000000000002,1557903.2777042959,734222.7598984153,0,100000,734222.7598984153,null,null,0,0,null,null,620984.17736188474,216,254.83693780909957,-0.11900000000000002,4567450.9953352567,8458959.2932628319,1000,696105.61333534098,3.9240779166366697,33197.539438337844,null,7542.4257517795395,1636706.3881361561,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[218,280.5754685278186,121,0.10099999999999991,1578491.0843182087,808379.25864815526,0,100000,808379.25864815526,null,null,0,0,null,null,683703.57927543507,217,280.5754685278186,0.10099999999999991,4613118.3662627628,9314415.1818823777,1000,697105.61333534098,3.5641034665183198,33201.103541804361,null,7542.4257517795395,1644248.8138879356,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[219,295.44596835979297,122,5.299999999999995E-2,1599250.4559872386,851223.35935650743,0,100000,851223.35935650743,null,null,0,0,null,null,719939.86897703307,218,295.44596835979297,5.299999999999995E-2,4659166.2986146621,9809132.186522143,1000,698105.61333534098,3.384713643417208,33204.488255447781,null,7542.4257517795395,1651791.2396397151,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[220,306.67291515746513,123,3.8000000000000075E-2,1620182.8224201766,883569.84701205476,0,100000,883569.84701205476,null,null,0,0,null,null,747297.58399816032,219,306.67291515746513,3.8000000000000075E-2,4705597.9637361635,10182917.209609985,1000,699105.61333534098,3.2608031246793909,33207.749058572459,null,7542.4257517795395,1659333.6653914945,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[221,281.21906319939552,124,-8.3000000000000004E-2,1641289.6252400558,810233.5497100543,0,100000,810233.5497100543,null,null,0,0,null,null,685271.88452631305,220,281.21906319939552,-8.3000000000000004E-2,4752416.5594003424,9338652.0812123567,1000,700105.61333534098,3.5559467008499355,33211.305005273309,null,7542.4257517795395,1666876.091143274,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[222,249.16008999466445,125,-0.11399999999999995,1662572.3180834332,717866.92504310817,0,100000,717866.92504310817,null,null,0,0,null,null,607150.88969031337,221,249.16008999466445,-0.11399999999999995,4799625.3100283882,8274931.7439541481,1000,701105.61333534098,4.0134838610044419,33215.318489134312,null,7542.4257517795395,1674418.5168950534,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[223,246.41932900472312,126,-1.1000000000000051E-2,1684032.3667005068,709970.388867634,0,100000,709970.388867634,null,null,0,0,null,null,600472.22990371997,222,246.41932900472312,-1.1000000000000051E-2,4847227.4669116689,8184896.4947706526,1000,702105.61333534098,4.058123216384673,33219.376612350694,null,7542.4257517795395,1681960.9426468329,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[224,225.72010536832639,127,-8.3999999999999977E-2,1705671.249056055,650332.87620275281,0,100000,650332.87620275281,null,null,0,0,null,null,550032.56259180757,223,225.72010536832639,-8.3999999999999977E-2,4895226.3084356431,7498281.1892099185,1000,703105.61333534098,4.4302655200706038,33223.806877870767,null,7542.4257517795395,1689503.3683986124,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[225,239.48903179579429,128,6.0999999999999971E-2,1727490.4554312327,690003.18165112066,0,100000,690003.18165112066,null,null,0,0,null,null,583584.54890990781,224,239.48903179579429,6.0999999999999971E-2,4943625.1403056523,7956737.3417517236,1000,704105.61333534098,4.1755565693408139,33227.982434440106,null,7542.4257517795395,1697045.7941503918,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[226,218.17450796596862,129,-8.8999999999999926E-2,1749491.4885262039,628592.8984841709,0,100000,628592.8984841709,null,null,0,0,null,null,531645.52405692602,225,218.17450796596862,-8.8999999999999926E-2,4992427.2957745753,7249498.7183358204,1000,705105.61333534098,4.5834869037769641,33232.565921343885,null,7542.4257517795395,1704588.2199021713,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[227,216.42911190224086,130,-8.0000000000000192E-3,1771675.8635636335,623564.15529629751,0,100000,623564.15529629751,null,null,0,0,null,null,527392.35986447067,226,216.42911190224086,-8.0000000000000192E-3,5041636.1358724097,7192494.7285891334,1000,706105.61333534098,4.6204505078396814,33237.186371851727,null,7542.4257517795395,1712130.6456539507,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[228,233.95986996632237,131,8.1000000000000003E-2,1794045.1083930412,674072.85187529761,0,100000,674072.85187529761,null,null,0,0,null,null,570111.14101349271,227,233.95986996632237,8.1000000000000003E-2,5091255.0496377228,7776167.801604853,1000,707105.61333534098,4.2742372875482717,33241.460609139278,null,7542.4257517795395,1719673.0714057302,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[229,253.84645891345977,132,8.4999999999999978E-2,1816600.7635960272,731369.04428469785,0,100000,731369.04428469785,null,null,0,0,null,null,618570.58799963957,228,253.84645891345977,8.4999999999999978E-2,5141287.4543510806,8438227.064741265,1000,708105.61333534098,3.9393892051136143,33245.399998344394,null,7542.4257517795395,1727215.4971575097,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[230,257.90800225607512,133,1.599999999999998E-2,1839344.3825923717,743070.94899325306,0,100000,743070.94899325306,null,null,0,0,null,null,628467.71740763378,229,257.90800225607512,1.599999999999998E-2,5191736.7957703844,8574254.697777126,1000,709105.61333534098,3.8773515798362346,33249.277349924232,null,7542.4257517795395,1734757.9229092891,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[231,283.44089447942656,134,9.9000000000000005E-2,1862277.5317470194,816634.97294358513,0,100000,816634.97294358513,null,null,0,0,null,null,690686.02143098949,230,283.44089447942656,9.9000000000000005E-2,5242606.548368182,9424204.9128570613,1000,710105.61333534098,3.5280724111339712,33252.805422335368,null,7542.4257517795395,1742300.3486610686,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[232,257.08089129283991,135,-9.2999999999999944E-2,1885401.790477955,740687.92045983172,0,100000,740687.92045983172,null,null,0,0,null,null,626452.22143790754,231,257.08089129283991,-9.2999999999999944E-2,5293900.2155709583,8548660.8559613544,1000,711105.61333534098,3.8898262526284135,33256.695248587996,null,7542.4257517795395,1749842.7744128481,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[233,297.69967211710861,136,0.15799999999999997,1908718.7513649829,857716.61189248506,0,100000,857716.61189248506,null,null,0,0,null,null,725431.67242509685,232,297.69967211710861,0.15799999999999997,5345621.3300004285,9900507.2712032478,1000,712105.61333534098,3.359090028176523,33260.054338616173,null,7542.4257517795395,1757385.2001646275,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[234,312.28695605084692,137,4.8999999999999995E-2,1932230.0202594015,899744.72587521677,0,100000,899744.72587521677,null,null,0,0,null,null,760977.8243739265,233,312.28695605084692,4.8999999999999995E-2,5397773.4537168108,10386681.127492206,1000,713105.61333534098,3.202183058318897,33263.256521674492,null,7542.4257517795395,1764927.625916407,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[235,344.45251252408417,138,0.10300000000000004,1955937.2163946079,992418.43264036404,0,100000,992418.43264036404,null,null,0,0,null,null,839358.54028444097,234,344.45251252408417,0.10300000000000004,5450360.1784641612,11457612.283623904,1000,714105.61333534098,2.9031578044595618,33266.159679478951,null,7542.4257517795395,1772470.0516681864,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[236,371.31980850096278,139,7.8000000000000125E-2,1979841.9724976069,1069827.0703863124,0,100000,1069827.0703863124,null,null,0,0,null,null,904828.5064266274,235,371.31980850096278,7.8000000000000125E-2,5503385.1259177402,12352384.04174657,1000,715105.61333534098,2.6930962935617457,33268.85277577251,null,7542.4257517795395,1780012.4774199659,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[237,371.69112830946369,140,9.999999999998684E-4,2003945.9349014647,1070896.8974566986,0,100000,1070896.8974566986,null,null,0,0,null,null,905733.33493305393,236,371.69112830946369,9.999999999998684E-4,5556851.9479334326,12365737.425788315,1000,716105.61333534098,2.6904058876740717,33271.543181660185,null,7542.4257517795395,1787554.9031717454,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[238,348.64627835427694,141,-6.2E-2,2028250.7636586877,1004501.2898143833,0,100000,1004501.2898143833,null,null,0,0,null,null,849577.86816720455,237,348.64627835427694,-6.2E-2,5610764.326799253,11599999.705389438,1000,717105.61333534098,2.8682365540235306,33274.411418214208,null,7542.4257517795395,1795097.3289235248,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[239,361.89483693173946,142,3.7999999999999985E-2,2052758.1326555545,1042672.3388273298,0,100000,1042672.3388273298,null,null,0,0,null,null,881861.82715755841,238,361.89483693173946,3.7999999999999985E-2,5665125.9754889589,12041837.694194237,1000,718105.61333534098,2.7632336743964649,33277.174651888607,null,7542.4257517795395,1802639.7546753043,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[240,389.39884453855171,143,7.6000000000000151E-2,2077469.7297273951,1121915.436578207,0,100000,1121915.436578207,null,null,0,0,null,null,948883.32602153288,239,389.39884453855171,7.6000000000000151E-2,5719940.637917744,12958093.358952999,1000,719105.61333534098,2.5680610356844467,33279.742712924293,null,7542.4257517795395,1810182.1804270837,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[241,404.97479832009378,144,0.04,2102387.2567748344,1166792.0540413354,0,100000,1166792.0540413354,null