{"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},{"$f":"IF(K3=0,\"\",IF(W3>AU3,1,\"\"))","v":1}]
["Target amount expected",{"$f":"(1+(rate/12))*sipamt*((1+(rate)/12)^(12*dura-1)-1)/(rate/12)","v":6629167.0141006205},null,"Target",{"$f":"B2/12","v":8.3333333333333332E-3},{"$f":"12*E4","v":0.1},{"$f":"SUM('Sensex VIP & SIP'!AI10:AI405)","v":6629167.0141006205},{"$f":"H5","v":1500000},"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,{"$f":"IF(K4=0,\"\",IF(W4>target1,1,\"\"))","v":1},97,{"$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},{"$f":"SUM('Sensex VIP & SIP'!AJ10:AJ405)","v":11344189.140751824},{"$f":"SUM('Sensex VIP & SIP'!AL10:AL405)","v":1500000},{"$f":"H5/SUM('Sensex VIP & SIP'!AG10:AG405)","v":213.74512592721061},"column 'B' and wait till the macro",3,16995821.862892672,1500000,13076451.135231286,461811.02678559511,"","",5613346.9571479969,"",5454238.767122793,"","",31287489.925129686,5990289.7233370505,"",0.15252639897748921,0.18448032178891172,{"$f":"IF(K5=0,\"\",IF(W5>target1,1,\"\"))","v":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",{"$f":"IRR('Sensex VIP & SIP'!AF10:AF405)","v":{"$error":"#DIV/0!"}},{"$f":"12*E6","v":{"$error":"#DIV/0!"}},{"$f":"SUM('Sensex VIP & SIP'!AK10:AK405)","v":4578235.8964398922},{"$f":"SUM('Sensex VIP & SIP'!AM10:AM405)","v":3512607.1711603608},{"$f":"H6/SUM('Sensex VIP & SIP'!AH1:AH405)","v":293.46221176861212},"finishes executing",4,16185269.570554143,1500000,12387120.950279314,522875.50989877956,"","",5488605.9136558119,"",5212741.681742223,"","",29837160.975404251,5990289.7233370505,"",0.1499093185833118,0.18203804016615699,{"$f":"IF(K6=0,\"\",IF(W6>target1,1,\"\"))","v":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]
["Minimum investment",1000,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,{"$f":"IF(K7=0,\"\",IF(W7>target1,1,\"\"))","v":1},null,null,null,null,1,null,{"$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]
["Typical SIP amt*",5000,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,{"$f":"IF(K8=0,\"\",IF(W8>target1,1,\"\"))","v":1},null,null,null,null,1,null,1983,37,0,1983,48,0,1983,4,4,1,1,"",10875274.485378696,2194187.2524682186,"",0.1817837455575706,"",1,1]
["Maximum investment ",15000,null,"get rid of it! More intelligent ways to get rid of this will take some doing",null,null,null,null,null,null,7,16765883.086139739,1500000,12504809.024784259,840096.47827226343,"","",5923612.1544144573,"",5191035.0280152876,"","",31097305.317816969,5990289.7233370505,"",0.15179786265062578,0.18416694895976971,{"$f":"IF(K9=0,\"\",IF(W9>target1,1,\"\"))","v":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,{"$f":"IF(K10=0,\"\",IF(W10>target1,1,\"\"))","v":1},null,null,null,null,1,null,1985,61,0,1985,72,0,1985,6,6,1,1,"",11677025.155750543,2194187.2524682186,"",0.18544247278145409,"",1,1]
[null,null,null,"The #DIV/0! error is seen for all input values with Excel 2007/2002! ",null,null,null,null,null,null,9,17396040.44082766,1500000,13066729.259629304,748566.10287545773,"","",6085206.4479077291,"",5203952.6883105291,"","",32384328.777717724,5990289.7233370505,"",0.15376952396911214,0.18624928091573434,{"$f":"IF(K11=0,\"\",IF(W11>target1,1,\"\"))","v":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},{"$f":"SUM('Sensex Lumpsum & STP'!AM10:AM405)","v":100000},null,null,10,18652132.109209612,1500000,13787974.015030399,900949.15335262998,"","",6816180.9390834961,"",5443136.0200822959,"","",34789549.318572573,5990289.7233370505,"",0.15748039751842402,0.18991682962662537,{"$f":"IF(K12=0,\"\",IF(W12>target1,1,\"\"))","v":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)",{"$f":"sipamt","v":5000},null,"STP",{"$f":"IRR('Sensex Lumpsum & STP'!AE10:AE405)","v":5.6930493191109655E-3},{"$f":"12*E13","v":6.8316591829331585E-2},{"$f":"SUM('Sensex Lumpsum & STP'!AJ10:AJ405)","v":3939096.1045870143},{"$f":"SUM('Sensex Lumpsum & STP'!AL10:AL405)","v":100000},null,null,11,16686615.309714701,1500000,12131768.418870386,1077118.0123403557,"","",5803309.1920608087,"",4758487.3584956927,"","",31194879.932638053,5990289.7233370505,"",0.15154421674594065,0.18432797741472129,{"$f":"IF(K13=0,\"\",IF(W13>target1,1,\"\"))","v":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",{"$f":"(rate/12-(gsip1+0.00000001%)/12)*target1/((1+(rate/12))*((1+(rate)/12)^(12*dura-1)-(1+(gsip1+0.00000001%)/12)^(12*dura-1)))","v":1831.4533635327145},null,"GSIP",{"$f":"IRR('Sensex Growth SIP'!AE10:AE405)","v":1.4177862135389407E-2},{"$f":"12*E14","v":0.17013434562467289},{"$f":"SUM('Sensex Growth SIP'!AJ10:AJ405)","v":23719048.854442958},{"$f":"SUM('Sensex Growth SIP'!AL10:AL405)","v":5990289.7233370505},null,null,12,18352627.382274944,1500000,13441979.35409563,1018186.2016614421,"","",6137904.5235501314,"",5118683.9167266609,"","",34365958.276013255,5990289.7233370505,"",0.15662045374864153,0.18929068413961403,{"$f":"IF(K14=0,\"\",IF(W14>target1,1,\"\"))","v":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},{"$f":"SUM('Sensex Target Growth SIP '!AJ10:AJ405)","v":8688066.3608532604},{"$f":"SUM('Sensex Target Growth SIP '!AL10:AL405)","v":2194187.2524682186},null,null,13,19295887.674868163,1500000,14233016.997419367,957033.06048901542,"","",6634398.3171638949,"",5282643.8371391594,"","",36184782.714114554,5990289.7233370505,"",0.15927971996743384,0.19192391896607131,{"$f":"IF(K15=0,\"\",IF(W15>target1,1,\"\"))","v":1},null,null,null,null,1,null,1990,121,0,1990,132,0,1990,11,11,1,1,"",13254148.402093083,2194187.2524682186,"",0.19192391896607131,"",1,1]
[null,null,null,null,null,null,null,null,null,null,14,20031161.153514527,1500000,14569478.82894307,1061447.0248236773,"","",6480966.3486818522,"",5356578.2998764543,"","",37621900.987991221,5990289.7233370505,"",0.16125783486378964,0.19390792250159006,{"$f":"IF(K16=0,\"\",IF(W16>target1,1,\"\"))","v":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,{"$f":"IF(K17=0,\"\",IF(W17>target1,1,\"\"))","v":1},null,null,null,null,1,null,1992,145,0,1992,156,0,1992,null,13,1,1,"",13916457.827619996,2194187.2524682186,"",0.19440722542851674,"",1,1]
["Lump sum investment",100000,null,null,null,null,null,null,null,null,16,22035606.799706869,1500000,16338357.317746364,865906.96332631761,"","",6258779.4706274783,"",5712300.7684343271,"","",41450337.443854488,5990289.7233370505,"",0.16627955867450606,0.19882777928254036,{"$f":"IF(K18=0,\"\",IF(W18>target1,1,\"\"))","v":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,{"$f":"IF(K19=0,\"\",IF(W19>target1,1,\"\"))","v":1},null,null,null,null,1,null,1994,169,0,1994,180,0,1994,null,15,1,1,"",15658429.613450214,2194187.2524682186,"",0.20038865660802152,"",1,1]
["STP installment",{"$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,{"$f":"IF(K20=0,\"\",IF(W20>target1,1,\"\"))","v":1},null,null,null,null,1,null,1995,181,0,1995,192,0,1995,null,16,1,1,"",13320321.543625919,2194187.2524682186,"",0.19217783228621954,"",1,1]
[null,null,null,null,null,null,null,null,null,null,19,19439502.545026153,1500000,14569290.475880438,648237.09638554696,"","",5158949.6015639016,"",5002149.0484136958,"","",36574059.309931539,5990289.7233370505,"",0.15967235809814628,0.19246940089158038,{"$f":"IF(K21=0,\"\",IF(W21>target1,1,\"\"))","v":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,{"$f":"IF(K22=0,\"\",IF(W22>target1,1,\"\"))","v":1},null,null,null,null,1,null,1997,205,0,1997,216,0,1997,null,18,1,1,"",13287379.588352546,2194187.2524682186,"",0.1920515967165155,"",1,1]
[null,null,null,null,null,null,null,null,null,null,21,20643032.474448249,1500000,15416788.526767517,622299.09925016342,"","",5700982.4875310119,"",5351313.8433856945,"","",38848563.593627192,5990289.7233370505,"",0.16284565720667477,0.19553939499488138,{"$f":"IF(K23=0,\"\",IF(W23>target1,1,\"\"))","v":1},null,null,null,null,1,null,{"$f":"AI22+1","v":1998},217,0,1998,228,0,1998,null,19,1,1,"",14229866.492392613,2194187.2524682186,"",0.19553939499488138,"",1,1]
["Year investment ends (up to Dec.)",2012,null,null,null,null,null,null,null,null,22,21401240.500925355,1500000,16139751.027072182,543886.97961225326,"","",5903184.8220641362,"",5593375.1331535336,"","",40276174.916746125,5990289.7233370505,"",0.16474489297647477,0.19737137402621219,{"$f":"IF(K24=0,\"\",IF(W24>target1,1,\"\"))","v":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,{"$f":"IF(K25=0,\"\",IF(W25>target1,1,\"\"))","v":1},null,null,null,null,1,null,2000,241,0,2000,252,0,2000,null,21,1,1,"",15175473.879806522,2194187.2524682186,"",0.19880309431411636,"",1,1]
["year(say 1990 as chosen above) to investment end year (say 1998 as chosen above)",null,null,null,null,null,null,null,null,null,24,22941064.661397804,1500000,17443847.823606215,507189.43607973936,"","",5949520.9579715207,"",6104560.5581280813,"",1,43146361.608681515,5990289.7233370505,"",0.168390366408814,0.20085688615965669,{"$f":"IF(K26=0,\"\",IF(W26>target1,1,\"\"))","v":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,{"$f":"IF(K27=0,\"\",IF(W27>target1,1,\"\"))","v":1},null,null,null,null,1,null,2002,265,0,2002,276,0,2002,null,23,1,1,"",15640694.578445904,2194187.2524682186,"",0.20033134324597057,"",1,1]
["probability calculation",null,null,null,null,null,null,null,null,null,26,22905617.606394101,1500000,17313894.440898836,505170.85653972032,"","",6088046.2736952603,"",6250276.2108001076,"",1,43041876.464836724,5990289.7233370505,"",0.16830941307642444,0.20073431581957646,{"$f":"IF(K28=0,\"\",IF(W28>target1,1,\"\"))","v":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,{"$f":"IF(K29=0,\"\",IF(W29>target1,1,\"\"))","v":1},null,null,null,null,1,null,2004,289,0,2004,300,0,2004,null,25,1,1,"",14265052.767692925,2194187.2524682186,"",0.19566486570828712,"",1,1]
["If above entires are complete to your satisfaction scroll up and press the 'RUN' button. ",null,null,null,null,null,null,null,null,null,28,20851784.942163479,1500000,15382306.494239856,566398.70050778415,"","",5744427.1622210694,"",5817424.8417899022,"",1,39171962.6333711,5990289.7233370505,"",0.16337589823390708,0.19596051502757472,{"$f":"IF(K30=0,\"\",IF(W30>target1,1,\"\"))","v":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,{"$f":"IF(K31=0,\"\",IF(W31>target1,1,\"\"))","v":1},null,null,null,null,1,null,2006,313,0,2006,324,0,2006,null,27,1,1,"",15141299.806834713,2194187.2524682186,"",0.19868890308493725,"",1,1]
[" execute and your computer could slow down a bit. So best to press 'RUN' and take a short",null,null,null,null,null,null,null,null,null,30,22817690.867258858,1500000,17014162.004435956,530228.65825555858,"","",6857105.4292254001,"",6616724.50447297,"","",42846803.752904713,5990289.7233370505,"",0.16810803049109158,0.20050464194184947,{"$f":"IF(K32=0,\"\",IF(W32>target1,1,\"\"))","v":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,{"$f":"IF(K33=0,\"\",IF(W33>target1,1,\"\"))","v":1},null,null,null,null,1,null,2008,337,0,2008,348,0,2008,null,29,1,1,"",15547223.654513983,2194187.2524682186,"",0.20002814896127319,"",1,1]
["table will be filled with output corresponding to your input values. You will then be taken to",null,null,null,null,null,null,null,null,null,32,23348466.777434051,1500000,16387924.046266707,725493.73050116468,"","",7187096.4698498072,"",6907939.540047803,"","",43891755.782105856,5990289.7233370505,"",0.16931133857419223,0.20172238305630685,{"$f":"IF(K34=0,\"\",IF(W34>target1,1,\"\"))","v":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,{"$f":"IF(K35=0,\"\",IF(W35>target1,1,\"\"))","v":1},null,null,null,null,1,null,{"$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,{"$f":"IF(K36=0,\"\",IF(W36>target1,1,\"\"))","v":1},null,null,null,null,1,null,{"$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,{"$f":"IF(K37=0,\"\",IF(W37>target1,1,\"\"))","v":1},null,null,null,null,1,null,{"$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,{"$f":"IF(K38=0,\"\",IF(W38>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",19307010.426132083,2194187.2524682186,"",0.21093069646736406,"",1,1]
[null,null,null,null,null,null,null,null,null,null,37,29377603.972175077,1500000,20590242.783101812,710202.44973910844,"","",9423216.1192499995,"",9141378.3111909423,"","",55319395.056022726,5990289.7233370505,"",0.18123792688846052,0.21334919521326956,{"$f":"IF(K39=0,\"\",IF(W39>target1,1,\"\"))","v":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,{"$f":"IF(K40=0,\"\",IF(W40>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",17363945.993743762,2194187.2524682186,"",0.20560456695426144,"",1,1]
[null,null,null,null,null,null,null,null,null,null,39,25163847.680332553,1500000,15915045.805567428,988283.41728962678,"","",8735660.1592692602,"",7908078.6549091237,"","",47480647.59241239,5990289.7233370505,"",0.17321742333458801,0.20568500013455893,{"$f":"IF(K41=0,\"\",IF(W41>target1,1,\"\"))","v":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,{"$f":"IF(K42=0,\"\",IF(W42>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",15511253.573545521,2194187.2524682186,"",0.19991096263491048,"",1,1]
[null,null,null,null,null,null,null,null,null,null,41,24025627.296375088,1500000,14125174.124824023,1484719.8190477456,"","",7686129.3195572672,"",7564287.1142284907,"","",45475421.477300525,5990289.7233370505,"",0.17080494008212721,0.20351123989627595,{"$f":"IF(K43=0,\"\",IF(W43>target1,1,\"\"))","v":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,{"$f":"IF(K44=0,\"\",IF(W44>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",15474303.473049525,2194187.2524682186,"",0.1997902866909822,"",1,1]
[null,null,null,null,null,null,null,null,null,null,43,18212182.572887376,1500000,10939353.843227774,1254148.0072234417,"","",6064371.5293591488,"",5907561.876680675,"","",34552204.795075819,5990289.7233370505,"",0.15621200857975204,0.18956698583284304,{"$f":"IF(K45=0,\"\",IF(W45>target1,1,\"\"))","v":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,{"$f":"IF(K46=0,\"\",IF(W46>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",13367523.254916802,2194187.2524682186,"",0.19235814119763717,"",1,1]
[null,null,null,null,null,null,null,null,null,null,45,19000825.698831901,1500000,11668536.914333083,1153040.3998707978,"","",6521296.1970642786,"",6330033.3433899265,"","",36170412.605844952,5990289.7233370505,"",0.15846311970484539,0.19190366463994835,{"$f":"IF(K47=0,\"\",IF(W47>target1,1,\"\"))","v":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,{"$f":"IF(K48=0,\"\",IF(W48>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",11734171.183368931,2194187.2524682186,"",0.18569305379740708,"",1,1]
[null,null,null,null,null,null,null,null,null,null,47,12149996.942637105,1500000,7136896.2126874179,1380724.6133345943,"","",4242604.4616980813,"",4138497.3479278795,"","",23236107.596133541,5990289.7233370505,"",0.1343408647365445,0.16905905795545806,{"$f":"IF(K49=0,\"\",IF(W49>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",8511169.4824693706,2194187.2524682186,"",0.16905905795545806,"",1,1]
[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,{"$f":"IF(K50=0,\"\",IF(W50>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",8010212.954311586,2194187.2524682186,"",0.16587981155923259,"",1,1]
[null,null,null,null,null,null,null,null,null,null,49,12048057.251204649,1500000,7124909.3145612311,1362303.8343763826,"","",4208238.4325551018,"",4181417.2935726368,"","",23154283.608117267,5990289.7233370505,"",0.13387763169889855,0.16887451990772995,{"$f":"IF(K51=0,\"\",IF(W51>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",8481198.1188553479,2194187.2524682186,"",0.16887451990772995,"",1,1]
[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,{"$f":"IF(K52=0,\"\",IF(W52>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",8167193.7094037207,2194187.2524682186,"",0.16689833894299966,"",1,1]
[null,null,null,null,null,null,null,null,null,null,51,10928147.462816719,1500000,6331974.2806386426,1511449.1795011098,"","",4003824.8046381581,"",3879149.1573423794,"","",21124443.281199928,5990289.7233370505,"",0.12848741246076756,0.16405998988061299,{"$f":"IF(K53=0,\"\",IF(W53>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",7737686.5400219262,2194187.2524682186,"",0.16405998988061032,"",1,1]
[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,{"$f":"IF(K54=0,\"\",IF(W54>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8332454.0870550601,2194187.2524682186,"",0.16794829081621199,"",1,1]
[null,null,null,null,null,null,null,null,null,null,53,13232866.2742809,1500000,6471927.5123787485,2513973.7736001201,"","",5129781.0302458825,"",4683996.0156043023,"","",25754961.424290471,5990289.7233370505,"",0.13901521037713582,0.17442499179077497,{"$f":"IF(K55=0,\"\",IF(W55>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",9433802.1456344184,2194187.2524682186,"",0.17442499179077497,"",1,1]
[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,{"$f":"IF(K56=0,\"\",IF(W56>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",11892892.815528395,2194187.2524682186,"",0.18638234207285365,"",1,1]
[null,null,null,null,null,null,null,null,null,null,55,15744723.187071502,1500000,7546260.2232251288,2644723.0342217693,"","",6018587.2667109882,"",5369945.7440826753,"","",30845914.052776031,5990289.7233370505,"",0.14842700426951883,0.18374960585155353,{"$f":"IF(K57=0,\"\",IF(W57>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",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,{"$f":"IF(K58=0,\"\",IF(W58>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",12013987.952974891,2194187.2524682186,"",0.18690173707992397,"",1,1]
[null,null,null,null,null,null,null,null,null,null,57,16456456.336956011,1500000,7453969.5834411718,2959477.6548318719,"","",6246656.2224507844,"",5276731.3910080837,"","",32474645.802421663,5990289.7233370505,"",0.15080032537582699,0.18639211686862378,{"$f":"IF(K59=0,\"\",IF(W59>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",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,{"$f":"IF(K60=0,\"\",IF(W60>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",12764876.665638547,2194187.2524682186,"",0.19000411812826279,"",1,1]
[null,null,null,null,null,null,null,null,null,null,59,16009055.977915706,1500000,7415428.1498051891,2891825.6167425225,"","",6462038.3135647122,"",4757961.5550411474,"","",31799382.074281264,5990289.7233370505,"",0.14932169036713461,0.18531389749661908,{"$f":"IF(K61=0,\"\",IF(W61>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",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,{"$f":"IF(K62=0,\"\",IF(W62>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",12236638.468777757,2194187.2524682186,"",0.18784247734338599,"",1,1]
[null,null,null,null,null,null,null,null,null,null,61,16975465.877236333,1500000,7545669.4556504954,3119328.1494198092,"","",6429750.967916551,"",4669560.9373717224,"","",33959887.313899912,5990289.7233370505,"",0.15246233219832206,0.18868276146232787,{"$f":"IF(K63=0,\"\",IF(W63>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",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,{"$f":"IF(K64=0,\"\",IF(W64>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",11475335.116624072,2194187.2524682186,"",0.18454762187180496,"",1,1]
[null,null,null,null,null,null,null,null,null,null,63,15452114.529777246,1500000,6953743.0330495182,3091498.1875017779,"","",4936332.8051382722,"",3911451.2506826296,"","",31106064.095563807,5990289.7233370505,"",0.14741752303610323,0.18418142543640847,{"$f":"IF(K65=0,\"\",IF(W65>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",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,{"$f":"IF(K66=0,\"\",IF(W66>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",11974435.231963368,2194187.2524682186,"",0.18673269880106425,"",1,1]
[null,null,null,null,null,null,null,null,null,null,65,16074188.059894809,1500000,7327674.3615158871,3047006.1341940779,"","",4688809.605334118,{"$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":1},"",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,{"$f":"IF(K68=0,\"\",IF(W68<X68,1,\"\"))","v":""},0.14679470968216801,0.18377611742916677,{"$f":"IF(K68=0,\"\",IF(W68>target1,1,\"\"))","v":1},null,null,null,null,{"$f":"IF(K68=0,\"\",IF(W68>L68,1,\"\"))","v":1},null,null,null,null,null,null,null,null,null,null,1,1,{"$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,{"$f":"IF(K68=0,\"\",IF(W68>AU68,1,\"\"))","v":1}]
[null,null,null,null,null,null,null,null,null,null,67,15754482.074795658,1500000,7237203.6198511543,3005118.6940136198,"","",3660414.5831632158,"",3581438.6892276593,"","",31826940.626985103,5990289.7233370505,"",0.14846032221250471,0.18535837206136474,{"$f":"IF(K69=0,\"\",IF(W69>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",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,{"$f":"IF(K70=0,\"\",IF(W70>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",11637340.516360721,2194187.2524682186,"",0.18526769646838659,"",1,1]
[null,null,null,null,null,null,null,null,null,null,69,15626992.510922752,1500000,7311599.3407054273,2967103.8095263699,"","",4404230.4397347113,"",3480313.6758990944,"","",31570392.785276286,5990289.7233370505,"",0.14802329423865768,0.18494276976922119,{"$f":"IF(K71=0,\"\",IF(W71>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",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,{"$f":"IF(K72=0,\"\",IF(W72>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",12738480.99162348,2194187.2524682186,"",0.18989835598042593,"",1,1]
[null,null,null,null,null,null,null,null,null,null,71,16945583.761343628,1500000,8021380.1745694689,2924615.0445009302,"","",4299153.3040626571,"",3684525.3739831871,"","",34267637.60339091,5990289.7233370505,"",0.15236813382799674,0.18914418634119379,{"$f":"IF(K73=0,\"\",IF(W73>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",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,{"$f":"IF(K74=0,\"\",IF(W74>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",12071952.588843577,2194187.2524682186,"",0.1871484064990252,"",1,1]
[null,null,null,null,null,null,null,null,null,null,73,16849244.355034232,1500000,8052083.393315834,2814866.251781181,"","",3636938.8750986112,"",3650666.9370575459,"",1,34053785.653006136,5990289.7233370505,"",0.1520632189750728,0.18882401299012219,{"$f":"IF(K75=0,\"\",IF(W75>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",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,{"$f":"IF(K76=0,\"\",IF(W76>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",11023924.626992695,2194187.2524682186,"",0.18248316974157497,"",1,1]
[null,null,null,null,null,null,null,null,null,null,75,14349510.485021371,1500000,6944977.0261720764,2633714.9664560584,"","",3290263.3561368282,"",3307478.5770538417,"",1,28936538.63974176,5990289.7233370505,"",0.14341898676879339,0.18045746816260877,{"$f":"IF(K77=0,\"\",IF(W77>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",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,{"$f":"IF(K78=0,\"\",IF(W78>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",11426599.271088276,2194187.2524682186,"",0.18432890272031077,"",1,1]
[null,null,null,null,null,null,null,null,null,null,77,15068807.864207031,1500000,7374034.367025584,2480540.0566323409,"","",3240782.6929133921,"",3577826.220908056,"",1,30340877.24328573,5990289.7233370505,"",0.14606346619437716,0.18290021505710197,{"$f":"IF(K79=0,\"\",IF(W79>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",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,{"$f":"IF(K80=0,\"\",IF(W80>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",10635965.42899983,2194187.2524682186,"",0.18063625225856317,"",1,1]
[null,null,null,null,null,null,null,null,null,null,79,14520349.116494402,1500000,7204333.9450209653,2338452.9242105684,"","",3346067.0037491601,"",3681801.5543740741,"",1,29189754.814666387,5990289.7233370505,"",0.14405985127074494,0.1809070552671086,{"$f":"IF(K81=0,\"\",IF(W81>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",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,{"$f":"IF(K82=0,\"\",IF(W82>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",10210535.736507455,2194187.2524682186,"",0.17852723076885013,"",1,1]
[null,null,null,null,null,null,null,null,null,null,81,12548871.207318744,1500000,6316862.3394870115,2186412.0420693057,"","",3002562.1113243243,"",3430079.8733628835,"",1,25235427.120764896,5990289.7233370505,"",0.13611356782552075,0.17336524394819897,{"$f":"IF(K83=0,\"\",IF(W83>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",9243501.5761019252,2194187.2524682186,"",0.1733652439481963,"",1,1]
[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,{"$f":"IF(K84=0,\"\",IF(W84>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",9020511.6269337162,2194187.2524682186,"",0.17209358439516365,"",1,1]
[null,null,null,null,null,null,null,null,null,null,83,13014969.572834661,1500000,6674607.4351450568,2060800.7451985513,"","",3756322.261376746,"",3771242.4143306888,"",1,26183949.133947875,5990289.7233370505,"",0.13810890025489986,0.17528308708829154,{"$f":"IF(K85=0,\"\",IF(W85>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,1,"",9590936.3423876762,2194187.2524682186,"",0.17528308708829154,"",1,1]
[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,{"$f":"IF(K86=0,\"\",IF(W86>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8626237.2265517749,2194187.2524682186,"",0.16976117934651214,"",1,1]
[null,null,null,null,null,null,null,null,null,null,85,11059804.05000959,1500000,5753035.883836912,1990917.4194873399,"","",2962514.0712380582,"",3383488.5725369975,"",1,22308905.508628163,5990289.7233370505,"",0.1291517091479486,0.16692626679073008,{"$f":"IF(K87=0,\"\",IF(W87>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8171544.0061021131,2194187.2524682186,"",0.16692626679073008,"",1,1]
[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,{"$f":"IF(K88=0,\"\",IF(W88>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8975256.9992901403,2194187.2524682186,"",0.17183143402288703,"",1,1]
[null,null,null,null,null,null,null,null,null,null,87,12380759.151409976,1500000,6558426.0433419272,1871520.5101981945,"","",3693162.9444943494,"",4084034.1931647491,"",1,25006573.138100304,5990289.7233370505,"",0.13537402499323825,0.17289105749448019,{"$f":"IF(K89=0,\"\",IF(W89>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",9159674.4968401249,2194187.2524682186,"",0.17289105749448019,"",1,1]
[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,{"$f":"IF(K90=0,\"\",IF(W90>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8860173.6498528719,2194187.2524682186,"",0.17115840268377358,"",1,1]
[null,null,null,null,null,null,null,null,null,null,89,11710839.728161011,1500000,6341621.6189047759,1810473.513204298,"","",3978262.949533199,"",4103151.0014494844,"",1,23745729.972570341,5990289.7233370505,"",0.13231421444576519,0.17019307170349141,{"$f":"IF(K91=0,\"\",IF(W91>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8697839.4055607114,2194187.2524682186,"",0.17019307170349407,"",1,1]
[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,{"$f":"IF(K92=0,\"\",IF(W92>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8030232.044975508,2194187.2524682186,"",0.16601087804934966,"",1,1]
[null,null,null,null,null,null,null,null,null,null,91,11380527.060105449,1500000,6085368.4122269908,1865356.8101966903,"","",3782581.4619191317,"",4157744.9388195639,"",1,23229572.238184702,5990289.7233370505,"",0.13073439543817056,0.1690443441597802,{"$f":"IF(K93=0,\"\",IF(W93>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8508775.6418099031,2194187.2524682186,"",0.1690443441597802,"",1,1]
[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,{"$f":"IF(K94=0,\"\",IF(W94>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8303436.0307284892,2194187.2524682186,"",0.16776554404833632,"",1,1]
[null,null,null,null,null,null,null,null,null,null,93,11008501.879040387,1500000,6027193.0832130378,1830000,"","",4115938.7500037947,"",4030971.3708386933,"","",22611500.722208887,5990289.7233370505,"",0.12889389016654462,0.16763252480814561,{"$f":"IF(K95=0,\"\",IF(W95>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8282381.8104423722,2194187.2524682186,"",0.16763252480814561,"",1,1]
[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,{"$f":"IF(K96=0,\"\",IF(W96>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8785332.7140497863,2194187.2524682186,"",0.17071571279932751,"",1,1]
[null,null,null,null,null,null,null,null,null,null,95,11253006.993327251,1500000,5718261.2050934946,2258987.2301332895,"","",4563383.8016887903,"",4059139.1736429194,"","",23305118.782298315,5990289.7233370505,"",0.13011103310017713,0.16921416246917875,{"$f":"IF(K97=0,\"\",IF(W97>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8536447.6362739373,2194187.2524682186,"",0.16921416246917875,"",1,1]
[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,{"$f":"IF(K98=0,\"\",IF(W98>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8784902.4191476777,2194187.2524682186,"",0.17071315599639547,"",1,1]
[null,null,null,null,null,null,null,null,null,null,97,11344189.140751824,1500000,4578235.8964398922,3512607.1711603608,"","",4657403.713089346,"",3939096.1045870143,"","",23719048.854442958,5990289.7233370505,"",0.13055754451988477,0.17013434562467289,{"$f":"IF(K99=0,\"\",IF(W99>target1,1,\"\"))","v":1},null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,1,"","",8688066.3608532604,2194187.2524682186,"",0.17013434562467289,"",1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K100=0,\"\",IF(W100>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K101=0,\"\",IF(W101>target1,1,\"\"))","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,{"$f":"IF(K102=0,\"\",IF(W102>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K103=0,\"\",IF(W103>target1,1,\"\"))","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,{"$f":"IF(K104=0,\"\",IF(W104>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K105=0,\"\",IF(W105>target1,1,\"\"))","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,{"$f":"IF(K106=0,\"\",IF(W106>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K107=0,\"\",IF(W107>target1,1,\"\"))","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,{"$f":"IF(K108=0,\"\",IF(W108>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K109=0,\"\",IF(W109>target1,1,\"\"))","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,{"$f":"IF(K110=0,\"\",IF(W110>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K111=0,\"\",IF(W111>target1,1,\"\"))","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,{"$f":"IF(K112=0,\"\",IF(W112>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K113=0,\"\",IF(W113>target1,1,\"\"))","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,{"$f":"IF(K114=0,\"\",IF(W114>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K115=0,\"\",IF(W115>target1,1,\"\"))","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,{"$f":"IF(K116=0,\"\",IF(W116>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K117=0,\"\",IF(W117>target1,1,\"\"))","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,{"$f":"IF(K118=0,\"\",IF(W118>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K119=0,\"\",IF(W119>target1,1,\"\"))","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,{"$f":"IF(K120=0,\"\",IF(W120>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K121=0,\"\",IF(W121>target1,1,\"\"))","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,{"$f":"IF(K122=0,\"\",IF(W122>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K123=0,\"\",IF(W123>target1,1,\"\"))","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,{"$f":"IF(K124=0,\"\",IF(W124>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K125=0,\"\",IF(W125>target1,1,\"\"))","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,{"$f":"IF(K126=0,\"\",IF(W126>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K127=0,\"\",IF(W127>target1,1,\"\"))","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,{"$f":"IF(K128=0,\"\",IF(W128>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K129=0,\"\",IF(W129>target1,1,\"\"))","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,{"$f":"IF(K130=0,\"\",IF(W130>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$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,{"$f":"IF(K132=0,\"\",IF(W132<X132,1,\"\"))","v":""},null,null,{"$f":"IF(K132=0,\"\",IF(W132>target1,1,\"\"))","v":""},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":""},"",{"$f":"IF(K132=0,\"\",IF(W132>AU132,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K133=0,\"\",IF(W133>target1,1,\"\"))","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,{"$f":"IF(K134=0,\"\",IF(W134>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K135=0,\"\",IF(W135>target1,1,\"\"))","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,{"$f":"IF(K136=0,\"\",IF(W136>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K137=0,\"\",IF(W137>target1,1,\"\"))","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,{"$f":"IF(K138=0,\"\",IF(W138>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K139=0,\"\",IF(W139>target1,1,\"\"))","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,{"$f":"IF(K140=0,\"\",IF(W140>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K141=0,\"\",IF(W141>target1,1,\"\"))","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,{"$f":"IF(K142=0,\"\",IF(W142>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K143=0,\"\",IF(W143>target1,1,\"\"))","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,{"$f":"IF(K144=0,\"\",IF(W144>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K145=0,\"\",IF(W145>target1,1,\"\"))","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,{"$f":"IF(K146=0,\"\",IF(W146>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K147=0,\"\",IF(W147>target1,1,\"\"))","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,{"$f":"IF(K148=0,\"\",IF(W148>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K149=0,\"\",IF(W149>target1,1,\"\"))","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,{"$f":"IF(K150=0,\"\",IF(W150>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K151=0,\"\",IF(W151>target1,1,\"\"))","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,{"$f":"IF(K152=0,\"\",IF(W152>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K153=0,\"\",IF(W153>target1,1,\"\"))","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,{"$f":"IF(K154=0,\"\",IF(W154>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K155=0,\"\",IF(W155>target1,1,\"\"))","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,{"$f":"IF(K156=0,\"\",IF(W156>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K157=0,\"\",IF(W157>target1,1,\"\"))","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,{"$f":"IF(K158=0,\"\",IF(W158>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K159=0,\"\",IF(W159>target1,1,\"\"))","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,{"$f":"IF(K160=0,\"\",IF(W160>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K161=0,\"\",IF(W161>target1,1,\"\"))","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,{"$f":"IF(K162=0,\"\",IF(W162>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K163=0,\"\",IF(W163>target1,1,\"\"))","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,{"$f":"IF(K164=0,\"\",IF(W164>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K165=0,\"\",IF(W165>target1,1,\"\"))","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,{"$f":"IF(K166=0,\"\",IF(W166>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K167=0,\"\",IF(W167>target1,1,\"\"))","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,{"$f":"IF(K168=0,\"\",IF(W168>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K169=0,\"\",IF(W169>target1,1,\"\"))","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,{"$f":"IF(K170=0,\"\",IF(W170>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K171=0,\"\",IF(W171>target1,1,\"\"))","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,{"$f":"IF(K172=0,\"\",IF(W172>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K173=0,\"\",IF(W173>target1,1,\"\"))","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,{"$f":"IF(K174=0,\"\",IF(W174>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K175=0,\"\",IF(W175>target1,1,\"\"))","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,{"$f":"IF(K176=0,\"\",IF(W176>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K177=0,\"\",IF(W177>target1,1,\"\"))","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,{"$f":"IF(K178=0,\"\",IF(W178>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K179=0,\"\",IF(W179>target1,1,\"\"))","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,{"$f":"IF(K180=0,\"\",IF(W180>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K181=0,\"\",IF(W181>target1,1,\"\"))","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,{"$f":"IF(K182=0,\"\",IF(W182>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K183=0,\"\",IF(W183>target1,1,\"\"))","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,{"$f":"IF(K184=0,\"\",IF(W184>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K185=0,\"\",IF(W185>target1,1,\"\"))","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,{"$f":"IF(K186=0,\"\",IF(W186>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K187=0,\"\",IF(W187>target1,1,\"\"))","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,{"$f":"IF(K188=0,\"\",IF(W188>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K189=0,\"\",IF(W189>target1,1,\"\"))","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,{"$f":"IF(K190=0,\"\",IF(W190>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K191=0,\"\",IF(W191>target1,1,\"\"))","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,{"$f":"IF(K192=0,\"\",IF(W192>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K193=0,\"\",IF