,null,0,0,null,null,986838.65906239417,240,404.97479832009378,0.04,5775212.0892001037,13477457.09331112,1000,720105.61333534098,2.4692894573888911,33282.212002381682,null,7542.4257517795395,1817724.6061788632,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[242,433.32303420250037,145,7.0000000000000048E-2,2127512.4298810023,1248467.4978242288,0,100000,1248467.4978242288,null,null,0,0,null,null,1055917.3651967619,241,433.32303420250037,7.0000000000000048E-2,5830944.1359098144,14421949.089842899,1000,721105.61333534098,2.3077471564382157,33284.519749538122,null,7542.4257517795395,1825267.0319306427,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[243,400.39048360311034,146,-7.5999999999999998E-2,2152846.9794297218,1153583.9679895875,0,100000,1153583.9679895875,null,null,0,0,null,null,975667.64544180804,242,400.39048360311034,-7.5999999999999998E-2,5887140.6163421078,13326804.959014839,1000,722105.61333534098,2.4975618576171166,33287.017311395735,null,7542.4257517795395,1832809.4576824221,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[244,368.35924491486151,147,-8.0000000000000016E-2,2178392.6502246801,1061297.2505504205,0,100000,1061297.2505504205,null,null,0,0,null,null,897614.23380646331,243,368.35924491486151,-8.0000000000000016E-2,5943805.400778004,12261580.562293651,1000,723105.61333534098,2.7147411495838227,33289.732052545318,null,7542.4257517795395,1840351.8834342016,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[245,361.36041926147914,148,-1.9E-2,2204151.2016095961,1041132.6027899624,0,100000,1041132.6027899624,null,null,0,0,null,null,880559.56336414046,244,361.36041926147914,-1.9E-2,6000942.3917508638,12029591.531610072,1000,724105.61333534098,2.7673202340304002,33292.499372779348,null,7542.4257517795395,1847894.3091859811,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[246,385.21020693273681,149,6.6000000000000142E-2,2230124.4075893871,1109847.3545741001,0,100000,1109847.3545741001,null,null,0,0,null,null,938676.49454617372,245,385.21020693273681,6.6000000000000142E-2,6058555.5243151635,12824610.572696337,1000,725105.61333534098,2.5959852101598497,33295.095357989507,null,7542.4257517795395,1855436.7349377605,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[247,349.00044748105955,150,-9.3999999999999986E-2,2256314.0569523438,1005521.7032441348,0,100000,1005521.7032441348,null,null,0,0,null,null,850440.90405883337,246,349.00044748105955,-9.3999999999999986E-2,6116648.7663175026,11620003.178862883,1000,726105.61333534098,2.8653258390285319,33297.960683828533,null,7542.4257517795395,1862979.16068954,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[248,365.0544680651883,151,4.6000000000000034E-2,2282721.9533933238,1051775.7015933651,0,100000,1051775.7015933651,null,null,0,0,null,null,889561.18564553978,247,365.0544680651883,4.6000000000000034E-2,6175226.1186698582,12155569.325090576,1000,727105.61333534098,2.7393172457251738,33300.700001074256,null,7542.4257517795395,1870521.5864413194,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[249,332.92967487545172,152,-8.8000000000000023E-2,2309349.9156379788,959219.43985314888,0,100000,959219.43985314888,null,null,0,0,null,null,811279.80130873225,248,332.92967487545172,-8.8000000000000023E-2,6234291.6156251524,11086791.224482605,1000,728105.61333534098,3.0036373308390063,33303.703638405095,null,7542.4257517795395,1878064.0121930989,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[250,306.96116023516652,153,-7.7999999999999917E-2,2336199.777568006,884400.32354460331,0,100000,884400.32354460331,null,null,0,0,null,null,747999.97680665122,249,306.96116023516652,-7.7999999999999917E-2,6293849.3250550712,10222943.508972963,1000,729105.61333534098,3.2577411397386182,33306.961379544831,null,7542.4257517795395,1885606.4379448784,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[251,331.825014214215,154,8.0999999999999989E-2,2363273.3883474506,956036.74975171615,0,100000,956036.74975171615,null,null,0,0,null,null,808587.97492798988,250,331.825014214215,8.0999999999999989E-2,6353903.3487302419,11052082.933199773,1000,730105.61333534098,3.0136365770014972,33309.975016121833,null,7542.4257517795395,1893148.8636966578,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[252,330.49771415735813,155,-4.0000000000000313E-3,2390572.612550057,952212.6027527093,0,100000,952212.6027527093,null,null,0,0,null,null,805353.62302827789,251,330.49771415735813,-4.0000000000000313E-3,6414457.8226027032,11008870.601466974,1000,731105.61333534098,3.0257395351420655,33313.000755656976,null,7542.4257517795395,1900691.2894484373,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[253,359.91201071736299,156,8.8999999999999954E-2,2418099.3302876852,1036959.5243977004,0,100000,1036959.5243977004,null,null,0,0,null,null,877030.09547779465,252,359.91201071736299,8.8999999999999954E-2,6475516.9170907717,11989749.084997535,1000,732105.61333534098,2.7784568734086919,33315.779212530382,null,7542.4257517795395,1908233.7152002167,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[254,354.51333055660251,157,-1.5000000000000091E-2,2445855.437339793,1021405.1315317348,0,100000,1021405.1315317348,null,null,0,0,null,null,863874.64404562756,253,354.51333055660251,-1.5000000000000091E-2,6537084.8373662373,11810887.84872257,1000,733105.61333534098,2.8207683993996877,33318.599980929779,null,7542.4257517795395,1915776.1409519962,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[255,301.33633097311213,158,-0.15000000000000002,2473842.8452840024,868194.36180197459,0,100000,868194.36180197459,null,null,0,0,null,null,734293.44743878336,254,301.33633097311213,-0.15000000000000002,6599165.8236440029,10040104.671414183,1000,734105.61333534098,3.3185510581172797,33321.918531987896,null,7542.4257517795395,1923318.5667037757,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[256,295.30960435364989,159,-1.9999999999999987E-2,2502063.4816277465,850830.47456593509,0,100000,850830.47456593509,null,null,0,0,null,null,719607.57849000767,255,295.30960435364989,-1.9999999999999987E-2,6661764.1514740791,9840282.5779858995,1000,735105.61333534098,3.3862765899155911,33325.304808577814,null,7542.4257517795395,1930860.9924555551,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[257,306.53136931908858,{"$f":"IF(AND(A266>=startm,A266<=endm),A266-startm,\"NA\")","v":160},3.7999999999999999E-2,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,typical,(1+return/12)*typical*((1+return/12)^C266-1)/(return/12)))","v":2530519.2899410222},{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,lumpsum*(1+D266),I265*(1+D266)))","v":883162.03259944066},{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,lumpsum,0))","v":0},100000,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,lumpsum*(1+D266),I265*(1+D266)))","v":883162.03259944066},null,null,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266<lumpsum/stp,stp,0))","v":0},{"$f":"IF(C266=\"NA\",\"NA\",IF(M265=\"NA\",L266,IF(M265=lumpsum,0,M265+L266)))","v":0},null,null,{"$f":"IF(C266=\"NA\",\"NA\",(IF(P265=\"NA\",0,P265))*(1+D266)+L266)","v":746952.66647262801},256,306.53136931908858,3.7999999999999999E-2,6724884.1320360722,10215251.315949364,1000,736105.61333534098,{"$f":"V266/R266","v":3.2623088534832285},33328.567117431296,null,{"$f":"typical","v":7542.4257517795395},1938403.4182073346,null,{"$f":"IF(A266=endm,E266,IF(C266=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A266=endm,P266,IF(C266=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A266=endm,F266,IF(C266=\"NA\",\"NA\",-G266))","v":0},{"$f":"IF(A266=endm,O266,0)","v":0},{"$f":"IF(A266=endm,J266,0)","v":0},{"$f":"IF(A266=endm,E266,0)","v":0},{"$f":"IF(A266=endm,P266,0)","v":0},{"$f":"IF(A266=endm,F266,0)","v":0},{"$f":"IF(C266=(lumpsum/stp)-1,M266,0)","v":0},{"$f":"IF(A266=endm,H266,0)","v":0}]
[258,290.89826948381506,161,{"$f":"IF(C267=\"NA\",\"NA\",IF(C267=0,0,(B267-B266)/B266))","v":-5.1000000000000031E-2},2559212.2299902416,838120.76893686911,0,100000,838120.76893686911,null,null,0,0,null,null,708858.080482524,257,290.89826948381506,-5.1000000000000031E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q267-1)/(return/12)","v":6788530.1124360831},9695222.4988359455,{"$f":"IF((U267-T267)>0,IF(typical-(U267-T267)<min,min,typical-(U267-T267)),IF((U267-T267)<0,IF(typical-(U267-T267)>max,max,typical-(U267-T267)),IF((T267-U267)=0,min,)))","v":1000},{"$f":"W266+V267","v":737105.61333534098},3.4376278751140452,33332.004745306411,null,7542.4257517795395,1945945.843959114,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[{"$f":"A267+1","v":259},281.58952486033297,162,-3.2000000000000008E-2,2588144.2778732046,811300.90433088923,0,100000,811300.90433088923,null,null,0,0,null,null,686174.6219070832,{"$f":"Q267+1","v":258},281.58952486033297,-3.2000000000000008E-2,6852706.4760060953,9385943.3788731955,1000,738105.61333534098,3.5512684660269063,{"$f":"Y267+X268","v":33335.556013772439},null,7542.4257517795395,{"$f":"AB267+AA268","v":1953488.2697108935},null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[260,276.52091341284699,163,-1.7999999999999943E-2,2617317.4261551918,796697.48805293324,0,100000,796697.48805293324,null,null,0,0,null,null,673823.47871275572,259,276.52091341284699,-1.7999999999999943E-2,6917417.6426058579,9217978.3980534784,1000,739105.61333534098,3.6163630000273992,33339.172376772469,null,7542.4257517795395,1961030.695462673,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[261,239.74363192893833,164,-0.13300000000000006,2646733.684006196,690736.72214189311,0,100000,690736.72214189311,null,null,0,0,null,null,584204.95604395925