(W193>target1,1,\"\"))","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,{"$f":"IF(K194=0,\"\",IF(W194>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$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,{"$f":"IF(K196=0,\"\",IF(W196<X196,1,\"\"))","v":""},null,null,{"$f":"IF(K196=0,\"\",IF(W196>target1,1,\"\"))","v":""},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":""},"",{"$f":"IF(K196=0,\"\",IF(W196>AU196,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K197=0,\"\",IF(W197>target1,1,\"\"))","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,{"$f":"IF(K198=0,\"\",IF(W198>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K199=0,\"\",IF(W199>target1,1,\"\"))","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,{"$f":"IF(K200=0,\"\",IF(W200>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K201=0,\"\",IF(W201>target1,1,\"\"))","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,{"$f":"IF(K202=0,\"\",IF(W202>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K203=0,\"\",IF(W203>target1,1,\"\"))","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,{"$f":"IF(K204=0,\"\",IF(W204>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K205=0,\"\",IF(W205>target1,1,\"\"))","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,{"$f":"IF(K206=0,\"\",IF(W206>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K207=0,\"\",IF(W207>target1,1,\"\"))","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,{"$f":"IF(K208=0,\"\",IF(W208>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K209=0,\"\",IF(W209>target1,1,\"\"))","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,{"$f":"IF(K210=0,\"\",IF(W210>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K211=0,\"\",IF(W211>target1,1,\"\"))","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,{"$f":"IF(K212=0,\"\",IF(W212>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K213=0,\"\",IF(W213>target1,1,\"\"))","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,{"$f":"IF(K214=0,\"\",IF(W214>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K215=0,\"\",IF(W215>target1,1,\"\"))","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,{"$f":"IF(K216=0,\"\",IF(W216>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K217=0,\"\",IF(W217>target1,1,\"\"))","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,{"$f":"IF(K218=0,\"\",IF(W218>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K219=0,\"\",IF(W219>target1,1,\"\"))","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,{"$f":"IF(K220=0,\"\",IF(W220>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K221=0,\"\",IF(W221>target1,1,\"\"))","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,{"$f":"IF(K222=0,\"\",IF(W222>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K223=0,\"\",IF(W223>target1,1,\"\"))","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,{"$f":"IF(K224=0,\"\",IF(W224>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K225=0,\"\",IF(W225>target1,1,\"\"))","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,{"$f":"IF(K226=0,\"\",IF(W226>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K227=0,\"\",IF(W227>target1,1,\"\"))","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,{"$f":"IF(K228=0,\"\",IF(W228>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K229=0,\"\",IF(W229>target1,1,\"\"))","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,{"$f":"IF(K230=0,\"\",IF(W230>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K231=0,\"\",IF(W231>target1,1,\"\"))","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,{"$f":"IF(K232=0,\"\",IF(W232>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K233=0,\"\",IF(W233>target1,1,\"\"))","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,{"$f":"IF(K234=0,\"\",IF(W234>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K235=0,\"\",IF(W235>target1,1,\"\"))","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,{"$f":"IF(K236=0,\"\",IF(W236>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K237=0,\"\",IF(W237>target1,1,\"\"))","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,{"$f":"IF(K238=0,\"\",IF(W238>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K239=0,\"\",IF(W239>target1,1,\"\"))","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,{"$f":"IF(K240=0,\"\",IF(W240>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K241=0,\"\",IF(W241>target1,1,\"\"))","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,{"$f":"IF(K242=0,\"\",IF(W242>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K243=0,\"\",IF(W243>target1,1,\"\"))","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,{"$f":"IF(K244=0,\"\",IF(W244>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K245=0,\"\",IF(W245>target1,1,\"\"))","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,{"$f":"IF(K246=0,\"\",IF(W246>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K247=0,\"\",IF(W247>target1,1,\"\"))","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,{"$f":"IF(K248=0,\"\",IF(W248>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K249=0,\"\",IF(W249>target1,1,\"\"))","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,{"$f":"IF(K250=0,\"\",IF(W250>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K251=0,\"\",IF(W251>target1,1,\"\"))","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,{"$f":"IF(K252=0,\"\",IF(W252>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K253=0,\"\",IF(W253>target1,1,\"\"))","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,{"$f":"IF(K254=0,\"\",IF(W254>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K255=0,\"\",IF(W255>target1,1,\"\"))","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,{"$f":"IF(K256=0,\"\",IF(W256>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K257=0,\"\",IF(W257>target1,1,\"\"))","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,{"$f":"IF(K258=0,\"\",IF(W258>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$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,{"$f":"IF(K260=0,\"\",IF(W260<X260,1,\"\"))","v":""},null,null,{"$f":"IF(K260=0,\"\",IF(W260>target1,1,\"\"))","v":""},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":""},"",{"$f":"IF(K260=0,\"\",IF(W260>AU260,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K261=0,\"\",IF(W261>target1,1,\"\"))","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,{"$f":"IF(K262=0,\"\",IF(W262>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K263=0,\"\",IF(W263>target1,1,\"\"))","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,{"$f":"IF(K264=0,\"\",IF(W264>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K265=0,\"\",IF(W265>target1,1,\"\"))","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,{"$f":"IF(K266=0,\"\",IF(W266>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K267=0,\"\",IF(W267>target1,1,\"\"))","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,{"$f":"IF(K268=0,\"\",IF(W268>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K269=0,\"\",IF(W269>target1,1,\"\"))","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,{"$f":"IF(K270=0,\"\",IF(W270>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K271=0,\"\",IF(W271>target1,1,\"\"))","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,{"$f":"IF(K272=0,\"\",IF(W272>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K273=0,\"\",IF(W273>target1,1,\"\"))","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,{"$f":"IF(K274=0,\"\",IF(W274>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K275=0,\"\",IF(W275>target1,1,\"\"))","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,{"$f":"IF(K276=0,\"\",IF(W276>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K277=0,\"\",IF(W277>target1,1,\"\"))","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,{"$f":"IF(K278=0,\"\",IF(W278>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K279=0,\"\",IF(W279>target1,1,\"\"))","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,{"$f":"IF(K280=0,\"\",IF(W280>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K281=0,\"\",IF(W281>target1,1,\"\"))","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,{"$f":"IF(K282=0,\"\",IF(W282>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K283=0,\"\",IF(W283>target1,1,\"\"))","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,{"$f":"IF(K284=0,\"\",IF(W284>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K285=0,\"\",IF(W285>target1,1,\"\"))","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,{"$f":"IF(K286=0,\"\",IF(W286>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K287=0,\"\",IF(W287>target1,1,\"\"))","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,{"$f":"IF(K288=0,\"\",IF(W288>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K289=0,\"\",IF(W289>target1,1,\"\"))","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,{"$f":"IF(K290=0,\"\",IF(W290>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K291=0,\"\",IF(W291>target1,1,\"\"))","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,{"$f":"IF(K292=0,\"\",IF(W292>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K293=0,\"\",IF(W293>target1,1,\"\"))","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,{"$f":"IF(K294=0,\"\",IF(W294>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K295=0,\"\",IF(W295>target1,1,\"\"))","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,{"$f":"IF(K296=0,\"\",IF(W296>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K297=0,\"\",IF(W297>target1,1,\"\"))","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,{"$f":"IF(K298=0,\"\",IF(W298>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K299=0,\"\",IF(W299>target1,1,\"\"))","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,{"$f":"IF(K300=0,\"\",IF(W300>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K301=0,\"\",IF(W301>target1,1,\"\"))","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,{"$f":"IF(K302=0,\"\",IF(W302>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K303=0,\"\",IF(W303>target1,1,\"\"))","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,{"$f":"IF(K304=0,\"\",IF(W304>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K305=0,\"\",IF(W305>target1,1,\"\"))","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,{"$f":"IF(K306=0,\"\",IF(W306>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K307=0,\"\",IF(W307>target1,1,\"\"))","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,{"$f":"IF(K308=0,\"\",IF(W308>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K309=0,\"\",IF(W309>target1,1,\"\"))","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,{"$f":"IF(K310=0,\"\",IF(W310>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K311=0,\"\",IF(W311>target1,1,\"\"))","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,{"$f":"IF(K312=0,\"\",IF(W312>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K313=0,\"\",IF(W313>target1,1,\"\"))","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,{"$f":"IF(K314=0,\"\",IF(W314>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K315=0,\"\",IF(W315>target1,1,\"\"))","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,{"$f":"IF(K316=0,\"\",IF(W316>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K317=0,\"\",IF(W317>target1,1,\"\"))","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,{"$f":"IF(K318=0,\"\",IF(W318>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K319=0,\"\",IF(W319>target1,1,\"\"))","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,{"$f":"IF(K320=0,\"\",IF(W320>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K321=0,\"\",IF(W321>target1,1,\"\"))","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,{"$f":"IF(K322=0,\"\",IF(W322>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$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,{"$f":"IF(K324=0,\"\",IF(W324<X324,1,\"\"))","v":""},null,null,{"$f":"IF(K324=0,\"\",IF(W324>target1,1,\"\"))","v":""},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":""},"",{"$f":"IF(K324=0,\"\",IF(W324>AU324,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K325=0,\"\",IF(W325>target1,1,\"\"))","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,{"$f":"IF(K326=0,\"\",IF(W326>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K327=0,\"\",IF(W327>target1,1,\"\"))","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,{"$f":"IF(K328=0,\"\",IF(W328>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K329=0,\"\",IF(W329>target1,1,\"\"))","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,{"$f":"IF(K330=0,\"\",IF(W330>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K331=0,\"\",IF(W331>target1,1,\"\"))","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,{"$f":"IF(K332=0,\"\",IF(W332>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K333=0,\"\",IF(W333>target1,1,\"\"))","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,{"$f":"IF(K334=0,\"\",IF(W334>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K335=0,\"\",IF(W335>target1,1,\"\"))","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,{"$f":"IF(K336=0,\"\",IF(W336>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K337=0,\"\",IF(W337>target1,1,\"\"))","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,{"$f":"IF(K338=0,\"\",IF(W338>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K339=0,\"\",IF(W339>target1,1,\"\"))","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,{"$f":"IF(K340=0,\"\",IF(W340>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K341=0,\"\",IF(W341>target1,1,\"\"))","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,{"$f":"IF(K342=0,\"\",IF(W342>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K343=0,\"\",IF(W343>target1,1,\"\"))","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,{"$f":"IF(K344=0,\"\",IF(W344>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K345=0,\"\",IF(W345>target1,1,\"\"))","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,{"$f":"IF(K346=0,\"\",IF(W346>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K347=0,\"\",IF(W347>target1,1,\"\"))","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,{"$f":"IF(K348=0,\"\",IF(W348>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K349=0,\"\",IF(W349>target1,1,\"\"))","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,{"$f":"IF(K350=0,\"\",IF(W350>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K351=0,\"\",IF(W351>target1,1,\"\"))","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,{"$f":"IF(K352=0,\"\",IF(W352>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K353=0,\"\",IF(W353>target1,1,\"\"))","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,{"$f":"IF(K354=0,\"\",IF(W354>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K355=0,\"\",IF(W355>target1,1,\"\"))","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,{"$f":"IF(K356=0,\"\",IF(W356>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K357=0,\"\",IF(W357>target1,1,\"\"))","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,{"$f":"IF(K358=0,\"\",IF(W358>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K359=0,\"\",IF(W359>target1,1,\"\"))","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,{"$f":"IF(K360=0,\"\",IF(W360>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K361=0,\"\",IF(W361>target1,1,\"\"))","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,{"$f":"IF(K362=0,\"\",IF(W362>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K363=0,\"\",IF(W363>target1,1,\"\"))","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,{"$f":"IF(K364=0,\"\",IF(W364>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K365=0,\"\",IF(W365>target1,1,\"\"))","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,{"$f":"IF(K366=0,\"\",IF(W366>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K367=0,\"\",IF(W367>target1,1,\"\"))","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,{"$f":"IF(K368=0,\"\",IF(W368>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K369=0,\"\",IF(W369>target1,1,\"\"))","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,{"$f":"IF(K370=0,\"\",IF(W370>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K371=0,\"\",IF(W371>target1,1,\"\"))","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,{"$f":"IF(K372=0,\"\",IF(W372>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K373=0,\"\",IF(W373>target1,1,\"\"))","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,{"$f":"IF(K374=0,\"\",IF(W374>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K375=0,\"\",IF(W375>target1,1,\"\"))","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,{"$f":"IF(K376=0,\"\",IF(W376>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K377=0,\"\",IF(W377>target1,1,\"\"))","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,{"$f":"IF(K378=0,\"\",IF(W378>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K379=0,\"\",IF(W379>target1,1,\"\"))","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,{"$f":"IF(K380=0,\"\",IF(W380>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K381=0,\"\",IF(W381>target1,1,\"\"))","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,{"$f":"IF(K382=0,\"\",IF(W382>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K383=0,\"\",IF(W383>target1,1,\"\"))","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,{"$f":"IF(K384=0,\"\",IF(W384>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K385=0,\"\",IF(W385>target1,1,\"\"))","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,{"$f":"IF(K386=0,\"\",IF(W386>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,{"$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,{"$f":"IF(K388=0,\"\",IF(W388<X388,1,\"\"))","v":""},null,null,{"$f":"IF(K388=0,\"\",IF(W388>target1,1,\"\"))","v":""},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":""},"",{"$f":"IF(K388=0,\"\",IF(W388>AU388,1,\"\"))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K389=0,\"\",IF(W389>target1,1,\"\"))","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,{"$f":"IF(K390=0,\"\",IF(W390>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K391=0,\"\",IF(W391>target1,1,\"\"))","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,{"$f":"IF(K392=0,\"\",IF(W392>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K393=0,\"\",IF(W393>target1,1,\"\"))","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,{"$f":"IF(K394=0,\"\",IF(W394>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K395=0,\"\",IF(W395>target1,1,\"\"))","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,{"$f":"IF(K396=0,\"\",IF(W396>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K397=0,\"\",IF(W397>target1,1,\"\"))","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,{"$f":"IF(K398=0,\"\",IF(W398>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","",null,"",null,"","",null,null,"",null,null,{"$f":"IF(K399=0,\"\",IF(W399>target1,1,\"\"))","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,{"$f":"IF(K400=0,\"\",IF(W400>target1,1,\"\"))","v":""},null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,"","","",null,null,"",null,"","",""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$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":0.80412371134020622}]
["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":1}]
[]
["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!B7","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,{"$f":"Input!B14","v":1831.4533635327145}]
[null,"Note: If you see cells showing \"NA\". Please scroll down/up until you see the values corresponding to the input investment year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum investment ",null,null,{"$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,{"$f":"typical","v":1831.4533635327145},{"$f":"typical","v":1831.4533635327145},{"$f":"typical","v":1831.4533635327145},{"$f":"V10","v":1831.4533635327145},{"$f":"V10/R10","v":188.51566785329646},{"$f":"X10","v":188.51566785329646},null,{"$f":"typical","v":1831.4533635327145},{"$f":"AA10","v":1831.4533635327145},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":1846.7154748954806},{"$f":"U10*(1+S11)","v":1901.0485913469577},{"$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":1777.1202470812375},{"$f":"W10+V11","v":3608.573610613952},176.22643195919844,{"$f":"Y10+X11","v":364.74209981249487},null,1831.4533635327145,{"$f":"AB10+AA11","v":3662.9067270654291},null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[{"$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},3708.8202454150928,{"$f":"(U11+V11)*(1+S12)","v":3689.2033449434794},1851.070264004328,5459.6438746182803,183.01058300806451,{"$f":"Y11+X12","v":547.75268282055936},null,1831.4533635327145,{"$f":"AB11+AA12","v":5494.3600905981439},null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[4,10.013407592300448,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",3,10.013407592300448,{"$f":"(R13-R12)/R12","v":-1.0000000000000056E-2},5586.4425556890201,{"$f":"(U12+V12)*(1+S13)","v":5484.8708728583297},1933.025046363405,7392.668920981685,193.04367954119382,740.79636236175315,null,1831.4533635327145,7325.8134541308582,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[5,9.9132735163774424,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",4,9.9132735163774424,{"$f":"(R14-R13)/R13","v":-1.000000000000009E-2},7479.7117185485695,{"$f":"(U13+V13)*(1+S14)","v":7343.7169600295165},1967.4481220517675,9360.1170430334532,198.46603836779056,939.26240072954374,null,1831.4533635327145,9157.2668176635725,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-2,9388.758124431939,9031.8301296188474,2188.3813583458059,11548.49840137926,227.58004732739641,1166.8424480569402,null,1831.4533635327145,10988.720181196288,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-2,11313.713250364379,11814.88269682678,1330.283917070313,12878.782318449574,131.37936128828395,1298.2218093452241,null,1831.4533635327145,12820.173544729003,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-2,13254.709669012862,14380.812275603423,1000,13878.782318449574,90.274581467669634,1388.4963908128937,null,1831.4533635327145,14651.626908261718,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-2,15211.881057816812,14688.675723201268,2354.6586981482587,16233.441016597833,222.58201934507005,1611.0784101579636,null,1831.4533635327145,16483.080271794432,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-2,17185.362208194081,16600.207726394441,2416.6078453323544,18650.048861930187,234.535903984073,1845.6143141420366,null,1831.4533635327145,18314.533635327145,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-2,19175.289034824527,20347.99266174767,1000,19650.048861930187,90.702525051113284,1936.3168391931499,null,1831.4533635327145,20145.986998859858,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-2,21181.79858501019,22586.176236129035,1000,20650.048861930187,85.730174906534302,2022.0470140996842,null,1831.4533635327145,21977.440362392572,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",{"$f":"IF(C22=\"NA\",\"NA\",IF(O21=\"NA\",N22,O21+N22))","v":"NA"},"NA",12,11.536194823797322,-1.0999999999999999E-2,23205.029048114116,23326.728297531616,1709.7541141152153,22359.802976045401,148.20780510643479,2170.254819206119,null,1831.4533635327145,23808.893725925285,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[14,12.470626604524904,"NA","NA","NA",null,null,null,null,null,null,"NA",{"$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-2,25245.119765077165,27064.43748699022,1000,23359.802976045401,80.188432523282756,2250.4432517294017,null,1831.4533635327145,25640.347089457999,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-2,27302.211238014974,30702.494610767302,1000,24359.802976045401,73.29838439056924,2323.7416361199707,null,1831.4533635327145,27471.800452990712,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-2,29376.445139893916,34048.479211964084,1000,25359.802976045401,68.248030158816803,2391.9896662787874,null,1831.4533635327145,29303.253816523425,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-2,31467.96432428851,33296.055251365877,1000,26359.802976045401,71.840031746122946,2463.8296980249102,null,1831.4533635327145,31134.707180056139,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",17,16.634179731755083,0.19500000000000001,33576.912835219715,40983.786025382222,1000,27359.802976045401,60.117181377508743,2523.9468794024187,null,1831.4533635327145,32966.160543588856,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-2,35703.435917075403,41270.06166295072,1000,28359.802976045401,61.156847789937686,2585.1037271923565,null,1831.4533635327145,34797.613907121573,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-2,37847.680024613161,39311.157346544169,1000,29359.802976045401,65.760051387029776,2650.8637785793862,null,1831.4533635327145,36629.06727065429,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-2,40009.792833047039,42810.449102029917,1000,30359.802976045401,61.920952341835935,2712.784730921222,null,1831.4533635327145,38460.520634187007,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-2,42189.923248217885,44467.605838560361,1000,31359.802976045401,61.005864376193045,2773.7905952974152,null,1831.4533635327145,40291.973997719724,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-2,44388.221416848588,46831.634013717172,1000,32359.802976045401,59.228994539993245,2833.0195898374086,null,1831.4533635327145,42123.427361252441,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-2,46604.838736884434,50749.363688553916,1000,33359.802976045401,55.823746032038876,2888.8433358694474,null,1831.4533635327145,43954.880724785158,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-2,48839.927867920618,49989.885323143084,1000,34359.802976045401,57.788556968984352,2946.6318928384317,null,1831.4533635327145,45786.334088317875,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-2,51093.642741715405,52876.511080099372,1000,35359.802976045401,55.726670172598219,3002.3585630110297,null,1831.4533635327145,47617.787451850592,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-2,53366.138572791868,51452.068081494901,3745.5238548296811,39105.326830875085,218.56080888135321,3220.919371892383,null,1831.4533635327145,49449.240815383309,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-2,55657.571869127285,57295.100429904924,1000,40105.326830875085,56.216314269888947,3277.1356861622721,null,1831.4533635327145,51280.694178916026,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-2,57968.100442932184,59052.936735493684,1000,41105.326830875085,55.494880819238851,3332.630566981511,null,1831.4533635327145,53112.147542448743,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-2,60297.883421518694,55849.231164009121,6280.1056210422876,47385.432451917375,374.74592792685348,3707.3764949083643,null,1831.4533635327145,54943.600905981461,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-2,62647.081258260208,63123.406173612238,1355.1284481806845,48740.560900098062,79.589674589944948,3786.9661694983092,null,1831.4533635327145,56775.054269514178,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-2,65015.855743641157,63833.749275574999,3013.5598315988727,51754.120731696938,178.78080578905747,3965.7469752873667,null,1831.4533635327145,58606.507633046895,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-2,67404.370016400338,71259.231508247351,1000,52754.120731696938,55.652396066443472,4021.3993713538102,null,1831.4533635327145,60437.960996579612,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-2,69812.7885747658,70308.23225752468,1336.0096807738348,54090.130412470775,76.415354473821338,4097.8147258276313,null,1831.4533635327145,62269.414360112329,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-2,72241.277287784353,73506.992228694275,1000,55090.130412470775,55.747277933486259,4153.5620037611179,null,1831.4533635327145,64100.867723645046,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-2,74690.003406744654,77040.22996446988,1000,56090.130412470775,53.914195293507021,4207.4761990546249,null,1831.4533635327145,65932.321087177756,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-2,77159.135576696339,73357.816166601697,5632.7727736273564,61722.903186098134,323.07065038435582,4530.5468494389806,null,1831.4533635327145,67763.774450710465,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-2,79648.843848064251,77963.711284006073,3516.5859275908924,65239.489113689029,204.35221762328771,4734.8990670622679,null,1831.4533635327145,69595.227814243175,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-2,82159.299688360319,78791.447403614264,5199.3056482787697,70438.794761967802,312.44745812700319,5047.3465251892712,null,1831.4533635327145,71426.681177775885,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-2,84690.675993992088,85082.632841567625,1439.4965159571777,71878.291277924975,85.395074120095359,5132.7415993093664,null,1831.4533635327145,73258.134541308595,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",40,18.694305879416543,0.10900000000000006,87243.147102170871,95953.041457494997,1000,72878.291277924975,53.492224126976275,5186.2338234363424,null,1831.4533635327145,75089.587904841304,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",41,18.694305879416543,0,89816.888802917747,96953.041457494997,1000,73878.291277924975,53.492224126976275,5239.7260475633184,null,1831.4533635327145,76921.041268374014,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-3,92412.078351170916,97169.41712583504,1000,74878.291277924975,53.923613031226083,5293.6496605945449,null,1831.4533635327145,78752.494631906724,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-2,95028.894478992777,99445.619548470888,1000,75878.291277924975,53.231602202592384,5346.8812627971374,null,1831.4533635327145,80583.947995439434,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-2,97667.517407879888,99441.163352986172,1000,76878.291277924975,53.769295154133722,5400.6505579512714,null,1831.4533635327145,82415.401358972143,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-3,100328.12886117429,100742.48684304512,1417.0953816618905,78295.38665958686,75.968314893457602,5476.6188728447287,null,1831.4533635327145,84246.854722504853,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-2,103010.91207657961,103589.8163758529,1252.549064259428,79547.935723846284,66.220156425397576,5542.839029270126,null,1831.4533635327145,86078.308086037563,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-2,105716.0518187799,110399.01080843827,1000,80547.935723846284,50.207325126199997,5593.046354396326,null,1831.4533635327145,87909.761449570273,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-2,108443.73439216521,109393.82861388638,1000,81547.935723846284,51.127622328105907,5644.1739767244317,null,1831.4533635327145,89741.214813102983,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-3,111194.14765366206,111276.97924279748,1748.6217743973004,83296.557498243579,88.693327059610709,5732.8673037840426,null,1831.4533635327145,91572.668176635692,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-2,113967.48102567144,110652.0633958337,5146.8709933704567,88443.428491614031,266.65863725591385,5999.5259410399567,null,1831.4533635327145,93404.121540168402,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-2,116763.92550911418,111051.17807924676,7544.2007934001349,95987.629285014162,407.57449985914951,6407.1004408991066,null,1831.4533635327145,95235.574903701112,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-2,119583.67369658554,121323.07258671775,1000,96987.629285014162,52.810238846527085,6459.9106797456334,null,1831.4533635327145,97067.028267233822,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-2,122426.91978561922,126726.7031998396,1000,97987.629285014162,50.975134021744282,6510.8858137673778,null,1831.4533635327145,98898.481630766531,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-2,125293.85959206161,129898.05715423686,1000,98987.629285014162,50.123042302600084,6561.0088560699778,null,1831.4533635327145,100729.93499429924,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-2,128184.69056355751,128541.8921254606,1474.2518016296283,100461.88108664379,75.24845765556644,6636.257313725544,null,1831.4533635327145,102561.38835783195,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-2,131099.61179314932,138597.20942627819,1000,101461.88108664379,47.881608447935335,6684.1389221734789,null,1831.4533635327145,104392.84172136466,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-3,134038.82403298767,140713.98710168843,1000,102461.88108664379,47.501595682475532,6731.6405178559544,null,1831.4533635327145,106224.29508489737,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-2,137002.52970815805,137320.85350153607,1513.1295701546962,103975.01065679848,74.17550986242145,6805.8160277183761,null,1831.4533635327145,108055.74844843008,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-2,139990.93293062155,145498.01425913195,1000,104975.01065679848,46.776006273166182,6852.5920339915419,null,1831.4533635327145,109887.20181196279,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-2,143004.23951327222,154994.8990861616,1000,105975.01065679848,44.211726156111702,6896.8037601476535,null,1831.4533635327145,111718.6551754955,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-2,146042.65698411156,164730.61343498665,1000,106975.01065679848,41.86716492056032,6938.6709250682143,null,1831.4533635327145,113550.10853902821,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",62,27.826101963447886,0.16499999999999998,149106.39460054139,193076.16465175946,1000,107975.01065679848,35.937480618506711,6974.6084056867212,null,1831.4533635327145,115381.56190256092,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-2,152195.66336377463,212319.32412902487,1000,108975.01065679848,32.849616653113998,7007.4580223398352,null,1831.4533635327145,117213.01526609363,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-2,155310.67603336822,220145.54250115366,1000,109975.01065679848,{"$f":"V74/R74","v":31.831023888676352},7039.2890462285113,null,{"$f":"typical","v":1831.4533635327145},119044.46862962634,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":158451.64714187512},264711.21437388094,{"$f":"IF((U75-T75)>0,IF(typical-(U75-T75)<min,min,typical-(U75-T75)),IF((U75-T75)<0,IF(typical-(U75-T75)>max,max,typical-(U75-T75)),IF((T75-U75)=0,min,)))","v":1000},{"$f":"W74+V75","v":110975.01065679848},26.592334075753005,7065.881380304264,null,1831.4533635327145,120875.92199315905,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-2,161618.79300961955,286170.97788066976,1000,111975.01065679848,24.691117990485616,{"$f":"Y75+X76","v":7090.5724982947495},null,1831.4533635327145,{"$f":"AB75+AA76","v":122707.37535669176},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-2,164812.33175959517,261038.41889352884,1000,112975.01065679848,27.16294608414259,7117.7354443788918,null,1831.4533635327145,124538.82872022447,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,{"$f":"(R78-R77)/R77","v":-7.099999999999991E-2},168032.48333248726,{"$f":"(U77+V77)*(1+S78)","v":243433.69115208831},1000,113975.01065679848,29.238908594340781,7146.9743529732323,null,1831.4533635327145,126370.28208375718,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-2,171279.4695018201,267654.89181153668,1000,114975.01065679848,26.70219962953496,7173.6765526027675,null,1831.4533635327145,128201.73544728989,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-2,174553.51388923079,279938.39726762124,1000,115975.01065679848,25.625911352720689,7199.3024639554878,null,1831.4533635327145,130033.1888108226,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-2,177854.84197986979,298356.57789821376,1000,116975.01065679848,24.129860030810438,7223.4323239862979,null,1831.4533635327145,131864.64217435531,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",72,46.995713964028027,0.13399999999999992,181183.68113793092,339470.35933657439,1000,117975.01065679848,21.278536182372523,7244.7108601686705,null,1831.4533635327145,133696.09553788803,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-2,184540.26062230911,374176.92491089524,1000,118975.01065679848,19.361725370675636,7264.0725855393457,null,1831.4533635327145,135527.54890142076,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,-0.12600000000000003,187924.81160239052,327904.63237212243,1000,119975.01065679848,22.153003856608279,7286.2255893959536,null,1831.4533635327145,137359.00226495348,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-2,191337.56717397252,343047.5315641237,1000,120975.01065679848,21.239696890324335,7307.4652862862777,null,1831.4533635327145,139190.4556284862,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-2,194778.76237531783,359529.67048450926,1000,121975.01065679848,20.325068794568743,7327.790355080846,null,1831.4533635327145,141021.90899201893,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-2,198248.63420334086,348992.72102900496,1000,122975.01065679848,20.996971895215644,7348.7873269760612,null,1831.4533635327145,142853.36235555165,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-2,201747.4216299309,344742.83021356986,1000,123975.01065679848,21.316722736259536,7370.1040497123204,null,1831.4533635327145,144684.81571908438,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-2,205275.36561840915,317737.66096627066,1000,124975.01065679848,23.195563369161629,7393.2996130814818,null,1831.4533635327145,146516.2690826171,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-2,208832.70914012467,342005.51021680841,1000,125975.01065679848,21.617486830532741,7414.9170999120142,null,1831.4533635327145,148347.72244614983,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-2,212419.69719118785,335459.38899203861,1000,126975.01065679848,22.103769765370899,7437.0208696773852,null,1831.4533635327145,150179.17580968255,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,-0.13199999999999998,216036.57680934327,292046.7496450895,1000,127975.01065679848,25.465172540749883,7462.4860422181355,null,1831.4533635327145,152010.62917321527,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-2,219683.59709098324,307406.04037769884,1000,128975.01065679848,24.275664957816858,7486.7617071759523,null,1831.4533635327145,153842.082536748,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-2,223361.00920830353,325676.77863884997,1000,129975.01065679848,22.98831908884172,7509.7500262647936,null,1831.4533635327145,155673.53590028072,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-2,227069.06642660152,339743.84978440398,1000,130975.01065679848,22.104152970040115,7531.8541792348342,null,1831.4533635327145,157504.98926381345,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,-0.11400000000000003,230808.0241217188,301899.05090898194,1000,131975.01065679849,24.948253916523836,7556.8024331513579,null,1831.4533635327145,159336.44262734617,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-2,234578.13979762848,284725.10785444302,1000,132975.01065679849,26.540695655876419,7583.3431288072343,null,1831.4533635327145,161167.8959908789,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-2,238379.67310417083,275153.27886382863,1000,133975.01065679849,27.560431626039897,7610.9035604332739,null,1831.4533635327145,162999.34935441162,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-2,242212.88585493437,259307.92885313506,1000,134975.01065679849,29.3508324025984,7640.2543928358727,null,1831.4533635327145,164830.80271794435,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",90,38.397548135644286,0.12700000000000003,246078.04204528764,293367.03581748321,1000,135975.01065679849,26.04332954977675,7666.2977223856496,null,1831.4533635327145,166662.25608147707,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-2,249975.40787056056,290540.26435185591,1000,136975.01065679849,26.386352127433383,7692.684074513083,null,1831.4533635327145,168493.70944500979,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-2,253905.25174437746,271423.98611157789,1000,137975.01065679849,28.341946431185161,7721.0260209442686,null,1831.4533635327145,170325.16280854252,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-3,257867.84431714259,272968.83408380102,1000,138975.01065679849,28.285375679825506,7749.3113966240944,null,1831.4533635327145,172156.61617207524,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-2,261863.45849468093,261640.23655002998,2054.6753081836696,141029.68596498217,60.855772766530201,7810.1671693906246,null,1831.4533635327145,173988.06953560797,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-2,265892.36945703212,271078.36939024366,1000,142029.68596498217,28.811473180094019,7838.9786425707189,null,1831.4533635327145,175819.52289914069,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[97,34.708395289238616,0,0,1831.4533635327145,null,null,null,null,null,null,1831.4533635327145,1831.4533635327145,52.766869464015784,52.766869464015784,1831.4533635327143,96,34.708395289238616,0,269954.85467740288,272078.36939024366,1000,143029.68596498217,28.811473180094019,7867.7901157508131,null,1831.4533635327145,177650.97626267342,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[98,32.20939082841344,1,-7.1999999999999884E-2,1846.7154748954806,null,null,null,null,null,null,1831.4533635327145,3662.9067270654291,56.860850715534248,109.62772017955004,3531.042084891074,97,32.20939082841344,-7.1999999999999884E-2,274051.19394127664,253416.72679414618,15000,158029.68596498217,465.70269148858864,8333.4928072394014,null,1831.4533635327145,179482.42962620614,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333329E-2]