,260,239.74363192893833,{"$f":"(R270-R269)/R269","v":-0.13300000000000006},6982668.0689272815,{"$f":"(U269+V269)*(1+S270)","v":7992854.2711123656},1000,740105.61333534098,4.1711222607005762,33343.343499033166,null,7542.4257517795395,1968573.1212144524,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[262,255.08722437239038,165,6.4000000000000001E-2,2676395.0773392916,734943.8723589743,0,100000,734943.8723589743,null,null,0,0,null,null,621594.07323077263,261,255.08722437239038,6.4000000000000001E-2,7048462.2488013869,8505460.9444635566,1000,741105.61333534098,3.9202276886283607,33347.263726721794,null,7542.4257517795395,1976115.5469662319,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[263,280.08577236088468,166,9.8000000000000143E-2,2706303.6489501642,806968.3718501539,0,100000,806968.3718501539,null,null,0,0,null,null,682510.29240738845,262,280.08577236088468,9.8000000000000143E-2,7114804.713507778,9340094.1170209851,1000,742105.61333534098,3.5703348712462297,33350.834061593043,null,7542.4257517795395,1983657.9727180114,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[264,277.8450861819976,167,-7.999999999999988E-3,2736461.4586577923,800512.62487535272,0,100000,800512.62487535272,null,null,0,0,null,null,677050.21006812935,263,277.8450861819976,-7.999999999999988E-3,7181700.0320867179,9266365.3640848175,1000,743105.61333534098,3.5991278944014411,33354.433189487441,null,7542.4257517795395,1991200.3984697908,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[265,282.01276247472754,168,1.4999999999999901E-2,2766870.5834463183,812520.31424848293,0,100000,812520.31424848293,null,null,0,0,null,null,687205.96321915125,264,282.01276247472754,1.4999999999999901E-2,7249152.811653818,9406375.8445460889,1000,744105.61333534098,3.5459388122181692,33357.979128299659,null,7542.4257517795395,1998742.8242215703,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[266,299.49755374816067,169,6.2000000000000083E-2,2797533.117608082,862896.5737318889,0,100000,862896.5737318889,null,null,0,0,null,null,729812.73293873866,265,299.49755374816067,6.2000000000000083E-2,7317167.6977173109,9990633.1469079461,1000,745105.61333534098,3.3389254352336803,33361.318053734896,null,7542.4257517795395,2006285.2499733497,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[267,296.20308065693092,170,-1.0999999999999933E-2,2828451.1728878608,853404.71142083826,0,100000,853404.71142083826,null,null,0,0,null,null,721784.79287641263,266,296.20308065693092,-1.0999999999999933E-2,7385749.3744979994,9881725.1822919603,1000,746105.61333534098,3.3760621185375941,33364.694115853432,null,7542.4257517795395,2013827.6757251292,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[268,284.35495743065366,171,-4.0000000000000098E-2,2859626.8786283038,819268.52296400454,0,100000,819268.52296400454,null,null,0,0,null,null,692913.40116135601,267,284.35495743065366,-4.0000000000000098E-2,7454902.5652518608,9487416.1750002801,1000,747105.61333534098,3.5167313734766608,33368.21084722691,null,7542.4257517795395,2021370.1014769087,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[269,269.8528546016903,172,-5.100000000000008E-2,2891062.3819165835,777485.82829284028,0,100000,777485.82829284028,null,null,0,0,null,null,657574.81770212681,268,269.8528546016903,-5.100000000000008E-2,7524632.0325953374,9004506.950075265,1000,748105.61333534098,3.7057232597225087,33371.916570486632,null,7542.4257517795395,2028912.5272286881,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[270,277.40873453053763,173,2.8000000000000014E-2,2922759.8477322659,799255.43148503988,0,{"$f":"IF(C279=\"NA\",\"NA\",IF(H278=\"NA\",G279,H278+G279))","v":100000},799255.43148503988,null,null,0,0,null,null,675986.9125977864,269,277.40873453053763,2.8000000000000014E-2,7594942.5788333416,9257661.1446773726,1000,749105.61333534098,3.6047891631541913,33375.521359649785,null,7542.4257517795395,2036454.9529804676,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[271,251.60972221919764,174,-9.2999999999999972E-2,2954721.4590964126,724924.67635693122,0,100000,724924.67635693122,null,null,0,0,null,null,613120.12972619233,270,251.60972221919764,-9.2999999999999972E-2,7665839.0462899962,8397605.6582223773,1000,750105.61333534098,3.9744092206771682,33379.49576887046,null,7542.4257517795395,2043997.378732247,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[272,265.19664721903433,175,5.4000000000000097E-2,2986949.4172219266,764070.60888020555,0,100000,764070.60888020555,null,null,0,0,null,null,646228.61673140677,271,265.19664721903433,5.4000000000000097E-2,7737326.3176421244,8852130.3637663852,1000,751105.61333534098,3.7707867368853583,33383.266555607348,null,7542.4257517795395,2051539.8044840265,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[273,252.7324047997397,176,-4.7000000000000083E-2,3019445.941665154,728159.2902628358,0,100000,728159.2902628358,null,null,0,0,null,null,615855.87174503063,272,252.7324047997397,-4.7000000000000083E-2,7809409.3162555201,8437033.2366693653,1000,752105.61333534098,3.9567541835103448,33387.223309790861,null,7542.4257517795395,2059082.230235806,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[274,249.69961594214283,177,-1.1999999999999974E-2,3052213.2704787408,719421.37877968175,0,100000,719421.37877968175,null,null,0,0,null,null,608465.6012840902,273,249.69961594214283,-1.1999999999999974E-2,7882093.0065240255,8336776.8378293328,1000,753105.61333534098,4.0048119266299036,33391.22812171749,null,7542.4257517795395,2066624.6559875854,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[275,275.6683760001257,178,0.10400000000000009,3085253.6603657748,794241.20217276877,0,100000,794241.20217276877,null,null,0,0,null,null,671746.02381763561,274,275.6683760001257,0.10400000000000009,7955382.3942114366,9204905.6289635841,1000,754105.61333534098,3.6275470349908545,33394.855668752483,null,7542.4257517795395,2074167.0817393649,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[276,286.97077941613082,179,4.0999999999999877E-2,3118569.3868352012,826805.09146185219,0,100000,826805.09146185219,null,null,0,0,null,null,699287.61079415865,275,286.97077941613082,4.0999999999999877E-2,8029282.5267962422,9583347.7597510908,1000,755105.61333534098,3.4846753458125406,33398.340344098295,null,7542.4257517795395,2081709.5074911444,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[277,276.06588979831787,180,-3.7999999999999944E-2,3152162.7443585377,795386.4979863019,0,100000,795386.4979863019,null,null,0,0,null,null,672714.68158398068,276,276.06588979831787,-3.7999999999999944E-2,8103798.4938192554,9220142.5448805504,1000,756105.61333534098,3.62232364429578,33401.962667742591,null,7542.4257517795395,2089251.9332429238,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[278,281.86327348408253,181,2.0999999999999935E-2,3186036.0465279031,812089.61444401415,0,100000,812089.61444401415,null,null,0,0,null,null,686841.68989724421,277,281.86327348408253,2.0999999999999935E-2,8178935.4272341253,9414786.5383230411,1000,757105.61333534098,3.5478194361369053,33405.510487178726,null,7542.4257517795395,2096794.3589947033,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[279,259.31421160535592,182,-0.08,3220191.6262153476,747122.44528849307,0,100000,747122.44528849307,null,null,0,0,null,null,631894.35470546468,278,259.31421160535592,-0.08,8254698.5017607892,8662523.615257198,1000,758105.61333534098,3.8563254740618538,33409.366812652785,null,7542.4257517795395,2104336.784746483,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[280,247.64507208311488,183,-4.5000000000000089E-2,3254631.8357335185,713501.93525051081,0,100000,713501.93525051081,null,null,0,0,null,null,603459.10874371871,279,247.64507208311488,-4.5000000000000089E-2,8331092.9352418398,8273665.0525706233,15000,773105.61333534098,60.570557184217598,33469.937369837004,null,7542.4257517795395,2111879.2104982627,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[281,266.96138770559787,184,7.8000000000000111E-2,3289359.0469976757,769155.08620005066,0,100000,769155.08620005066,null,null,0,0,null,null,650528.91922572884,280,266.96138770559787,7.8000000000000111E-2,8408123.9890018981,8935180.9266711324,1000,774105.61333534098,3.7458600608668888,33473.68322989787,null,7542.4257517795395,2119421.6362500424,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[282,300.59852255650316,185,0.12599999999999981,3324375.6516890335,866068.62706125691,0,100000,866068.62706125691,null,null,0,0,null,null,732495.56304817065,281,300.59852255650316,0.12599999999999981,8485796.9682099577,10062139.723431693,1000,775105.61333534098,3.3266963240380902,33477.009926221908,null,7542.4257517795395,2126964.0620018221,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[283,314.42605459410231,186,4.6000000000000034E-2,3359684.0614194865,905907.78390607471,0,100000,905907.78390607471,null,null,0,0,null,null,766190.35894838651,282,314.42605459410231,4.6000000000000034E-2,8564117.2222447507,10526044.150709551,1000,776105.61333534098,3.180398015332782,33480.190324237243,null,7542.4257517795395,2134506.4877536017,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[284,359.70340645565301,187,0.14399999999999988,3395286.7078976934,1036358.5047885494,0,100000,1036358.5047885494,null,null,0,0,null,null,876521.77063695411,283,359.70340645565301,0.14399999999999988,8643090.1450631693,12042938.508411726,1000,777105.61333534098,2.7800681952209638,33482.970392432464,null,7542.4257517795395,2142048.9135053814,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[285,375.89005974615736,188,4.4999999999999908E-2,3431186.0430965521,1082994.637504034,0,100000,1082994.637504034,null,null,0,0,null,null,915965.25031561696,284,375.89005974615736,4.4999999999999908E-2,8722721.1755717397,12585915.741290253,1000,778105.61333534098,2.6603523399243674,33485.630744772388,null,7542.4257517795395,2149591.3392571611,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[286,412.72728560128081,189,9.8000000000000073E-2,3467384.5394220664,1189128.1119794294,0,100000,1189128.1119794294,null,null,0,0,null,null,1005729.8448465475,285,412.72728560128081,9.8000000000000073E-2,8803015.798001213,13820433.483936699,1000,779105.61333534098,2.4229074134101705,33488.053652185801,null,7542.4257517795395,2157133.7650089408,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[287,428.41092245412949,190,3.800000000000002E-2,3503884.6898836289,1234314.9802346476,0,100000,1234314.9802346476,null,null,0,0,null,null,1043947.5789507163,286,428.41092245412949,3.800000000000002E-2,8883979.5422842689,14346647.956326295,1000,780105.61333534098,2.3342075273701064,33490.38785971317,null,7542.4257517795395,2164676.1907607205,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[288,498.67031373660672,191,0.16399999999999998,3540689.008265703,1436742.6369931297,0,100000,1436742.6369931297,null,null,0,0,null,null,1215154.9818986338,287,498.67031373660672,0.16399999999999998,8965617.9844363481,16700662.221163806,1000,781105.61333534098,2.0053329272939058,33492.393192640462,null,7542.4257517795395,2172218.6165125002,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[289,486.20355589319155,192,-2.4999999999999998E-2,3577800.0293009607,1400824.0710683016,0,100000,1400824.0710683016,null,null,0,0,null,null,1184776.1073511678,288,486.20355589319155,-2.4999999999999998E-2,9047936.7469396964,16284120.66563471,1000,782105.61333534098,2.0567517203014418,33494.449944360764,null,7542.4257517795395,2179761.0422642799,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[290,483.7725381137256,193,-4.9999999999999776E-3,3615220.3088448467,1393819.95071296,0,100000,1393819.95071296,null,null,0,0,null,null,1178852.226814412,289,483.7725381137256,-4.9999999999999776E-3,9130941.4991305694,16203695.062306536,1000,783105.61333534098,2.0670871560818513,33496.517031516843,null,7542.4257517795395,2187303.4680160596,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[291,476.03217750390598,194,-1.6000000000000018E-2,3652952.4240515982,1371518.8315015526,0,100000,1371518.8315015526,null,null,0,0,null,null,1159990.5911853814,290,476.03217750390598,-1.6000000000000018E-2,9214637.9575897027,15945419.941309631,1000,784105.61333534098,2.1006983293514749,33498.617729846192,null,7542.4257517795395,2194845.8937678393,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[292,482.6966279889607,195,1.4000000000000066E-2,3690998.973551739,1390720.0951425743,0,100000,1390720.0951425743,null,null,0,0,null,null,1176230.4594619768,291,482.6966279889607,1.4000000000000066E-2,9299031.8865359928,16169669.820487967,1000,785105.61333534098,2.0716946048831111,33500.689424451077,null,7542.4257517795395,2202388.319519619,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[293,398.70741471888158,196,-0.1739999999999999,3729362.577631047,1148734.7985877665,0,100000,1148734.7985877665,null,null,0,0,null,null,971566.35951559292,292,398.70741471888158,-0.1739999999999999,9384129.0982235037,13356973.271723062,1000,786105.61333534098,2.5081048485267687,33503.197529299607,null,7542.4257517795395,2209930.7452713987,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[294,404.68802593966478,197,1.4999999999999947E-2,3768045.8784110164,1165965.820566583,0,100000,1165965.820566583,null,null,0,0,null,null,986139.85490832676,293,404.68802593966478,1.4999999999999947E-2,9469935.4533417411,13558342.870798906,1000,787105.61333534098,2.4710392596322843,33505.668568559238,null,7542.4257517795395,2217473.1710231784,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[295,438.68182011859665,198,8.4000000000000061E-2,3807051.5400308194,1263906.9494941761,0,100000,1263906.9494941761,null,null,0,0,null,null,1068975.6027206262,294,438.68182011859665,8.4000000000000061E-2,9556456.8614193033,14698327.671946015,1000,788105.61333534098,2.2795565125759079,33507.948125071816,null,7542.4257517795395,2225015.5967749581,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[296,438.68182011859665,199,0,3846382.2488307869,1263906.9494941761,0,100000,1263906.9494941761,null,null,0,0,null,null,1068975.6027206262,295,438.68182011859665,0,9643699.2812308408,14699327.671946015,1000,789105.61333534098,2.2795565125759079,33510.227681584394,null,7542.4257517795395,2232558.0225267378,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[297,469.38954752689847,200,7.0000000000000132E-2,3886040.7135374211,1352380.4359587685,0,100000,1352380.4359587685,null,null,0,0,null,null,1143803.8949110701,296,469.38954752689847,7.0000000000000132E-2,9731668.7212074753,15729350.608982237,1000,790105.61333534098,2.1304266472672038,33512.35810823166,null,7542.4257517795395,2240100.4482785175,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[298,480.65489666754405,201,2.4000000000000042E-2,3926029.6654499434,1384837.5664217789,0,100000,1384837.5664217789,null,null,0,0,null,null,1171255.1883889358,297,480.65489666754405,2.4000000000000042E-2,9820371.2398505807,16107879.02359781,1000,791105.61333534098,2.0804947727218783,33514.438603004382,null,7542.4257517795395,2247642.8740302972,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[299,526.79776674762832,202,9.6000000000000071E-2,3966351.8586284043,1517781.9727982697,0,100000,1517781.9727982697,null,null,0,0,null,null,1283695.6864742737,298,526.79776674762832,9.6000000000000071E-2,9909812.9461490456,17655331.4098632,1000,792105.61333534098,1.8982616539433195,33516.336864658326,null,7542.4257517795395,2255185.2997820769,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[300,559.45922828598134,203,6.2000000000000131E-2,4007010.0700833523,1611884.4551117625,0,100000,1611884.4551117625,null,null,0,0,null,null,1363284.8190356786,299,559.45922828598134,6.2000000000000131E-2,10000000,18751023.95727472,1000,793105.61333534098,1.7874403521123534,33518.124305010439,null,7542.4257517795395,2262727.7255338565,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[301,555.54301368797951,204,-6.999999999999929E-3,4048007.0999670909,1600601.2639259803,0,100000,1600601.2639259803,null,null,0,0,null,null,1353741.825302429,300,555.54301368797951,-6.999999999999929E-3,10090938.612633044,18620759.7895738,1000,794105.61333534098,1.8000406365683317,33519.924345647007,null,7542.4257517795395,2270270.1512856362,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[302,567.76495998911503,205,2.1999999999999943E-2,4089345.7717665266,1635814.4917323519,0,100000,1635814.4917323519,null,null,0,0,null,null,1383524.1454590824,301,567.76495998911503,2.1999999999999943E-2,10182635.047038028,19031438.504944425,1000,795105.61333534098,1.7612922079924969,33521.685637855,null,7542.4257517795395,2277812.5770374159,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[303,549.59648126946331,206,-3.2000000000000063E-2,4131028.9324976266,1583468.4279969167,0,100000,1583468.4279969167,null,null,0,0,null,null,1339251.3728043917,302,549.59648126946331,-3.2000000000000063E-2,10275095.61839639,18423400.472786203,1000,796105.61333534098,1.8195167437939017,33523.505154598795,null,7542.4257517795395,2285355.0027891956,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[304,513.87270998694828,207,-6.499999999999985E-2,4173059.452901484,1480542.9801771173,0,100000,1480542.9801771173,null,null,0,0,null,null,1252200.0335721064,303,513.87270998694828,-6.499999999999985E-2,10368326.69451607,17226814.442055102,1000,797105.61333534098,1.9460072126137984,33525.451161811412,null,7542.4257517795395,2292897.4285409753,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[305,563.71836285568224,208,9.6999999999999961E-2,4215440.2276420407,1624155.6492542976,0,100000,1624155.6492542976,null,null,0,0,null,null,1373663.4368286007,304,563.71836285568224,9.6999999999999961E-2,10462334.69627008,18898912.442934446,1000,798105.61333534098,1.7739354718448481,33527.225097283255,null,7542.4257517795395,2300439.854292755,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[306,599.79633807844596,209,6.4000000000000085E-2,4258174.1755054351,1728101.6108065727,0,100000,1728101.6108065727,null,null,0,0,null,null,1461577.8967856313,305,599.79633807844596,6.4000000000000085E-2,10557126.098038709,20109506.839282252,1000,799105.61333534098,1.6672325863203459,33528.892329869574,null,7542.4257517795395,2307982.2800445347,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[307,624.38798793966214,210,4.0999999999999828E-2,4301264.2396010254,1798953.7768496422,0,100000,1798953.7768496422,null,null,0,0,null,null,1521502.590553842,306,624.38798793966214,4.0999999999999828E-2,10652707.428155411,20935037.619692821,1000,800105.61333534098,1.6015682865709377,33530.493898156143,null,7542.4257517795395,2315524.7057963144,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[308,643.74401556579164,211,3.0999999999999962E-2,4344713.387564077,1854721.3439319809,0,100000,1854721.3439319809,null,null,0,0,null,null,1568669.1708610109,307,643.74401556579164,3.0999999999999962E-2,10749085.269356417,21585054.785903297,1000,801105.61333534098,1.5534124990988727,33532.047310655238,null,7542.4257517795395,2323067.1315480941,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[309,702.32472098227868,212,9.0999999999999998E-2,4388524.6117601544,2023500.9862297911,0,100000,2023500.9862297911,null,null,0,0,null,null,1711418.0654093628,308,702.32472