[99,31.307527885217862,2,-2.8000000000000053E-2,3708.8202454150928,null,null,null,null,null,null,1831.4533635327145,5494.3600905981439,58.498817608574328,168.12653778812438,5263.6262700468387,98,31.307527885217862,-2.8000000000000053E-2,278181.66936568281,260901.05844391006,15000,173029.68596498217,479.11799535863031,8812.610802598032,null,1831.4533635327145,181313.88298973886,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666666]
[100,37.068113016097946,3,0.18399999999999994,5586.4425556890201,null,null,null,null,null,null,1831.4533635327145,7325.8134541308582,49.407785142376973,217.53432293050136,8063.5868672681718,99,37.068113016097946,0.18399999999999994,282346.5654186256,326666.85319758952,1000,174029.68596498217,26.977364603526482,8839.5881672015585,null,1831.4533635327145,183145.33635327159,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[101,45.593779009800471,4,0.22999999999999993,7479.7117185485695,null,null,null,null,null,null,1831.4533635327145,9157.2668176635725,40.168931010062579,257.70325394056397,11749.665210272566,100,45.593779009800471,0.22999999999999993,286546.16893867619,403030.22943303513,1000,175029.68596498217,21.93281675083454,8861.5209839523923,null,1831.4533635327145,184976.78971680431,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333331]
[102,45.867341683859273,5,5.9999999999999767E-3,9388.758124431939,null,null,null,null,null,null,1831.4533635327145,10988.720181196288,39.929354880777915,297.63260882134188,13651.616565066915,101,45.867341683859273,5.9999999999999767E-3,290780.76915472734,406454.41080963332,1000,176029.68596498217,21.802004722499543,8883.3229886748923,null,1831.4533635327145,186808.24308033704,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666669]
[103,47.426831301110489,6,3.4000000000000023E-2,11313.713250364379,null,null,null,null,null,null,1831.4533635327145,12820.173544729003,38.616397370191407,336.24900619153328,15947.224891811906,102,47.426831301110489,3.4000000000000023E-2,295050.65770591225,421307.86077716085,1000,177029.68596498217,21.085110950192981,8904.408099625085,null,1831.4533635327145,188639.69644386976,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[104,46.668002000292724,7,-1.5999999999999955E-2,13254.709669012862,null,null,null,null,null,null,1831.4533635327145,14651.626908261718,39.244306270519722,375.49331246205298,17523.522657075628,103,46.668002000292724,-1.5999999999999955E-2,299356.12866169016,415550.93500472634,1000,178029.68596498217,21.427958282716443,8925.8360579078017,null,1831.4533635327145,190471.14980740249,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333337]
[105,52.081490232326686,8,0.11600000000000014,15211.881057816812,null,null,null,null,null,null,1831.4533635327145,16483.080271794432,35.165148987920894,410.65846144997386,21387.70464882912,104,52.081490232326686,0.11600000000000014,303697.47854209982,464870.84346527467,1000,179029.68596498217,19.200679464799677,8945.0367373726021,null,1831.4533635327145,192302.60317093521,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666663]
[106,51.404430859306437,9,-1.3000000000000045E-2,17185.362208194081,null,null,null,null,null,null,1831.4533635327145,18314.533635327145,35.628317110355518,446.28677856032937,22941.117851927054,105,51.404430859306437,-1.3000000000000045E-2,308075.00633817946,459814.5225002261,1000,180029.68596498217,19.453575952177992,8964.4903133247808,null,1831.4533635327145,194134.05653446793,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[107,55.568189758910258,10,8.0999999999999975E-2,19175.289034824527,null,null,null,null,null,null,1831.4533635327145,20145.986998859858,32.958665226970872,479.24544378730025,26630.80176146586,106,55.568189758910258,8.0999999999999975E-2,312489.01353255985,498140.49882274441,1000,181029.68596498217,17.995907448823306,8982.4862207736041,null,1831.4533635327145,195965.50989800066,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333337]
[108,52.345234752893461,11,-5.8000000000000031E-2,21181.79858501019,null,null,null,null,null,null,1831.4533635327145,21977.440362392572,34.987967332240842,514.23341111954107,26917.668622833553,107,52.345234752893461,-5.8000000000000031E-2,316939.80412022653,470190.34989102522,1000,182029.68596498217,19.103935720619219,9001.5901564942233,null,1831.4533635327145,197796.96326153338,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666663]
[109,53.339794213198431,12,1.8999999999999889E-2,23205.029048114116,null,null,null,null,null,null,2016.4301532495188,23993.870515642091,37.803485802548749,552.0368969220898,29445.534479916903,108,53.339794213198431,1.8999999999999889E-2,321427.68462945736,480142.96653895464,1000,183029.68596498217,18.747728872050267,9020.3378853662743,null,1831.4533635327145,199628.41662506611,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[110,52.166318740508068,13,-2.1999999999999957E-2,25245.119765077165,null,null,null,null,null,null,2016.4301532495188,26010.30066889161,38.653870963751274,590.69076788584107,30814.162874608253,109,52.166318740508068,-2.1999999999999957E-2,325952.96414293139,470557.82127509767,1000,184029.68596498217,19.169456924386775,9039.5073422906607,null,1831.4533635327145,201459.86998859883,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333259E-2]
[111,56.078792646046168,14,7.49999999999999E-2,27302.211238014974,null,null,null,null,null,null,2016.4301532495188,28026.730822141129,35.957089268605841,626.64785715444691,35141.655243453388,110,56.078792646046168,7.49999999999999E-2,330515.95431901811,506924.65787072998,1000,185029.68596498217,17.832052952917934,9057.3393952435781,null,1831.4533635327145,203291.32335213156,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666674]
[112,61.350199154774515,15,9.4000000000000139E-2,29376.445139893916,null,null,null,null,null,null,2016.4301532495188,30043.160975390649,32.867540464904785,659.51539761935169,40461.400989587528,111,61.350199154774515,9.4000000000000139E-2,335116.96941323869,555669.57571057859,1000,186029.68596498217,16.299865587676354,9073.6392608312544,null,1831.4533635327145,205122.77671566428,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[113,54.356276451130221,16,-0.11399999999999999,31467.96432428851,null,null,null,null,null,null,2016.4301532495188,32059.591128640168,37.096546800118269,696.61194441946998,37865.231430024069,112,54.356276451130221,-0.11399999999999999,339756.32629991125,493209.24407957261,1000,187029.68596498217,18.397139489476697,9092.0364003207305,null,1831.4533635327145,206954.230079197,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333326]
[114,62.292292812995228,17,0.14599999999999991,33576.912835219715,null,null,null,null,null,null,2016.4301532495188,34076.021281889683,32.370459685967077,728.98240410543701,45409.985372057097,113,62.292292812995228,0.14599999999999991,344434.34449397255,566363.79371519014,1000,188029.68596498217,16.053350339857502,9108.0897506605888,null,1831.4533635327145,208785.68344272973,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666674]
[115,56.312232702947689,18,-9.599999999999996E-2,35703.435917075403,null,null,null,null,null,null,2016.4301532495188,36092.451435139199,35.808030626069772,764.79043473150682,43067.05692958914,114,56.312232702947689,-9.599999999999996E-2,349151.34617298463,512896.86951853189,1000,189029.68596498217,17.758130906922016,9125.8478815675116,null,1831.4533635327145,210617.13680626245,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[116,57.663726287818434,19,2.4000000000000011E-2,37847.680024613161,null,null,null,null,null,null,2016.4301532495188,38108.881588388715,34.968779908271266,799.75921463977807,46117.096449148798,115,57.663726287818434,2.4000000000000011E-2,353907.65619932156,526230.39438697672,1000,190029.68596498217,17.34192471379103,9143.1898062813034,null,1831.4533635327145,212448.59016979518,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333326]
[117,58.817000813574808,20,2.000000000000008E-2,40009.792833047039,null,null,null,null,null,null,2016.4301532495188,40125.31174163823,34.283117557128683,834.04233219690673,49055.868531381297,116,58.817000813574808,2.000000000000008E-2,358703.60214254464,537775.00227471627,1000,191029.68596498217,17.001886974304931,9160.1916932556087,null,1831.4533635327145,214280.0435333279,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666674]
[118,58.699366811947655,21,-2.0000000000000477E-3,42189.923248217885,null,null,null,null,null,null,2016.4301532495188,42141.741894887746,34.351821199527741,868.39415339643449,50974.186947568051,117,58.699366811947655,-2.0000000000000477E-3,363539.51430196123,537697.45227016683,1000,192029.68596498217,17.035958892089109,9177.2276521476979,null,1831.4533635327145,216111.49689686063,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[119,54.238214934239636,22,-7.5999999999999956E-2,44388.221416848588,null,null,null,null,null,null,2016.4301532495188,44158.172048137261,37.177295670484568,905.57144906691906,49116.578892802398,118,54.238214934239636,-7.5999999999999956E-2,368415.72572937323,497756.4458976342,1000,193029.68596498217,18.437184948148385,9195.6648370958465,null,1831.4533635327145,217942.95026039335,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333326]
[120,61.234944660756547,23,0.12899999999999995,46604.838736884434,null,null,null,null,null,null,2016.4301532495188,46174.602201386777,32.929402719649751,938.50085178656877,57469.047723223419,119,61.234944660756547,0.12899999999999995,373332.57225201343,563096.02741842903,1000,194029.68596498217,16.330544683922398,9211.9953817797686,null,1831.4533635327145,219774.40362392607,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666674]
[121,53.76428141214425,24,-0.12199999999999997,48839.927867920618,null,null,null,null,null,null,2220.0895987277199,48394.691800114495,41.293020950266943,979.79387273683574,52677.913499717884,120,53.76428141214425,-0.12199999999999997,378290.39249567565,495276.31207338069,1000,195029.68596498217,18.599709207200906,9230.5950909869698,null,1831.4533635327145,221605.8569874588,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[122,53.226638598022809,25,-9.999999999999962E-3,51093.642741715405,null,null,null,null,null,null,2220.0895987277199,50614.781398842213,41.710122171986804,1021.5039949088225,54371.223963448429,121,53.226638598022809,-9.999999999999962E-3,383289.52790803497,491313.5489526469,1000,196029.68596498217,18.787585057778692,9249.3826760447482,null,1831.4533635327145,223437.31035099152,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333481E-2]
[123,61.476767580716349,26,0.15500000000000008,53366.138572791868,null,null,null,null,null,null,2220.0895987277199,52834.870997569931,36.112659889166061,1057.6166547979885,65018.853276510657,122,61.476767580716349,0.15500000000000008,388330.32278216409,568622.14904030715,1000,197029.68596498217,16.2663074093322,9265.6489834540807,null,1831.4533635327145,225268.76371452425,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666652]
[124,62.583349397169243,27,1.8000000000000009E-2,55657.571869127285,null,null,null,null,null,null,2220.0895987277199,55054.960596297649,35.474125627864503,1093.0907804258529,68409.282234215556,123,62.583349397169243,1.8000000000000009E-2,393413.12428024429,579875.3477230327,1000,198029.68596498217,15.978690971839097,9281.6276744259194,null,1831.4533635327145,227100.21707805697,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[125,63.021432842949423,28,6.9999999999999195E-3,57968.100442932184,null,null,null,null,null,null,2220.0895987277199,57275.050195025367,35.227532897581433,1128.3183133234343,71108.236808582777,124,63.021432842949423,6.9999999999999195E-3,398538.2824574752,584941.47515709384,1000,199029.68596498217,15.867617648300991,9297.4952920742198,null,1831.4533635327145,228931.6704415897,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333348]
[126,66.928761679212286,29,6.1999999999999979E-2,60297.883421518694,null,null,null,null,null,null,2220.0895987277199,59495.139793753086,33.170934931809263,1161.4892482552436,77737.037089442631,125,66.928761679212286,6.1999999999999979E-2,403706.15028618282,622269.8466168337,1000,200029.68596498217,14.941259555838975,9312.4365516300586,null,1831.4533635327145,230763.12380512242,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666652]
[127,86.471960089542279,30,0.29200000000000009,62647.081258260208,null,null,null,null,null,null,2220.0895987277199,61715.229392480804,25.674098244434411,1187.163346499678,102656.34151828761,126,86.471960089542279,0.29200000000000009,408917.08368012996,805264.64182894921,1000,201029.68596498217,11.564442380680321,9324.0009940107393,null,1831.4533635327145,232594.57716865515,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[128,98.145674701630483,31,0.13499999999999995,65015.855743641157,null,null,null,null,null,null,2220.0895987277199,63935.318991208522,22.620350876153669,1209.7836973758317,118735.03722198415,127,98.145674701630483,0.13499999999999995,414171.44151902641,915110.36847585731,1000,202029.68596498217,10.188936018220547,9334.1899300289606,null,1831.4533635327145,234426.03053218787,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333348]
[129,111.68977781045548,{"$f":"IF(AND(A138>=startm,A138<=endm),A138-startm,\"NA\")","v":32},0.13799999999999993,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,typical,(1+return/12)*typical*((1+return/12)^C138-1)/(return/12)))","v":67404.370016400338},null,null,null,null,null,null,{"$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":2220.0895987277199},66155.40858993624,19.877285479924137,1229.6609828557559,137340.56195734569,128,111.68977781045548,0.13799999999999993,419469.58567324706,1042533.5993255256,1000,203029.68596498217,{"$f":"V138/R138","v":8.9533708420215721},9343.1433008709828,null,{"$f":"typical","v":1831.4533635327145},236257.48389572059,null,{"$f":"IF(A138=endm,E138,IF(C138=\"NA\",\"NA\",-typical))","v":-1831.4533635327145},{"$f":"IF(A138=endm,P138,IF(C138=\"NA\",\"NA\",-typical))","v":-1831.4533635327145},{"$f":"IF(A138=endm,F138,IF(C138=\"NA\",\"NA\",-G138))","v":0},{"$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,{"$f":"IF(C139=\"NA\",\"NA\",IF(C139=0,0,(B139-B138)/B138))","v":-8.7999999999999926E-2},69812.7885747658,null,null,null,null,null,null,2220.0895987277199,68375.498188663958,{"$f":"IF(C139=\"NA\",\"NA\",L139/B139)","v":21.795269166583484},1251.4562520223394,{"$f":"IF(C139=\"NA\",\"NA\",O139*B139)","v":127474.682103827},129,101.86107736313541,-8.7999999999999926E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q139-1)/(return/12)","v":424811.88102875289},951702.6425848793,{"$f":"IF((U139-T139)>0,IF(typical-(U139-T139)<min,min,typical-(U139-T139)),IF((U139-T139)<0,IF(typical-(U139-T139)>max,max,typical-(U139-T139)),IF((T139-U139)=0,min,)))","v":1000},{"$f":"W138+V139","v":204029.68596498217},9.8172925899359331,9352.960593460919,null,1831.4533635327145,238088.93725925332,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[{"$f":"A139+1","v":131},94.119635483537124,34,-7.5999999999999929E-2,72241.277287784353,null,null,null,null,null,null,2220.0895987277199,70595.587787391676,23.587953643488618,1275.044205665828,120006.69586266388,{"$f":"Q139+1","v":130},94.119635483537124,-7.5999999999999929E-2,430198.69551222137,880297.24174842855,1000,205029.68596498217,10.624775530233693,{"$f":"Y139+X140","v":9363.5853689911528},null,1831.4533635327145,{"$f":"AB139+AA140","v":239920.39062278604},null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333348]
[132,82.448800683578526,35,-0.12399999999999994,74690.003406744654,null,null,null,null,null,null,2220.0895987277199,72815.677386119394,26.926887720877414,1301.9710933867054,107345.95517442128,131,82.448800683578526,-0.12399999999999994,435630.40011638525,772016.38377162348,1000,206029.68596498217,12.128739189764488,9375.7141081809168,null,1831.4533635327145,241751.84398631877,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666652]
[133,77.254526240513087,36,-6.2999999999999903E-2,77159.135576696339,null,null,null,null,null,null,2444.3186481992198,75259.99603431861,31.639811505534716,1333.6109048922401,103027.47864663196,132,77.254526240513087,{"$f":"(R142-R141)/R141","v":-6.2999999999999903E-2},441107.3689255839,{"$f":"(U141+V141)*(1+S142)","v":724316.3515940113},1000,207029.68596498217,12.944225389289741,9388.6583335702071,null,1831.4533635327145,243583.29734985149,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[134,95.950121590717259,37,0.24200000000000008,79648.843848064251,null,null,null,null,null,null,2444.3186481992198,77704.314682517826,25.474888490768691,1359.0857933830089,130404.44712731613,133,95.950121590717259,0.24200000000000008,446629.97914152592,900842.90867976204,1000,208029.68596498217,10.422081633888679,9399.0804152040964,null,1831.4533635327145,245414.75071338422,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333481E-2]
[135,91.824266362316408,38,-4.3000000000000101E-2,82159.299688360319,null,null,null,null,null,null,2444.3186481992198,80148.633330717043,26.619528203520058,1385.705321586529,127241.37454904075,134,91.824266362316408,-4.3000000000000101E-2,452198.61110926745,863063.66360653215,1000,209029.68596498217,10.890367433530491,9409.9707826376271,null,1831.4533635327145,247246.20407691694,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666652]
[136,97.058249544968433,39,5.6999999999999891E-2,84690.675993992088,null,null,null,null,null,null,2444.3186481992198,82592.951978916259,25.184038035496744,1410.8893596220257,136938.45154653527,135,97.058249544968433,5.6999999999999891E-2,457813.64834340679,913315.29243210447,1000,210029.68596498217,10.303091233236039,9420.2738738708631,null,1831.4533635327145,249077.65744044966,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[137,102.6876280185766,40,5.8000000000000017E-2,87243.147102170871,null,null,null,null,null,null,2444.3186481992198,85037.270627115475,23.803438596877832,1434.6927982189036,147325.20038443356,136,102.6876280185766,5.8000000000000017E-2,463475.47755449737,967345.57939316658,1000,211029.68596498217,9.738271486990584,9430.012145357854,null,1831.4533635327145,250909.11080398239,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333348]
[138,99.70968680603788,41,-2.9000000000000022E-2,89816.888802917747,null,null,null,null,null,null,2444.3186481992198,87481.589275314691,24.514354888648644,1459.2071531075521,145497.08822148418,137,99.70968680603788,-2.9000000000000022E-2,469184.48867568019,940263.55759076471,1000,212029.68596498217,10.029115846540252,9440.0412612043947,null,1831.4533635327145,252740.56416751511,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666652]
[139,128.22665723256472,42,0.28600000000000003,92412.078351170916,null,null,null,null,null,null,2444.3186481992198,89925.907923513907,19.062484361313096,1478.2696374688653,189553.57410102792,138,128.22665723256472,0.28600000000000003,474941.0748895398,1210464.9350617235,1000,213029.68596498217,7.7986903938882204,9447.8399515982837,null,1831.4533635327145,254572.01753104784,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[140,141.0493229558212,43,0.10000000000000005,95028.894478992777,null,null,null,null,null,null,2444.3186481992198,92370.226571713123,17.329531237557358,1495.5991687064227,210953.25015932994,139,141.0493229558212,0.10000000000000005,480745.63265518128,1332611.4285678959,1000,214029.68596498217,7.0897185398983824,9454.9296701381827,null,1831.4533635327145,256403.47089458056,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333348]
[141,148.10178910361228,44,5.0000000000000142E-2,97667.517407879888,null,null,null,null,null,null,2444.3186481992198,94814.545219912339,16.50431546434034,1512.1034841707631,223945.23131549568,140,148.10178910361228,5.0000000000000142E-2,486598.56173553679,1400291.9999962908,1000,215029.68596498217,6.7521128951413152,9461.6817830333239,null,1831.4533635327145,258234.92425811329,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666652]
[142,148.39799268181949,45,1.9999999999999159E-3,100328.12886117429,null,null,null,null,null,null,2444.3186481992198,{"$f":"IF(C151=\"NA\",\"NA\",IF(M150=\"NA\",L151,M150+L151))","v":97258.863868111555},16.471372718902536,{"$f":"IF(C151=\"NA\",\"NA\",IF(O150=\"NA\",N151,O150+N151))","v":1528.5748568896656},226837.44042632586,141,148.39799268181949,1.9999999999999159E-3,492500.26522489492,1404094.5839962834,1000,216029.68596498217,6.7386356238935292,9468.4204186572169,null,1831.4533635327145,260066.37762164601,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[143,149.43677863059222,46,6.999999999999936E-3,103010.91207657961,null,null,null,null,null,null,2444.3186481992198,99703.182516310771,16.356874596725458,1544.9317314863911,230869.62115750936,142,149.43677863059222,6.999999999999936E-3,498451.14957666449,1414930.2460842573,1000,217029.68596498217,6.6917930723868215,9475.1122117296036,null,1831.4533635327145,261897.83098517873,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333348]
[144,149.88508896648398,47,2.9999999999999003E-3,105716.0518187799,null,null,null,null,null,null,2444.3186481992198,102147.50116450999,16.307950744491986,1561.2396822308831,234006.54866918109,143,149.88508896648398,2.9999999999999003E-3,504451.62463136547,1420178.03682251,1000,218029.68596498217,6.6717777391693147,9481.7839894687731,null,1831.4533635327145,263729.28434871143,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666652]
[145,180.76141729357968,48,0.20600000000000004,108443.73439216521,null,null,null,null,null,null,2691.1948316673411,104838.69599617732,14.888104286638205,1576.1277865175214,284903.09252669977,144,180.76141729357968,0.20600000000000004,510502.10364485567,1713940.7124079471,1000,219029.68596498217,5.5321540125782036,9487.3161434813519,null,1831.4533635327145,265560.73771224415,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[146,236.97821807188296,49,0.311,111194.14765366206,null,null,null,null,null,null,2691.1948316673411,107529.89082784466,11.356296175925404,1587.4840826934467,376199.14913417067,145,236.97821807188296,0.311,516603.00331679161,2248287.2739668186,1000,220029.68596498217,4.2197971110436336,9491.5359405923955,null,1831.4533635327145,267392.19107577688,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[147,336.50906966207378,50,0.41999999999999987,113967.48102567144,null,null,null,null,null,null,2691.1948316673411,110221.085659512,7.9973916731869048,1595.4814743666336,536893.98660218972,146,336.50906966207378,0.41999999999999987,522754.74381932704,3193987.9290328822,1000,221029.68596498217,2.9716881063687564,9494.5076286987642,null,1831.4533635327145,269223.6444393096,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[148,305.21372618350091,51,-9.3000000000000041E-2,116763.92550911418,null,null,null,null,null,null,2691.1948316673411,112912.28049117934,8.8174108855423441,1604.298885252176,489654.04067985341,147,305.21372618350091,-9.3000000000000041E-2,528957.74882605032,2897854.0516328239,1000,222029.68596498217,3.2763926200317051,9497.7840213187956,null,1831.4533635327145,271055.09780284233,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[149,235.93021033984621,52,-0.22699999999999998,119583.67369658554,null,null,null,null,null,null,2691.1948316673411,115603.47532284667,11.406741119718426,1615.7056263718944,381193.768277194,148,235.93021033984621,-0.22699999999999998,535212.44554116274,2240814.1819121731,1000,223029.68596498217,4.2385415524342882,9502.0225628712305,null,1831.4533635327145,272886.55116637505,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[150,241.82846559834235,53,2.4999999999999915E-2,122426.91978561922,null,null,null,null,null,null,2691.1948316673411,118294.67015451401,11.128527921676513,1626.8341542935709,393414.8073157912,149,241.82846559834235,2.4999999999999915E-2,541519.26472890121,2297859.5364599773,1000,224029.68596498217,4.1351624901797939,9506.1577253614105,null,1831.4533635327145,274718.00452990778,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[151,214.01819205453299,54,-0.11499999999999995,125293.85959206161,null,null,null,null,null,null,2691.1948316673411,120985.86498618135,12.574607821103404,1639.4087621146743,350863.29930614255,150,214.01819205453299,-0.11499999999999995,547878.64074320428,2034490.6897670799,1000,225029.68596498217,4.6724999889037218,9510.8302253503134,null,1831.4533635327145,276549.4578934405,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[152,237.9882295646407,55,0.1120000000000001,128184.69056355751,null,null,null,null,null,null,2691.1948316673411,123677.05981784868,11.308100558546226,1650.7168626732205,392851.18366009789,151,237.9882295646407,0.1120000000000001,554291.01155762642,2263465.6470209928,1000,226029.68596498217,4.2018884792299653,9515.032113829544,null,1831.4533635327145,278380.91125697322,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[153,258.69320553676442,56,8.6999999999999911E-2,131099.61179314932,null,null,null,null,null,null,2691.1948316673411,126368.25464951602,10.403036392406833,1661.1198990656274,429720.43147019373,152,258.69320553676442,8.6999999999999911E-2,560756.81879550195,2461474.1583118192,1000,227029.68596498217,3.8655827775804652,9518.8976966071241,null,1831.4533635327145,280212.36462050595,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[154,222.4761567616174,57,-0.14000000000000001,134038.82403298767,null,null,null,null,null,null,2691.1948316673411,129059.44948118336,12.096553944659108,1673.2164530102864,372250.7658960339,153,222.4761567616174,-0.14000000000000001,567276.50776035991,2117727.7761481646,1000,228029.68596498217,4.4948636948610057,9523.3925603019852,null,1831.4533635327145,282043.81798403867,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[155,197.78130336107787,58,-0.11099999999999999,137002.52970815805,null,null,null,null,null,null,2691.1948316673411,131750.64431285069,13.60692232245119,1686.8233753327377,333622.12571324152,154,197.78130336107787,-0.11099999999999999,573850.5274665918,1883548.9929957185,1000,229029.68596498217,5.0560896455129427,9528.4486499474988,null,1831.4533635327145,283875.2713475714,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,{"$f":"IF(C164=\"NA\",\"NA\",INT(C164/12)-(C164/12))","v":-0.83333333333333304}]
[156,205.49477419215989,59,3.8999999999999917E-2,139990.93293062155,null,null,null,null,null,null,2691.1948316673411,134441.83914451805,13.096171628923187,1699.9195469616609,349324.58344772528,155,205.49477419215989,3.8999999999999917E-2,580479.33067037561,1958046.4037225514,1000,230029.68596498217,4.8663037974138046,9533.3149537449117,null,1831.4533635327145,285706.72471110412,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[157,210.63214354696387,60,2.4999999999999915E-2,143004.23951327222,null,null,null,null,null,null,2963.0055096657425,137404.84465418378,14.067204842384809,1713.9867518040458,361020.7035435841,156,210.63214354696387,2.4999999999999915E-2,587163.3739008574,2008022.5638156151,1000,231029.68596498217,4.7476134608915173,9538.0625672058031,null,1831.4533635327145,287538.17807463685,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[158,208.31518996794728,61,-1.0999999999999979E-2,146042.65698411156,null,null,null,null,null,null,2963.0055096657425,140367.85016384951,14.223665159135297,1728.2104169631812,360012.48131427047,157,208.31518996794728,-1.0999999999999979E-2,593903.11749159324,1986923.3156136433,1000,232029.68596498217,4.8004180595465291,9542.8629852653503,null,1831.4533635327145,289369.63143816957,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[159,179.15106337243466,62,-0.13999999999999999,149106.39460054139,null,null,null,null,null,null,2963.0055096657425,143330.85567351524,16.539145533878251,1744.7495624970595,312573.73943993833,158,179.15106337243466,-0.13999999999999999,600699.02561225218,1709614.0514277332,1000,233029.68596498217,5.5818814645889869,9548.4448667299384,null,1831.4533635327145,291201.08480170229,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[160,166.78963999973669,63,-6.8999999999999881E-2,152195.66336377463,null,null,null,null,null,null,2963.0055096657425,146293.86118318097,17.764925385476101,1762.5144878825356,293969.15692824841,159,166.78963999973669,-6.8999999999999881E-2,607551.56630058296,1592581.6818792198,1000,234029.68596498217,5.9955762240483201,9554.4404429539863,null,1831.4533635327145,293032.53816523502,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[161,172.29369811972799,64,3.2999999999999932E-2,155310.67603336822,null,null,null,null,null,null,2963.0055096657425,149256.8666928467,17.197410828147245,1779.7118987106828,306633.14461654628,160,172.29369811972799,3.2999999999999932E-2,614461.21149464999,1646169.877381234,1000,235029.68596498217,5.8040428112762061,9560.2444857652627,null,1831.4533635327145,294863.99152876774,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[162,175.05039728964366,65,1.6000000000000087E-2,158451.64714187512,null,null,null,null,null,null,2963.0055096657425,152219.87220251243,16.926585460774845,1796.6384841714575,314502.28044007678,161,175.05039728964366,1.6000000000000087E-2,621428.43706533418,1673524.5954193338,1000,236029.68596498217,5.7126405622797298,9565.9571263275429,null,1831.4533635327145,296695.44489230047,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[163,182.92766516767762,66,4.4999999999999984E-2,161618.79300961955,null,null,null,null,null,null,2963.0055096657425,155182.87771217816,16.197689436148178,1812.8361736076058,331617.88856954599,162,182.92766516767762,4.4999999999999984E-2,628453.72284910746,1749878.2022132038,1000,237029.68596498217,5.4666416863920855,9571.4237680139358,null,1831.4533635327145,298526.89825583319,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[164,206.89118930464338,67,0.13099999999999995,164812.33175959517,null,null,null,null,null,null,2963.0055096657425,158145.88322184389,14.321564488194674,1827.1577380958006,378022.83748182229,163,206.89118930464338,0.13099999999999995,635537.55268107879,1980243.2467031335,1000,238029.68596498217,4.8334586086579012,9576.2572266225943,null,1831.4533635327145,300358.35161936592,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[165,212.89103379447801,68,2.8999999999999863E-2,168032.48333248726,null,null,null,null,null,null,2963.0055096657425,161108.88873150962,13.917944109032728,1841.0756822048334,391948.5052784608,164,212.89103379447801,2.8999999999999863E-2,642680.41442831641,2038699.3008575242,1000,239029.68596498217,4.6972386867423728,9580.9544653093362,null,1831.4533635327145,302189.80498289864,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[166,210.1234503551498,69,-1.2999999999999961E-2,171279.4695018201,null,null,null,null,null,null,2963.0055096657425,164071.89424117535,14.101260495473888,1855.1769427003073,389816.18021950661,165,210.1234503551498,-1.2999999999999961E-2,649882.80002344796,2013183.2099463763,1000,240029.68596498217,4.759107078766335,9585.713572388102,null,1831.4533635327145,304021.25834643136,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[167,254.03925147937613,70,0.20900000000000013,174553.51388923079,null,null,null,null,null,null,2963.0055096657425,167034.89975084108,11.663573610813801,1866.8405163111211,474250.76739504928,166,254.03925147937613,0.20900000000000013,657145.20549853891,2435147.500825169,1000,241029.68596498217,3.9363995688720714,9589.6499719569747,null,1831.4533635327145,305852.71170996409,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333304]