098227868,9.0999999999999998E-2,10846266.259234097,23550385.771420497,1000,802105.61333534098,1.423842803940305,33533.471153459177,null,7542.4257517795395,2330609.5572998738,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[310,639.81782081485585,213,-8.9000000000000037E-2,4432700.9294912005,1843409.3984553395,0,100000,1843409.3984553395,null,null,0,0,null,null,1559101.8575879293,309,639.81782081485585,-8.9000000000000037E-2,10944257.09069409,21455312.437764071,1000,803105.61333534098,1.5629449000442426,33535.034098359218,null,7542.4257517795395,2338151.9830516535,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[311,715.9561414918237,214,0.11900000000000001,4477245.3832033398,2062775.1168715248,0,100000,2062775.1168715248,null,null,0,0,null,null,1744634.978640893,310,715.9561414918237,0.11900000000000001,11043064.512416255,24009613.617857996,1000,804105.61333534098,1.3967336014693856,33536.430831960686,null,7542.4257517795395,2345694.4088034332,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[312,765.35711525475949,215,6.8999999999999936E-2,4522161.0406964095,2205106.5999356601,0,100000,2205106.5999356601,null,null,0,0,null,null,1865014.7921671146,311,765.35711525475949,6.8999999999999936E-2,11142695.329319431,25667345.957490198,1000,805105.61333534098,1.3065796084839905,33537.737411569171,null,7542.4257517795395,2353236.8345552129,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[313,808.21711370902608,216,5.6000000000000071E-2,4567450.9953352567,2328592.5695320573,0,100000,2328592.5695320573,null,null,0,0,null,null,1969455.6205284731,312,808.21711370902608,5.6000000000000071E-2,11243156.403030137,27105773.33110965,1000,806105.61333534098,1.2372912959128697,33538.974702865082,null,7542.4257517795395,2360779.2603069926,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[314,828.42254155175169,217,2.4999999999999949E-2,4613118.3662627628,2386807.3837703583,0,100000,2386807.3837703583,null,null,0,0,null,null,2018692.0110416848,313,828.42254155175169,2.4999999999999949E-2,11344454.652355099,27784442.66438739,1000,807105.61333534098,1.2071134594271899,33540.181816324512,null,7542.4257517795395,2368321.6860587723,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[315,917.06375349778909,218,0.10699999999999997,4659166.2986146621,2642195.7738337866,0,100000,2642195.7738337866,null,null,0,0,null,null,2234692.0562231452,314,917.06375349778909,0.10699999999999997,11446597.05375777,30758485.02947684,1000,808105.61333534098,1.0904367293831887,33541.272253053896,null,7542.4257517795395,2375864.111810552,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[316,959.24868615868741,219,4.6000000000000013E-2,4705597.9637361635,2763736.7794301407,0,100000,2763736.7794301407,null,null,0,0,null,null,2337487.8908094098,315,959.24868615868741,4.6000000000000013E-2,11549590.641838795,32174421.340832777,1000,809105.61333534098,1.0424825328711174,33542.31473558677,null,7542.4257517795395,2383406.5375623317,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[317,827.83161615494726,220,-0.13699999999999998,4752416.5594003424,2385104.8406482115,0,100000,2385104.8406482115,null,null,0,0,null,null,2017252.0497685205,316,827.83161615494726,-0.13699999999999998,11653442.509820497,27767388.617138688,1000,810105.61333534098,1.2079751249955011,33543.522710711768,null,7542.4257517795395,2390948.9633141113,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[318,843.56041686189121,221,1.8999999999999951E-2,4799625.3100283882,2430421.8326205271,0,100000,2430421.8326205271,null,null,0,0,null,null,2055579.8387141223,317,843.56041686189121,1.8999999999999951E-2,11758159.810035376,28295988.00086432,1000,811105.61333534098,1.1854515456285584,33544.708162257397,null,7542.4257517795395,2398491.389065891,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[319,847.77821894620058,222,4.9999999999998969E-3,4847227.4669116689,2442573.9417836294,0,100000,2442573.9417836294,null,null,0,0,null,null,2065857.7379076928,318,847.77821894620058,4.9999999999998969E-3,11863749.754418716,28438472.940868638,1000,812105.61333534098,1.1795537767448343,33545.887716034144,null,7542.4257517795395,2406033.8148176707,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[320,920.68714577557387,223,8.6000000000000049E-2,4895226.3084356431,2652635.3007770218,0,100000,2652635.3007770218,null,null,0,0,null,null,2243521.5033677546,319,920.68714577557387,8.6000000000000049E-2,11970219.615005247,30885267.613783345,1000,813105.61333534098,1.0861452824538069,33546.973861316597,null,7542.4257517795395,2413576.2405694504,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[321,967.64219021012809,{"$f":"IF(AND(A330>=startm,A330<=endm),A330-startm,\"NA\")","v":224},5.0999999999999955E-2,{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,typical,(1+return/12)*typical*((1+return/12)^C330-1)/(return/12)))","v":4943625.1403056523},{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,lumpsum*(1+D330),I329*(1+D330)))","v":2787919.7011166499},{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,lumpsum,0))","v":0},100000,{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,lumpsum*(1+D330),I329*(1+D330)))","v":2787919.7011166499},null,null,{"$f":"IF(C330=\"NA\",\"NA\",IF(C330<lumpsum/stp,stp,0))","v":0},{"$f":"IF(C330=\"NA\",\"NA\",IF(M329=\"NA\",L330,IF(M329=lumpsum,0,M329+L330)))","v":0},null,null,{"$f":"IF(C330=\"NA\",\"NA\",(IF(P329=\"NA\",0,P329))*(1+D330)+L330)","v":2357941.1000395101},320,967.64219021012809,5.0999999999999955E-2,12077576.724430002,32461467.262086295,1000,814105.61333534098,{"$f":"V330/R330","v":1.0334398500987698},33548.007301166697,null,{"$f":"typical","v":7542.4257517795395},2421118.6663212301,null,{"$f":"IF(A330=endm,E330,IF(C330=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A330=endm,P330,IF(C330=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A330=endm,F330,IF(C330=\"NA\",\"NA\",-G330))","v":0},{"$f":"IF(A330=endm,O330,0)","v":0},{"$f":"IF(A330=endm,J330,0)","v":0},{"$f":"IF(A330=endm,E330,0)","v":0},{"$f":"IF(A330=endm,P330,0)","v":0},{"$f":"IF(A330=endm,F330,0)","v":0},{"$f":"IF(C330=(lumpsum/stp)-1,M330,0)","v":0},{"$f":"IF(A330=endm,H330,0)","v":0}]
[322,1009.2508043891635,225,{"$f":"IF(C331=\"NA\",\"NA\",IF(C331=0,0,(B331-B330)/B330))","v":4.2999999999999872E-2},4992427.2957745753,2907800.2482646657,0,100000,2907800.2482646657,null,null,0,0,null,null,2459332.5673412089,321,1009.2508043891635,4.2999999999999872E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q331-1)/(return/12)","v":12185828.476433296},33858353.354356006,{"$f":"IF((U331-T331)>0,IF(typical-(U331-T331)<min,min,typical-(U331-T331)),IF((U331-T331)<0,IF(typical-(U331-T331)>max,max,typical-(U331-T331)),IF((T331-U331)=0,min,)))","v":1000},{"$f":"W330+V331","v":815105.61333534098},0.99083398858942462,33548.998135155285,null,7542.4257517795395,2428661.0920730098,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[{"$f":"A331+1","v":323},1065.7688494349568,226,5.6000000000000161E-2,5041636.1358724097,3070637.0621674871,0,100000,3070637.0621674871,null,null,0,0,null,null,2597055.1911123167,{"$f":"Q331+1","v":322},1065.7688494349568,5.6000000000000161E-2,12294982.326369952,35755477.142199941,1000,816105.61333534098,0.93828976192180347,{"$f":"Y331+X332","v":33549.936424917207},null,7542.4257517795395,{"$f":"AB331+AA332","v":2436203.5178247895},null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[324,1068.9661559832616,227,2.9999999999999558E-3,5091255.0496377228,3079848.9733539894,0,100000,3079848.9733539894,null,null,0,0,null,null,2604846.3566856533,323,1068.9661559832616,2.9999999999999558E-3,12405045.791722743,35863746.573626541,1000,817105.61333534098,0.935483311985846,33550.871908229194,null,7542.4257517795395,2443745.9435765692,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[325,1092.4834114148935,228,2.2000000000000079E-2,5141287.4543510806,3147605.6507677771,0,100000,3147605.6507677771,null,null,0,0,null,null,2662152.9765327377,324,1092.4834114148935,{"$f":"(R334-R333)/R333","v":2.2000000000000079E-2},12516026.452620143,{"$f":"(U333+V333)*(1+S334)","v":36653770.998246327},1000,818105.61333534098,0.9153457064440762,33551.787253935639,null,7542.4257517795395,2451288.3693283489,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[326,1001.8072882674574,229,-8.2999999999999949E-2,5191736.7957703844,2886354.3817540519,0,100000,2886354.3817540519,null,null,0,0,null,null,2441194.2794805206,325,1001.8072882674574,-8.2999999999999949E-2,12627931.952358354,33612425.005391881,1000,819105.61333534098,0.99819597213094458,33552.785449907773,null,7542.4257517795395,2458830.7950801286,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[327,1021.8434340328065,230,0.02,5242606.548368182,2944081.4693891332,0,100000,2944081.4693891332,null,null,0,0,null,null,2490018.165070131,326,1021.8434340328065,0.02,12740769.99792772,34285693.505499721,1000,820105.61333534098,0.97862350208916138,33553.76407340986,null,7542.4257517795395,2466373.2208319083,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[328,1093.3724744151029,231,6.9999999999999993E-2,5293900.2155709583,3150167.1722463728,0,100000,3150167.1722463728,null,null,0,0,null,null,2664319.4366250401,327,1093.3724744151029,6.9999999999999993E-2,12854548.360543491,36686762.050884701,1000,821105.61333534098,0.91460140382164612,33554.67867481368,null,7542.4257517795395,2473915.646583688,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[329,1149.1344706102732,232,5.099999999999999E-2,5345621.3300004285,3310825.6980309375,0,100000,3310825.6980309375,null,null,0,0,null,null,2800199.7278929171,328,1149.1344706102732,5.099999999999999E-2,12969274.876181068,38558837.915479816,1000,822105.61333534098,0.87022017490166137,33555.548894988584,null,7542.4257517795395,2481458.0723354677,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[330,1154.8801429633245,233,4.9999999999999463E-3,5397773.4537168108,3327379.8265210916,0,100000,3327379.8265210916,null,null,0,0,null,null,2814200.7265323815,329,1154.8801429633245,4.9999999999999463E-3,13084957.446115619,38752637.10505721,1000,823105.61333534098,0.86589072129518552,33556.41478570988,null,7542.4257517795395,2489000.4980872474,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[331,1211.4692699685272,234,4.8999999999999849E-2,5450360.1784641612,3490421.4380206247,0,100000,3490421.4380206247,null,null,0,0,null,null,2952096.562132468,330,1211.4692699685272,4.8999999999999849E-2,13201604.037466293,40652565.323205009,1000,824105.61333534098,0.82544396691628752,33557.240229676798,null,7542.4257517795395,2496542.9238390271,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[332,1194.5087001889679,235,-1.3999999999999986E-2,5503385.1259177402,3441555.537888336,0,100000,3441555.537888336,null,null,0,0,null,null,2910767.2102626134,331,1194.5087001889679,-1.3999999999999986E-2,13319222.683744889,40084415.408680141,1000,825105.61333534098,0.83716426664937882,33558.077393943444,null,7542.4257517795395,2504085.3495908068,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[333,1343.8222877125888,236,0.125,5556851.9479334326,3871749.9801243781,0,100000,3871749.9801243781,null,null,0,0,null,null,3274613.1115454398,332,1343.8222877125888,0.125,13437821.485409142,45096092.334765159,1000,826105.61333534098,0.74414601479944786,33558.82153995824,null,7542.4257517795395,2511627.7753425865,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[334,1578.9911880622919,237,0.17500000000000004,5610764.326799253,4549306.2266461449,0,{"$f":"IF(C343=\"NA\",\"NA\",IF(H342=\"NA\",G343,H342+G343))","v":100000},4549306.2266461449,null,null,0,0,null,null,3847670.406065892,333,1578.9911880622919,0.17500000000000004,13557408.610420592,52989083.49334906,1000,827105.61333534098,0.63331575727612577,33559.454855715514,null,7542.4257517795395,2519170.2010943661,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[335,1542.6743907368591,238,-2.3000000000000083E-2,5665125.9754889589,4444672.1834332831,0,100000,4444672.1834332831,null,null,0,0,null,null,3759173.9867263758,334,1542.6743907368591,-2.3000000000000083E-2,13677992.294807144,51771311.573002025,1000,828105.61333534098,0.64822493068180742,33560.103080646193,null,7542.4257517795395,2526712.6268461458,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[336,1642.9482261347548,239,6.4999999999999919E-2,5719940.637917744,4733575.875356446,0,100000,4733575.875356446,null,null,0,0,null,null,4003520.2958635902,335,1642.9482261347548,6.4999999999999919E-2,13799580.843230247,55137511.825247154,1000,829105.61333534098,0.6086619067434812,33560.711742552936,null,7542.4257517795395,2534255.0525979255,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[337,1429.3649567372368,240,-0.12999999999999995,5775212.0892001037,4118211.0115601085,0,100000,4118211.0115601085,null,null,0,0,null,null,3483062.6574013238,336,1429.3649567372368,-0.12999999999999995,13922182.629556874,47970505.287965029,1000,830105.61333534098,0.69961138706147263,33561.411353939999,null,7542.4257517795395,2541797.4783497052,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[338,1453.6641610017696,241,1.6999999999999856E-2,5830944.1359098144,4188220.59875663,0,100000,4188220.59875663,null,null,0,0,null,null,3542274.7225771458,337,1453.6641610017696,1.6999999999999856E-2,14045806.097436225,48787020.877860427,1000,831105.61333534098,0.68791680143704304,33562.099270741433,null,7542.4257517795395,2549339.9041014849,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[339,1317.0197298676032,242,-9.3999999999999986E-2,5887140.6163421078,3794527.8624735069,0,100000,3794527.8624735069,null,null,0,0,null,null,3209300.898654894,338,1317.0197298676032,-9.3999999999999986E-2,14170459.760881241,44201946.915341549,1000,832105.61333534098,0.7592900678113057,33562.858560809247,null,7542.4257517795395,2556882.3298532646,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[340,1436.8685252855551,243,9.0999999999999928E-2,5943805.400778004,4139829.8979585958,0,100000,4139829.8979585958,null,null,0,0,null,null,3501347.2804324892,339,1436.8685252855551,9.0999999999999928E-2,14296152.20485496,48225415.084637627,1000,833105.61333534098,0.69595789900211347,33563.554518708246,null,7542.4257517795395,2564424.7556050443,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[341,1354.9670193442782,244,-5.700000000000012E-2,6000942.3917508638,3903859.5937749553,0,100000,3903859.5937749553,null,null,0,0,null,null,3301770.4854478366,340,1354.9670193442782,-5.700000000000012E-2,14422892.085861795,45477509.424813278,1000,834105.61333534098,0.7380253435865467,33564.29254405183,null,7542.4257517795395,2571967.181356824,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[342,1124.622626055751,245,-0.16999999999999998,6058555.5243151635,3240203.4628332132,0,100000,3240203.4628332132,null,null,0,0,null,null,2740469.5029217047,341,1124.622626055751,-0.16999999999999998,14550688.132543687,37747162.822595023,1000,835105.61333534098,0.8891871609476466,33565.181731212775,null,7542.4257517795395,2579509.6071086037,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[343,1205.5954551317652,246,7.2000000000000161E-2,6116648.7663175026,3473498.1121572047,0,100000,3473498.1121572047,null,null,0,0,null,null,2937783.3071320676,342,1205.5954551317652,7.2000000000000161E-2,14679549.146281265,40466030.545821868,1000,836105.61333534098,0.82946563521235672,33566.011196847991,null,7542.4257517795395,2587052.0328603834,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[344,1212.8290278625559,247,6.0000000000000765E-3,6175226.1186698582,3494339.100830148,0,100000,3494339.100830148,null,null,0,0,null,null,2955410.0069748601,343,1212.8290278625559,6.0000000000000765E-3,14809484.00179998,40709832.7290968,1000,837105.61333534098,0.82451852406794901,33566.835715372057,null,7542.4257517795395,2594594.4586121631,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[345,1090.3332960484379,248,-0.1009999999999999,6234291.6156251524,3141410.8516463037,0,100000,3141410.8516463037,null,null,0,0,null,null,2656913.5962703996,344,1090.3332960484379,-0.1009999999999999,14940501.647781357,36599038.623458028,1000,838105.61333534098,0.917150749797496,33567.752866121853,null,7542.4257517795395,2602136.8843639428,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[346,802.48530589165023,249,-0.26400000000000007,6293849.3250550712,2312078.3868116792,0,100000,2312078.3868116792,null,null,0,0,null,null,1955488.4068550142,345,802.48530589165023,-0.26400000000000007,15072611.107479248,26937628.426865108,1000,839105.61333534098,1.2461287361379023,33568.99899485799,null,7542.4257517795395,2609679.3101157225,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[347,766.37346712652595,250,-4.5000000000000019E-2,6353903.3487302419,2208034.8594051534,0,100000,2208034.8594051534,null,null,0,0,null,null,1867491.4285465383,346,766.37346712652595,-4.5000000000000019E-2,15205821.479341285,25726390.147656176,1000,840105.61333534098,1.304846844123458,33570.303841702116,null,7542.4257517795395,2617221.7358675022,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[348,823.08510369388887,251,7.3999999999999996E-2,6414457.8226027032,2371429.4390011351,0,100000,2371429.4390011351,null,null,0,0,null,null,2005685.7942589824,347,823.08510369388887,7.3999999999999996E-2,15340141.937635507,27631217.018582735,1000,841105.61333534098,1.2149411956456777,33571.518782897765,null,7542.4257517795395,2624764.1616192819,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[349,804.1541463089294,252,-2.3000000000000031E-2,6475516.9170907717,2316886.5619041091,0,100000,2316886.5619041091,null,null,0,0,null,null,1959555.0209910257,348,804.1541463089294,-2.3000000000000031E-2,15475581.733082181,26996676.027155332,1000,842105.61333534098,1.2435426772217788,33572.762325574986,null,7542.4257517795395,2632306.5873710616,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[350,772.79213460288111,253,-3.9000000000000055E-2,6537084.8373662373,2226527.9859898486,0,100000,2226527.9859898486,null,null,0,0,null,null,1883132.3751723757,349,772.79213460288111,-3.9000000000000055E-2,15612150.193490906,25944766.662096273,1000,843105.61333534098,1.2940090293670956,33574.056334604356,null,7542.4257517795395,2639849.0131228413,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[351,844.661803120949,254,9.2999999999999944E-2,6599165.8236440029,2433595.0886869044,0,100000,2433595.0886869044,null,null,0,0,null,null,2058263.6860634065,350,844.661803120949,9.2999999999999944E-2,15749856.724403042,28358722.961671226,1000,844105.61333534098,1.1839057908207644,33575.240240395178,null,7542.4257517795395,2647391.4388746209,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[352,971.36107358909123,255,0.14999999999999986,6661764.1514740791,2798634.3519899398,0,100000,2798634.3519899398,null,null,0,0,null,null,2367003.2389729172,351,971.36107358909123,0.14999999999999986,15888710.809739444,32613681.405921906,1000,845105.61333534098,1.0294832963658822,33576.269723691541,null,7542.4257517795395,2654933.8646264006,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[353,1244.3135352676261,256,0.28100000000000025,6724884.1320360722,3585050.6048991131,0,100000,3585050.6048991131,null,null,0,0,null,null,3032131.1491243071,352,1