[168,262.93062528115428,71,3.499999999999992E-2,177854.84197986979,null,null,null,null,null,null,2963.0055096657425,169997.90526050681,11.269153247163095,1878.1096695582842,493812.54976354167,167,262.93062528115428,3.499999999999992E-2,664468.13101925526,2521412.6633540499,1000,242029.68596498217,3.8032846076058666,9593.4532565645804,null,1831.4533635327145,307684.16507349681,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[169,313.93916658569822,72,0.19400000000000003,181183.68113793092,null,null,null,null,null,null,3262.2690661419824,173260.17432664879,10.391405129921747,1888.501074688206,592874.45348381076,168,313.93916658569822,0.19400000000000003,671852.08091931115,3011760.7200447354,1000,243029.68596498217,3.1853304921322163,9596.6385870567119,null,1831.4533635327145,309515.61843702954,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[170,339.99611741231115,73,8.2999999999999935E-2,184540.26062230911,null,null,null,null,null,null,3262.2690661419824,176522.44339279077,9.595018587185363,1898.0960932753915,645345.30218910915,169,339.99611741231115,8.2999999999999935E-2,679297.56373520102,3262819.8598084482,1000,244029.68596498217,2.9412100573704678,9599.5797971140819,null,1831.4533635327145,311347.07180056226,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[171,296.47661438353532,74,-0.128,187924.81160239052,null,null,null,null,null,null,3262.2690661419824,179784.71245893274,11.003461682552022,1909.0995549579434,566003.3725750451,170,296.47661438353532,-0.128,686805.0922412232,2846050.9177529668,1000,245029.68596498217,3.3729473134982428,9602.9527444275809,null,1831.4533635327145,313178.52516409499,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[172,289.95412886709755,75,-2.1999999999999971E-2,191337.56717397252,null,null,null,null,null,null,3262.2690661419824,183046.98152507472,11.250983315492864,1920.3505382734363,556813.56744453614,171,289.95412886709755,-2.1999999999999971E-2,694375.18348479562,2784415.7975624013,1000,246029.68596498217,3.4488213839450337,9606.4015658115259,null,1831.4533635327145,315009.97852762771,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[173,299.23266099084469,76,3.2000000000000063E-2,194778.76237531783,null,null,null,null,null,null,3262.2690661419824,186309.2505912167,10.902115615787659,1931.2526538892239,577893.87066890323,172,299.23266099084469,3.2000000000000063E-2,702008.35882206424,2874549.103084398,1000,247029.68596498217,3.3418811859932496,9609.7434469975196,null,1831.4533635327145,316841.43189116044,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[174,314.79275936236866,77,5.2000000000000129E-2,198248.63420334086,null,null,null,null,null,null,3262.2690661419824,189571.51965735867,10.36322777166127,1941.6158816608852,611206.62100982829,173,314.79275936236866,5.2000000000000129E-2,709705.14395381021,3025077.6564447866,1000,248029.68596498217,3.176693142579134,9612.9201401400987,null,1831.4533635327145,318672.88525469316,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[175,322.03299282770308,78,2.2999999999999833E-2,201747.4216299309,null,null,null,null,null,null,3262.2690661419824,192833.78872350065,10.130232425866346,1951.7461140867515,628526.64235919621,174,322.03299282770308,2.2999999999999833E-2,717466.06896165421,3095677.4425430163,1000,249029.68596498217,3.1052718891291637,9616.0254120292284,null,1831.4533635327145,320504.33861822588,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[176,345.86343429695313,79,7.4000000000000066E-2,205275.36561840915,null,null,null,null,null,null,3262.2690661419824,196096.05778964263,9.4322462065794657,1961.178360293331,678299.88295991882,175,345.86343429695313,7.4000000000000066E-2,725291.66834456322,3325831.5732911997,1000,250029.68596498217,2.891314608127713,9618.916726637357,null,1831.4533635327145,322335.79198175861,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[177,325.11162823913594,80,-6.0000000000000012E-2,208832.70914012467,null,null,null,null,null,null,3262.2690661419824,199358.3268557846,10.034304475084538,1971.2126647684156,640864.15904846566,176,325.11162823913594,-6.0000000000000012E-2,733182.48105566355,3127221.6788937277,1000,251029.68596498217,3.0758666043911838,9621.9925932417482,null,1831.4533635327145,324167.24534529133,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[178,319.25961893083149,81,-1.7999999999999995E-2,212419.69719118785,null,null,null,null,null,null,3262.2690661419824,202620.59592192658,10.218232663018878,1981.4308974314345,632590.87325173523,177,319.25961893083149,-1.7999999999999995E-2,741139.05053935607,3071913.6886736406,1000,252029.68596498217,3.132247051314851,9625.1248402930632,null,1831.4533635327145,325998.69870882406,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[179,313.83220540900737,82,-1.6999999999999956E-2,216036.57680934327,null,null,null,null,null,null,3262.2690661419824,205882.86498806856,10.394946757903233,1991.8258441893377,625099.09747259773,178,313.83220540900737,-1.6999999999999956E-2,749161.92476874625,3020674.1559661892,1000,253029.68596498217,3.1864161254474577,9628.3112564185103,null,1831.4533635327145,327830.15207235678,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333304]
[180,297.82676293314796,83,-5.1000000000000115E-2,219683.59709098324,null,null,null,null,null,null,3262.2690661419824,209145.13405421053,10.953579302321637,2002.7794234916594,596481.31256763719,179,297.82676293314796,-5.1000000000000115E-2,757251.6562833814,2867568.7740119132,1000,254029.68596498217,3.3576566126948979,9631.6689130312061,null,1831.4533635327145,329661.60543588951,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[181,274.29844866142929,84,-7.8999999999999945E-2,223361.00920830353,null,null,null,null,null,null,3591.7582418223224,212736.89229603286,13.094343986814463,2015.8737674784738,552951.04711661616,180,274.29844866142929,-7.8999999999999945E-2,765408.80222730478,2641951.8408649722,1000,255029.68596498217,3.6456640745872941,9635.3145771057934,null,1831.4533635327145,331493.05879942223,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[182,259.7606308823735,85,-5.3000000000000123E-2,227069.06642660152,null,null,null,null,null,null,3591.7582418223224,216328.6505378552,13.82718478016311,2029.700952258637,527236.39986125787,181,259.7606308823735,-5.3000000000000123E-2,773633.92438742775,2502875.3932991284,1000,256029.68596498217,3.8496980724258654,9639.1642751782201,null,1831.4533635327145,333324.51216295495,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[183,253.52637574119655,86,-2.399999999999998E-2,230808.0241217188,null,null,null,null,null,null,3591.7582418223224,219920.40877967753,14.167197520658924,2043.8681497792959,518174.48450640996,182,253.52637574119655,-2.399999999999998E-2,781927.58923221868,2443782.3838599492,1000,257029.68596498217,3.9443627791248619,9643.1086379573444,null,1831.4533635327145,335155.96552648768,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[184,241.10358332987789,87,-4.9000000000000085E-2,234578.13979762848,null,null,null,null,null,null,3591.7582418223224,223512.16702149986,14.89715827619235,2058.7653080554883,496375.69300741813,183,241.10358332987789,-4.9000000000000085E-2,790290.36795071571,2324988.0470508114,1000,258029.68596498217,4.1475949307306648,9647.2562328880758,null,1831.4533635327145,336987.4188900204,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[185,255.32869474634069,88,5.8999999999999997E-2,238379.67310417083,null,null,null,null,null,null,3591.7582418223224,227103.92526332219,14.067193839652832,2072.8325018951409,529253.61713667808,184,255.32869474634069,5.8999999999999997E-2,798722.8364918672,2463221.3418268091,1000,259029.68596498217,3.9165202367617233,9651.172753124838,null,1831.4533635327145,338818.87225355313,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[186,246.13686173547242,89,-3.6000000000000004E-2,242212.88585493437,null,null,null,null,null,null,3591.7582418223224,230695.68350514452,14.592524729930325,2087.425026625071,513792.24516157992,185,246.13686173547242,-3.6000000000000004E-2,807225.57560419478,2375509.3735210439,1000,260029.68596498217,4.0627803285909989,9655.2355334534295,null,1831.4533635327145,340650.32561708585,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[187,254.50551503447849,90,3.400000000000003E-2,246078.04204528764,null,null,null,null,null,null,3591.7582418223224,234287.44174696686,14.112693162408437,2101.5377197874795,534852.93973889598,186,254.50551503447849,3.400000000000003E-2,815799.17087579193,2457310.6922207596,1000,261029.68596498217,3.9291879386760145,9659.164721392106,null,1831.4533635327145,342481.77898061858,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[188,248.65188818868549,91,-2.2999999999999986E-2,249975.40787056056,null,null,null,null,null,null,3591.7582418223224,237879.19998878919,14.44492647124712,2115.9826462587266,526143.08036672371,187,248.65188818868549,-2.2999999999999986E-2,824444.21277465241,2401769.546299682,1000,262029.68596498217,4.0216867335476092,9663.1864081256535,null,1831.4533635327145,344313.2323441513,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[189,258.84661560442157,92,4.0999999999999912E-2,253905.25174437746,null,null,null,null,null,null,3591.7582418223224,241470.95823061152,13.876010058834892,2129.8586563175613,551306.70490358165,188,258.84661560442157,4.0999999999999912E-2,833161.29668933665,2501283.0976979686,1000,263029.68596498214,3.8632917709391066,9667.0496998965918,null,1831.4533635327145,346144.68570768402,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[190,258.84661560442157,93,0,257867.84431714259,null,null,null,null,null,null,3591.7582418223224,245062.71647243385,13.876010058834892,2143.734666376396,554898.46314540389,189,258.84661560442157,0,841951.0229699763,2502283.0976979686,1000,264029.68596498214,3.8632917709391066,9670.9129916675302,null,1831.4533635327145,347976.13907121675,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[191,225.71424880705561,94,-0.128,261863.45849468093,null,null,null,null,null,null,3591.7582418223224,248654.47471425618,15.912855572058362,2159.6475219484546,487463.21810461459,190,225.71424880705561,-0.128,850813.99696962174,2182862.8611926287,1000,265029.68596498214,4.4303804712604435,9675.3433721387901,null,1831.4533635327145,349807.59243474947,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333304]
[192,237.90281824263661,95,5.3999999999999992E-2,265892.36945703212,null,null,null,null,null,null,3591.7582418223224,252246.23295607851,15.097585931744177,2174.7451078801987,517377.99012408609,191,237.90281824263661,5.3999999999999992E-2,859750.82908593072,2301791.4556970308,1000,266029.68596498214,4.2033970315563982,9679.546769170347,null,1831.4533635327145,351639.0457982822,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[193,224.34235760280632,{"$f":"IF(AND(A202>=startm,A202<=endm),A202-startm,\"NA\")","v":96},-5.7000000000000037E-2,{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,typical,(1+return/12)*typical*((1+return/12)^C202-1)/(return/12)))","v":269954.85467740288},null,null,null,null,null,null,{"$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":3954.5258242463769},256200.75878032489,17.627192058165789,2192.3722999383644,491841.97051125951,192,224.34235760280632,-5.7000000000000037E-2,868762.13480320876,2171532.3427223,1000,267029.68596498214,{"$f":"V202/R202","v":4.4574729921064664},9684.004242162453,null,{"$f":"typical","v":1831.4533635327145},353470.49916181492,null,{"$f":"IF(A202=endm,E202,IF(C202=\"NA\",\"NA\",-typical))","v":-1831.4533635327145},{"$f":"IF(A202=endm,P202,IF(C202=\"NA\",\"NA\",-typical))","v":-1831.4533635327145},{"$f":"IF(A202=endm,F202,IF(C202=\"NA\",\"NA\",-G202))","v":0},{"$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,{"$f":"IF(C203=\"NA\",\"NA\",IF(C203=0,0,(B203-B202)/B202))","v":0.1699999999999999},274051.19394127664,null,null,null,null,null,null,3954.5258242463769,260155.28460457126,{"$f":"IF(C203=\"NA\",\"NA\",L203/B203)","v":15.06597611809042},2207.4382760564549,{"$f":"IF(C203=\"NA\",\"NA\",O203*B203)","v":579409.63132241997},193,262.48055839528337,0.1699999999999999,{"$f":"(1+return/12)*typical*((1+return/12)^Q203-1)/(return/12)","v":877848.53473479766},2541862.8409850909,{"$f":"IF((U203-T203)>0,IF(typical-(U203-T203)<min,min,typical-(U203-T203)),IF((U203-T203)<0,IF(typical-(U203-T203)>max,max,typical-(U203-T203)),IF((T203-U203)=0,min,)))","v":1000},{"$f":"W202+V203","v":268029.68596498214},3.8098059761593737,9687.8140481386126,null,1831.4533635327145,355301.95252534765,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[{"$f":"A203+1","v":195},260.64319448651639,98,-6.9999999999999655E-3,278181.66936568281,null,null,null,null,null,null,3954.5258242463769,264109.81042881764,15.172181387805054,2222.6104574442602,579308.28972740949,{"$f":"Q203+1","v":194},260.64319448651639,-6.9999999999999655E-3,887010.65466581646,2525062.8010981954,1000,269029.68596498214,3.8366626144605975,{"$f":"Y203+X204","v":9691.6507107530724},null,1831.4533635327145,{"$f":"AB203+AA204","v":357133.40588888037},null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[196,294.78745296425006,99,0.13100000000000009,282346.5654186256,null,null,null,null,null,null,3954.5258242463769,268064.33625306404,13.414837655000047,2236.0252950992603,659152.20150594658,195,294.78745296425006,0.13100000000000009,896249.12559626042,2856977.0280420589,1000,270029.68596498214,3.3922746370120223,9695.0429853900841,null,1831.4533635327145,358964.85925241309,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[197,288.30212899903654,100,-2.2000000000000079E-2,286546.16893867619,null,null,null,null,null,null,3954.5258242463769,272018.86207731045,13.716602919222954,2249.7418980184834,648605.37889706215,196,288.30212899903654,{"$f":"(R206-R205)/R205","v":-2.2000000000000079E-2},905564.58378445788,{"$f":"(U205+V205)*(1+S206)","v":2795101.5334251332},1000,271029.68596498214,3.4685834734274259,9698.5115688635124,null,1831.4533635327145,360796.31261594582,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[198,296.66289074000855,101,2.8999999999999825E-2,290780.76915472734,null,null,null,null,null,null,3954.5258242463769,275973.38790155685,13.330031991470316,2263.0719300099536,671369.46070932318,197,296.66289074000855,2.8999999999999825E-2,914957.67079089046,2877188.4778944617,1000,272029.68596498214,3.3708294202404536,9701.882398283753,null,1831.4533635327145,362627.76597947854,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[199,275.59982549746798,102,-7.0999999999999883E-2,295050.65770591225,null,null,null,null,null,null,3954.5258242463769,279927.91372580326,14.348796546254375,2277.4207265562081,627656.75482320774,198,275.59982549746798,-7.0999999999999883E-2,924429.03352237667,2673837.0959639554,1000,273029.68596498214,3.6284493221102831,9705.5108476058631,null,1831.4533635327145,364459.21934301127,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[200,272.01702776600087,103,-1.3000000000000097E-2,299356.12866169016,null,null,null,null,null,null,3954.5258242463769,283882.43955004966,14.537787787491769,2291.9585143436998,623451.74283475231,199,272.01702776600087,-1.3000000000000097E-2,933979.3242766253,2640064.2137164236,1000,274029.68596498214,3.6762404479334179,9709.1870880537972,null,1831.4533635327145,366290.67270654399,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[201,249.43961446142279,104,-8.3000000000000004E-2,303697.47854209982,null,null,null,null,null,null,3954.5258242463769,287836.96537429607,15.853639899118615,2307.8121542428185,575659.77400371421,200,249.43961446142279,-8.3000000000000004E-2,943609.20078715927,2421855.8839779603,1000,275029.68596498214,4.0089863118139784,9713.1960743656109,null,1831.4533635327145,368122.12607007672,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[202,240.21034872635013,105,-3.7000000000000061E-2,308075.00633817946,null,null,null,null,null,null,3954.5258242463769,291791.49119854247,16.46276209669638,2324.2749163395147,558314.88818982313,201,240.21034872635013,-3.7000000000000061E-2,953319.32626861427,2333210.2162707755,1000,276029.68596498214,4.1630179769615561,9717.3590923425727,null,1831.4533635327145,369953.57943360944,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[203,219.31204838715769,106,-8.6999999999999938E-2,312489.01353255985,null,null,null,null,null,null,3954.5258242463769,295746.01702278887,18.031502844136234,2342.3064191836511,513696.01874155493,202,219.31204838715769,-8.6999999999999938E-2,963110.36946241511,2131133.927455218,1000,277029.68596498214,4.5597130087202142,9721.9188053512935,null,1831.4533635327145,371785.03279714216,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[204,237.51494840329175,107,8.2999999999999893E-2,316939.80412022653,null,null,null,null,null,null,3954.5258242463769,299700.54284703528,16.649587113699202,2358.9560062973501,560287.3141213503,203,237.51494840329175,8.2999999999999893E-2,972983.00468283053,2309101.043434001,1000,278029.68596498214,4.2102613192245748,9726.1290666705172,null,1831.4533635327145,373616.48616067489,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[205,260.31638345000778,108,9.6000000000000058E-2,321427.68462945736,null,null,null,null,null,null,4353.9329324952605,304054.47577953053,16.725543259290891,2375.6815495566411,618428.82920949522,204,260.31638345000778,9.6000000000000058E-2,982937.91186341632,2531870.7436036654,1000,279029.68596498214,3.8414793058618382,9729.9705459763791,null,1831.4533635327145,375447.93952420761,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[206,267.34492580315799,109,2.7000000000000017E-2,325952.96414293139,null,null,null,null,null,null,4353.9329324952605,{"$f":"IF(C215=\"NA\",\"NA\",IF(M214=\"NA\",L215,M214+L215))","v":308408.40871202579},16.285825958413721,{"$f":"IF(C215=\"NA\",\"NA\",IF(O214=\"NA\",N215,O214+N215))","v":2391.9673755150548},639480.34053064685,205,267.34492580315799,2.7000000000000017E-2,992975.77660383994,2601258.253680964,1000,280029.68596498214,3.7404861790280801,9733.7110321554064,null,1831.4533635327145,377279.39288774034,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[207,259.32457802906322,110,-3.0000000000000124E-2,330515.95431901811,null,null,null,null,null,null,4353.9329324952605,312762.34164452105,16.789511297333735,2408.7568868123885,624649.86324722262,206,259.32457802906322,-3.0000000000000124E-2,1003097.290217101,2524190.5060705347,1000,281029.68596498214,3.8561713185856501,9737.5672034739928,null,1831.4533635327145,379110.84625127306,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[208,289.1469045024055,111,0.11500000000000006,335116.96941323869,null,null,null,null,null,null,4353.9329324952605,317116.2745770163,15.057857665770165,2423.8147444781589,700838.53045314865,207,289.1469045024055,0.11500000000000006,1013303.149777139,2815587.4142686464,1000,282029.68596498214,3.4584496130813003,9741.0256530870738,null,1831.4533635327145,380942.29961480579,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[209,281.33993808084057,112,-2.6999999999999958E-2,339756.32629991125,null,null,null,null,null,null,4353.9329324952605,321470.20750951156,15.47570160921908,2439.2904460873779,686269.82306340884,208,281.33993808084057,-2.6999999999999958E-2,1023594.0581668438,2740539.554083393,1000,283029.68596498214,3.5544189240301134,9744.5800720111038,null,1831.4533635327145,382773.75297833851,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[210,319.32082972175402,113,0.13499999999999993,344434.34449397255,null,null,null,null,null,null,4353.9329324952605,325824.14044200681,13.63497939138245,2452.9254254787602,783270.18210946419,209,319.32082972175402,0.13499999999999993,1033970.7241264629,3111647.3938846509,1000,284029.68596498214,3.1316466291014216,9747.7117186402047,null,1831.4533635327145,384605.20634187124,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[211,326.98452963507611,114,2.3999999999999983E-2,349151.34617298463,null,null,null,null,null,null,4353.9329324952605,330178.07337450207,13.315409561896924,2466.2408350406572,806422.59941258666,210,326.98452963507611,2.3999999999999983E-2,1044433.8623024125,3187350.9313378828,1000,285029.68596498214,3.0582486612318571,9750.7699673014358,null,1831.4533635327145,386436.65970540396,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[212,295.92099931974388,115,-9.5000000000000001E-2,353907.65619932156,null,null,null,null,null,null,4353.9329324952605,334532.00630699733,14.713159736902679,2480.9539947775597,734166.38540088618,211,295.92099931974388,-9.5000000000000001E-2,1054984.1932964944,2885457.5928607839,1000,286029.68596498214,3.3792802886539857,9754.1492475900905,null,1831.4533635327145,388268.11306893668,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[213,300.95165630817951,116,1.6999999999999925E-2,358703.60214254464,null,null,null,null,null,null,4353.9329324952605,338885.93923949258,14.467217047101945,2495.4212118246619,751001.14688519645,212,300.95165630817951,1.6999999999999925E-2,1065622.4437155272,2935527.371939417,1000,287029.68596498214,3.3227928108692093,9757.4720404009604,null,1831.4533635327145,390099.56643246941,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[214,290.71929999370138,117,-3.4000000000000072E-2,363539.51430196123,null,null,null,null,null,null,4353.9329324952605,343239.87217198784,14.976415162631415,2510.3976269872933,729821.04082359502,213,290.71929999370138,-3.4000000000000072E-2,1076349.3462213855,2836685.4412934766,1000,288029.68596498214,3.4397441106306519,9760.9117845115907,null,1831.4533635327145,391931.01979600213,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[215,274.43901919405408,118,-5.6000000000000077E-2,368415.72572937323,null,null,null,null,null,null,4353.9329324952605,347593.80510448309,15.864846570584128,2526.2624735578775,693304.99546996888,214,274.43901919405408,-5.6000000000000077E-2,1087165.6395814596,2678775.0565810418,1000,289029.68596498214,3.6437967273629788,9764.5555812389539,null,1831.4533635327145,393762.47315953486,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[216,289.258726230533,119,5.3999999999999986E-2,373332.57225201343,null,null,null,null,null,null,4353.9329324952605,351947.73803697835,15.052036594482095,2541.3145101523596,735097.39815784246,215,289.258726230533,5.3999999999999986E-2,1098072.0687195335,2824482.9096364183,1000,290029.68596498214,3.457112644556906,9768.012693883511,null,1831.4533635327145,395593.92652306758,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[217,254.83693780909957,120,-0.11900000000000002,378290.39249567565,null,null,null,null,null,null,4793.6801586772817,356741.41819565563,18.810774450084889,2560.1252846024445,652414.48793573643,216,254.83693780909957,-0.11900000000000002,1109069.3847670916,2489250.4433896844,1000,291029.68596498214,3.9240779166366697,9771.9367718001486,null,1831.4533635327145,397425.37988660031,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[218,280.5754685278186,121,0.10099999999999991,383289.52790803497,null,null,null,null,null,null,4793.6801586772817,361535.09835433291,17.085172070921789,2577.2104566733665,723102.03137592319,217,280.5754685278186,0.10099999999999991,1120158.3451150462,2741765.7381720426,1000,292029.68596498214,3.5641034665183198,9775.5008752666672,null,1831.4533635327145,399256.83325013303,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[219,295.44596835979297,122,5.299999999999995E-2,388330.32278216409,null,null,null,null,null,null,4793.6801586772817,366328.77851301018,16.225234635253361,2593.4356913086199,766220.11919752427,218,295.44596835979297,5.299999999999995E-2,1131339.7134659004,2888132.322295161,1000,293029.68596498214,3.384713643417208,9778.8855889100851,null,1831.4533635327145,401088.28661366575,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,{"$f":"IF(C228=\"NA\",\"NA\",INT(C228/12)-(C228/12))","v":-0.16666666666666607}]
[220,306.67291515746513,123,3.8000000000000075E-2,393413.12428024429,null,null,null,null,null,null,4793.6801586772817,371122.45867168746,15.631247240128479,2609.0669385487486,800130.16388570762,219,306.67291515746513,3.8000000000000075E-2,1142614.2598863449,2998919.3505423772,1000,294029.68596498214,3.2608031246793909,9782.1463920347651,null,1831.4533635327145,402919.73997719848,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[221,281.21906319939552,124,-8.3000000000000004E-2,398538.2824574752,null,null,null,null,null,null,4793.6801586772817,375916.13883036474,17.046071145178274,2626.1130096939269,738513.04044187116,220,281.21906319939552,-8.3000000000000004E-2,1153982.7608602936,2750926.0444473601,1000,295029.68596498214,3.5559467008499355,9785.7023387356148,null,1831.4533635327145,404751.1933407312,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[222,249.16008999466445,125,-0.11399999999999995,403706.15028618282,null,null,null,null,null,null,4793.6801586772817,380709.81898904202,19.239357951668481,2645.3523676455952,659116.23399017518,221,249.16008999466445,-0.11399999999999995,1165445.9993423577,2438206.4753803611,1000,296029.68596498214,4.0134838610044419,9789.7158225966195,null,1831.4533635327145,406582.64670426393,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[223,246.41932900472312,126,-1.1000000000000051E-2,408917.08368012996,null,null,null,null,null,null,4793.6801586772817,385503.4991477193,19.453344743850842,2664.8057123894459,656659.6355749605,222,246.41932900472312,-1.1000000000000051E-2,1177004.7648117729,2412375.2041511773,1000,297029.68596498214,4.058123216384673,9793.7739458130036,null,1831.4533635327145,408414.10006779665,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[224,225.72010536832639,127,-8.3999999999999977E-2,414171.44151902641,null,null,null,null,null,null,4793.6801586772817,390297.17930639657,21.237275921234541,2686.0429883106804,606293.90634534101,223,225.72010536832639,-8.3999999999999977E-2,1188659.8533267663,2210651.6870024786,1000,298029.68596498214,4.4302655200706038,9798.2042113330735,null,1831.4533635327145,410245.55343132938,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[225,239.48903179579429,128,6.0999999999999971E-2,419469.58567324706,null,null,null,null,null,null,4793.6801586772817,395090.85946507385,20.016282677883641,2706.0592709885641,648071.5147910841,224,239.48903179579429,6.0999999999999971E-2,1200412.0675793851,2346562.4399096295,1000,299029.68596498214,4.1755565693408139,9802.3797679024137,null,1831.4533635327145,412077.0067948621,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[226,218.17450796596862,129,-8.8999999999999926E-2,424811.88102875289,null,null,null,null,null,null,4793.6801586772817,399884.53962375113,21.971770228192799,2728.0310412167569,595186.83013335499,225,218.17450796596862,-8.8999999999999926E-2,1212262.2169507751,2138629.3827576726,1000,300029.68596498214,4.5834869037769641,9806.9632548061909,null,1831.4533635327145,413908.46015839482,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[227,216.42911190224086,130,-8.0000000000000192E-3,430198.69551222137,null,null,null,null,null,null,4793.6801586772817,404678.21978242841,22.148961923581449,2750.1800031403382,595219.01565096539,226,216.42911190224086,-8.0000000000000192E-3,1224211.1175669273,2122512.347695611,1000,301029.68596498214,4.6204505078396814,9811.5837053140312,null,1831.4533635327145,415739.91352192755,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[228,233.95986996632237,131,8.1000000000000003E-2,435630.40011638525,null,null,null,null,null,null,4793.6801586772817,409471.89994110569,20.489326478798752,2770.669329619137,648225.43607737089,227,233.95986996632237,8.1000000000000003E-2,1236259.5923548804,2295516.8478589552,1000,302029.68596498214,4.2742372875482717,9815.8579426015804,null,1831.4533635327145,417571.36688546027,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[229,253.84645891345977,132,8.4999999999999978E-2,441107.3689255839,null,null,null,null,null,null,5277.8418547036872,414749.74179580936,20.791473228716523,2791.4608028478533,708602.43999865104,228,253.84645891345977,8.4999999999999978E-2,1248408.4710993997,2491720.7799269664,1000,303029.68596498214,3.9393892051136143,9819.7973318066943,null,1831.4533635327145,419402.820248993,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[230,257.90800225607512,133,1.599999999999998E-2,446629.97914152592,null,null,null,null,null,null,5277.8418547036872,420027.58365051303,20.464048453461142,2811.9248513013144,725217.92089333315,229,257.90800225607512,1.599999999999998E-2,1260658.5905001236,2532604.3124057981,1000,304029.68596498214,3.8773515798362346,9823.6746833865309,null,1831.4533635327145,421234.27361252572,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[231,283.44089447942656,134,9.9000000000000005E-2,452198.61110926745,null,null,null,null,null,null,5277.8418547036872,425305.4255052167,18.620608237908229,2830.5454595392225,802292.33691647672,230,283.44089447942656,9.9000000000000005E-2,1273010.7942291868,2784431.1393339722,1000,305029.68596498214,3.5280724111339712,9827.2027557976653,null,1831.4533635327145,423065.72697605845,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[232,257.08089129283991,135,-9.2999999999999944E-2,457813.64834340679,null,null,null,null,null,null,5277.8418547036872,430583.26735992037,20.529887803647441,2851.0753473428699,732956.99143794808,231,257.08089129283991,-9.2999999999999944E-2,1285465.9329893247,2526386.0433759131,1000,306029.68596498214,3.8898262526284135,9831.0925820502944,null,1831.4533635327145,424897.18033959117,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[233,297.69967211710861,136,0.15799999999999997,463475.47755449737,null,null,null,null,null,null,5277.8418547036872,435861.10921462404,17.728745944427843,2868.8040932872977,854042.03793984756,232,297.69967211710861,0.15799999999999997,1298024.8645724647,2926713.0382293072,1000,307029.68596498214,3.359090028176523,9834.4516720784704,null,1831.4533635327145,426728.63370312389,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[234,312.28695605084692,137,4.8999999999999995E-2,469184.48867568019,null,null,null,null,null,null,5277.8418547036872,441138.95106932771,16.900615771618533,2885.7047090589163,901167.93965360383,233,312.28695605084692,4.8999999999999995E-2,1310688.4539187977,3071170.9771025432,1000,308029.68596498214,3.202183058318897,9837.6538551367885,null,1831.4533635327145,428560.08706665662,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[235,344.45251252408417,138,0.10300000000000004,474941.0748895398,null,null,null,null,null,null,5277.8418547036872,446416.79292403138,15.32240777118634,2901.0271168301024,999266.07929262868,234,344.45251252408417,0.10300000000000004,1323457.5731763497,3388604.5877441051,1000,309029.68596498214,2.9031578044595618,9840.5570129412481,null,1831.4533635327145,430391.54043018934,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[236,371.31980850096278,139,7.8000000000000125E-2,480745.63265518128,null,null,null,null,null,null,5277.8418547036872,451694.63477873505,14.213736336907548,2915.2408531670098,1082486.6753321574,235,371.31980850096278,7.8000000000000125E-2,1336333.101761048,3653993.7455881457,1000,310029.68596498214,2.6930962935617457,9843.2501092348102,null,1831.4533635327145,432222.99379372207,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[237,371.69112830946369,140,9.999999999998684E-4,486598.56173553679,null,null,null,null,null,null,5277.8418547036872,456972.47663343872,14.199536800107444,2929.4403899671174,1088847.0038621931,236,371.69112830946369,9.999999999998684E-4,1349315.9264172858,3658648.7393337335,1000,311029.68596498214,2.6904058876740717,9845.9405151224837,null,1831.4533635327145,434054.44715725479,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[238,348.64627835427694,141,-6.2E-2,492500.26522489492,null,null,null,null,null,null,5277.8418547036872,462250.31848814239,15.138098934016464,2944.5784889011338,1026616.3314774409,237,348.64627835427694,-6.2E-2,1362406.9412789913,3432750.5174950417,1000,312029.68596498214,2.8682365540235306,9848.8087516765081,null,1831.4533635327145,435885.90052078752,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[239,361.89483693173946,142,3.7999999999999985E-2,498451.14957666449,null,null,null,null,null,null,5277.8418547036872,467528.16034284607,14.583910341056324,2959.1623992421901,1070905.5939282873,238,361.89483693173946,3.7999999999999985E-2,1375607.0479312122,3564233.0371598536,1000,313029.68596498214,2.7632336743964649,9851.5719853509054,null,1831.4533635327145,437717.35388432024,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[240,389.39884453855171,143,7.6000000000000151E-2,504451.62463136547,null,null,null,null,null,null,5277.8418547036872,472806.00219754974,13.553820019569072,2972.7162192617593,1157572.2609215411,239,389.39884453855171,7.6000000000000151E-2,1388917.1554722008,3836190.7479840028,1000,314029.68596498214,2.5680610356844467,9854.1400463865903,null,1831.4533635327145,439548.80724785296,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[241,404.97479832009378,144,0.04,510502.10364485567,null,null,null,null,null,null,5810.9038820287597,478616.9060795785,14.348803693793798,2987.0650229555531,1209686.0552404313,240,404.97479832009378,0.04,1402338.1805760316,3990678.3779033632,1000,315029.68596498214,2.4692894573888911,9856.6093358439794,null,1831.4533635327145,441380.26061138569,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[242,433.32303420250037,145,7.0000000000000048E-2,516603.00331679161,null,null,null,null,null,null,5810.9038820287597,484427.80996160727,13.41009691008766,3000.4751198656409,1300174.9829892905,241,433.32303420250037,7.0000000000000048E-2,1415871.0475557272,4271095.8643565988,1000,316029.68596498214,2.3077471564382157,9858.9170830004168,null,1831.4533635327145,443211.71397491841,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[243,400.39048360311034,146,-7.5999999999999998E-2,522754.74381932704,null,null,null,null,null,null,5810.9038820287597,490238.71384363604,14.513091894034265,3014.9882117596753,1207172.5881641333,242,400.39048360311034,-7.5999999999999998E-2,1429516.6884269204,3947416.5786654977,1000,317029.68596498214,2.4975618576171166,9861.4146448580341,null,1831.4533635327145,445043.16733845114,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[244,368.35924491486151,147,-8.0000000000000016E-2,528957.74882605032,null,null,null,null,null,null,5810.9038820287597,496049.61772566481,15.775099884819852,3030.7633116444954,1116409.6849930314,243,368.35924491486151,-8.0000000000000016E-2,1443276.0429720404,3632543.2523722574,1000,318029.68596498214,2.7147411495838227,9864.1293860076185,null,1831.4533635327145,446874.62070198386,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[245,361.36041926147914,148,-1.9E-2,535212.44554116274,null,null,null,null,null,null,5810.9038820287597,501860.52160769358,16.080631890743987,3046.8439435352393,1101008.8048601926,244,361.36041926147914,-1.9E-2,1457150.0588050357,3564505.9305771845,1000,319029.68596498214,2.7673202340304002,9866.8967062416486,null,1831.4533635327145,448706.07406551659,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[246,385.21020693273681,149,6.6000000000000142E-2,541519.26472890121,null,null,null,null,null,null,5810.9038820287597,507671.42548972234,15.085020535407116,3061.9289640706465,1179486.2898629941,245,385.21020693273681,6.6000000000000142E-2,1471139.6914366398,3800829.3219952788,1000,320029.68596498214,2.5959852101598497,9869.4926914518092,null,1831.4533635327145,450537.52742904931,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[247,349.00044748105955,150,-9.3999999999999986E-2,547878.64074320428,null,null,null,null,null,null,5810.9038820287597,513482.32937175111,16.650133041288207,3078.579097111935,1074425.4824979017,246,349.00044748105955,-9.3999999999999986E-2,1485245.904340174,3444457.3657277226,1000,321029.68596498214,2.8653258390285319,9872.3580172908369,null,1831.4533635327145,452368.98079258204,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[248,365.0544680651883,151,4.6000000000000034E-2,554291.01155762642,null,null,null,null,null,null,5810.9038820287597,519293.23325377988,15.917909217292742,3094.4970063292276,1129659.9585748338,247,365.0544680651883,4.6000000000000034E-2,1499469.6690179042,3603948.4045511982,1000,322029.68596498214,2.7393172457251738,9875.0973345365619,null,1831.4533635327145,454200.43415611476,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[249,332.92967487545172,152,-8.8000000000000023E-2,560756.81879550195,null,null,null,null,null,null,5810.9038820287597,525104.13713580859,17.453847825978883,3111.9508541552063,1036060.7861022771,248,332.92967487545172,-8.8000000000000023E-2,1513811.9650679489,3287712.9449506924,1000,323029.68596498214,3.0036373308390063,9878.1009718674013,null,1831.4533635327145,456031.88751964748,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[250,306.96116023516652,153,-7.7999999999999917E-2,567276.50776035991,null,null,null,null,null,null,5810.9038820287597,530915.04101783736,18.930420635551933,3130.8812747907582,961058.94866832835,249,306.96116023516652,-7.7999999999999917E-2,1528273.7802517435,3032193.3352445383,1000,324029.68596498214,3.2577411397386182,9881.3587130071392,null,1831.4533635327145,457863.34088318021,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[251,331.825014214215,154,8.0999999999999989E-2,573850.5274665918,null,null,null,null,null,null,5810.9038820287597,536725.94489986612,17.511952484321863,3148.3932272750799,1044715.6273924917,250,331.825014214215,8.0999999999999989E-2,1542856.1105620703,3278881.9953993456,1000,325029.68596498214,3.0136365770014972,9884.3723495841405,null,1831.4533635327145,459694.79424671293,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[252,330.49771415735813,155,-4.0000000000000313E-3,580479.33067037561,null,null,null,null,null,null,5810.9038820287597,542536.84878189489,17.582281610764923,3165.9755088858446,1046347.6687649504,251,330.49771415735813,-4.0000000000000313E-3,1557559.9602916497,3266762.4674177482,1000,326029.68596498214,3.0257395351420655,9887.3980891192823,null,1831.4533635327145,461526.24761024566,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[253,359.91201071736299,156,8.8999999999999954E-2,587163.3739008574,null,null,null,null,null,null,6397.8051741136642,548934.65395600861,17.776025760745803,3183.7515346465902,1145870.4164591446,252,359.91201071736299,8.8999999999999954E-2,1572386.3421023092,3558593.3270179275,1000,327029.68596498214,2.7784568734086919,9890.1765459926919,null,1831.4533635327145,463357.70097377838,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[254,354.51333055660251,157,-1.5000000000000091E-2,593903.11749159324,null,null,null,null,null,null,6397.8051741136642,555332.45913012233,18.04672666065564,3201.7982613072459,1135080.1653863708,253,354.51333055660251,-1.5000000000000091E-2,1587336.2770947232,3506199.427112658,1000,328029.68596498214,2.8207683993996877,9892.9973143920924,null,1831.4533635327145,465189.15433731111,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[255,301.33633097311213,158,-0.15000000000000002,600699.02561225218,null,null,null,null,null,null,6397.8051741136642,561730.26430423604,21.231443130183106,3223.0297044374288,971215.94575252885,254,301.33633097311213,-0.15000000000000002,1602410.794878742,2981119.5130457594,1000,329029.68596498214,3.3185510581172797,9896.3158654502095,null,1831.4533635327145,467020.60770084383,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[256,295.30960435364989,159,-1.9999999999999987E-2,607551.56630058296,null,null,null,null,null,null,6397.8051741136642,568128.06947834976,21.664737887941946,3244.6944423253708,958189.43201159197,255,295.30960435364989,-1.9999999999999987E-2,1617610.9336442933,2922477.1227848441,1000,330029.68596498214,3.3862765899155911,9899.7021420401252,null,1831.4533635327145,468852.06106437655,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[257,306.53136931908858,{"$f":"IF(AND(A266>=startm,A266<=endm),A266-startm,\"NA\")","v":160},3.7999999999999999E-2,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,typical,(1+return/12)*typical*((1+return/12)^C266-1)/(return/12)))","v":614461.21149464999},null,null,null,null,null,null,{"$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":6397.8051741136642},574525.87465246348,20.871616462371815,3265.5660587877428,1000998.4356021461,256,306.53136931908858,3.7999999999999999E-2,1632937.7402328909,3034569.2534506684,1000,331029.68596498214,{"$f":"V