244.3135352676261,0.28100000000000025,16028722.012453653,41779406.880985968,1000,846105.61333534098,0.80365596906001724,33577.0733796606,null,7542.4257517795395,2662476.2903781803,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[354,1200.762561533259,257,-3.5000000000000121E-2,6788530.1124360831,3459573.8337276438,0,100000,3459573.8337276438,null,null,0,0,null,null,2926006.5589049561,353,1200.762561533259,-3.5000000000000121E-2,16169899.975190474,40318092.640151456,1000,847105.61333534098,0.83280411301556201,33577.906183773615,null,7542.4257517795395,2670018.71612996,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[355,1296.8235664559199,258,8.0000000000000154E-2,6852706.4760060953,3736339.7404258554,0,100000,3736339.7404258554,null,null,0,0,null,null,3160087.0836173529,354,1296.8235664559199,8.0000000000000154E-2,16312254.420950111,43544620.051363572,1000,848105.61333534098,0.77111491945885358,33578.677298693074,null,7542.4257517795395,2677561.1418817397,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[356,1304.6045078546554,259,5.9999999999999247E-3,6917417.6426058579,3758757.7788684107,0,100000,3758757.7788684107,null,null,0,0,null,null,3179047.6061190572,355,1304.6045078546554,5.9999999999999247E-3,16455795.153757732,43806893.771671757,1000,849105.61333534098,0.76651582451178302,33579.443814517588,null,7542.4257517795395,2685103.5676335194,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[357,1422.0189135615744,260,9.0000000000000066E-2,6982668.0689272815,4097045.9789665681,0,100000,4097045.9789665681,null,null,0,0,null,null,3465161.8906697724,356,1422.0189135615744,9.0000000000000066E-2,16600532.059338754,47750604.211122222,1000,850105.61333534098,0.70322552707503017,33580.147040044663,null,7542.4257517795395,2692645.9933852991,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[358,1318.2115328715795,261,-7.3000000000000009E-2,7048462.2488013869,3797961.6225020089,0,100000,3797961.6225020089,null,null,0,0,null,null,3212205.0726508792,357,1318.2115328715795,-7.3000000000000009E-2,16746475.105799625,44265737.103710301,1000,851105.61333534098,0.75860358907770253,33580.905643633741,null,7542.4257517795395,2700188.4191370788,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[359,1407.849917106847,262,6.8000000000000074E-2,7114804.713507778,4056223.0128321457,0,100000,4056223.0128321457,null,null,0,0,null,null,3430635.0175911393,358,1407.849917106847,6.8000000000000074E-2,16893634.344314333,47276875.226762608,1000,852105.61333534098,0.71030298602781128,33581.615946619771,null,7542.4257517795395,2707730.8448888585,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[360,1454.3089643713729,263,3.2999999999999967E-2,7181700.0320867179,4190078.3722556061,0,100000,4190078.3722556061,null,null,0,0,null,null,3543845.9731716467,359,1454.3089643713729,3.2999999999999967E-2,17042019.909816656,48838045.10924577,1000,853105.61333534098,0.68761179673553852,33582.303558416505,null,7542.4257517795395,2715273.2706406382,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[361,1362.6874996159765,264,-6.2999999999999903E-2,7249152.811653818,3926103.4348035031,0,100000,3926103.4348035031,null,null,0,0,null,null,3320583.6768618333,360,1362.6874996159765,-6.2999999999999903E-2,17191642.021698181,45762185.267363288,1000,854105.61333534098,0.73384396663344553,33583.037402383139,null,7542.4257517795395,2722815.6963924179,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[362,1373.5889996129044,265,8.0000000000000609E-3,7317167.6977173109,3957512.262281931,0,100000,3957512.262281931,null,null,0,0,null,null,3347148.346276728,361,1373.5889996129044,8.0000000000000609E-3,17342510.984512042,46129290.749502197,1000,855105.61333534098,0.72801980816810064,33583.765422191311,null,7542.4257517795395,2730358.1221441976,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[363,1464.2458735873563,266,6.6000000000000114E-2,7385749.3744979994,4218708.0715925386,0,100000,4218708.0715925386,null,null,0,0,null,null,3568060.137130992,362,1464.2458735873563,6.6000000000000114E-2,17494637.188682687,49174889.938969344,1000,856105.61333534098,0.68294541103949402,33584.448367602352,null,7542.4257517795395,2737900.5478959773,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[364,1473.0313488288805,267,6.0000000000000305E-3,7454902.5652518608,4244020.3200220941,0,100000,4244020.3200220941,null,null,0,0,null,null,3589468.4979537781,363,1473.0313488288805,6.0000000000000305E-3,17648031.111221414,49470945.278603159,1000,857105.61333534098,0.67887217797166399,33585.127239780326,null,7542.4257517795395,2745442.973647757,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[365,1420.0022202710406,268,-3.6000000000000094E-2,7524632.0325953374,4091235.5885012979,0,100000,4091235.5885012979,null,null,0,0,null,null,3460247.6320274416,364,1420.0022202710406,-3.6000000000000094E-2,17802703.316447977,47690955.248573437,1000,858105.61333534098,0.70422425100795027,33585.831464031333,null,7542.4257517795395,2752985.3993995367,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[366,1482.4823179629666,269,4.4000000000000115E-2,7594942.5788333416,4271249.9543953547,0,100000,4271249.9543953547,null,null,0,0,null,null,3612498.5278366492,365,1482.4823179629666,4.4000000000000115E-2,17958664.456718076,49790401.279510669,1000,859105.61333534098,0.67454430173175306,33586.506008333068,null,7542.4257517795395,2760527.8251513164,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[367,1497.3071411425963,270,1.0000000000000005E-2,7665839.0462899962,4313962.4539393084,0,100000,4313962.4539393084,null,null,0,0,null,null,3648623.5131150158,366,1497.3071411425963,1.0000000000000005E-2,18115925.273157109,50289315.292305775,1000,860105.61333534098,0.66786564527896342,33587.173873978347,null,7542.4257517795395,2768070.2509030961,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[368,1506.2909839894519,271,6.0000000000000305E-3,7737326.3176421244,4339846.2286629444,0,100000,4339846.2286629444,null,null,0,0,null,null,3670515.254193706,367,1506.2909839894519,6.0000000000000305E-3,18274496.596399795,50592057.184059612,1000,861105.61333534098,0.66388235117193184,33587.837756329522,null,7542.4257517795395,2775612.6766548757,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[369,1681.0207381322284,272,0.11600000000000008,7809409.3162555201,4843268.3911878467,0,100000,4843268.3911878467,null,null,0,0,null,null,4096295.0236801761,368,1681.0207381322284,0.11600000000000008,18434389.347336173,56461851.817410536,1000,862105.61333534098,0.59487665875621121,33588.432632988275,null,7542.4257517795395,2783155.1024066554,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[370,1677.6586966559639,273,-2.0000000000000222E-3,7882093.0065240255,4833581.8544054711,0,100000,4833581.8544054711,null,null,0,0,null,null,4088102.4336328157,369,1677.6586966559639,-2.0000000000000222E-3,18595614.537863683,56349926.113775715,1000,863105.61333534098,0.59606879634890908,33589.028701784628,null,7542.4257517795395,2790697.5281584351,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[371,1634.0395705429089,274,-2.5999999999999975E-2,7955382.3942114366,4707908.7261909284,0,100000,4707908.7261909284,null,null,0,0,null,null,3981811.7703583622,370,1634.0395705429089,-2.5999999999999975E-2,18758183.271645594,54885802.034817547,1000,864105.61333534098,0.61198028372577928,33589.640682068355,null,7542.4257517795395,2798239.9539102148,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[372,1709.2053907878828,275,4.6000000000000076E-2,8029282.5267962422,4924472.5275957109,0,100000,4924472.5275957109,null,null,0,0,null,null,4164975.1117948471,371,1709.2053907878828,4.6000000000000076E-2,18922106.744875684,57411594.928419158,1000,865105.61333534098,0.58506719285447351,33590.225749261212,null,7542.4257517795395,2805782.3796619945,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[373,1528.0296193643674,276,-0.10599999999999994,8103798.4938192554,4402478.4396705655,0,100000,4402478.4396705655,null,null,0,0,null,null,3723487.7499445933,372,1528.0296193643674,-0.10599999999999994,19087396.247049354,51326859.866006725,1000,866105.61333534098,0.65443757589985851,33590.880186837108,null,7542.4257517795395,2813324.8054137742,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[374,1485.244790022165,277,-2.8000000000000028E-2,8178935.4272341253,4279209.04335979,0,100000,4279209.04335979,null,null,0,0,null,null,3619230.0929461448,373,1485.244790022165,-2.8000000000000028E-2,19254063.161741141,49890679.789758533,1000,867105.61333534098,0.67328968713977211,33591.553476524248,null,7542.4257517795395,2820867.2311655539,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[375,1620.402065914182,278,9.099999999999997E-2,8254698.5017607892,4668617.0663055312,0,100000,4668617.0663055312,null,null,0,0,null,null,3948580.0314042438,374,1620.402065914182,9.099999999999997E-2,19422118.967388701,54431822.650626555,1000,868105.61333534098,0.61713078564598722,33592.170607309898,null,7542.4257517795395,2828409.6569173336,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[376,1594.4756328595552,279,-1.5999999999999955E-2,8331092.9352418398,4593919.1932446435,0,100000,4593919.1932446435,null,null,0,0,null,null,3885402.7509017764,375,1594.4756328595552,-1.5999999999999955E-2,19591575.238083314,53561897.488216534,1000,869105.61333534098,0.62716543256706025,33592.797772742466,null,7542.4257517795395,2835952.0826691133,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[377,1543.4524126080494,280,-3.2000000000000015E-2,8408123.9890018981,4446913.7790608145,0,100000,4446913.7790608145,null,null,0,0,null,null,3761069.8628729195,376,1543.4524126080494,-3.2000000000000015E-2,19762443.64436705,51848884.768593602,1000,870105.61333534098,0.647898174139525,33593.445670916604,null,7542.4257517795395,2843494.508420893,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[378,1569.691103622386,281,1.6999999999999852E-2,8485796.9682099577,4522511.313304848,0,100000,4522511.313304848,null,null,0,0,null,null,3825008.050541759,377,1569.691103622386,1.6999999999999852E-2,19934735.954036485,52731332.80965969,1000,871105.61333534098,0.63706801783630784,33594.082738934441,null,7542.4257517795395,2851036.9341726727,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[379,1516.3216060992247,282,-3.4000000000000093E-2,8564117.2222447507,4368745.9286524821,0,100000,4368745.9286524821,null,null,0,0,null,null,3694957.7768233386,378,1516.3216060992247,-3.4000000000000093E-2,20108464.032953165,50939433.494131252,1000,872105.61333534098,0.65949070169390056,33594.742229636133,null,7542.4257517795395,2858579.3599244524,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[380,1388.9505911868898,283,-8.4000000000000005E-2,8643090.1450631693,4001771.2706456739,0,100000,4001771.2706456739,null,null,0,0,null,null,3384581.3235701784,379,1388.9505911868898,-8.4000000000000005E-2,20283639.84586082,46661437.08062423,1000,873105.61333534098,0.71996801494967311,33595.462197651083,null,7542.4257517795395,2866121.7856762321,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[381,1370.8942335014603,284,-1.2999999999999933E-2,8722721.1755717397,3949748.2441272805,0,100000,3949748.2441272805,null,null,0,0,null,null,3340581.7663637665,380,1370.8942335014603,-1.2999999999999933E-2,20460275.457209375,46055825.398576118,1000,874105.61333534098,0.72945087634212058,33596.191648527427,null,7542.4257517795395,2873664.2114280118,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[382,1475.0821952475715,285,7.6000000000000095E-2,8803015.798001213,4249929.1106809545,0,100000,4249929.1106809545,null,null,0,0,null,null,3594465.9806074132,381,1475.0821952475715,7.6000000000000095E-2,20638383.031985823,49557144.128867909,1000,875105.61333534098,0.67792832373803025,33596.869576851168,null,7542.4257517795395,2881206.6371797915,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[383,1343.7998798705376,286,-8.9000000000000037E-2,8883979.5422842689,3871685.4198303493,0,100000,3871685.4198303493,null,null,0,0,null,null,3274558.5083333533,382,1343.7998798705376,-8.9000000000000037E-2,20817974.836552087,45147469.301398665,1000,876105.61333534098,0.74415842342264582,33597.613735274594,null,7542.4257517795395,2888749.0629315712,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[384,1288.7040847958456,287,-4.0999999999999953E-2,8965617.9844363481,3712946.3176173051,0,100000,3712946.3176173051,null,null,0,0,null,null,3140301.6094916859,383,1288.7040847958456,-4.0999999999999953E-2,20999063.23948973,43297382.060041323,1000,877105.61333534098,0.77597332995062118,33598.389708604547,null,7542.4257517795395,2896291.4886833508,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[385,1433.0389422929804,{"$f":"IF(AND(A394>=startm,A394<=endm),A394-startm,\"NA\")","v":288},0.11200000000000013,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,typical,(1+return/12)*typical*((1+return/12)^C394-1)/(return/12)))","v":9047936.7469396964},{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,lumpsum*(1+D394),I393*(1+D394)))","v":4128796.3051904435},{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,lumpsum,0))","v":0},100000,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,lumpsum*(1+D394),I393*(1+D394)))","v":4128796.3051904435},null,null,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394<lumpsum/stp,stp,0))","v":0},{"$f":"IF(C394=\"NA\",\"NA\",IF(M393=\"NA\",L394,IF(M393=lumpsum,0,M393+L394)))","v":0},null,null,{"$f":"IF(C394=\"NA\",\"NA\",(IF(P393=\"NA\",0,P393))*(1+D394)+L394)","v":3492015.389754755},384,1433.0389422929804,0.11200000000000013,21181660.712451853,48147800.850765958,1000,878105.61333534098,{"$f":"V394/R394","v":0.69781774276134989},33599.087526347306,null,{"$f":"typical","v":7542.4257517795395},2903833.9144351305,null,{"$f":"IF(A394=endm,E394,IF(C394=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A394=endm,P394,IF(C394=\"NA\",\"NA\",-typical))","v":-7542.4257517795395},{"$f":"IF(A394=endm,F394,IF(C394=\"NA\",\"NA\",-G394))","v":0},{"$f":"IF(A394=endm,O394,0)","v":0},{"$f":"IF(A394=endm,J394,0)","v":0},{"$f":"IF(A394=endm,E394,0)","v":0},{"$f":"IF(A394=endm,P394,0)","v":0},{"$f":"IF(A394=endm,F394,0)","v":0},{"$f":"IF(C394=(lumpsum/stp)-1,M394,0)","v":0},{"$f":"IF(A394=endm,H394,0)","v":0}]
[386,1480.3292273886486,289,{"$f":"IF(C395=\"NA\",\"NA\",IF(C395=0,0,(B395-B394)/B394))","v":3.2999999999999891E-2},9130941.4991305694,4265046.5832617283,0,100000,4265046.5832617283,null,null,0,0,null,null,3607251.8976166616,385,1480.3292273886486,3.2999999999999891E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q395-1)/(return/12)","v":21365779.831021994},49737711.278841235,{"$f":"IF((U395-T395)>0,IF(typical-(U395-T395)<min,min,typical-(U395-T395)),IF((U395-T395)<0,IF(typical-(U395-T395)>max,max,typical-(U395-T395)),IF((T395-U395)=0,min,)))","v":1000},{"$f":"W394+V395","v":879105.61333534098},0.67552540441563402,33599.763051751725,null,7542.4257517795395,2911376.3401869102,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[{"$f":"A395+1","v":387},1450.7226428408756,290,-2.0000000000000073E-2,9214637.9575897027,4179745.6515964936,0,100000,4179745.6515964936,null,null,0,0,null,null,3535106.8596643284,{"$f":"Q395+1","v":386},1450.7226428408756,-2.0000000000000073E-2,21551433.275580224,48743937.053264409,1000,880105.61333534098,0.68931163715881039,{"$f":"Y395+X396","v":33600.452363388882},null,7542.4257517795395,{"$f":"AB395+AA396","v":2918918.7659386899},null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[388,1443.4690296266713,291,-4.9999999999999316E-3,9299031.8865359928,4158846.9233385115,0,100000,4158846.9233385115,null,null,0,0,null,null,3517431.3253660072,387,1443.4690296266713,-4.9999999999999316E-3,21738633.832176436,48501212.367998093,1000,881105.61333534098,0.69277551473247267,33601.145138903616,null,7542.4257517795395,2926461.1916904696,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[389,1351.0870117305642,292,-6.4000000000000071E-2,9384129.0982235037,3892680.7202448463,0,100000,3892680.7202448463,null,null,0,0,null,null,3292315.7205425827,388,1351.0870117305642,{"$f":"(R398-R397)/R397","v":-6.4000000000000071E-2},21927394.393410947,{"$f":"(U397+V397)*(1+S398)","v":45398070.776446216},1000,882105.61333534098,0.74014478069708622,33601.885283684314,null,7542.4257517795395,2934003.6174422493,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[390,1452.4185376103565,293,7.4999999999999956E-2,9469935.4533417411,4184631.7742632097,0,100000,4184631.7742632097,null,null,0,0,null,null,3539239.3995832764,389,1452.4185376103565,7.4999999999999956E-2,22117727.959322412,48804001.084679678,1000,883105.61333534098,0.68850677274147554,33602.573790457056,null,7542.4257517795395,2941546.043194029,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[391,1436.4419336966425,294,-1.0999999999999996E-2,9556456.8614193033,4138600.8247463144,0,100000,4138600.8247463144,null,null,0,0,null,null,3500307.7661878602,390,1436.4419336966425,-1.0999999999999996E-2,22309647.638283145,48268146.072748199,1000,884105.61333534098,0.69616458315619367,33603.26995504021,null,7542.4257517795395,2949088.4689458087,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[392,1452.2427949673054,295,1.0999999999999838E-2,9643699.2812308408,4184125.4338185233,0,100000,4184125.4338185233,null,null,0,0,null,null,3538811.1516159261,391,1452.2427949673054,1.0999999999999838E-2,22503166.647901881,48800106.679548427,1000,885105.61333534098,0.6885900921426249,33603.958545132351,null,7542.4257517795395,2956630.8946975884,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[393,1562.6132473848206,296,7.6000000000000026E-2,9731668.7212074753,4502118.9667887315,0,100000,4502118.9667887315,null,null,0,0,null,null,3807760.7991387369,392,1562.6132473848206,7.6000000000000026E-2,22698298.31593411,52509990.78719411,1000,886105.61333534098,0.63995361723292277,33604.598498749583,null,7542.4257517795395,2964173.3204493681,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[394,1540.7366619214331,297,-1.4000000000000025E-2,9820371.2398505807,4439089.3012536895,0,100000,4439089.3012536895,null,null,0,0,null,null,3754452.1479507945,393,1540.7366619214331,-1.4000000000000025E-2,22895056.081199933,51775836.916173391,1000,887105.61333534098,0.64904017974941464,33605.247538929332,null,7542.4257517795395,2971715.7462011478,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[395,1610.0698117078975,298,4.4999999999999971E-2,9909812.9461490456,4638848.3198101055,0,100000,4638848.3198101055,null,null,0,0,null,null,3923402.4946085801,394,1610.0698117078975,4.4999999999999971E-2,23093453.494509649,54106794.577401191,1000,888105.61333534098,0.62109108109991829,33605.868630010431,null,7542.4257517795395,2979258.1719529275,null,-7542.4257517795395,-7542.4257517795395,0,0,0,0,0,0,0,0]
[396,1616.5100909547291,299,3.9999999999999758E-3,10000000,4657403.713089346,0,100000,4657403.713089346,null,null,0,0,null,null,3939096.1045870143,395,1616.5100909547291,3.9999999999999758E-3,23293504.219596934,54324225.755710796,1000,889105.61333534098,0.61861661464135287,33606.487246625074,null,7542.4257517795395,2986800.5977047072,null,10000000,3939096.1045870143,4657403.713089346,0,0,10000000,3939096.1045870143,4657403.713089346,0,100000]