266/R266","v":3.2623088534832285},9902.964450893609,null,{"$f":"typical","v":1831.4533635327145},470683.51442790928,null,{"$f":"IF(A266=endm,E266,IF(C266=\"NA\",\"NA\",-typical))","v":-1831.4533635327145},{"$f":"IF(A266=endm,P266,IF(C266=\"NA\",\"NA\",-typical))","v":-1831.4533635327145},{"$f":"IF(A266=endm,F266,IF(C266=\"NA\",\"NA\",-G266))","v":0},{"$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,{"$f":"IF(C267=\"NA\",\"NA\",IF(C267=0,0,(B267-B266)/B266))","v":-5.1000000000000031E-2},621428.43706533418,null,null,null,null,null,null,6397.8051741136642,580923.67982657719,{"$f":"IF(C267=\"NA\",\"NA\",L267/B267)","v":21.993273406081997},3287.559332193825,{"$f":"IF(C267=\"NA\",\"NA\",O267*B267)","v":956345.32056055032},257,290.89826948381506,-5.1000000000000031E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q267-1)/(return/12)","v":1648392.2702097271},2880755.2215246842,{"$f":"IF((U267-T267)>0,IF(typical-(U267-T267)<min,min,typical-(U267-T267)),IF((U267-T267)<0,IF(typical-(U267-T267)>max,max,typical-(U267-T267)),IF((T267-U267)=0,min,)))","v":1000},{"$f":"W266+V267","v":332029.68596498214},3.4376278751140452,9906.4020787687223,null,1831.4533635327145,472514.967791442,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[{"$f":"A267+1","v":259},281.58952486033297,162,-3.2000000000000008E-2,628453.72284910746,null,null,null,null,null,null,6397.8051741136642,587321.48500069091,22.720323766613635,3310.2796559604385,932140.0754767264,{"$f":"Q267+1","v":258},281.58952486033297,-3.2000000000000008E-2,1663975.5879363706,2789539.0544358944,1000,333029.68596498214,3.5512684660269063,{"$f":"Y267+X268","v":9909.9533472347484},null,1831.4533635327145,{"$f":"AB267+AA268","v":474346.42115497473},null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[260,276.52091341284699,163,-1.7999999999999943E-2,635537.55268107879,null,null,null,null,null,null,6397.8051741136642,593719.29017480463,23.136785913048506,3333.4164418734872,921759.35929225909,259,276.52091341284699,-1.7999999999999943E-2,1679688.766644069,2740309.3514560484,1000,334029.68596498214,3.6163630000273992,9913.5697102347767,null,1831.4533635327145,476177.87451850745,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[261,239.74363192893833,164,-0.13300000000000006,642680.41442831641,null,null,null,null,null,null,6397.8051741136642,600117.09534891834,26.68602758137083,3360.1024694548582,805563.16968050227,260,239.74363192893833,{"$f":"(R270-R269)/R269","v":-0.13300000000000006},1695532.8885076647,{"$f":"(U269+V269)*(1+S270)","v":2376715.2077123942},1000,335029.68596498214,4.1711222607005762,9917.7408324954777,null,1831.4533635327145,478009.32788204018,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[262,255.08722437239038,165,6.4000000000000001E-2,649882.80002344796,null,null,null,null,null,null,6397.8051741136642,606514.90052303206,25.080852990010175,3385.1833224448683,863517.01771416806,261,255.08722437239038,6.4000000000000001E-2,1711509.044720124,2529888.9810059876,1000,336029.68596498214,3.9202276886283607,9921.6610601841057,null,1831.4533635327145,479840.7812455729,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[263,280.08577236088468,166,9.8000000000000143E-2,657145.20549853891,null,null,null,null,null,null,6397.8051741136642,612912.70569714578,22.842306912577573,3408.0256293574457,954539.49062427029,262,280.08577236088468,9.8000000000000143E-2,1727618.3355676874,2778916.1011445746,1000,337029.68596498214,3.5703348712462297,9925.2313950553526,null,1831.4533635327145,481672.23460910562,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[264,277.8450861819976,167,-7.999999999999988E-3,664468.13101925526,null,null,null,null,null,null,6397.8051741136642,619310.5108712595,23.026519065098359,3431.0521484225442,953300.97987338982,263,277.8450861819976,-7.999999999999988E-3,1743861.8705056466,2757676.772335418,1000,338029.68596498214,3.5991278944014411,9928.8305229497546,null,1831.4533635327145,483503.68797263835,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[265,282.01276247472754,168,1.4999999999999901E-2,671852.08091931115,null,null,null,null,null,null,7043.9834966991439,626354.49436795863,24.977534473569747,3456.0296828961141,974644.4780681897,264,282.01276247472754,1.4999999999999901E-2,1760240.7682347556,2800056.9239204489,1000,339029.68596498214,3.5459388122181692,9932.3764617619727,null,1831.4533635327145,485335.14133617107,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[266,299.49755374816067,169,6.2000000000000083E-2,679297.56373520102,null,null,null,null,null,null,7043.9834966991439,633398.47786465776,23.519335662495052,3479.5490185586091,1042116.4192051167,265,299.49755374816067,6.2000000000000083E-2,1776756.1567782741,2974722.453203517,1000,340029.68596498214,3.3389254352336803,9935.7153871972059,null,1831.4533635327145,487166.5946997038,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[267,296.20308065693092,170,-1.0999999999999933E-2,686805.0922412232,null,null,null,null,null,null,7043.9834966991439,640442.46136135689,23.780925846809961,3503.3299444054192,1037697.1220905597,266,296.20308065693092,-1.0999999999999933E-2,1793409.173559655,2942989.5062182788,1000,341029.68596498214,3.3760621185375941,9939.0914493157434,null,1831.4533635327145,488998.04806323652,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[268,284.35495743065366,171,-4.0000000000000098E-2,694375.18348479562,null,null,null,null,null,null,7043.9834966991439,647486.44485805603,24.771797757093712,3528.1017421625129,1003233.2207036363,267,284.35495743065366,-4.0000000000000098E-2,1810200.965480881,2826229.9259695471,1000,342029.68596498214,3.5167313734766608,9942.6081806892198,null,1831.4533635327145,490829.50142676925,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[269,269.8528546016903,172,-5.100000000000008E-2,702008.35882206424,null,null,null,null,null,null,7043.9834966991439,654530.42835475516,26.103053484819508,3554.2047956473325,959112.30994445004,268,269.8528546016903,-5.100000000000008E-2,1827132.6890014505,2683041.1997451,1000,343029.68596498214,3.7057232597225087,9946.3139039489415,null,1831.4533635327145,492660.95479030197,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[270,277.40873453053763,173,2.8000000000000014E-2,709705.14395381021,null,null,null,null,null,null,7043.9834966991439,{"$f":"IF(C279=\"NA\",\"NA\",IF(M278=\"NA\",L279,M278+L279))","v":661574.41185145429},25.392075374338042,{"$f":"IF(C279=\"NA\",\"NA\",IF(O278=\"NA\",N279,O278+N279))","v":3579.5968710216707},993011.43811959377,269,277.40873453053763,2.8000000000000014E-2,1844205.5102180245,2759194.3533379626,1000,344029.68596498214,3.6047891631541913,9949.9186931120948,null,1831.4533635327145,494492.40815383469,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[271,251.60972221919764,174,-9.2999999999999972E-2,717466.06896165421,null,null,null,null,null,null,7043.9834966991439,668618.39534815343,27.995672959578876,3607.5925439812495,907705.35787117074,270,251.60972221919764,-9.2999999999999972E-2,1861420.6049447367,2503496.2784775323,1000,345029.68596498214,3.9744092206771682,9953.8931023327714,null,1831.4533635327145,496323.86151736742,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[272,265.19664721903433,175,5.4000000000000097E-2,725291.66834456322,null,null,null,null,null,null,7043.9834966991439,675662.37884485256,26.561359544192481,3634.1539035254418,963765.43069291313,271,265.19664721903433,5.4000000000000097E-2,1878779.1587941719,2639739.077515319,1000,346029.68596498214,3.7707867368853583,9957.6638890696559,null,1831.4533635327145,498155.31488090014,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[273,252.7324047997397,176,-4.7000000000000083E-2,733182.48105566355,null,null,null,null,null,null,7043.9834966991439,682706.36234155169,27.871311169142164,3662.0252146945841,925512.43894704524,272,252.7324047997397,-4.7000000000000083E-2,1896282.3672590188,2516624.3408720987,1000,347029.68596498214,3.9567541835103448,9961.6206432531653,null,1831.4533635327145,499986.76824443287,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[274,249.69961594214283,177,-1.1999999999999974E-2,741139.05053935607,null,null,null,null,null,null,7043.9834966991439,689750.34583825083,28.209829118564944,3690.2350438131489,921450.27317637985,273,249.69961594214283,-1.1999999999999974E-2,1913931.4357944056,2487412.8487816337,1000,348029.68596498214,4.0048119266299036,9965.6254551797956,null,1831.4533635327145,501818.22160796559,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[275,275.6683760001257,178,0.10400000000000009,749161.92476874625,null,null,null,null,null,null,7043.9834966991439,696794.32933494996,25.552381447975492,3715.7874252611246,1024325.0850834227,274,275.6683760001257,0.10400000000000009,1931727.5799009213,2747207.785054924,1000,349029.68596498214,3.6275470349908545,9969.2530022147857,null,1831.4533635327145,503649.67497149832,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[276,286.97077941613082,179,4.0999999999999877E-2,757251.6562833814,null,null,null,null,null,null,7043.9834966991439,703838.31283164909,24.54599562725792,3740.3334208883825,1073366.397068542,275,286.97077941613082,4.0999999999999877E-2,1949672.0252083242,2860884.3042421755,1000,350029.68596498214,3.4846753458125406,9972.737677560599,null,1831.4533635327145,505481.12833503104,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[277,276.06588979831787,180,-3.7999999999999944E-2,765408.80222730478,null,null,null,null,null,null,7755.4258298657569,711593.73866151483,28.092662355104952,3768.4260832434875,1040333.8998098032,276,276.06588979831787,-3.7999999999999944E-2,1967766.0075599558,2753132.700680973,1000,351029.68596498214,3.62232364429578,9976.3600012048955,null,1831.4533635327145,507312.58169856376,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[278,281.86327348408253,181,2.0999999999999935E-2,773633.92438742775,null,null,null,null,null,null,7755.4258298657569,719349.16449138056,27.514850494715919,3795.9409337382035,1069936.3375356749,277,281.86327348408253,2.0999999999999935E-2,1986010.7730978504,2811969.4873952731,1000,352029.68596498214,3.5478194361369053,9979.9078206410322,null,1831.4533635327145,509144.03506209649,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[279,259.31421160535592,182,-0.08,781927.58923221868,null,null,null,null,null,null,7755.4258298657569,727104.5903212463,29.907446189908608,3825.8483799281121,992096.85636268661,278,259.31421160535592,-0.08,2004407.5783485619,2587931.9284036513,1000,353029.68596498214,3.8563254740618538,9983.7641461150943,null,1831.4533635327145,510975.48842562921,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[280,247.64507208311488,183,-4.5000000000000089E-2,790290.36795071571,null,null,null,null,null,null,7755.4258298657569,734860.01615111204,31.31669758105614,3857.1650775091684,955207.92365623137,279,247.64507208311488,-4.5000000000000089E-2,2022957.690309695,2472429.9916254869,1000,354029.68596498214,4.0380371456145072,9987.8021832607083,null,1831.4533635327145,512806.94178916194,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[281,266.96138770559787,184,7.8000000000000111E-2,798722.8364918672,null,null,null,null,null,null,7755.4258298657569,742615.44198097778,29.050739871109588,3886.2158173802782,1037469.5675312834,280,266.96138770559787,7.8000000000000111E-2,2041662.3865371712,2666357.530972275,1000,355029.68596498214,3.7458600608668888,9991.5480433215744,null,1831.4533635327145,514638.39515269466,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[282,300.59852255650316,185,0.12599999999999981,807225.57560419478,null,null,null,null,null,null,7755.4258298657569,750370.86781084351,25.799946599564468,3912.0157639798426,1175946.1588700907,281,300.59852255650316,0.12599999999999981,2060522.9552332098,3003444.5798747814,1000,356029.68596498214,3.3266963240380902,9994.8747396456129,null,1831.4533635327145,516469.84851622739,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[283,314.42605459410231,186,4.6000000000000034E-2,815799.17087579193,null,null,null,null,null,null,7755.4258298657569,758126.29364070925,24.665340917365647,3936.6811048972081,1237795.1080079805,282,314.42605459410231,4.6000000000000034E-2,2079540.6953350487,3142649.0305490214,1000,357029.68596498214,3.180398015332782,9998.0551376609455,null,1831.4533635327145,518301.30187976011,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,{"$f":"IF(C292=\"NA\",\"NA\",INT(C292/12)-(C292/12))","v":-0.5}]
[284,359.70340645565301,187,0.14399999999999988,824444.21277465241,null,null,null,null,null,null,7755.4258298657569,765881.71947057499,21.560612690004941,3958.2417175872129,1423793.0293909954,283,359.70340645565301,0.14399999999999988,2098716.9166044029,3596334.4909480801,1000,358029.68596498214,2.7800681952209638,10000.835205856167,null,1831.4533635327145,520132.75524329284,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[285,375.89005974615736,188,4.4999999999999908E-2,833161.29668933665,null,null,null,null,null,null,7755.4258298657569,773637.14530044072,20.632165253593246,3978.8738828408059,1495619.1415434557,284,375.89005974615736,4.4999999999999908E-2,2118052.9397176686,3759214.5430407436,1000,359029.68596498214,2.6603523399243674,10003.495558196091,null,1831.4533635327145,521964.20860682556,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[286,412.72728560128081,189,9.8000000000000073E-2,841951.0229699763,null,null,null,null,null,null,7755.4258298657569,781392.57113030646,18.790678737334467,3997.6645615781404,1649945.2432445802,285,412.72728560128081,9.8000000000000073E-2,2137550.0963568771,4128715.5682587367,1000,360029.68596498214,2.4229074134101705,10005.918465609502,null,1831.4533635327145,523795.66197035828,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[287,428.41092245412949,190,3.800000000000002E-2,850813.99696962174,null,null,null,null,null,null,7755.4258298657569,789147.9969601722,18.102773350033203,4015.7673349281736,1720398.58831774,286,428.41092245412949,3.800000000000002E-2,2157209.7293014135,4286644.7598525686,1000,361029.68596498214,2.3342075273701064,10008.252673136873,null,1831.4533635327145,525627.11533389101,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[288,498.67031373660672,191,0.16399999999999998,859750.82908593072,null,null,null,null,null,null,7755.4258298657569,796903.42279003793,15.552210781815468,4031.3195457099891,2010299.3826317152,287,498.67031373660672,0.16399999999999998,2177033.1925204871,4990818.5004683891,1000,362029.68596498214,2.0053329272939058,10010.258006064167,null,1831.4533635327145,527458.56869742367,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[289,486.20355589319155,192,-2.4999999999999998E-2,868762.13480320876,null,null,null,null,null,null,8538.7238386821973,805442.1466287201,17.562034944388543,4048.8815806543776,1968580.6219046044,288,486.20355589319155,-2.4999999999999998E-2,2197021.8512663869,4867023.0379566792,1000,363029.68596498214,2.0567517203014418,10012.314757784468,null,1831.4533635327145,529290.02206095634,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[290,483.7725381137256,193,-4.9999999999999776E-3,877848.53473479766,null,null,null,null,null,null,8538.7238386821973,813980.87046740227,17.650286376269889,4066.5318670306474,1967276.4426337637,289,483.7725381137256,-4.9999999999999776E-3,2217177.0821685023,4843682.922766896,1000,364029.68596498214,2.0670871560818513,10014.38184494055,null,1831.4533635327145,531121.47542448901,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[291,476.03217750390598,194,-1.6000000000000018E-2,887010.65466581646,null,null,null,null,null,null,8538.7238386821973,822519.59430608444,17.937282902713303,4084.4691499333608,1944338.7433903057,290,476.03217750390598,-1.6000000000000018E-2,2237500.2733281353,4767167.9960026257,1000,365029.68596498214,2.1006983293514749,10016.482543269902,null,1831.4533635327145,532952.92878802167,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[292,482.6966279889607,195,1.4000000000000066E-2,896249.12559626042,null,null,null,null,null,null,8538.7238386821973,831058.31814476661,17.689628109184717,4102.1587780425452,1980098.2096364521,291,482.6966279889607,1.4000000000000066E-2,2257992.8244140977,4834922.3479466625,1000,366029.68596498214,2.0716946048831111,10018.554237874785,null,1831.4533635327145,534784.38215155434,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[293,398.70741471888158,196,-0.1739999999999999,905564.58378445788,null,null,null,null,null,null,8538.7238386821973,839597.04198344878,21.416014660029919,4123.574792702575,1644099.8449983918,292,398.70741471888158,-0.1739999999999999,2278656.146759111,3994471.8594039436,1000,367029.68596498214,2.5081048485267687,10021.062342723311,null,1831.4533635327145,536615.835515087,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[294,404.68802593966478,197,1.4999999999999947E-2,914957.67079089046,null,null,null,null,null,null,8538.7238386821973,848135.76582213095,21.099521832541797,4144.6743145351165,1677300.0665120496,293,404.68802593966478,1.4999999999999947E-2,2299491.6634569983,4055403.9372950024,1000,368029.68596498214,2.4710392596322843,10023.533381982943,null,1831.4533635327145,538447.28887861967,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[295,438.68182011859665,198,8.4000000000000061E-2,924429.03352237667,null,null,null,null,null,null,8538.7238386821973,856674.48966081312,19.46450353555516,4164.1388180706717,1826731.9959377442,294,438.68182011859665,8.4000000000000061E-2,2320500.8094607028,4397141.868027783,1000,369029.68596498214,2.2795565125759079,10025.812938495519,null,1831.4533635327145,540278.74224215234,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[296,438.68182011859665,199,0,933979.3242766253,null,null,null,null,null,null,8538.7238386821973,865213.21349949529,19.46450353555516,4183.6033216062269,1835270.7197764262,295,438.68182011859665,0,2341685.0316811036,4398141.868027783,1000,370029.68596498214,2.2795565125759079,10028.092495008095,null,1831.4533635327145,542110.195605685,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[297,469.38954752689847,200,7.0000000000000132E-2,943609.20078715927,null,null,null,null,null,null,8538.7238386821973,873751.93733817746,18.191124799584259,4201.794446405811,1972278.3939994585,296,469.38954752689847,7.0000000000000132E-2,2363045.7890866757,4707081.7987897284,1000,371029.68596498214,2.1304266472672038,10030.222921655362,null,1831.4533635327145,543941.64896921767,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[298,480.65489666754405,201,2.4000000000000042E-2,953319.32626861427,null,null,null,null,null,null,8538.7238386821973,882290.66117685963,17.764770312094004,4219.5592167179047,2028151.7992941276,297,480.65489666754405,2.4000000000000042E-2,2384584.5528039592,4821075.7619606825,1000,372029.68596498214,2.0804947727218783,10032.303416428083,null,1831.4533635327145,545773.10233275034,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[299,526.79776674762832,202,9.6000000000000071E-2,963110.36946241511,null,null,null,null,null,null,8538.7238386821973,890829.3850155418,16.20873203658212,4235.7679487544865,2231393.0958650461,298,526.79776674762832,9.6000000000000071E-2,2406302.8062188881,5284995.0351089081,1000,373029.68596498214,1.8982616539433195,10034.201678082027,null,1831.4533635327145,547604.555696283,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[300,559.45922828598134,203,6.2000000000000131E-2,972983.00468283053,null,null,null,null,null,null,8538.7238386821973,899368.10885422397,15.262459544804253,4251.0304082992907,2378278.1916473615,299,559.45922828598134,6.2000000000000131E-2,2428202.0450789407,5613726.7272856608,1000,374029.68596498214,1.7874403521123534,10035.98911843414,null,1831.4533635327145,549436.00905981567,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[301,555.54301368797951,204,-6.999999999999929E-3,982937.91186341632,null,null,null,null,null,null,9401.1349463890983,908769.2438006131,16.922424933363022,4267.9528332326536,2371031.3792522191,300,555.54301368797951,-6.999999999999929E-3,2450283.7775961608,5575423.6401946619,1000,375029.68596498214,1.8000406365683317,10037.789159070708,null,1831.4533635327145,551267.46242334833,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[302,567.76495998911503,205,2.1999999999999943E-2,992975.77660383994,null,null,null,null,null,null,9401.1349463890983,918170.37874700222,16.558145727361079,4284.5109789600147,2432595.2045421568,301,567.76495998911503,2.1999999999999943E-2,2472549.5245510237,5699104.960278945,1000,376029.68596498214,1.7612922079924969,10039.550451278701,null,1831.4533635327145,553098.915786881,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[303,549.59648126946331,206,-3.2000000000000063E-2,1003097.290217101,null,null,null,null,null,null,9401.1349463890983,927571.51369339135,17.105522445620949,4301.616501405636,2364153.2929431968,302,549.59648126946331,-3.2000000000000063E-2,2495000.819397178,5517701.6015500184,1000,377029.68596498214,1.8195167437939017,10041.369968022495,null,1831.4533635327145,554930.36915041367,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[304,513.87270998694828,207,-6.499999999999985E-2,1013303.149777139,null,null,null,null,null,null,9401.1349463890983,936972.64863978047,18.294676412428821,4319.911177818065,2219884.4638482789,303,513.87270998694828,-6.499999999999985E-2,2517639.2083670497,5159985.9974492686,1000,378029.68596498214,1.9460072126137984,10043.315975235108,null,1831.4533635327145,556761.82251394633,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[305,563.71836285568224,208,9.6999999999999961E-2,1023594.0581668438,null,null,null,null,null,null,9401.1349463890983,946373.78358616959,16.677006756999837,4336.5881845750646,2444614.3917879504,304,563.71836285568224,9.6999999999999961E-2,2540466.2505783373,5661601.6392018478,1000,379029.68596498214,1.7739354718448481,10045.089910706953,null,1831.4533635327145,558593.275877479,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[306,599.79633807844596,209,6.4000000000000085E-2,1033970.7241264629,null,null,null,null,null,null,9401.1349463890983,955774.91853255872,15.673878531014882,4352.262063106079,2610470.8478087685,305,599.79633807844596,6.4000000000000085E-2,2563483.5181413852,6025008.1441107662,1000,380029.68596498214,1.6672325863203459,10046.757143293273,null,1831.4533635327145,560424.72924101166,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[307,624.38798793966214,210,4.0999999999999828E-2,1044433.8623024125,null,null,null,null,null,null,9401.1349463890983,965176.05347894784,15.056559587910552,4367.3186226939897,2726901.2875153166,306,624.38798793966214,4.0999999999999828E-2,2586692.5962674594,6273074.4780193074,1000,381029.68596498214,1.6015682865709377,10048.358711579844,null,1831.4533635327145,562256.18260454433,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[308,643.74401556579164,211,3.0999999999999962E-2,1054984.1932964944,null,null,null,null,null,null,9401.1349463890983,974577.18842533696,14.603840531436036,4381.9224632254254,2820836.3623746801,307,643.74401556579164,3.0999999999999962E-2,2610095.0833779173,6468570.7868379056,1000,382029.68596498214,1.5534124990988727,10049.912124078943,null,1831.4533635327145,564087.635968077,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[309,702.32472098227868,212,9.0999999999999998E-2,1065622.4437155272,null,null,null,null,null,null,9401.1349463890983,983978.32337172609,13.385738342287842,4395.3082015677137,3086933.6062971656,308,702.32472098227868,9.0999999999999998E-2,2633692.5912142945,7058301.7284401553,1000,383029.68596498214,1.423842803940305,10051.335966882883,null,1831.4533635327145,565919.08933160966,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[310,639.81782081485585,213,-8.9000000000000037E-2,1076349.3462213855,null,null,null,null,null,null,9401.1349463890983,993379.45831811521,14.693455919086546,4410.0016574868005,2821597.6502831071,309,639.81782081485585,-8.9000000000000037E-2,2657486.7449493087,6431023.8746089805,1000,384029.68596498214,1.5629449000442426,10052.898911782928,null,1831.4533635327145,567750.54269514233,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[311,715.9561414918237,214,0.11900000000000001,1087165.6395814596,null,null,null,null,null,null,9401.1349463890983,1002780.5932645043,13.130881071569746,4423.1325385583705,3166768.9056131858,310,715.9561414918237,0.11900000000000001,2681479.1832987829,7197434.7156874491,1000,385029.68596498214,1.3967336014693856,10054.295645384398,null,1831.4533635327145,569581.99605867499,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[312,765.35711525475949,215,6.8999999999999936E-2,1098072.0687195335,null,null,null,null,null,null,9401.1349463890983,1012181.7282108935,12.283331217558228,4435.4158697759285,3394677.0950468848,311,765.35711525475949,6.8999999999999936E-2,2705671.5586345005,7695126.7110698828,1000,386029.68596498214,1.3065796084839905,10055.602224992883,null,1831.4533635327145,571413.44942220766,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[313,808.21711370902608,216,5.6000000000000071E-2,1109069.3847670916,null,null,null,null,null,null,10350.649575974398,1022532.3777868679,12.806768627397357,4448.2226384033256,3595129.6619454846,312,808.21711370902608,5.6000000000000071E-2,2730065.5370980166,8127109.8068897966,1000,387029.68596498214,1.2372912959128697,10056.839516288795,null,1831.4533635327145,573244.90278574033,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[314,828.42254155175169,217,2.4999999999999949E-2,1120158.3451150462,null,null,null,null,null,null,10350.649575974398,1032883.0273628423,12.494408416973032,4460.7170468202985,3695358.5530700958,313,828.42254155175169,2.4999999999999949E-2,2754662.7987153954,8331312.5520620411,1000,388029.68596498214,1.2071134594271899,10058.046629748223,null,1831.4533635327145,575076.35614927299,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[315,917.06375349778909,218,0.10699999999999997,1131339.7134659004,null,null,null,null,null,null,10350.649575974398,1043233.6769388168,11.286728470617012,4472.0037752909157,4101112.5678245705,314,917.06375349778909,0.10699999999999997,2779465.0375129194,9223869.9951326791,1000,389029.68596498214,1.0904367293831887,10059.137066477606,null,1831.4533635327145,576907.80951280566,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[316,959.24868615868741,219,4.6000000000000013E-2,1142614.2598863449,null,null,null,null,null,null,10350.649575974398,1053584.3265147912,10.790371386823146,4482.7941466777384,4300114.3955204748,315,959.24868615868741,4.6000000000000013E-2,2804473.9616337558,9649214.0149087831,1000,390029.68596498214,1.0424825328711174,10060.179549010478,null,1831.4533635327145,578739.26287633833,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[317,827.83161615494726,220,-0.13699999999999998,1153982.7608602936,null,null,null,null,null,null,10350.649575974398,1063934.9760907656,12.503327215322303,4495.2974738930607,3721349.3729101443,316,827.83161615494726,-0.13699999999999998,2829691.2934555993,8328134.6948662801,1000,391029.68596498214,1.2079751249955011,10061.387524135473,null,1831.4533635327145,580570.71623987099,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[318,843.56041686189121,221,1.8999999999999951E-2,1165445.9993423577,null,null,null,null,null,null,10350.649575974398,1074285.6256667399,12.270193538098432,4507.567667431159,3802405.6605714113,317,843.56041686189121,1.8999999999999951E-2,2855118.7697092909,8487388.2540687378,1000,392029.68596498214,1.1854515456285584,10062.572975681102,null,1831.4533635327145,582402.16960340366,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[319,847.77821894620058,222,4.9999999999998969E-3,1177004.7648117729,null,null,null,null,null,null,10350.649575974398,1084636.2752427142,12.209147799102919,4519.7768152302615,3831768.3384502418,318,847.77821894620058,4.9999999999998969E-3,2880758.1415984314,8530830.1953390799,1000,393029.68596498214,1.1795537767448343,10063.752529457846,null,1831.4533635327145,584233.62296693632,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[320,920.68714577557387,223,8.6000000000000049E-2,1188659.8533267663,null,null,null,null,null,null,10350.649575974398,1094986.9248186885,11.242309207277088,4531.0191244375383,4171651.0651329369,319,920.68714577557387,8.6000000000000049E-2,2906611.1749199796,9265567.592138242,1000,394029.68596498214,1.0861452824538069,10064.8386747403,null,1831.4533635327145,586065.07633046899,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[321,967.64219021012809,{"$f":"IF(AND(A330>=startm,A330<=endm),A330-startm,\"NA\")","v":224},5.0999999999999955E-2,{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,typical,(1+return/12)*typical*((1+return/12)^C330-1)/(return/12)))","v":1200412.0675793851},null,null,null,null,null,null,{"$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":10350.649575974398},1105337.5743946629,10.696773746219876,4541.7158981837583,4394755.9190306906,320,967.64219021012809,5.0999999999999955E-2,2932679.6501858747,9739162.5393372923,1000,395029.68596498214,{"$f":"V330/R330","v":1.0334398500987698},10065.872114590398,null,{"$f":"typical","v":1831.4533635327145},587896.52969400166,null,{"$f":"IF(A330=endm,E330,IF(C330=\"NA\",\"NA\",-typical))","v":-1831.4533635327145},{"$f":"IF(A330=endm,P330,IF(C330=\"NA\",\"NA\",-typical))","v":-1831.4533635327145},{"$f":"IF(A330=endm,F330,IF(C330=\"NA\",\"NA\",-G330))","v":0},{"$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,{"$f":"IF(C331=\"NA\",\"NA\",IF(C331=0,0,(B331-B330)/B330))","v":4.2999999999999872E-2},1212262.2169507751,null,null,null,null,null,null,10350.649575974398,1115688.2239706372,{"$f":"IF(C331=\"NA\",\"NA\",L331/B331)","v":10.255775403854148},4551.9716735876127,{"$f":"IF(C331=\"NA\",\"NA\",O331*B331)","v":4594081.0731249852},321,1009.2508043891635,4.2999999999999872E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q331-1)/(return/12)","v":2958965.3627456524},10158989.528528795,{"$f":"IF((U331-T331)>0,IF(typical-(U331-T331)<min,min,typical-(U331-T331)),IF((U331-T331)<0,IF(typical-(U331-T331)>max,max,typical-(U331-T331)),IF((T331-U331)=0,min,)))","v":1000},{"$f":"W330+V331","v":396029.68596498214},0.99083398858942462,10066.862948578988,null,1831.4533635327145,589727.98305753432,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[{"$f":"A331+1","v":323},1065.7688494349568,226,5.6000000000000161E-2,1224211.1175669273,null,null,null,null,null,null,10350.649575974398,1126038.8735466115,9.7119085263770337,4561.6835821139894,4861700.2627959587,{"$f":"Q331+1","v":322},1065.7688494349568,5.6000000000000161E-2,2985470.1229100949,10728948.942126408,1000,397029.68596498214,0.93828976192180347,{"$f":"Y331+X332","v":10067.80123834091},null,1831.4533635327145,{"$f":"AB331+AA332","v":591559.43642106699},null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[324,1068.9661559832616,227,2.9999999999999558E-3,1236259.5923548804,null,null,null,null,null,null,10350.649575974398,1136389.5231225858,9.6828599465374214,4571.3664420605264,4886636.01316032,323,1068.9661559832616,2.9999999999999558E-3,3012195.7560759075,10762138.788952786,1000,398029.68596498214,0.935483311985846,10068.736721652895,null,1831.4533635327145,593390.88978459965,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[325,1092.4834114148935,228,2.2000000000000079E-2,1248408.4710993997,null,null,null,null,null,null,11396.065183147812,1147785.5883057336,10.431339335751174,4581.797781396278,5005538.070632996,324,1092.4834114148935,{"$f":"(R334-R333)/R333","v":2.2000000000000079E-2},3039144.1028514351,{"$f":"(U333+V333)*(1+S334)","v":10999927.842309749},1000,399029.68596498214,0.9153457064440762,10069.652067359339,null,1831.4533635327145,595222.34314813232,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[326,1001.8072882674574,229,-8.2999999999999949E-2,1260658.5905001236,null,null,null,null,null,null,11396.065183147812,1159181.6534888814,11.375506363959841,4593.1732877602381,4601474.475953606,325,1001.8072882674574,-8.2999999999999949E-2,3066317.0191834262,10087850.83139804,1000,400029.68596498214,0.99819597213094458,10070.65026333147,null,1831.4533635327145,597053.79651166499,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[327,1021.8434340328065,230,0.02,1273010.7942291868,null,null,null,null,null,null,11396.065183147812,1170577.7186720292,11.152457219568472,4604.3257449798066,4704900.0306558255,326,1021.8434340328065,0.02,3093716.3764848504,10290627.848026002,1000,401029.68596498214,0.97862350208916138,10071.62888683356,null,1831.4533635327145,598885.24987519765,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[328,1093.3724744151029,231,6.9999999999999993E-2,1285465.9329893247,null,null,null,null,null,null,11396.065183147812,1181973.783855177,10.422857214549973,4614.7486021943569,5045639.0979848811,327,1093.3724744151029,6.9999999999999993E-2,3121344.0617637853,11012041.797387823,1000,402029.68596498214,0.91460140382164612,10072.543488237381,null,1831.4533635327145,600716.70323873032,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[329,1149.1344706102732,232,5.099999999999999E-2,1298024.8645724647,null,null,null,null,null,null,11396.065183147812,1193369.8490383248,9.9170858368696226,4624.6656880312266,5314362.7571652588,328,1149.1344706102732,5.099999999999999E-2,3149201.9777533794,11574706.929054601,1000,403029.68596498214,0.87022017490166137,10073.413708412283,null,1831.4533635327145,602548.15660226298,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[330,1154.8801429633245,233,4.9999999999999463E-3,1310688.4539187977,null,null,null,null,null,null,11396.065183147812,1204765.9142214726,9.8677471013628093,4634.5334351325891,5352330.6361342315,329,1154.8801429633245,4.9999999999999463E-3,3177292.0430428865,11633585.463699874,1000,404029.68596498214,0.86589072129518552,10074.279599133579,null,1831.4533635327145,604379.60996579565,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[331,1211.4692699685272,234,4.8999999999999849E-2,1323457.5731763497,null,null,null,null,null,null,11396.065183147812,1216161.9794046204,9.4068132520141194,4643.9402483846034,5625990.902487956,330,1211.4692699685272,4.8999999999999849E-2,3205616.1922098058,12204680.151421167,1000,405029.68596498214,0.82544396691628752,10075.105043100495,null,1831.4533635327145,606211.06332932832,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[332,1194.5087001889679,235,-1.3999999999999986E-2,1336333.101761048,null,null,null,null,null,null,11396.065183147812,1227558.0445877681,9.5403785517384563,4653.4806269363417,5558623.0950362729,331,1194.5087001889679,-1.3999999999999986E-2,3234176.375953116,12034800.62930127,1000,406029.68596498214,0.83716426664937882,10075.942207367145,null,1831.4533635327145,608042.51669286098,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[333,1343.8222877125888,236,0.125,1349315.9264172858,null,null,null,null,null,null,11396.065183147812,1238954.1097709159,8.4803364904341834,4661.9609634267763,6264847.0470989551,332,1343.8222877125888,0.125,3262974.561227621,13540275.707963929,1000,407029.68596498214,0.74414601479944786,10076.686353381945,null,1831.4533635327145,609873.97005639365,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[334,1578.9911880622919,237,0.17500000000000004,1362406.9412789913,null,null,null,null,null,null,11396.065183147812,{"$f":"IF(C343=\"NA\",\"NA\",IF(M342=\"NA\",L343,M342+L343))","v":1250350.1749540637},7.2173076514333481,{"$f":"IF(C343=\"NA\",\"NA\",IF(O342=\"NA\",N343,O342+N343))","v":4669.1782710782099},7372591.345524421,333,1578.9911880622919,0.17500000000000004,3292012.7313794126,15910998.956857616,1000,408029.68596498214,0.63331575727612577,10077.31966913922,null,1831.4533635327145,611705.42341992632,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[335,1542.6743907368591,238,-2.3000000000000083E-2,1375607.0479312122,null,null,null,null,null,null,11396.065183147812,1261746.2401372115,7.3872135633913496,4676.565484641601,7214417.8097605063,334,1542.6743907368591,-2.3000000000000083E-2,3321292.8862824705,15546022.980849888,1000,409029.68596498214,0.64822493068180742,10077.967894069901,null,1831.4533635327145,613536.87678345898,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[336,1642.9482261347548,239,6.4999999999999919E-2,1388917.1554722008,null,null,null,null,null,null,11396.065183147812,1273142.3053203593,6.9363507637477468,4683.5018354053491,7694751.0325780865,335,1642.9482261347548,6.4999999999999919E-2,3350817.0424763858,16557579.47460513,1000,410029.68596498214,0.6086619067434812,10078.576555976644,null,1831.4533635327145,615368.33014699165,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[337,1429.3649567372368,240,-0.12999999999999995,1402338.1805760316,null,null,null,null,null,null,12547.06776664574,1285689.373087005,8.7780714837773193,4692.2799068891263,6706980.4661095813,336,1429.3649567372368,-0.12999999999999995,3380587.2333052508,14405964.142906465,1000,411029.68596498214,0.69961138706147263,10079.276167363705,null,1831.4533635327145,617199.78351052431,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[338,1453.6641610017696,241,1.6999999999999856E-2,1415871.0475557272,null,null,null,null,null,null,12547.06776664574,1298236.4408536507,8.6313387254447598,4700.9112456145713,6833546.2018000893,337,1453.6641610017696,1.6999999999999856E-2,3410605.5090576899,14651882.533335874,1000,412029.68596498214,0.68791680143704304,10079.964084165142,null,1831.4533635327145,619031.23687405698,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[339,1317.0197298676032,242,-9.3999999999999986E-2,1429516.6884269204,null,null,null,null,null,null,12547.06776664574,1310783.5086202964,9.5268639353694908,4710.4381095499411,6203739.9265975272,338,1317.0197298676032,-9.3999999999999986E-2,3440873.9371080669,13275511.575202303,1000,413029.68596498214,0.7592900678113057,10080.723374232954,null,1831.4533635327145,620862.69023758965,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[340,1436.8685252855551,243,9.0999999999999928E-2,1443276.0429720404,null,null,null,null,null,null,12547.06776664574,1323330.5763869421,8.7322309215119081,4719.1703404714526,6780827.3276845468,339,1436.8685252855551,9.0999999999999928E-2,3471394.6020588623,14484674.128545713,1000,414029.68596498214,0.69595789900211347,10081.419332131956,null,1831.4533635327145,622694.14360112231,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[341,1354.9670193442782,244,-5.700000000000012E-2,1457150.0588050357,null,null,null,null,null,null,12547.06776664574,1335877.6441535878,9.2600539994824071,4728.4303944709354,6406867.2377731735,340,1354.9670193442782,-5.700000000000012E-2,3502169.6058842484,13659990.703218605,1000,415029.68596498214,0.7380253435865467,10082.157357475542,null,1831.4533635327145,624525.59696465498,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[342,1124.622626055751,245,-0.16999999999999998,1471139.6914366398,null,null,null,null,null,null,12547.06776664574,1348424.7119202334,11.156691565641454,4739.5870860365767,5330246.8751183795,341,1124.622626055751,-0.16999999999999998,3533201.0680748457,11338622.283671444,1000,416029.68596498214,0.8891871609476466,10083.046544636491,null,1831.4533635327145,626357.05032818764,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[343,1205.5954551317652,246,7.2000000000000161E-2,1485245.904340174,null,null,null,null,null,null,12547.06776664574,1360971.7796868791,10.407361535113296,4749.9944475716902,5726571.7178935492,342,1205.5954551317652,7.2000000000000161E-2,3564491.1257836986,12156075.08809579,1000,417029.68596498214,0.82946563521235672,10083.876010271702,null,1831.4533635327145,628188.50369172031,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[344,1212.8290278625559,247,6.0000000000000765E-3,1499469.6690179042,null,null,null,null,null,null,12547.06776664574,1373518.8474535248,10.345289796335283,4760.3397373680255,5773478.2159675574,343,1212.8290278625559,6.0000000000000765E-3,3596041.9339734572,12230017.538624365,1000,418029.68596498214,0.82451852406794901,10084.700528795771,null,1831.4533635327145,630019.95705525298,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[345,1090.3332960484379,248,-0.1009999999999999,1513811.9650679489,null,null,null,null,null,null,12547.06776664574,1386065.9152201705,11.507552609939134,4771.8472899779645,5202903.9839214804,344,1090.3332960484379,-0.1009999999999999,3627855.6655647978,10995684.767223306,1000,419029.68596498214,0.917150749797496,10085.617679545569,null,1831.4533635327145,631851.41041878564,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[346,802.48530589165023,249,-0.26400000000000007,1528273.7802517435,null,null,null,null,null,null,12547.06776664574,1398612.9829868162,15.635261698286868,4787.4825516762512,3841884.3999328548,345,802.48530589165023,-0.26400000000000007,3659934.5115860668,8093559.9886763534,1000,420029.68596498214,1.2461287361379023,10086.863808281707,null,1831.4533635327145,633682.86378231831,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[347,766.37346712652595,250,-4.5000000000000019E-2,1542856.1105620703,null,null,null,null,null,null,12547.06776664574,1411160.0507534619,16.372001778310857,4803.8545534545619,3681546.6697025215,346,766.37346712652595,-4.5000000000000019E-2,3692280.6813241793,7730304.789185917,1000,421029.68596498214,1.304846844123458,10088.16865512583,null,1831.4533635327145,635514.31714585098,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,{"$f":"IF(C356=\"NA\",\"NA\",INT(C356/12)-(C356/12))","v":-0.83333333333333215}]
[348,823.08510369388887,251,7.3999999999999996E-2,1557559.9602916497,null,null,null,null,null,null,12547.06776664574,1423707.1185201076,15.243949514255918,4819.0985029688181,3966528.1910271542,347,823.08510369388887,7.3999999999999996E-2,3724896.4024767764,8303421.3435856756,1000,422029.68596498214,1.2149411956456777,10089.383596321475,null,1831.4533635327145,637345.77050938364,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[349,804.1541463089294,252,-2.3000000000000031E-2,1572386.3421023092,null,null,null,null,null,null,13814.321611076959,1437521.4401311846,17.178698480241316,4836.2772014490592,3889112.3642446063,348,804.1541463089294,-2.3000000000000031E-2,3757783.9213056453,8113419.652683205,1000,423029.68596498214,1.2435426772217788,10090.627138998698,null,1831.4533635327145,639177.22387291631,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[350,772.79213460288111,253,-3.9000000000000055E-2,1587336.2770947232,null,null,null,null,null,null,13814.321611076959,1451335.7617422617,17.875856899314588,4854.1530583483736,3751251.3036501436,349,772.79213460288111,-3.9000000000000055E-2,3790945.5027914196,7797957.2862285599,1000,424029.68596498214,1.2940090293670956,10091.921148028065,null,1831.4533635327145,641008.67723644897,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[351,844.661803120949,254,9.2999999999999944E-2,1602410.794878742,null,null,null,null,null,null,13814.321611076959,1465150.0833533388,16.354855351614443,4870.5079136999884,4113931.9965006835,350,844.661803120949,9.2999999999999944E-2,3824383.4307895782,8524260.3138478156,1000,425029.68596498214,1.1839057908207644,10093.105053818885,null,1831.4533635327145,642840.13059998164,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[352,971.36107358909123,255,0.14999999999999986,1617610.9336442933,null,null,null,null,null,null,13814.321611076959,1478964.4049644158,14.221613349229953,4884.7295270492186,4744836.1175868632,351,971.36107358909123,0.14999999999999986,3858100.0081877192,9804049.3609249871,1000,426029.68596498214,1.0294832963658822,10094.134537115251,null,1831.4533635327145,644671.58396351431,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[353,1244.3135352676261,256,0.28100000000000025,1632937.7402328909,null,null,null,null,null,null,13814.321611076959,1492778.7265754929,11.101962021256792,4895.8314890704751,6091949.3882398494,352,1244.3135352676261,0.28100000000000025,3892097.5570641798,12560268.23134491,1000,427029.68596498214,0.80365596906001724,10094.938193084312,null,1831.4533635327145,646503.03732704697,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[354,1200.762561533259,257,-3.5000000000000121E-2,1648392.2702097271,null,null,null,null,null,null,13814.321611076959,1506593.0481865699,11.504623856224656,4907.3361129266996,5892545.4812625302,353,1200.762561533259,-3.5000000000000121E-2,3926378.4188479427,12121623.843247836,1000,428029.68596498214,0.83280411301556201,10095.770997197327,null,1831.4533635327145,648334.49069057964,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[355,1296.8235664559199,258,8.0000000000000154E-2,1663975.5879363706,null,null,null,null,null,null,13814.321611076959,1520407.369797647,10.652429496504309,4917.9885424232043,6377763.4413746111,354,1296.8235664559199,8.0000000000000154E-2,3960944.9544799053,13092433.750707664,1000,429029.68596498214,0.77111491945885358,10096.542112116786,null,1831.4533635327145,650165.9440541123,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[356,1304.6045078546554,259,5.9999999999999247E-3,1679688.766644069,null,null,null,null,null,null,13814.321611076959,1534221.6914087241,10.588896119785597,4928.5774385429895,6429844.3436339349,355,1304.6045078546554,5.9999999999999247E-3,3995799.5445754654,13171994.35321191,1000,430029.68596498214,0.76651582451178302,10097.308627941298,null,1831.4533635327145,651997.39741764497,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[357,1422.0189135615744,260,9.0000000000000066E-2,1695532.8885076647,null,null,null,null,null,null,13814.321611076959,1548036.0130198011,9.7145835961335756,4938.2920221391232,7022344.6561720669,356,1422.0189135615744,9.0000000000000066E-2,4030944.5895884889,14358563.845000982,1000,431029.68596498214,0.70322552707503017,10098.011853468373,null,1831.4533635327145,653828.85078117764,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[358,1318.2115328715795,261,-7.3000000000000009E-2,1711509.044720124,null,null,null,null,null,null,13814.321611076959,1561850.3346308782,10.47959395483665,4948.7716160939599,6523527.8178825825,357,1318.2115328715795,-7.3000000000000009E-2,4066382.5099766226,13311315.684315911,1000,432029.68596498214,0.75860358907770253,10098.770457057451,null,1831.4533635327145,655660.3041447103,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[359,1407.849917106847,262,6.8000000000000074E-2,1727618.3355676874,null,null,null,null,null,null,13814.321611076959,1575664.6562419552,9.8123538902964889,4958.5839699842563,6980942.0311096758,358,1407.849917106847,6.8000000000000074E-2,4102115.74636799,14217553.150849393,1000,433029.68596498214,0.71030298602781128,10099.48076004348,null,1831.4533635327145,657491.75750824297,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[360,1454.3089643713729,263,3.2999999999999967E-2,1743861.8705056466,null,null,null,null,null,null,13814.321611076959,1589478.9778530323,9.4988905036752076,4968.0828604879316,7225127.4397473717,359,1454.3089643713729,3.2999999999999967E-2,4138146.7597292839,14687765.404827422,1000,434029.68596498214,0.68761179673553852,10100.168371840215,null,1831.4533635327145,659323.21087177563,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[361,1362.6874996159765,264,-6.2999999999999903E-2,1760240.7682347556,null,null,null,null,null,null,15209.568093795731,1604688.5459468281,11.161449780732552,4979.2443102686639,6785153.9791370835,360,1362.6874996159765,-6.2999999999999903E-2,4174478.0315352576,13763373.184323294,1000,435029.68596498214,0.73384396663344553,10100.902215806847,null,1831.4533635327145,661154.6642353083,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[362,1373.5889996129044,265,8.0000000000000609E-3,1776756.1567782741,null,null,null,null,null,null,15209.568093795731,1619898.1140406239,11.072866845964834,4990.317177114629,6854644.7790639764,361,1373.5889996129044,8.0000000000000609E-3,4211112.0639396133,13874488.169797881,1000,436029.68596498214,0.72801980816810064,10101.630235615015,null,1831.4533635327145,662986.11759884097,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[363,1464.2458735873563,266,6.6000000000000114E-2,1793409.173559655,null,null,null,null,null,null,15209.568093795731,1635107.6821344197,10.387304733550499,5000.7044818481791,7322260.9025759948,362,1464.2458735873563,6.6000000000000114E-2,4248051.3799473392,14791270.389004542,1000,437029.68596498214,0.68294541103949402,10102.313181026055,null,1831.4533635327145,664817.57096237363,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[364,1473.0313488288805,267,6.0000000000000305E-3,1810200.965480881,null,null,null,null,null,null,15209.568093795731,1650317.2502282155,10.325352617843437,5011.0298344660223,7381404.0360852461,363,1473.0313488288805,6.0000000000000305E-3,4285298.5235884609,14881024.011338569,1000,438029.68596498214,0.67887217797166399,10102.992053204027,null,1831.4533635327145,666649.0243259063,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[365,1420.0022202710406,268,-3.6000000000000094E-2,1827132.6890014505,null,null,null,null,null,null,15209.568093795731,1665526.8183220113,10.710946699007717,5021.7407811650301,7130883.0588799724,364,1420.0022202710406,-3.6000000000000094E-2,4322856.0600932613,14346271.146930378,1000,439029.68596498214,0.70422425100795027,10103.696277455036,null,1831.4533635327145,668480.47768943897,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[366,1482.4823179629666,269,4.4000000000000115E-2,1844205.5102180245,null,null,null,null,null,null,15209.568093795731,1680736.3864158071,10.259527489470992,5032.0003086545012,7459851.4815644883,365,1482.4823179629666,4.4000000000000115E-2,4360726.5760689322,14978551.077395314,1000,440029.68596498214,0.67454430173175306,10104.370821756767,null,1831.4533635327145,670311.93105297163,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[367,1497.3071411425963,270,1.0000000000000005E-2,1861420.6049447367,null,null,null,null,null,null,15209.568093795731,1695945.9545096029,10.15794800937722,5042.1582566638781,7549659.5644739289,366,1497.3071411425963,1.0000000000000005E-2,4398912.679677736,15129346.588169267,1000,441029.68596498214,0.66786564527896342,10105.038687402046,null,1831.4533635327145,672143.3844165043,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[368,1506.2909839894519,271,6.0000000000000305E-3,1878779.1587941719,null,null,null,null,null,null,15209.568093795731,1711155.5226033987,10.097363826418707,5052.2556204902967,7610167.0899545681,367,1506.2909839894519,6.0000000000000305E-3,4437417.0008166125,15221128.667698283,1000,442029.68596498214,0.66388235117193184,10105.702569753217,null,1831.4533635327145,673974.83778003696,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[369,1681.0207381322284,272,0.11600000000000008,1896282.3672590188,null,null,null,null,null,null,15209.568093795731,1726365.0906971944,9.0478170487622815,5061.3034375390589,8508156.0404830948,368,1681.0207381322284,0.11600000000000008,4476242.1912983134,16987895.593151286,1000,443029.68596498214,0.59487665875621121,10106.297446411972,null,1831.4533635327145,675806.29114356963,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[370,1677.6586966559639,273,-2.0000000000000222E-3,1913931.4357944056,null,null,null,null,null,null,15209.568093795731,1741574.6587909902,9.0659489466555936,5070.3693864857141,8506349.2964959219,369,1677.6586966559639,-2.0000000000000222E-3,4515390.9250340275,16954917.801964983,1000,444029.68596498214,0.59606879634890908,10106.893515208321,null,1831.4533635327145,677637.7445071023,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[371,1634.0395705429089,274,-2.5999999999999975E-2,1931727.5799009213,null,null,null,null,null,null,15209.568093795731,1756784.226884786,9.3079557973876721,5079.677342283102,8300393.782880825,370,1634.0395705429089,-2.5999999999999975E-2,4554865.8982175402,16515063.939113893,1000,445029.68596498214,0.61198028372577928,10107.505495492047,null,1831.4533635327145,679469.19787063496,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[372,1709.2053907878828,275,4.6000000000000076E-2,1949672.0252083242,null,null,null,null,null,null,15209.568093795731,1771993.7949785818,8.8986193091660333,5088.575961592268,8697421.4649871383,371,1709.2053907878828,4.6000000000000076E-2,4594669.829510916,17275802.880313132,1000,446029.68596498214,0.58506719285447351,10108.090562684902,null,1831.4533635327145,681300.65123416763,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[373,1528.0296193643674,276,-0.10599999999999994,1967766.0075599558,null,null,null,null,null,null,16745.734471269101,1788739.529449851,10.959037874040048,5099.5349994663084,7792240.5241697729,372,1528.0296193643674,-0.10599999999999994,4634805.4602317344,15445461.774999941,1000,447029.68596498214,0.65443757589985851,10108.745000260802,null,1831.4533635327145,683132.10459770029,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,0]
[374,1485.244790022165,277,-2.8000000000000028E-2,1986010.7730978504,null,null,null,null,null,null,16745.734471269101,1805485.2639211202,11.274730323086469,5110.8097297893946,7590803.5239642877,373,1485.244790022165,-2.8000000000000028E-2,4675275.5545418942,15013960.845299942,1000,448029.68596498214,0.67328968713977211,10109.418289947942,null,1831.4533635327145,684963.55796123296,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[375,1620.402065914182,278,9.099999999999997E-2,2004407.5783485619,null,null,null,null,null,null,16745.734471269101,1822230.9983923894,10.334308270473391,5121.1440380598679,8298312.3791163061,374,1620.402065914182,9.099999999999997E-2,4716082.8996379739,16381322.282222237,1000,449029.68596498214,0.61713078564598722,10110.035420733588,null,1831.4533635327145,686795.01132476563,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[376,1594.4756328595552,279,-1.5999999999999955E-2,2022957.690309695,null,null,null,null,null,null,16745.734471269101,1838976.7328636586,10.502345803326618,5131.6463838631944,8182285.115521715,375,1594.4756328595552,-1.5999999999999955E-2,4757230.3059431836,16120205.125706684,1000,450029.68596498214,0.62716543256706025,10110.662586166154,null,1831.4533635327145,688626.46468829829,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[377,1543.4524126080494,280,-3.2000000000000015E-2,2041662.3865371712,null,null,null,null,null,null,16745.734471269101,1855722.4673349278,10.849530788560555,5142.4959146517549,7937197.7262962889,376,1543.4524126080494,-3.2000000000000015E-2,4798720.607300939,15605326.56168407,1000,451029.68596498214,0.647898174139525,10111.310484340294,null,1831.4533635327145,690457.91805183096,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[378,1569.691103622386,281,1.6999999999999852E-2,2060522.9552332098,null,null,null,null,null,null,16745.734471269101,1872468.2018061969,10.66817186682454,5153.1640865185791,8088875.8221145933,377,1569.691103622386,1.6999999999999852E-2,4840556.6611700086,15871634.113232698,1000,452029.68596498214,0.63706801783630784,10111.947552358131,null,1831.4533635327145,692289.37141536362,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[379,1516.3216060992247,282,-3.4000000000000093E-2,2079540.6953350487,null,null,null,null,null,null,16745.734471269101,1889213.9362774661,11.043656176836999,5164.2077426954165,7830599.7786339661,378,1516.3216060992247,-3.4000000000000093E-2,4882741.3488213206,15332964.553382784,1000,453029.68596498214,0.65949070169390056,10112.607043059825,null,1831.4533635327145,694120.82477889629,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[380,1388.9505911868898,283,-8.4000000000000005E-2,2098716.9166044029,null,null,null,null,null,null,16745.734471269101,1905959.6707487353,12.056393206153929,5176.2641359015706,7189575.1316999821,379,1388.9505911868898,-8.4000000000000005E-2,4925277.5755363936,14045911.530898631,1000,454029.68596498214,0.71996801494967311,10113.327011074774,null,1831.4533635327145,695952.27814242896,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[381,1370.8942335014603,284,-1.2999999999999933E-2,2118052.9397176686,null,null,null,null,null,null,16745.734471269101,1922705.4052200045,12.215190685059705,5188.4793265866301,7112856.3894591518,380,1370.8942335014603,-1.2999999999999933E-2,4968168.2708074274,13864301.680996951,1000,455029.68596498214,0.72945087634212058,10114.056461951117,null,1831.4533635327145,697783.73150596162,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[382,1475.0821952475715,285,7.6000000000000095E-2,2137550.0963568771,null,null,null,null,null,null,16745.734471269101,1939451.1396912737,11.352407699869612,5199.8317342864993,7670179.2095293161,381,1475.0821952475715,7.6000000000000095E-2,5011416.3885390498,14919064.60875272,1000,456029.68596498214,0.67792832373803025,10114.734390274854,null,1831.4533635327145,699615.18486949429,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[383,1343.7998798705376,286,-8.9000000000000037E-2,2157209.7293014135,null,null,null,null,null,null,16745.734471269101,1956196.8741625429,12.461479363193867,5212.2932136496929,7004278.9943524757,382,1343.7998798705376,-8.9000000000000037E-2,5055024.9072517715,13592178.858573727,1000,457029.68596498214,0.74415842342264582,10115.478548698276,null,1831.4533635327145,701446.63823302696,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[384,1288.7040847958456,287,-4.0999999999999953E-2,2177033.1925204871,null,null,null,null,null,null,16745.734471269101,1972942.6086338121,12.99424334013959,5225.2874569898322,6733849.2900552927,383,1288.7040847958456,-4.0999999999999953E-2,5098996.830287097,13035858.525372205,1000,458029.68596498214,0.77597332995062118,10116.254522028226,null,1831.4533635327145,703278.09159655962,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[385,1433.0389422929804,{"$f":"IF(AND(A394>=startm,A394<=endm),A394-startm,\"NA\")","v":288},0.11200000000000013,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,typical,(1+return/12)*typical*((1+return/12)^C394-1)/(return/12)))","v":2197021.8512663869},null,null,null,null,null,null,{"$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":18437.053652867278},1991379.6622866793,12.865703163213745,5238.153160153046,7506477.4641943537,384,1433.0389422929804,0.11200000000000013,5143335.186014384,14496986.680213893,1000,459029.68596498214,{"$f":"V394/R394","v":0.69781774276134989},10116.952339770987,null,{"$f":"typical","v":1831.4533635327145},705109.54496009229,null,{"$f":"IF(A394=endm,E394,IF(C394=\"NA\",\"NA\",-typical))","v":-1831.4533635327145},{"$f":"IF(A394=endm,P394,IF(C394=\"NA\",\"NA\",-typical))","v":-1831.4533635327145},{"$f":"IF(A394=endm,F394,IF(C394=\"NA\",\"NA\",-G394))","v":0},{"$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,{"$f":"IF(C395=\"NA\",\"NA\",IF(C395=0,0,(B395-B394)/B394))","v":3.2999999999999891E-2},2217177.0821685023,null,null,null,null,null,null,18437.053652867278,2009816.7159395465,{"$f":"IF(C395=\"NA\",\"NA\",L395/B395)","v":12.454698125085912},5250.607858278132,{"$f":"IF(C395=\"NA\",\"NA\",O395*B395)","v":7772628.2741656341},385,1480.3292273886486,3.2999999999999891E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q395-1)/(return/12)","v":5188043.0280393995},14976420.240660951,{"$f":"IF((U395-T395)>0,IF(typical-(U395-T395)<min,min,typical-(U395-T395)),IF((U395-T395)<0,IF(typical-(U395-T395)>max,max,typical-(U395-T395)),IF((T395-U395)=0,min,)))","v":1000},{"$f":"W394+V395","v":460029.68596498214},0.67552540441563402,10117.627865175404,null,1831.4533635327145,706940.99832362495,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[{"$f":"A395+1","v":387},1450.7226428408756,290,-2.0000000000000073E-2,2237500.2733281353,null,null,null,null,null,null,18437.053652867278,2028253.7695924137,12.708875637842768,5263.3167339159745,7635612.7623351878,{"$f":"Q395+1","v":386},1450.7226428408756,-2.0000000000000073E-2,5233123.4354146244,14677871.835847732,1000,461029.68596498214,0.68931163715881039,{"$f":"Y395+X396","v":10118.317176812563},null,1831.4533635327145,{"$f":"AB395+AA396","v":708772.45168715762},null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[388,1443.4690296266713,291,-4.9999999999999316E-3,2257992.8244140977,null,null,null,null,null,null,18437.053652867278,2046690.8232452809,12.772739334515343,5276.0894732504903,7615871.7521763807,387,1443.4690296266713,-4.9999999999999316E-3,5278579.5128513072,14605477.476668494,1000,462029.68596498214,0.69277551473247267,10119.009952327295,null,1831.4533635327145,710603.90505069029,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.25]
[389,1351.0870117305642,292,-6.4000000000000071E-2,2278656.146759111,null,null,null,null,null,null,18437.053652867278,2065127.8768981481,13.646089032601864,5289.7355622830919,7146893.0136899585,388,1351.0870117305642,{"$f":"(R398-R397)/R397","v":-6.4000000000000071E-2},5324414.3909332957,{"$f":"(U397+V397)*(1+S398)","v":13671662.918161709},1000,463029.68596498214,0.74014478069708622,10119.750097107992,null,1831.4533635327145,712435.35841422295,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[390,1452.4185376103565,293,7.4999999999999956E-2,2299491.6634569983,null,null,null,null,null,null,18437.053652867278,2083564.9305510153,12.694036309397083,5302.4295985924891,7701347.0433695726,389,1452.4185376103565,7.4999999999999956E-2,5370631.2263326356,14698112.637023836,1000,464029.68596498214,0.68850677274147554,10120.438603880733,null,1831.4533635327145,714266.81177775562,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[391,1436.4419336966425,294,-1.0999999999999996E-2,2320500.8094607028,null,null,null,null,null,null,18437.053652867278,2102001.9842038825,12.835223770876727,5315.264822363366,7635069.2795453742,390,1436.4419336966425,-1.0999999999999996E-2,5417233.2020269698,14537422.398016574,1000,465029.68596498214,0.69616458315619367,10121.134768463889,null,1831.4533635327145,716098.26514128828,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.5]
[392,1452.2427949673054,295,1.0999999999999838E-2,2341685.0316811036,null,null,null,null,null,null,18437.053652867278,2120439.0378567497,12.695572473666399,5327.9603948370323,7737492.0952732395,391,1452.2427949673054,1.0999999999999838E-2,5464223.5275187567,14698345.044394754,1000,466029.68596498214,0.6885900921426249,10121.823358556032,null,1831.4533635327145,717929.71850482095,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[393,1562.6132473848206,296,7.6000000000000026E-2,2363045.7890866757,null,null,null,null,null,null,18437.053652867278,2138876.0915096169,11.798859176269888,5339.7592540133019,8343978.5481668729,392,1562.6132473848206,7.6000000000000026E-2,5511605.4390563089,15816495.267768756,1000,467029.68596498214,0.63995361723292277,10122.463312173264,null,1831.4533635327145,719761.17186835362,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[394,1540.7366619214331,297,-1.4000000000000025E-2,2384584.5528039592,null,null,null,null,null,null,18437.053652867278,2157313.1451624841,11.966388616906579,5351.7256426302083,8245599.9021454034,393,1540.7366619214331,-1.4000000000000025E-2,5559382.1998566715,15596050.334019993,1000,468029.68596498214,0.64904017974941464,10123.112352353013,null,1831.4533635327145,721592.62523188628,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.75]
[395,1610.0698117078975,298,4.4999999999999971E-2,2406302.8062188881,null,null,null,null,null,null,18437.053652867278,2175750.1988153514,11.451089585556536,5363.1767322157648,8635088.9513948131,394,1610.0698117078975,4.4999999999999971E-2,5607557.1003303742,16298917.599050891,1000,469029.68596498214,0.62109108109991829,10123.733443434114,null,1831.4533635327145,723424.07859541895,null,-1831.4533635327145,-1831.4533635327145,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[396,1616.5100909547291,299,3.9999999999999758E-3,2428202.0450789407,null,null,null,null,null,null,18437.053652867278,2194187.2524682186,11.405467714697744,5374.5821999304626,8688066.3608532604,395,1616.5100909547291,3.9999999999999758E-3,5656133.4583080215,16365117.269447094,1000,470029.68596498214,0.61861661464135287,10124.352060048755,null,1831.4533635327145,725255.53195895161,null,2428202.0450789407,8688066.3608532604,0,5374.5821999304626,0,2428202.0450789407,8688066.3608532604,0,2194187.2524682186,0,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!B7","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,{"$f":"Input!B8","v":5000}]
[null,"Note: If you see cells showing \"NA\". Please scroll down/up until you see the values corresponding to the input investment year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum investment ",null,null,{"$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,{"$f":"typical","v":5000},{"$f":"typical","v":5000},{"$f":"typical","v":5000},{"$f":"V10","v":5000},{"$f":"V10/R10","v":514.66139298700489},{"$f":"X10","v":514.66139298700489},null,{"$f":"typical","v":5000},{"$f":"AA10","v":5000},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":5041.6666666666497},{"$f":"U10*(1+S11)","v":5190},{"$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":4851.6666666666497},{"$f":"W10+V11","v":9851.6666666666497},481.11089113203786,{"$f":"Y10+X11","v":995.77228411904275},null,5000,{"$f":"AB10+AA11","v":10000},null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[{"$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},10125.347222222194,{"$f":"(U11+V11)*(1+S12)","v":10071.791666666648},5053.5555555555457,14905.222222222195,499.63211363202009,{"$f":"Y11+X12","v":1495.4043977510628},null,5000,{"$f":"AB11+AA12","v":15000},null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[4,10.013407592300448,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",3,10.013407592300448,{"$f":"(R13-R12)/R12","v":-1.0000000000000056E-2},15251.391782407327,{"$f":"(U12+V12)*(1+S13)","v":14974.093749999971},5277.298032407356,20182.520254629551,527.02319203157163,2022.4275897826344,null,5000,20000,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[5,9.9132735163774424,"NA","NA","NA",null,null,null,null,null,null,"NA","NA","NA","NA","NA",4,9.9132735163774424,{"$f":"(R14-R13)/R13","v":-1.000000000000009E-2},20420.15338059402,{"$f":"(U13+V13)*(1+S14)","v":20048.877864583254},5371.2755160107663,25553.795770640318,541.82662337895067,2564.2542131615851,null,5000,25000,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-2,25631.987992098908,24657.548779176203,5974.4392129227053,31528.234983563023,621.30997124713656,3185.5641844087218,null,5000,30000,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-2,30887.254558699791,32255.48335568015,3631.7712030196417,35160.006186582665,358.67514812079298,3544.2393325295147,null,5000,35000,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-2,36186.31501335551,39260.656487217573,1925.6585261379369,37085.664712720602,173.8380174967518,3718.0773500262667,null,5000,40000,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-2,41529.534305133537,39332.930837754509,7196.6034673790273,44282.268180099629,680.28310576588672,4398.3604557921535,null,5000,45000,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-2,46917.28042434292,45319.766413200072,6597.5140111428482,50879.782191242477,640.29996246170799,5038.6604182538613,null,5000,50000,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-2,52349.92442787913,55551.490054046924,1798.4343738322059,52678.216565074683,163.12253884529889,5201.7829570991598,null,5000,55000,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-2,57827.840464778048,60676.220044696121,2151.6204200819266,54829.836985156609,184.45879494609437,5386.2417520452545,null,5000,60000,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",{"$f":"IF(C22=\"NA\",\"NA\",IF(O21=\"NA\",N22,O21+N22))","v":"NA"},"NA",12,11.536194823797322,-1.0999999999999999E-2,63351.405801984583,62136.734219665486,6214.6715823190971,61044.508567475707,538.71069943264354,5924.9524514778977,null,5000,65000,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[14,12.470626604524904,"NA","NA","NA",null,null,null,null,null,null,"NA",{"$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-2,68921.000850334298,73887.869671945329,1000,62044.508567475707,80.188432523282756,6005.1408840011809,null,5000,70000,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-2,74537.009190753786,81927.329421108196,1000,63044.508567475707,73.29838439056924,6078.4392683917504,null,5000,75000,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-2,80199.817600676717,89063.951798270209,1000,64044.508567475707,68.248030158816803,6146.687298550567,null,5000,80000,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-2,85909.816080682343,85560.754208356695,5349.0618723256484,69393.570439801348,384.27677471985044,6530.9640732704174,null,5000,85000,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",17,16.634179731755083,0.19500000000000001,91667.397881354627,108637.23021641541,1000,70393.570439801348,60.117181377508743,6591.0812546479265,null,5000,90000,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-2,97472.959530366017,107773.39730273634,1000,71393.570439801348,61.156847789937686,6652.2381024378637,null,5000,95000,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-2,103326.90085978567,101159.25949154478,7167.6413682408893,78561.211808042237,471.34446469932124,7123.5825671371849,null,5000,100000,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-2,109229.62503361709,115043.16871309241,1000,79561.211808042237,61.920952341835935,7185.5035194790207,null,5000,105000,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-2,115181.53857556381,117783.81624378878,2397.7223317750322,81958.934139817269,146.27512338403696,7331.7786428630579,null,5000,110000,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-2,121183.05139702701,123786.98473283074,2396.0666641962744,84355.000804013544,141.91661937114097,7473.6952622341987,null,5000,115000,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-2,127234.57682533543,133880.21753224565,1000,85355.000804013544,55.823746032038876,7529.5190082662375,null,5000,120000,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-2,133336.53163221324,130294.29013614928,8042.241496063958,93397.242300077502,464.74953085362199,7994.2685391198593,null,5000,125000,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-2,139489.33606248157,143454.98330260513,1034.352759876434,94431.595059953936,57.641035091750723,8051.9095742116097,null,5000,130000,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-2,145693.41386300226,137987.3159396699,12706.09792333236,107137.6929832863,741.43301377411274,8793.3425879857223,null,5000,135000,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-2,151949.19231186065,156419.76358979635,1000,108137.6929832863,56.216314269888947,8849.5589022556105,null,5000,140000,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-2,158257.10224779285,159466.22051646368,3790.8817313291656,111928.57471461546,210.37452987994189,9059.9334321355527,null,5000,145000,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-2,164617.57809985758,151829.10509044735,15000,126928.57471461546,895.07872289094928,9955.0121550265012,null,5000,150000,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-2,171031.05791735649,169498.37077189452,6532.6871454619686,133461.26186007744,383.67908577468637,10338.691240801187,null,5000,155000,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-2,177497.98340000102,174270.74733818293,8227.2360618180828,141688.49792189553,488.08451623415868,10826.775757035346,null,5000,160000,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-2,184018.79992833437,194542.8503044011,1000,142688.49792189553,55.652396066443472,10882.42815310179,null,5000,165000,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-2,190593.95659440377,190263.19334618229,5330.7632482214831,148019.26117011701,304.90210444651865,11187.330257548309,null,5000,170000,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-2,197223.90623269053,200679.39946585827,1544.506766832259,149563.76793694927,86.102048000748198,11273.432305549057,null,5000,175000,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-2,203909.10545129611,209099.519044602,1000,150563.76793694927,53.914195293507021,11327.346500842565,null,5000,180000,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-2,210650.0146633902,197493.54790192589,15000,165563.76793694927,860.33290361979277,12187.679404462357,null,5000,185000,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-2,217447.09811891839,209731.13177920086,12715.966339717532,178279.7342766668,738.93713227833382,12926.61653674069,null,5000,190000,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-2,224300.8239365762,215106.34388099407,14194.480055582128,192474.21433224893,853.00413417112634,13779.620670911816,null,5000,195000,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-2,231211.66413604745,232281.73464775167,3929.9294882957765,196404.1438205447,233.13472191116412,14012.755392822981,null,5000,200000,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",40,18.694305879416543,0.10900000000000006,238180.09467051461,261958.73552687661,1000,197404.1438205447,53.492224126976275,14066.247616949957,null,5000,205000,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",41,18.694305879416543,0,245206.59545943546,262958.73552687664,1000,198404.1438205447,53.492224126976275,14119.739841076933,null,5000,210000,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-3,252291.65042159756,261847.06564266162,1000,199404.1438205447,53.923613031226083,14173.663454108158,null,5000,215000,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-2,259435.74750844404,266264.07749601622,1000,200404.1438205447,53.231602202592384,14226.89505631075,null,5000,220000,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-2,266639.3787376812,264591.436721056,7047.9420166251948,207452.0858371699,378.96287452114058,14605.857930831891,null,5000,225000,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-3,273903.04022716155,272454.29687389423,6448.7433532673167,213900.82919043722,345.70726294624967,14951.56519377814,null,5000,230000,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-2,281227.23222905473,282807.68279034179,3419.5494387129438,217320.37862915016,180.78581126866797,15132.351005046808,null,5000,235000,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-2,288612.4591642968,301397.27553719463,1000,218320.37862915016,50.207325126199997,15182.558330173009,null,5000,240000,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-2,296059.22965733253,296954.12457752513,4105.1050798073993,222425.48370895756,209.88426213758177,15392.442592310592,null,5000,245000,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-3,303568.05657114362,303467.70349459117,5100.3530765524483,227525.83678551001,258.69933118845893,15651.14192349905,null,5000,250000,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-2,311139.45704256993,302088.12738314964,14051.329659420298,241577.16644493031,727.997345074495,16379.139268573545,null,5000,255000,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-2,318773.95251792466,303177.73930382449,15000,256577.16644493031,810.37311509995811,17189.512383673504,null,5000,260000,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-2,326472.06878890714,325495.8273078124,5976.2414810947375,262553.40792602504,315.60674002113586,17505.11912369464,null,5000,265000,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-2,334234.33602881461,343405.06326530781,1000,263553.40792602504,50.975134021744282,17556.094257716384,null,5000,270000,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-2,342061.28882905492,350259.94934081798,1000,264553.40792602504,50.123042302600084,17606.217300018983,null,5000,275000,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-2,349953.46623596351,344937.27025268326,10016.195983280253,274569.6039093053,511.24461810701547,18117.461918125999,null,5000,280000,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-2,357911.41178792983,378380.3950075371,1000,275569.6039093053,47.881608447935335,18165.343526573935,null,5000,285000,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-3,365935.67355282919,382415.4381675974,1000,276569.6039093053,47.501595682475532,18212.845122256411,null,5000,290000,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-2,374026.80416576943,371529.55958440184,7497.2445813675877,284066.84849067288,367.52433522884797,18580.36945748526,null,5000,295000,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-2,382185.36086715083,397220.0907657264,1000,285066.84849067288,46.776006273166182,18627.145463758425,null,5000,300000,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-2,390411.90554104385,421316.85603013856,1000,286066.84849067288,44.211726156111702,18671.357189914535,null,5000,305000,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-2,398707.00475388562,445966.59996782633,1000,287066.84849067288,41.86716492056032,18713.224354835096,null,5000,310000,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",62,27.826101963447886,0.16499999999999998,407071.22979350155,520716.08896251768,1000,288066.84849067288,35.937480618506711,18749.161835453604,null,5000,315000,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-2,415505.15670844715,570757.4013249944,1000,289066.84849067288,32.849616653113998,18782.011452106719,null,5000,320000,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-2,424009.36634768423,590053.63816739421,1000,290066.84849067288,{"$f":"V74/R74","v":31.831023888676352},18813.842475995396,null,{"$f":"typical","v":5000},325000,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":432584.44440058159},707491.20488637092,{"$f":"IF((U75-T75)>0,IF(typical-(U75-T75)<min,min,typical-(U75-T75)),IF((U75-T75)<0,IF(typical-(U75-T75)>max,max,typical-(U75-T75)),IF((T75-U75)=0,min,)))","v":1000},{"$f":"W74+V75","v":291066.84849067288},26.592334075753005,18840.43481007115,null,5000,330000,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-2,441230.98143725301,763045.02766262146,1000,292066.84849067288,24.691117990485616,{"$f":"Y75+X76","v":18865.125928061636},null,5000,{"$f":"AB75+AA76","v":335000},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-2,449949.57294923003,694516.93014532304,1000,293066.84849067288,27.16294608414259,18892.288874145779,null,5000,340000,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,{"$f":"(R78-R77)/R77","v":-7.099999999999991E-2},458740.8193904736,{"$f":"(U77+V77)*(1+S78)","v":646135.22810500511},1000,294066.84849067288,29.238908594340781,18921.527782740119,null,5000,345000,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-2,467605.32621872739,708613.07477498055,1000,295066.84849067288,26.70219962953496,18948.229982369652,null,5000,350000,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-2,476543.70393721689,739416.82391552976,1000,296066.84849067288,25.625911352720689,18973.855893722372,null,5000,355000,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-2,485556.5681366935,786322.66699829267,1000,297066.84849067288,24.129860030810438,18997.985753753183,null,5000,360000,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",72,46.995713964028027,0.13399999999999992,494644.53953783272,892823.90437606385,1000,298066.84849067288,21.278536182372523,19019.264289935556,null,5000,365000,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-2,503808.24403398123,982312.47090929409,1000,299066.84849067288,19.361725370675636,19038.626015306232,null,5000,370000,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,-0.12600000000000003,513048.31273426447,859415.09957472305,1000,300066.84849067288,22.153003856608279,19060.779019162841,null,5000,375000,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-2,522365.3820070498,897412.94885643607,1000,301066.84849067288,21.239696890324335,19082.018716053164,null,5000,380000,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-2,531760.09352377534,938841.53155497566,1000,302066.84849067288,20.325068794568743,19102.343784847733,null,5000,385000,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-2,541233.09430313983,909766.60254521645,1000,303066.84849067288,20.996971895215644,19123.340756742949,null,5000,390000,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-2,550785.03675566625,897105.10350703821,1000,304066.84849067288,21.316722736259536,19144.65747947921,null,5000,395000,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-2,560416.57872862997,825358.59012296807,1000,305066.84849067288,23.195563369161629,19167.853042848372,null,5000,400000,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-2,570128.38355136849,886682.76720194472,1000,306066.84849067288,21.617486830532741,19189.470529678903,null,5000,405000,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-2,579921.12008096313,868153.74632350192,1000,307066.84849067288,22.103769765370899,19211.574299444273,null,5000,410000,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,-0.13199999999999998,589795.46274830459,754425.45180879964,1000,308066.84849067288,25.465172540749883,19237.039471985023,null,5000,415000,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-2,599752.09160454047,792441.2989474308,1000,309066.84849067288,24.275664957816858,19261.315136942841,null,5000,420000,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-2,609791.69236791146,837874.01168848691,1000,310066.84849067288,22.98831908884172,19284.303456031685,null,5000,425000,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-2,619914.95647097728,872428.9721560264,1000,311066.84849067288,22.104152970040115,19306.407609001726,null,5000,430000,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,-0.11400000000000003,630122.58110823564,773858.06933023944,1000,312066.84849067288,24.948253916523836,19331.355862918252,null,5000,435000,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-2,640415.26928413729,728366.58517042501,1000,313066.84849067288,26.540695655876419,19357.896558574128,null,5000,440000,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-2,650793.72986150498,702380.02151911939,1000,314066.84849067288,27.560431626039897,19385.456990200168,null,5000,445000,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-2,661258.67761035077,660473.84020645311,5784.8374038976617,319851.68589457055,169.78979311808268,19555.246783318249,null,5000,450000,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",90,38.397548135644286,0.12700000000000003,671810.8332571038,750873.52966686536,1000,320851.68589457055,26.04332954977675,19581.290112868024,null,5000,455000,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-2,682450.92353424628,742099.17378119612,1000,321851.68589457055,26.386352127433383,19607.676464995457,null,5000,460000,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-2,693179.68123036518,691825.33079029364,6354.3504400715465,328206.03633464209,180.09465977748562,19787.771124772942,null,5000,465000,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-3,703997.84524061775,699576.04059282597,9421.8046477917815,337627.84098243387,266.4992840447166,20054.270408817658,null,5000,470000,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-2,714906.16061762313,677092.94220478996,15000,352627.84098243387,444.27291643704984,20498.543325254708,null,5000,475000,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-2,725905.37862276984,711471.54458652413,15000,367627.84098243387,432.17209770141028,20930.71542295612,null,5000,480000,null,"NA","NA","NA",0,0,0,0,0,0,0,null,"NA"]
[97,34.708395289238616,0,0,5000,null,null,null,null,null,null,5000,5000,144.0573659004701,144.0573659004701,5000,96,34.708395289238616,0,736996.25677795976,726471.54458652413,15000,382627.84098243387,432.17209770141028,21362.887520657532,null,5000,485000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[98,32.20939082841344,1,-7.1999999999999884E-2,5041.6666666666497,null,null,null,null,null,null,5000,10000,155.2342304961962,299.29159639666631,9640,97,32.20939082841344,-7.1999999999999884E-2,748179.55891777587,688085.59337629448,15000,397627.84098243387,465.70269148858864,21828.590212146122,null,5000,490000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333329E-2]
[99,31.307527885217862,2,-2.8000000000000053E-2,10125.347222222194,null,null,null,null,null,null,5000,15000,159.70599845287677,458.99759484954308,14370.08,98,31.307527885217862,-2.8000000000000053E-2,759456.05524209084,683399.19676175818,15000,412627.84098243387,479.11799535863031,22307.708207504751,null,5000,495000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666666]
[100,37.068113016097946,3,0.18399999999999994,15251.391782407327,null,null,null,null,null,null,5000,20000,134.88682301763242,593.88441786717544,22014.174719999999,99,37.068113016097946,0.18399999999999994,770826.52236910793,826904.6489659216,1000,413627.84098243387,26.977364603526482,22334.685572108279,null,5000,500000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[101,45.593779009800471,4,0.22999999999999993,20420.15338059402,null,null,null,null,null,null,5000,25000,109.66408375417269,703.54850162134812,32077.434905599996,100,45.593779009800471,0.22999999999999993,782291.74338885024,1018322.7182280836,1000,414627.84098243387,21.93281675083454,22356.618388859115,null,5000,505000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333331]
[102,45.867341683859273,5,5.9999999999999767E-3,25631.987992098908,null,null,null,null,null,null,5000,30000,109.01002361249772,812.55852523384578,37269.89951503359,101,45.867341683859273,5.9999999999999767E-3,793852.50791709078,1025438.654537452,1000,415627.84098243387,21.802004722499543,22378.420393581615,null,5000,510000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666669]
[103,47.426831301110489,6,3.4000000000000023E-2,30887.254558699791,null,null,null,null,null,null,5000,35000,105.42555475096491,917.98407998481071,43537.076098544734,102,47.426831301110489,3.4000000000000023E-2,805509.61214973335,1061337.5687917254,1000,416627.84098243387,21.085110950192981,22399.505504531808,null,5000,515000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[104,46.668002000292724,7,-1.5999999999999955E-2,36186.31501335551,null,null,null,null,null,null,5000,40000,107.13979141358222,1025.123871398393,47840.482880968026,103,46.668002000292724,-1.5999999999999955E-2,817263.85891764727,1045340.1676910579,1000,417627.84098243387,21.427958282716443,22420.933462814522,null,5000,520000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333337]
[105,52.081490232326686,8,0.11600000000000014,41529.534305133537,null,null,null,null,null,null,5000,45000,96.003397323998385,1121.1272687223914,58389.978895160319,104,52.081490232326686,0.11600000000000014,829116.05774196133,1167715.6271432207,1000,418627.84098243387,19.200679464799677,22440.134142279323,null,5000,525000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666663]
[106,51.404430859306437,9,-1.3000000000000045E-2,46917.28042434292,null,null,null,null,null,null,5000,50000,97.267879760889969,1218.3951484832814,62630.909169523242,105,51.404430859306437,-1.3000000000000045E-2,841067.02488981083,1153522.323990359,1000,419627.84098243387,19.453575952177992,22459.587718231502,null,5000,530000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[107,55.568189758910258,10,8.0999999999999975E-2,52349.92442787913,null,null,null,null,null,null,5000,55000,89.979537244116528,1308.3746857273979,72704.012812254616,106,55.568189758910258,8.0999999999999975E-2,853117.58343055937,1248038.632233578,1000,420627.84098243387,17.995907448823306,22477.583625680323,null,5000,535000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333337]
[108,52.345234752893461,11,-5.8000000000000031E-2,57827.840464778048,null,null,null,null,null,null,5000,60000,95.519678603096096,1403.894364330494,73487.180069143855,107,52.345234752893461,-5.8000000000000031E-2,865268.56329248031,1176594.3915640304,1000,421627.84098243387,19.103935720619219,22496.687561400944,null,5000,540000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666663]
[109,53.339794213198431,12,1.8999999999999889E-2,63351.405801984583,null,null,null,null,null,null,5505,65505,103.20624744063672,1507.1006117711306,80388.436490457563,108,53.339794213198431,1.8999999999999889E-2,877520.80131991801,1199968.685003747,1000,422627.84098243387,18.747728872050267,22515.435290272995,null,5000,545000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[110,52.166318740508068,13,-2.1999999999999957E-2,68921.000850334298,null,null,null,null,null,null,5505,71010,105.5278603687492,1612.6284721398797,84124.890887667498,109,52.166318740508068,-2.1999999999999957E-2,889875.14133091678,1174547.3739336648,1000,423627.84098243387,19.169456924386775,22534.604747197383,null,5000,550000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333259E-2]
[111,56.078792646046168,14,7.49999999999999E-2,74537.009190753786,null,null,null,null,null,null,5505,76515,98.165451505813223,1710.793923645693,95939.257704242555,110,56.078792646046168,7.49999999999999E-2,902332.43417534139,1263713.4269786896,1000,424627.84098243387,17.832052952917934,22552.436800150303,null,5000,555000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666674]
[112,61.350199154774515,15,9.4000000000000139E-2,80199.817600676717,null,null,null,null,null,null,5505,82020,89.730760060158318,1800.5246837058512,110462.54792844136,111,61.350199154774515,9.4000000000000139E-2,914893.53779346892,1383596.4891146866,1000,425627.84098243387,16.299865587676354,22568.736665737979,null,5000,560000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[113,54.356276451130221,16,-0.11399999999999999,85909.816080682343,null,null,null,null,null,null,5505,87525,101.27625288956921,1901.8009365954204,103374.81746459905,112,54.356276451130221,-0.11399999999999999,927559.31727508141,1226752.4893556123,1000,426627.84098243387,18.397139489476697,22587.133805227455,null,5000,565000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333326]
[114,62.292292812995228,17,0.14599999999999991,91667.397881354627,null,null,null,null,null,null,5505,93030,88.373693620915546,1990.1746302163358,123972.5408144305,113,62.292292812995228,0.14599999999999991,940330.64491904026,1407004.3528015316,1000,427627.84098243387,16.053350339857502,22603.187155567313,null,5000,570000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666674]
[115,56.312232702947689,18,-9.599999999999996E-2,97472.959530366017,null,null,null,null,null,null,5505,98535,97.7585106426057,2087.9331408589414,117576.17689624516,114,56.312232702947689,-9.599999999999996E-2,953208.40029336594,1272835.9349325846,1000,428627.84098243387,17.758130906922016,22620.945286474234,null,5000,575000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[116,57.663726287818434,19,2.4000000000000011E-2,103326.90085978567,null,null,null,null,null,null,5505,104040,95.467295549419617,2183.4004364083612,125903.00514175506,115,57.663726287818434,2.4000000000000011E-2,966193.47029581049,1304407.9973709667,1000,429627.84098243387,17.34192471379103,22638.287211188024,null,5000,580000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333326]
[117,58.817000813574808,20,2.000000000000008E-2,109229.62503361709,null,null,null,null,null,null,5505,109545,93.595387793548639,2276.9958242019097,133926.06524459017,116,58.817000813574808,2.000000000000008E-2,979286.74921494175,1331516.157318386,1000,430627.84098243387,17.001886974304931,22655.289098162328,null,5000,585000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666674]
[118,58.699366811947655,21,-2.0000000000000477E-3,115181.53857556381,null,null,null,null,null,null,5505,115050,93.782953700950543,2370.7787779028604,139163.21311410097,117,58.699366811947655,-2.0000000000000477E-3,992489.13879173296,1329851.1250037493,1000,431627.84098243387,17.035958892089109,22672.325057054415,null,5000,590000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[119,54.238214934239636,22,-7.5999999999999956E-2,121183.05139702701,null,null,null,null,null,null,5505,120555,101.49670313955686,2472.2754810424171,134091.8089174293,118,54.238214934239636,-7.5999999999999956E-2,1005801.5482816644,1229706.4395034644,1000,432627.84098243387,18.437184948148385,22690.762242002562,null,5000,595000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333326]
[120,61.234944660756547,23,0.12899999999999995,127234.57682533543,null,null,null,null,null,null,5505,126060,89.899648484992795,2562.1751295274098,156894.65226777768,119,61.234944660756547,0.12899999999999995,1019224.8945173447,1389467.5701994114,1000,433627.84098243387,16.330544683922398,22707.092786686484,null,5000,600000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666674]
[121,53.76428141214425,24,-0.12199999999999997,133336.53163221324,null,null,null,null,null,null,6061.0050000000001,132121.005,112.73293050339073,2674.9080600308007,143814.5096911088,120,53.76428141214425,-0.12199999999999997,1032760.1019716557,1220830.5266350831,1000,434627.84098243387,18.599709207200906,22725.692495893683,null,5000,605000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[122,53.226638598022809,25,-9.999999999999962E-3,139489.33606248157,null,null,null,null,null,null,6061.0050000000001,138182.01,113.87164697312195,2788.7797070039228,148437.36959419775,121,53.226638598022809,-9.999999999999962E-3,1046408.1028214192,1209612.2213687324,1000,435627.84098243387,18.787585057778692,22744.480080951464,null,5000,610000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333481E-2]
[123,61.476767580716349,26,0.15500000000000008,145693.41386300226,null,null,null,null,null,null,6061.0050000000001,144243.01500000001,98.590170539499525,2887.3698775434223,177506.16688129838,122,61.476767580716349,0.15500000000000008,1060169.8370115978,1398257.115680886,1000,436627.84098243387,16.2663074093322,22760.746388360796,null,5000,615000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666652]
[124,62.583349397169243,27,1.8000000000000009E-2,151949.19231186065,null,null,null,null,null,null,6061.0050000000001,150304.02000000002,96.846925873771625,2984.2168034171937,186762.28288516175,123,62.583349397169243,1.8000000000000009E-2,1074046.2523200279,1424443.743763142,1000,437627.84098243387,15.978690971839097,22776.725079332635,null,5000,620000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[125,63.021432842949423,28,6.9999999999999195E-3,158257.10224779285,null,null,null,null,null,null,6061.0050000000001,156365.02500000002,96.173709904440557,3080.390513321634,194130.62386535786,124,63.021432842949423,6.9999999999999195E-3,1088038.3044226947,1435421.8499694839,1000,438627.84098243387,15.867617648300991,22792.592696980937,null,5000,625000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333348]
[126,66.928761679212286,29,6.1999999999999979E-2,164617.57809985758,null,null,null,null,null,null,6061.0050000000001,162426.03000000003,90.559048874237817,3170.9495621958717,212227.72754501004,125,66.928761679212286,6.1999999999999979E-2,1102146.95695955,1525480.004667592,1000,439627.84098243387,14.941259555838975,22807.533956536776,null,5000,630000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666652]
[127,86.471960089542279,30,0.29200000000000009,171031.05791735649,null,null,null,null,null,null,6061.0050000000001,168487.03500000003,70.092143091515325,3241.0417052873872,280259.22898815299,126,86.471960089542279,0.29200000000000009,1116373.1816008803,1972212.166030529,1000,440627.84098243387,11.564442380680321,22819.098398917457,null,5000,635000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[128,98.145674701630483,31,0.13499999999999995,177497.98340000102,null,null,null,null,null,null,6061.0050000000001,174548.04000000004,61.755192151114827,3302.7968974385021,324155.22990155366,127,98.145674701630483,0.13499999999999995,1130717.9581142203,2239595.8084446504,1000,441627.84098243387,10.188936018220547,22829.287334935678,null,5000,640000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333348]
[129,111.68977781045548,{"$f":"IF(AND(A138>=startm,A138<=endm),A138-startm,\"NA\")","v":32},0.13799999999999993,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,typical,(1+return/12)*typical*((1+return/12)^C138-1)/(return/12)))","v":184018.79992833437},null,null,null,null,null,null,{"$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":6061.0050000000001},180609.04500000004,54.266425440346957,3357.0633228788492,374949.65662796807,128,111.68977781045548,0.13799999999999993,1145182.2744318389,2549798.030010012,1000,442627.84098243387,{"$f":"V138/R138","v":8.9533708420215721},22838.240705777698,null,{"$f":"typical","v":5000},645000,null,{"$f":"IF(A138=endm,E138,IF(C138=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A138=endm,P138,IF(C138=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A138=endm,F138,IF(C138=\"NA\",\"NA\",-G138))","v":0},{"$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,{"$f":"IF(C139=\"NA\",\"NA\",IF(C139=0,0,(B139-B138)/B138))","v":-8.7999999999999926E-2},190593.95659440377,null,null,null,null,null,null,6061.0050000000001,186670.05000000005,{"$f":"IF(C139=\"NA\",\"NA\",L139/B139)","v":59.502659474064636},3416.565982352914,{"$f":"IF(C139=\"NA\",\"NA\",O139*B139)","v":348015.09184470691},129,101.86107736313541,-8.7999999999999926E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q139-1)/(return/12)","v":1159767.1267187707},2326327.8033691309,{"$f":"IF((U139-T139)>0,IF(typical-(U139-T139)<min,min,typical-(U139-T139)),IF((U139-T139)<0,IF(typical-(U139-T139)>max,max,typical-(U139-T139)),IF((T139-U139)=0,min,)))","v":1000},{"$f":"W138+V139","v":443627.84098243387},9.8172925899359331,22848.057998367633,null,5000,650000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[{"$f":"A139+1","v":131},94.119635483537124,34,-7.5999999999999929E-2,197223.90623269053,null,null,null,null,null,null,6061.0050000000001,192731.05500000005,64.396817612624062,3480.9627999655381,327626.94986450922,{"$f":"Q139+1","v":130},94.119635483537124,-7.5999999999999929E-2,1174473.5194414272,2150450.8903130773,1000,444627.84098243387,10.624775530233693,{"$f":"Y139+X140","v":22858.682773897865},null,5000,{"$f":"AB139+AA140","v":655000},null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333348]
[132,82.448800683578526,35,-0.12399999999999994,203909.10545129611,null,null,null,null,null,null,6061.0050000000001,198792.06000000006,73.51234887285851,3554.4751488383968,293062.2130813101,131,82.448800683578526,-0.12399999999999994,1189302.4654367722,1884670.9799142559,1000,445627.84098243387,12.128739189764488,22870.811513087629,null,5000,660000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666652]
[133,77.254526240513087,36,-6.2999999999999903E-2,210650.0146633902,null,null,null,null,null,null,6673.1665050000001,205465.22650500006,86.37897130097889,3640.8541201393755,281272.46016218758,132,77.254526240513087,{"$f":"(R142-R141)/R141","v":-6.2999999999999903E-2},1204254.9859820786,{"$f":"(U141+V141)*(1+S142)","v":1766873.7081796578},1000,446627.84098243387,12.944225389289741,22883.755738476917,null,5000,665000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[134,95.950121590717259,37,0.24200000000000008,217447.09811891839,null,null,null,null,null,null,6673.1665050000001,212138.39301000006,69.548286071641613,3710.402406211017,356013.56202643696,133,95.950121590717259,0.24200000000000008,1219332.1108652623,2195699.1455591349,1000,447627.84098243387,10.422081633888679,22894.177820110806,null,5000,670000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333481E-2]
[135,91.824266362316408,38,-4.3000000000000101E-2,224300.8239365762,null,null,null,null,null,null,6673.1665050000001,218811.55951500006,72.673235184578488,3783.0756413955955,347378.14536430017,134,91.824266362316408,-4.3000000000000101E-2,1234534.8784558063,2102241.0823000916,1000,448627.84098243387,10.890367433530491,22905.068187544337,null,5000,675000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666652]
[136,97.058249544968433,39,5.6999999999999891E-2,231211.66413604745,null,null,null,null,null,null,6673.1665050000001,225484.72602000006,68.754243315589875,3851.8298847111855,373851.86615506525,135,97.058249544968433,5.6999999999999891E-2,1249864.3357762711,2223125.8239911967,1000,449627.84098243387,10.303091233236039,22915.371278777573,null,5000,680000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[137,102.6876280185766,40,5.8000000000000017E-2,238180.09467051461,null,null,null,null,null,null,6673.1665050000001,232157.89252500006,64.985107103582109,3916.8149918147678,402208.44089705904,136,102.6876280185766,5.8000000000000017E-2,1265321.5385744069,2353125.1217826861,1000,450627.84098243387,9.738271486990584,22925.109550264562,null,5000,685000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333348]
[138,99.70968680603788,41,-2.9000000000000022E-2,245206.59545943546,null,null,null,null,null,null,6673.1665050000001,238831.05903000006,66.925959941897133,3983.7409517566648,397217.56261604431,137,99.70968680603788,-2.9000000000000022E-2,1280907.55139586,2285855.493250988,1000,451627.84098243387,10.029115846540252,22935.138666111103,null,5000,690000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666652]
[139,128.22665723256472,42,0.28600000000000003,252291.65042159756,null,null,null,null,null,null,6673.1665050000001,245504.22553500006,52.041959519360134,4035.7829112760251,517494.95202923304,138,128.22665723256472,0.28600000000000003,1296623.4476574925,2940896.1643207707,1000,452627.84098243387,7.7986903938882204,22942.93735650499,null,5000,695000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[140,141.0493229558212,43,0.10000000000000005,259435.74750844404,null,null,null,null,null,null,6673.1665050000001,252177.39204000006,47.310872290327389,4083.0937835663526,575917.61373715638,139,141.0493229558212,0.10000000000000005,1312470.3097213046,3236085.7807528479,1000,453627.84098243387,7.0897185398983824,22950.027075044887,null,5000,700000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333348]
[141,148.10178910361228,44,5.0000000000000142E-2,266639.3787376812,null,null,null,null,null,null,6673.1665050000001,258850.55854500007,45.057973609835607,4128.1517571761879,611386.66092901421,140,148.10178910361228,5.0000000000000142E-2,1328449.2289689824,3398940.0697904904,1000,454627.84098243387,6.7521128951413152,22956.779187940028,null,5000,705000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666652]
[142,148.39799268181949,45,1.9999999999999159E-3,273903.04022716155,null,null,null,null,null,null,6673.1665050000001,{"$f":"IF(C151=\"NA\",\"NA\",IF(M150=\"NA\",L151,M150+L151))","v":265523.72505000007},44.968037534766076,{"$f":"IF(C151=\"NA\",\"NA\",IF(O150=\"NA\",N151,O150+N151))","v":4173.119794710954},619282.6007558722,141,148.39799268181949,1.9999999999999159E-3,1344561.3058770567,3406739.9499300714,1000,455627.84098243387,6.7386356238935292,22963.517823563921,null,5000,710000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[143,149.43677863059222,46,6.999999999999936E-3,281227.23222905473,null,null,null,null,null,null,6673.1665050000001,272196.89155500004,44.655449389042779,4217.7752440999966,630290.74546616327,142,149.43677863059222,6.999999999999936E-3,1360807.6500926991,3431594.1295795813,1000,456627.84098243387,6.6917930723868215,22970.209616636308,null,5000,715000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333348]
[144,149.88508896648398,47,2.9999999999999003E-3,288612.4591642968,null,null,null,null,null,null,6673.1665050000001,278870.05806000001,44.521883737829299,4262.2971278378263,638854.78420756175,143,149.88508896648398,2.9999999999999003E-3,1377189.3805101379,3442891.9119683197,1000,457627.84098243387,6.6717777391693147,22976.881394375476,null,5000,720000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666652]
[145,180.76141729357968,48,0.20600000000000004,296059.22965733253,null,null,null,null,null,null,7347.1563220050002,286217.21438200498,40.645600327819281,4302.9427281656453,777806.0260763244,144,180.76141729357968,0.20600000000000004,1393707.6253477223,4153333.6458337936,1000,458627.84098243387,5.5321540125782036,22982.413548388053,null,5000,725000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[146,236.97821807188296,49,0.311,303568.05657114362,null,null,null,null,null,null,7347.1563220050002,293564.37070400995,31.003509021982669,4333.946237187628,1027050.8565080663,145,236.97821807188296,0.311,1410363.52222562,5446331.409688103,1000,459627.84098243387,4.2197971110436336,22986.633345499096,null,5000,730000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[147,336.50906966207378,50,0.41999999999999987,311139.45704256993,null,null,null,null,null,null,7347.1563220050002,300911.52702601493,21.833457057734275,4355.7796942453624,1465759.3725634592,146,336.50906966207378,0.41999999999999987,1427158.2182441668,7735210.6017571054,1000,460627.84098243387,2.9716881063687564,22989.605033605465,null,5000,735000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[148,305.21372618350091,51,-9.3000000000000041E-2,318773.95251792466,null,null,null,null,null,null,7347.1563220050002,308258.6833480199,24.072168751636468,4379.8518629969985,1336790.9072370622,147,305.21372618350091,-9.3000000000000041E-2,1444092.8700628683,7016743.0157936942,1000,461627.84098243387,3.2763926200317051,22992.881426225496,null,5000,740000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[149,235.93021033984621,52,-0.22699999999999998,326472.06878890714,null,null,null,null,null,null,7347.1563220050002,315605.83967002487,31.141227363048472,4410.9930903600471,1040686.5276162542,148,235.93021033984621,-0.22699999999999998,1461168.6439800584,5424715.3512085257,1000,462627.84098243387,4.2385415524342882,22997.11996777793,null,5000,745000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[150,241.82846559834235,53,2.4999999999999915E-2,334234.33602881461,null,null,null,null,null,null,7347.1563220050002,322952.99599202984,30.381685232242415,4441.3747755922896,1074050.8471286655,149,241.82846559834235,2.4999999999999915E-2,1478386.7160132255,5561358.2349887388,1000,463627.84098243387,4.1351624901797939,23001.255130268109,null,5000,750000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[151,214.01819205453299,54,-0.11499999999999995,342061.28882905492,null,null,null,null,null,null,7347.1563220050002,330300.15231403481,34.329587833042275,4475.7043634253314,957882.15603087388,150,214.01819205453299,-0.11499999999999995,1495748.2719800028,4922687.0379650341,1000,464627.84098243387,4.6724999889037218,23005.927630257014,null,5000,755000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[152,237.9882295646407,55,0.1120000000000001,349953.46623596351,null,null,null,null,null,null,7347.1563220050002,337647.30863603979,30.871931504534416,4506.576294929866,1072512.1138283368,151,237.9882295646407,0.1120000000000001,1513254.5075798358,5475139.9862171188,1000,465627.84098243387,4.2018884792299653,23010.129518736245,null,5000,760000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[153,258.69320553676442,56,8.6999999999999911E-2,357911.41178792983,null,null,null,null,null,null,7347.1563220050002,344994.46495804476,28.401040942533964,4534.9773358723996,1173167.8240534069,152,258.69320553676442,8.6999999999999911E-2,1530906.628476334,5952564.1650180081,1000,466627.84098243387,3.8655827775804652,23013.995101513825,null,5000,765000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[154,222.4761567616174,57,-0.14000000000000001,365935.67355282919,null,null,null,null,null,null,7347.1563220050002,352341.62128004973,33.024466212248797,4568.0018020846483,1016271.485007935,153,222.4761567616174,-0.14000000000000001,1548705.8503803033,5120065.1819154872,1000,467627.84098243387,4.4948636948610057,23018.489965208686,null,5000,770000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[155,197.78130336107787,58,-0.11099999999999999,374026.80416576943,null,null,null,null,null,null,7347.1563220050002,359688.7776020547,37.14788100365444,4605.1496830883025,910812.50649405923,154,197.78130336107787,-0.11099999999999999,1566653.3991334727,4552626.9467228679,1000,468627.84098243387,5.0560896455129427,23023.5460548542,null,5000,775000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,{"$f":"IF(C164=\"NA\",\"NA\",INT(C164/12)-(C164/12))","v":-0.83333333333333304}]
[156,205.49477419215989,59,3.8999999999999917E-2,382185.36086715083,null,null,null,null,null,null,7347.1563220050002,367035.93392405967,35.753494709965771,4640.9031777982682,953681.35056933237,155,205.49477419215989,3.8999999999999917E-2,1584750.5107929185,4731218.397645059,1000,469627.84098243387,4.8663037974138046,23028.412358651614,null,5000,780000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[157,210.63214354696387,60,2.4999999999999915E-2,390411.90554104385,null,null,null,null,null,null,8089.2191105275051,375125.15303458716,38.404485537241285,4679.3076633355095,985612.60344409314,156,210.63214354696387,2.4999999999999915E-2,1602998.4317161927,4850523.8575861854,1000,470627.84098243387,4.7476134608915173,23033.159972112506,null,5000,785000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[158,208.31518996794728,61,-1.0999999999999979E-2,398707.00475388562,null,null,null,null,null,null,8089.2191105275051,383214.37214511464,38.831633505805144,4718.1392968413147,982860.0839167356,157,208.31518996794728,-1.0999999999999979E-2,1621398.4186471603,4798157.0951527376,1000,471627.84098243387,4.8004180595465291,23037.960390172051,null,5000,790000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[159,179.15106337243466,62,-0.13999999999999999,407071.22979350155,null,null,null,null,null,null,8089.2191105275051,391303.59125564212,45.15306221605249,4763.2923590573673,853348.89127892023,158,179.15106337243466,-0.13999999999999999,1639951.7388025536,4127275.1018313542,1000,472627.84098243387,5.5818814645889869,23043.542271636641,null,5000,795000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[160,166.78963999973669,63,-6.8999999999999881E-2,415505.15670844715,null,null,null,null,null,null,8089.2191105275051,399392.81036616961,48.499529770196013,4811.7918888275635,802557.03689120233,159,166.78963999973669,-6.8999999999999881E-2,1658659.6699592415,3843424.1198049914,1000,473627.84098243387,5.9955762240483201,23049.537847860691,null,5000,800000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[161,172.29369811972799,64,3.2999999999999932E-2,424009.36634768423,null,null,null,null,null,null,8089.2191105275051,407482.02947669709,46.950174027295269,4858.7420628548589,837130.63821913954,160,172.29369811972799,3.2999999999999932E-2,1677523.5005422351,3971290.1157585559,1000,474627.84098243387,5.8040428112762061,23055.341890671967,null,5000,805000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[162,175.05039728964366,65,1.6000000000000087E-2,432584.44440058159,null,null,null,null,null,null,8089.2191105275051,415571.24858722457,46.210801207967783,4904.9528640628268,858613.94754117331,161,175.05039728964366,1.6000000000000087E-2,1696544.5297134204,4035846.7576106931,1000,475627.84098243387,5.7126405622797298,23061.054531234247,null,5000,810000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[163,182.92766516767762,66,4.4999999999999984E-2,441230.98143725301,null,null,null,null,null,null,8089.2191105275051,423660.46769775206,44.220862399969171,4949.1737264627964,905340.79429105367,162,182.92766516767762,4.4999999999999984E-2,1715724.067461032,4218504.8617031742,1000,476627.84098243387,5.4666416863920855,23066.521172920638,null,5000,815000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[164,206.89118930464338,67,0.13099999999999995,449949.57294923003,null,null,null,null,null,null,8089.2191105275051,431749.68680827954,39.098905747099181,4988.2726322098952,1032029.6574537092,163,206.89118930464338,0.13099999999999995,1735063.4346898736,4772259.9985862896,1000,477627.84098243387,4.8334586086579012,23071.354631529295,null,5000,820000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[165,212.89103379447801,68,2.8999999999999863E-2,458740.8193904736,null,null,null,null,null,null,8089.2191105275051,439838.90591880702,37.996992951505526,5026.2696251614007,1070047.7366303941,164,212.89103379447801,2.8999999999999863E-2,1754563.9633122892,4911684.5385452919,1000,478627.84098243387,4.6972386867423728,23076.051870216037,null,5000,825000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[166,210.1234503551498,69,-1.2999999999999961E-2,467605.32621872739,null,null,null,null,null,null,8089.2191105275051,447928.12502933451,38.49745993060337,5064.767085092004,1064226.3351647265,165,210.1234503551498,-1.2999999999999961E-2,1774226.9963398913,4848819.6395442029,1000,479627.84098243387,4.759107078766335,23080.810977294805,null,5000,830000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[167,254.03925147937613,70,0.20900000000000013,476543.70393721689,null,null,null,null,null,null,8089.2191105275051,456017.34413986199,31.842398619192195,5096.6094837111959,1294738.8583246819,166,254.03925147937613,0.20900000000000013,1794053.8879760576,5863431.9442089414,1000,480627.84098243387,3.9363995688720714,23084.747376863677,null,5000,835000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333304]
[168,262.93062528115428,71,3.499999999999992E-2,485556.5681366935,null,null,null,null,null,null,8089.2191105275051,464106.56325038947,30.76560253062048,5127.3750862418165,1348143.937476573,167,262.93062528115428,3.499999999999992E-2,1814046.0037091908,6069687.0622562543,1000,481627.84098243387,3.8032846076058666,23088.550661471283,null,5000,840000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[169,313.93916658569822,72,0.19400000000000003,494644.53953783272,null,null,null,null,null,null,8906.2302406907838,473012.79349108029,28.369286755622404,5155.7443729974393,1618590.0915877193,168,313.93916658569822,0.19400000000000003,1834204.7204067672,7248400.3523339676,1000,482627.84098243387,3.1853304921322163,23091.735991963415,null,5000,845000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[170,339.99611741231115,73,8.2999999999999935E-2,503808.24403398123,null,null,null,null,null,null,8906.2302406907838,481919.02373177104,26.195093957176734,5181.9394669546164,1761839.2994301908,169,339.99611741231115,8.2999999999999935E-2,1854531.4264101572,7851100.5815776866,1000,483627.84098243387,2.9412100573704678,23094.677202020786,null,5000,850000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[171,296.47661438353532,74,-0.128,513048.31273426447,null,null,null,null,null,null,8906.2302406907838,490825.2539724618,30.04024536373479,5211.9797123183507,1545230.099343817,170,296.47661438353532,-0.128,1875027.521630242,6847031.7071357425,1000,484627.84098243387,3.3729473134982428,23098.050149334285,null,5000,855000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[172,289.95412886709755,75,-2.1999999999999971E-2,522365.3820070498,null,null,null,null,null,null,8906.2302406907838,499731.48421315255,30.7159973044323,5242.6957096227834,1520141.2673989439,171,289.95412886709755,-2.1999999999999971E-2,1895694.4176438272,6697375.0095787561,1000,485627.84098243387,3.4488213839450337,23101.498970718232,null,5000,860000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[173,299.23266099084469,76,3.2000000000000063E-2,531760.09352377534,null,null,null,null,null,null,8906.2302406907838,508637.71445384331,29.763563279488661,5272.4592729022725,1577692.0181964012,172,299.23266099084469,3.2000000000000063E-2,1916533.5377908589,6912723.0098852767,1000,486627.84098243387,3.3418811859932496,23104.840851904224,null,5000,865000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[174,314.79275936236866,77,5.2000000000000129E-2,541233.09430313983,null,null,null,null,null,null,8906.2302406907838,517543.94469453406,28.292360531833324,5300.7516334341062,1668638.2333833051,173,314.79275936236866,5.2000000000000129E-2,1937546.3172724489,7273236.6063993117,1000,487627.84098243387,3.176693142579134,23108.017545046805,null,5000,870000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[175,322.03299282770308,78,2.2999999999999833E-2,550785.03675566625,null,null,null,null,null,null,8906.2302406907838,526450.17493522482,27.656266404529156,5328.4078998386358,1715923.1429918117,174,322.03299282770308,2.2999999999999833E-2,1958734.2032497199,7441544.0483464953,1000,488627.84098243387,3.1052718891291637,23111.122816935935,null,5000,875000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[176,345.86343429695313,79,7.4000000000000066E-2,560416.57872862997,null,null,null,null,null,null,8906.2302406907838,535356.40517591557,25.750713598258059,5354.1586134368936,1851807.6858138968,175,345.86343429695313,7.4000000000000066E-2,1980098.6549434669,7993292.3079241365,1000,489627.84098243387,2.891314608127713,23114.014131544063,null,5000,880000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[177,325.11162823913594,80,-6.0000000000000012E-2,570128.38355136849,null,null,null,null,null,null,8906.2302406907838,544262.63541660632,27.394376168359639,5381.5529896052531,1749605.4549057537,176,325.11162823913594,-6.0000000000000012E-2,2001641.1437346626,7514634.7694486883,1000,490627.84098243387,3.0758666043911838,23117.089998148454,null,5000,885000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[178,319.25961893083149,81,-1.7999999999999995E-2,579921.12008096313,null,null,null,null,null,null,8906.2302406907838,553168.86565729708,27.896513409734865,5409.4495030149883,1727018.786958141,177,319.25961893083149,-1.7999999999999995E-2,2023363.1532657847,7380353.3435986117,1000,491627.84098243387,3.132247051314851,23120.22224519977,null,5000,890000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[179,313.83220540900737,82,-1.6999999999999956E-2,589795.46274830459,null,null,null,null,null,null,8906.2302406907838,562075.09589798783,28.378955655884909,5437.8284586708733,1706565.6978205435,178,313.83220540900737,-1.6999999999999956E-2,2045266.1795429995,7255870.3367574364,1000,492627.84098243387,3.1864161254474577,23123.408661325218,null,5000,895000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333304]
[180,297.82676293314796,83,-5.1000000000000115E-2,599752.09160454047,null,null,null,null,null,null,8906.2302406907838,570981.32613867859,29.904062861838685,5467.7325215327119,1628437.0774723864,179,297.82676293314796,-5.1000000000000115E-2,2067351.7310391914,6886769.9495828059,1000,493627.84098243387,3.3576566126948979,23126.766317937912,null,5000,900000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[181,274.29844866142929,84,-7.8999999999999945E-2,609791.69236791146,null,null,null,null,null,null,9805.7594950005532,580787.08563367918,35.748505114966761,5503.4810266476788,1509596.3078470684,180,274.29844866142929,-7.8999999999999945E-2,2089621.3287978505,6343636.1235657642,1000,494627.84098243387,3.6456640745872941,23130.411982012498,null,5000,905000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[182,259.7606308823735,85,-5.3000000000000123E-2,619914.95647097728,null,null,null,null,null,null,9805.7594950005532,590592.84512867976,37.74921342657526,5541.2302400742537,1439393.4630261741,181,259.7606308823735,-5.3000000000000123E-2,2112076.5065378328,6008370.4090167778,1000,495627.84098243387,3.8496980724258654,23134.261680084925,null,5000,910000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333037E-2]
[183,253.52637574119655,86,-2.399999999999998E-2,630122.58110823564,null,null,null,null,null,null,9805.7594950005532,600398.60462368035,38.677472773130383,5579.9077128473846,1414653.7794085466,182,253.52637574119655,-2.399999999999998E-2,2134718.8107589819,5865145.5192003753,1000,496627.84098243387,3.9443627791248619,23138.206042864051,null,5000,915000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666696]
[184,241.10358332987789,87,-4.9000000000000085E-2,640415.26928413729,null,null,null,null,null,null,9805.7594950005532,610204.36411868094,40.67031837342838,5620.5780312208126,1355141.5037125282,183,241.10358332987789,-4.9000000000000085E-2,2157549.8008486391,5578704.3887595562,1000,497627.84098243387,4.1475949307306648,23142.353637794782,null,5000,920000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[185,255.32869474634069,88,5.8999999999999997E-2,650793.72986150498,null,null,null,null,null,null,9805.7594950005532,620010.12361368153,38.404455498988085,5658.9824867198004,1444900.6119265677,184,255.32869474634069,5.8999999999999997E-2,2180571.0491890446,5908906.9476963701,1000,498627.84098243387,3.9165202367617233,23146.270158031544,null,5000,925000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333304]
[186,246.13686173547242,89,-3.6000000000000004E-2,661258.67761035077,null,null,null,null,null,null,9805.7594950005532,629815.88310868212,39.838646783182661,5698.8211335029828,1402689.9493922119,185,246.13686173547242,-3.6000000000000004E-2,2203784.14126562,5697150.2975793006,1000,499627.84098243387,4.0627803285909989,23150.332938360134,null,5000,930000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666696]
[187,254.50551503447849,90,3.400000000000003E-2,671810.8332571038,null,null,null,null,null,null,9805.7594950005532,639621.6426036827,38.52867193731398,5737.3498054402971,1460187.1671665478,186,254.50551503447849,3.400000000000003E-2,2227190.6757761668,5891887.4076969968,1000,500627.84098243387,3.9291879386760145,23154.26212629881,null,5000,935000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[188,248.65188818868549,91,-2.2999999999999986E-2,682450.92353424628,null,null,null,null,null,null,9805.7594950005532,649427.40209868329,39.435692873402232,5776.7854983136995,1436408.6218167178,187,248.65188818868549,-2.2999999999999986E-2,2250792.2647409681,5757350.9973199656,1000,501627.84098243387,4.0216867335476092,23158.283813032358,null,5000,940000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333304]
[189,258.84661560442157,92,4.0999999999999912E-2,693179.68123036518,null,null,null,null,null,null,9805.7594950005532,659233.16159368388,37.882509964843649,5814.6680082785433,1505107.1348062037,188,258.84661560442157,4.0999999999999912E-2,2274590.5336138099,5994443.3882100834,1000,502627.84098243387,3.8632917709391066,23162.147104803298,null,5000,945000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666696]
[190,258.84661560442157,93,0,703997.84524061775,null,null,null,null,null,null,9805.7594950005532,669038.92108868447,37.882509964843649,5852.5505182433872,1514912.8943012042,189,258.84661560442157,0,2298587.1213939241,5995443.3882100834,1000,503627.84098243387,3.8632917709391066,23166.010396574238,null,5000,950000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[191,225.71424880705561,94,-0.128,714906.16061762313,null,null,null,null,null,null,9805.7594950005532,678844.68058368505,43.443245372527116,5895.9937636159138,1330809.8033256505,190,225.71424880705561,-0.128,2322783.6807388733,5228898.6345191924,1000,504627.84098243387,4.4303804712604435,23170.4407770455,null,5000,955000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333304]
[192,237.90281824263661,95,5.3999999999999992E-2,725905.37862276984,null,null,null,null,null,null,9805.7594950005532,688650.44007868564,41.217500353441288,5937.2112639693551,1412479.2922002363,191,237.90281824263661,5.3999999999999992E-2,2347181.8780783638,5512313.1607832294,1000,505627.84098243387,4.2033970315563982,23174.644174077057,null,5000,960000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666696]
[193,224.34235760280632,{"$f":"IF(AND(A202>=startm,A202<=endm),A202-startm,\"NA\")","v":96},-5.7000000000000037E-2,{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,typical,(1+return/12)*typical*((1+return/12)^C202-1)/(return/12)))","v":736996.25677795976},null,null,null,null,null,null,{"$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":10796.141203995609},699446.5812826812,48.12350783577822,5985.3347718051336,1342764.1137488184,192,224.34235760280632,-5.7000000000000037E-2,2371783.3937290167,5199054.310618585,1000,506627.84098243387,{"$f":"V202/R202","v":4.4574729921064664},23179.101647069165,null,{"$f":"typical","v":5000},965000,null,{"$f":"IF(A202=endm,E202,IF(C202=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A202=endm,P202,IF(C202=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A202=endm,F202,IF(C202=\"NA\",\"NA\",-G202))","v":0},{"$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,{"$f":"IF(C203=\"NA\",\"NA\",IF(C203=0,0,(B203-B202)/B202))","v":0.1699999999999999},748179.55891777587,null,null,null,null,null,null,10796.141203995609,710242.72248667676,{"$f":"IF(C203=\"NA\",\"NA\",L203/B203)","v":41.131203278442925},6026.4659750835763,{"$f":"IF(C203=\"NA\",\"NA\",O203*B203)","v":1581830.1542901129},193,262.48055839528337,0.1699999999999999,{"$f":"(1+return/12)*typical*((1+return/12)^Q203-1)/(return/12)","v":2396589.9220100921},6084063.5434237439,{"$f":"IF((U203-T203)>0,IF(typical-(U203-T203)<min,min,typical-(U203-T203)),IF((U203-T203)<0,IF(typical-(U203-T203)>max,max,typical-(U203-T203)),IF((T203-U203)=0,min,)))","v":1000},{"$f":"W202+V203","v":507627.84098243387},3.8098059761593737,23182.911453045323,null,5000,970000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[{"$f":"A203+1","v":195},260.64319448651639,98,-6.9999999999999655E-3,759456.05524209084,null,null,null,null,null,null,10796.141203995609,721038.86369067233,41.421151337807572,6067.887126421384,1581553.4844140778,{"$f":"Q203+1","v":194},260.64319448651639,-6.9999999999999655E-3,2421603.1713601761,6042468.0986197777,1000,508627.84098243387,3.8366626144605975,{"$f":"Y203+X204","v":23186.748115659782},null,5000,{"$f":"AB203+AA204","v":975000},null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[196,294.78745296425006,99,0.13100000000000009,770826.52236910793,null,null,null,null,null,null,10796.141203995609,731835.00489466789,36.623475983914744,6104.5106024052984,1799533.1320763177,195,294.78745296425006,0.13100000000000009,2446824.8644548436,6835162.4195389682,1000,509627.84098243387,3.3922746370120223,23190.140390296794,null,5000,980000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[197,288.30212899903654,100,-2.2000000000000079E-2,782291.74338885024,null,null,null,null,null,null,10796.141203995609,742631.14609866345,37.447316956968038,6141.9579193622667,1770739.5443746343,196,288.30212899903654,{"$f":"(R206-R205)/R205","v":-2.2000000000000079E-2},2472256.7383253002,{"$f":"(U205+V205)*(1+S206)","v":6685766.8463091096},1000,510627.84098243387,3.4685834734274259,23193.60897377022,null,5000,985000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[198,296.66289074000855,101,2.8999999999999825E-2,793852.50791709078,null,null,null,null,null,null,10796.141203995609,753427.28730265901,36.39195039549859,6178.3498697577652,1832887.132365494,197,296.66289074000855,2.8999999999999825E-2,2497900.5444780109,6880683.0848520733,1000,511627.84098243387,3.3708294202404536,23196.979803190461,null,5000,990000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[199,275.59982549746798,102,-7.0999999999999883E-2,805509.61214973335,null,null,null,null,null,null,10796.141203995609,764223.42850665457,39.173251233044759,6217.5231209908097,1713548.2871715396,198,275.59982549746798,-7.0999999999999883E-2,2523758.0490153278,6393083.5858275769,1000,512627.84098243387,3.6284493221102831,23200.608252512571,null,5000,995000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[200,272.01702776600087,103,-1.3000000000000097E-2,817263.85891764727,null,null,null,null,null,null,10796.141203995609,775019.56971065013,39.689210975729246,6257.2123319665388,1702068.3006423051,199,272.01702776600087,-1.3000000000000097E-2,2549831.0327571221,6310960.499211818,1000,513627.84098243387,3.6762404479334179,23204.284492960505,null,5000,1000000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[201,249.43961446142279,104,-8.3000000000000004E-2,829116.05774196133,null,null,null,null,null,null,10796.141203995609,785815.71091464569,43.281582307229279,6300.4939142737685,1571592.7728929895,200,249.43961446142279,-8.3000000000000004E-2,2576121.2913634311,5788067.7777772369,1000,514627.84098243387,4.0089863118139784,23208.293479272321,null,5000,1005000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[202,240.21034872635013,105,-3.7000000000000061E-2,841067.02488981083,null,null,null,null,null,null,10796.141203995609,796611.85211864125,44.944529914049092,6345.4384441878174,1524239.9814999443,201,240.21034872635013,-3.7000000000000061E-2,2602630.6354581267,5574872.2699994789,1000,515627.84098243387,4.1630179769615561,23212.456497249281,null,5000,1010000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[203,219.31204838715769,106,-8.6999999999999938E-2,853117.58343055937,null,null,null,null,null,null,10796.141203995609,807407.99332263682,49.22730549183909,6394.6657496796561,1402427.2443134447,202,219.31204838715769,-8.6999999999999938E-2,2629360.890753611,5090771.382509524,1000,516627.84098243387,4.5597130087202142,23217.016210258,null,5000,1015000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[204,237.51494840329175,107,8.2999999999999893E-2,865268.56329248031,null,null,null,null,null,null,10796.141203995609,818204.13452663238,45.454575708069342,6440.1203253877256,1529624.8467954563,203,237.51494840329175,8.2999999999999893E-2,2656313.8981765574,5514388.407257814,1000,517627.84098243387,4.2102613192245748,23221.226471577225,null,5000,1020000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[205,260.31638345000778,108,9.6000000000000058E-2,877520.80131991801,null,null,null,null,null,null,11886.551465599165,830090.68599223159,45.661941473160894,6485.7822668608869,1688355.3835534193,204,260.31638345000778,9.6000000000000058E-2,2683491.5139946956,6044865.6943545649,1000,518627.84098243387,3.8414793058618382,23225.067950883087,null,5000,1025000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[206,267.34492580315799,109,2.7000000000000017E-2,889875.14133091678,null,null,null,null,null,null,11886.551465599165,{"$f":"IF(C215=\"NA\",\"NA\",IF(M214=\"NA\",L215,M214+L215))","v":841977.23745783081},44.461481473379642,{"$f":"IF(C215=\"NA\",\"NA\",IF(O214=\"NA\",N215,O214+N215))","v":6530.2437483342665},1745827.5303749607,205,267.34492580315799,2.7000000000000017E-2,2710895.6099446509,6209104.0681021372,1000,519627.84098243387,3.7404861790280801,23228.808437062115,null,5000,1030000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[207,259.32457802906322,110,-3.0000000000000124E-2,902332.43417534139,null,null,null,null,null,null,11886.551465599165,853863.78892343002,45.836578838535722,6576.0803271728018,1705339.2559293108,206,259.32457802906322,-3.0000000000000124E-2,2738528.0733608566,6023800.9460590724,1000,520627.84098243387,3.8561713185856501,23232.664608380699,null,5000,1035000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[208,289.1469045024055,111,0.11500000000000006,914893.53779346892,null,null,null,null,null,null,11886.551465599165,865750.34038902924,41.109039317072394,6617.1893664898744,1913339.8218267809,207,289.1469045024055,0.11500000000000006,2766390.8073055297,6717653.0548558654,1000,521627.84098243387,3.4584496130813003,23236.12305799378,null,5000,1040000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[209,281.33993808084057,112,-2.6999999999999958E-2,927559.31727508141,null,null,null,null,null,null,11886.551465599165,877636.89185462845,42.249783470783548,6659.4391499606581,1873566.1981030572,208,281.33993808084057,-2.6999999999999958E-2,2794485.7306997427,6537249.4223747579,1000,522627.84098243387,3.5544189240301134,23239.677476917812,null,5000,1045000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[210,319.32082972175402,113,0.13499999999999993,940330.64491904026,null,null,null,null,null,null,11886.551465599165,889523.44332022767,37.224478828884187,6696.6636287895426,2138384.1863125688,209,319.32082972175402,0.13499999999999993,2822814.7784555736,7420913.0943953507,1000,523627.84098243387,3.1316466291014216,23242.809123546915,null,5000,1050000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[211,326.98452963507611,114,2.3999999999999983E-2,953208.40029336594,null,null,null,null,null,null,11886.551465599165,901409.99478582689,36.352030106332215,6733.0156588958744,2201591.9582496695,210,326.98452963507611,2.3999999999999983E-2,2851379.9016093705,7600039.0086608389,1000,524627.84098243387,3.0582486612318571,23245.867372208148,null,5000,1055000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[212,295.92099931974388,115,-9.5000000000000001E-2,966193.47029581049,null,null,null,null,null,null,11886.551465599165,913296.5462514261,40.167989067770399,6773.1836479636449,2004327.2736815503,211,295.92099931974388,-9.5000000000000001E-2,2880183.0674561146,6878940.3028380591,1000,525627.84098243387,3.3792802886539857,23249.2466524968,null,5000,1060000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[213,300.95165630817951,116,1.6999999999999925E-2,979286.74921494175,null,null,null,null,null,null,11886.551465599165,925183.09771702532,39.496547755919771,6812.6801957195648,2050287.3887997356,212,300.95165630817951,1.6999999999999925E-2,2909226.2596849147,6996899.2879863055,1000,526627.84098243387,3.3227928108692093,23252.569445307669,null,5000,1065000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[214,290.71929999370138,117,-3.4000000000000072E-2,992489.13879173296,null,null,null,null,null,null,11886.551465599165,937069.64918262453,40.886695399502869,6853.5668911190678,1992464.1690461435,213,290.71929999370138,-3.4000000000000072E-2,2938511.4785156231,6759970.7121947706,1000,527627.84098243387,3.4397441106306519,23256.009189418299,null,5000,1070000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[215,274.43901919405408,118,-5.6000000000000077E-2,1005801.5482816644,null,null,null,null,null,null,11886.551465599165,948956.20064822375,43.312177329981857,6896.8790684490496,1892772.7270451586,214,274.43901919405408,-5.6000000000000077E-2,2968040.7408365873,6382356.3523118626,1000,528627.84098243387,3.6437967273629788,23259.652986145662,null,5000,1075000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[216,289.258726230533,119,5.3999999999999986E-2,1019224.8945173447,null,null,null,null,null,null,11886.551465599165,960842.75211382296,41.093147371899292,6937.9722158209488,2006869.0057711962,215,289.258726230533,5.3999999999999986E-2,2997816.0803435575,6728057.5953367036,1000,529627.84098243387,3.457112644556906,23263.110098790217,null,5000,1080000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[217,254.83693780909957,120,-0.11900000000000002,1032760.1019716557,null,null,null,null,null,null,13087.093163624681,973929.8452774476,51.354773276346343,6989.3269890972952,1781138.6872480486,216,254.83693780909957,-0.11900000000000002,3027839.547679754,5928299.7414916363,1000,530627.84098243387,3.9240779166366697,23267.034176706853,null,5000,1085000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[218,280.5754685278186,121,0.10099999999999991,1046408.1028214192,null,null,null,null,null,null,13087.093163624681,987016.93844107224,46.643754111122931,7035.9707432084178,1974120.787823726,217,280.5754685278186,0.10099999999999991,3058113.2105770851,6528159.0153822917,1000,531627.84098243387,3.5641034665183198,23270.59828017337,null,5000,1090000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[219,295.44596835979297,122,5.299999999999995E-2,1060169.8370115978,null,null,null,null,null,null,13087.093163624681,1000104.0316046969,44.296062783592525,7080.2668059920106,2091836.2827420081,218,295.44596835979297,5.299999999999995E-2,3088639.1539985603,6875204.443197553,1000,532627.84098243387,3.384713643417208,23273.982993816786,null,5000,1095000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,{"$f":"IF(C228=\"NA\",\"NA\",INT(C228/12)-(C228/12))","v":-0.16666666666666607}]
[220,306.67291515746513,123,3.8000000000000075E-2,1074046.2523200279,null,null,null,null,null,null,13087.093163624681,1013191.1247683215,42.674434280917652,7122.9412402729286,2184413.154649829,219,306.67291515746513,3.8000000000000075E-2,3119419.480281882,7137500.21203906,1000,533627.84098243387,3.2608031246793909,23277.243796941464,null,5000,1100000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[221,281.21906319939552,124,-8.3000000000000004E-2,1088038.3044226947,null,null,null,null,null,null,13087.093163624681,1026278.2179319462,46.537005758906929,7169.4782460318356,2016193.9559775181,220,281.21906319939552,-8.3000000000000004E-2,3150456.3092842316,6546004.6944398182,1000,534627.84098243387,3.5559467008499355,23280.799743642314,null,5000,1105000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[222,249.16008999466445,125,-0.11399999999999995,1102146.95695955,null,null,null,null,null,null,13087.093163624681,1039365.3110955708,52.524837199669214,7222.0030832315051,1799434.9381597058,221,249.16008999466445,-0.11399999999999995,3181751.7785282657,5800646.1592736794,1000,535627.84098243387,4.0134838610044419,23284.813227503317,null,5000,1110000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[223,246.41932900472312,126,-1.1000000000000051E-2,1116373.1816008803,null,null,null,null,null,null,13087.093163624681,1052452.4042591956,53.109036602294459,7275.1121198337996,1792728.2470035737,222,246.41932900472312,-1.1000000000000051E-2,3213308.0433493345,5737828.0515216691,1000,536627.84098243387,4.058123216384673,23288.871350719703,null,5000,1115000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[224,225.72010536832639,127,-8.3999999999999977E-2,1130717.9581142203,null,null,null,null,null,null,13087.093163624681,1065539.4974228202,57.979297600758137,7333.091417434558,1655226.1674188983,223,225.72010536832639,-8.3999999999999977E-2,3245127.2770439121,5256766.4951938493,1000,537627.84098243387,4.4302655200706038,23293.301616239773,null,5000,1120000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[225,239.48903179579429,128,6.0999999999999971E-2,1145182.2744318389,null,null,null,null,null,null,13087.093163624681,1078626.5905864448,54.645897832948293,7387.7373152675063,1769282.0567950758,224,239.48903179579429,6.0999999999999971E-2,3277211.6710192785,5578490.2514006738,1000,538627.84098243387,4.1755565693408139,23297.477172809115,null,5000,1125000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[226,218.17450796596862,129,-8.8999999999999926E-2,1159767.1267187707,null,null,null,null,null,null,13087.093163624681,1091713.6837500695,59.984520123982755,7447.7218353914895,1624903.046903939,225,218.17450796596862,-8.8999999999999926E-2,3309563.4349444387,5082915.6190260137,1000,539627.84098243387,4.5834869037769641,23302.06065971289,null,5000,1130000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[227,216.42911190224086,130,-8.0000000000000192E-3,1174473.5194414272,null,null,null,null,null,null,13087.093163624681,1104800.7769136941,60.468266254014878,7508.190101645504,1624990.915692332,226,216.42911190224086,-8.0000000000000192E-3,3342184.7969023092,5043244.2940738052,1000,540627.84098243387,4.6204505078396814,23306.681110220728,null,5000,1135000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[228,233.95986996632237,131,8.1000000000000003E-2,1189302.4654367722,null,null,null,null,null,null,13087.093163624681,1117887.8700773187,55.937341585582679,7564.1274432310865,1769702.2730270354,227,233.95986996632237,8.1000000000000003E-2,3375078.0035431613,5452828.0818937831,1000,541627.84098243387,4.2742372875482717,23310.955347508276,null,5000,1140000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[229,253.84645891345977,132,8.4999999999999978E-2,1204254.9859820786,null,null,null,null,null,null,14408.889573150773,1132296.7596504695,56.762224042144268,7620.8896672732308,1934535.8558074844,228,253.84645891345977,8.4999999999999978E-2,3408245.3202393539,5917403.4688547542,1000,542627.84098243387,3.9393892051136143,23314.894736713388,null,5000,1145000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[230,257.90800225607512,133,1.599999999999998E-2,1219332.1108652623,null,null,null,null,null,null,14408.889573150773,1146705.6492236203,55.868330750141993,7676.7579980233731,1979897.3190735548,229,257.90800225607512,1.599999999999998E-2,3441689.0312413485,6013097.9243564308,1000,543627.84098243387,3.8773515798362346,23318.772088293223,null,5000,1150000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[231,283.44089447942656,134,9.9000000000000005E-2,1234534.8784558063,null,null,null,null,null,null,14408.889573150773,1161114.5387967711,50.835605778109183,7727.5936038014825,2190316.0432349877,230,283.44089447942656,9.9000000000000005E-2,3475411.4398350264,6609493.6188677177,1000,544627.84098243387,3.5280724111339712,23322.300160704355,null,5000,1155000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[232,257.08089129283991,135,-9.2999999999999944E-2,1249864.3357762711,null,null,null,null,null,null,14408.889573150773,1175523.4283699219,56.04807693286569,7783.6416807343485,2001025.5407872847,231,257.08089129283991,-9.2999999999999944E-2,3509414.868500317,5995717.7123130197,1000,545627.84098243387,3.8898262526284135,23326.189986956982,null,5000,1160000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[233,297.69967211710861,136,0.15799999999999997,1265321.5385744069,null,null,null,null,null,null,14408.889573150773,1189932.3179430726,48.400757282267435,7832.042438016616,2331596.4658048265,232,297.69967211710861,0.15799999999999997,3543701.6590711535,6944199.1108584767,1000,546627.84098243387,3.359090028176523,23329.54907698516,null,5000,1165000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[234,312.28695605084692,137,4.8999999999999995E-2,1280907.55139586,null,null,null,null,null,null,14408.889573150773,1204341.2075162234,46.139902080331211,7878.182340096947,2460253.5822024136,233,312.28695605084692,4.8999999999999995E-2,3578274.1728967465,7285513.8672905415,1000,547627.84098243387,3.202183058318897,23332.751260043478,null,5000,1170000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[235,344.45251252408417,138,0.10300000000000004,1296623.4476574925,null,null,null,null,null,null,14408.889573150773,1218750.0970893742,41.831280217888676,7920.0136203148359,2728068.5907424134,234,344.45251252408417,0.10300000000000004,3613134.7910042196,8037024.7956214668,1000,548627.84098243387,2.9031578044595618,23335.654417847938,null,5000,1175000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[236,371.31980850096278,139,7.8000000000000125E-2,1312470.3097213046,null,null,null,null,null,null,14408.889573150773,1233158.986662525,38.804527103792829,7958.8181474186285,2955266.8303934727,235,371.31980850096278,7.8000000000000125E-2,3648285.9142625877,8664990.7296799421,1000,549627.84098243387,2.6930962935617457,23338.3475141415,null,5000,1180000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[237,371.69112830946369,140,9.999999999998684E-4,1328449.2289689824,null,null,null,null,null,null,14408.889573150773,1247567.8762356758,38.765761342450382,7997.5839087610793,2972630.9867970166,236,371.69112830946369,9.999999999998684E-4,3683729.9635481099,8674656.7204096206,1000,550627.84098243387,2.6904058876740717,23341.037920029175,null,5000,1185000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[238,348.64627835427694,141,-6.2E-2,1344561.3058770567,null,null,null,null,null,null,14408.889573150773,1261976.7658088265,41.328103776599555,8038.9120125376785,2802736.755188752,237,348.64627835427694,-6.2E-2,3719469.3799110088,8137766.0037442232,1000,551627.84098243387,2.8682365540235306,23343.906156583198,null,5000,1190000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[239,361.89483693173946,142,3.7999999999999985E-2,1360807.6500926991,null,null,null,null,null,null,14408.889573150773,1276385.6553819773,39.815128879190326,8078.727141416869,2923649.6414590757,238,361.89483693173946,3.7999999999999985E-2,3755506.6247436018,8448039.1118865032,1000,552627.84098243387,2.7632336743964649,23346.669390257593,null,5000,1195000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[240,389.39884453855171,143,7.6000000000000151E-2,1377189.3805101379,null,null,null,null,null,null,14408.889573150773,1290794.5449551281,37.002907880288397,8115.7300492971572,3160255.9037831165,239,389.39884453855171,7.6000000000000151E-2,3791844.1799497977,9091166.0843898784,1000,553627.84098243387,2.5680610356844467,23349.237451293277,null,5000,1200000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[241,404.97479832009378,144,0.04,1393707.6253477223,null,null,null,null,null,null,15864.187420039001,1306658.7323751671,39.173270746343775,8154.9033200435006,3302530.32735448,240,404.97479832009378,0.04,3828484.5481160465,9455852.7277654745,1000,554627.84098243387,2.4692894573888911,23351.706740750666,null,5000,1205000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[242,433.32303420250037,145,7.0000000000000048E-2,1410363.52222562,null,null,null,null,null,null,15864.187420039001,1322522.919795206,36.610533407797924,8191.5138534512989,3549571.6376893329,241,433.32303420250037,7.0000000000000048E-2,3865430.2526836796,10118832.418709058,1000,555627.84098243387,2.3077471564382157,23354.014487907105,null,5000,1210000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[243,400.39048360311034,146,-7.5999999999999998E-2,1427158.2182441668,null,null,null,null,null,null,15864.187420039001,1338387.107215245,39.621789402378703,8231.1356428536783,3295668.3806449827,242,400.39048360311034,-7.5999999999999998E-2,3902683.8381227106,9350725.1548871696,1000,556627.84098243387,2.4975618576171166,23356.512049764722,null,5000,1215000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[244,368.35924491486151,147,-8.0000000000000016E-2,1444092.8700628683,null,null,null,null,null,null,15864.187420039001,1354251.294635284,43.067162393889895,8274.2028052475689,3047879.0976134231,243,368.35924491486151,-8.0000000000000016E-2,3940247.8701070664,8603587.1424961947,1000,557627.84098243387,2.7147411495838227,23359.226790914305,null,5000,1220000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[245,361.36041926147914,148,-1.9E-2,1461168.6439800584,null,null,null,null,null,null,15864.187420039001,1370115.482055323,43.90128684392446,8318.1040920914929,3005833.5821788074,244,361.36041926147914,-1.9E-2,3978124.935691291,8441099.9867887665,1000,558627.84098243387,2.7673202340304002,23361.994111148335,null,5000,1225000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[246,385.21020693273681,149,6.6000000000000142E-2,1478386.7160132255,null,null,null,null,null,null,15864.187420039001,1385979.6694753619,41.183195913625191,8359.2872880051182,3220082.7860226477,245,385.21020693273681,6.6000000000000142E-2,4016317.6434887177,8999278.5859168246,1000,559627.84098243387,2.5959852101598497,23364.590096358494,null,5000,1230000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[247,349.00044748105955,150,-9.3999999999999986E-2,1495748.2719800028,null,null,null,null,null,null,15864.187420039001,1401843.8568954009,45.456066129829132,8404.7433541349474,2933259.191556558,246,349.00044748105955,-9.3999999999999986E-2,4054828.6238511247,8154252.3988406435,1000,560627.84098243387,2.8653258390285319,23367.455422197523,null,5000,1235000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[248,365.0544680651883,151,4.6000000000000034E-2,1513254.5075798358,null,null,null,null,null,null,15864.187420039001,1417708.0443154399,43.457042189129183,8448.2003963240768,3084053.3017881988,247,365.0544680651883,4.6000000000000034E-2,4093660.5290498831,8530394.0091873128,1000,561627.84098243387,2.7393172457251738,23370.19473944325,null,5000,1240000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[249,332.92967487545172,152,-8.8000000000000023E-2,1530906.628476334,null,null,null,null,null,null,15864.187420039001,1433572.2317354789,47.65026555825569,8495.8506618823321,2828520.7986508762,248,332.92967487545172,-8.8000000000000023E-2,4132816.0334586329,7780631.3363788286,1000,562627.84098243387,3.0036373308390063,23373.198376774089,null,5000,1245000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[250,306.96116023516652,153,-7.7999999999999917E-2,1548705.8503803033,null,null,null,null,null,null,15864.187420039001,1449436.4191555178,51.681416006784907,8547.5320778891164,2623760.3637761469,249,306.96116023516652,-7.7999999999999917E-2,4172297.8337374534,7174664.09214128,1000,563627.84098243387,3.2577411397386182,23376.456117913829,null,5000,1250000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[251,331.825014214215,154,8.0999999999999989E-2,1566653.3991334727,null,null,null,null,null,null,15864.187420039001,1465300.6065755568,47.808895473436543,8595.3409733625522,2852149.1406620536,250,331.825014214215,8.0999999999999989E-2,4212108.6490185987,7756892.883604723,1000,564627.84098243387,3.0136365770014972,23379.46975449083,null,5000,1255000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[252,330.49771415735813,155,-4.0000000000000313E-3,1584750.5107929185,null,null,null,null,null,null,15864.187420039001,1481164.7939955958,48.000899069715409,8643.3418724322673,2856604.7315194439,251,330.49771415735813,-4.0000000000000313E-3,4252251.2210937534,7726861.3120703045,1000,565627.84098243387,3.0257395351420655,23382.495494025974,null,5000,1260000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[253,359.91201071736299,156,8.8999999999999954E-2,1602998.4317161927,null,null,null,null,null,null,17466.470349462939,1498631.2643450587,48.529834596654425,8691.8717070289222,3128309.0229741377,252,359.91201071736299,8.8999999999999954E-2,4292728.3146028696,8415640.9688445609,1000,566627.84098243387,2.7784568734086919,23385.273950899384,null,5000,1265000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[254,354.51333055660251,157,-1.5000000000000091E-2,1621398.4186471603,null,null,null,null,null,null,17466.470349462939,1516097.7346945216,49.268867610816677,8741.1405746397395,3098850.8579789884,253,354.51333055660251,-1.5000000000000091E-2,4333542.7172245579,8290391.3543118918,1000,567627.84098243387,2.8207683993996877,23388.094719298784,null,5000,1270000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[255,301.33633097311213,158,-0.15000000000000002,1639951.7388025536,null,null,null,null,null,null,17466.470349462939,1533564.2050439846,57.963373659784324,8799.1039482995238,2651489.699631603,254,301.33633097311213,-0.15000000000000002,4374697.2398680979,7047682.6511651082,1000,568627.84098243387,3.3185510581172797,23391.413270356901,null,5000,1275000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[256,295.30960435364989,159,-1.9999999999999987E-2,1658659.6699592415,null,null,null,null,null,null,17466.470349462939,1551030.6753934475,59.146299652841151,8858.2502479523646,2615926.3759884336,255,295.30960435364989,-1.9999999999999987E-2,4416194.716866998,6907708.9981418056,1000,569627.84098243387,3.3862765899155911,23394.799546946815,null,5000,1280000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[257,306.53136931908858,{"$f":"IF(AND(A266>=startm,A266<=endm),A266-startm,\"NA\")","v":160},3.7999999999999999E-2,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,typical,(1+return/12)*typical*((1+return/12)^C266-1)/(return/12)))","v":1677523.5005422351},null,null,null,null,null,null,{"$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":17466.470349462939},1568497.1457429104,56.981020860155247,8915.2312688125203,2732798.0486254576,256,306.53136931908858,3.7999999999999999E-2,4458038.0061742216,7171239.9400711944,1000,570627.84098243387,{"$f":"V266/R266","v":3.2623088534832285},23398.061855800297,null,{"$f":"typical","v":5000},1285000,null,{"$f":"IF(A266=endm,E266,IF(C266=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A266=endm,P266,IF(C266=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A266=endm,F266,IF(C266=\"NA\",\"NA\",-G266))","v":0},{"$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,{"$f":"IF(C267=\"NA\",\"NA\",IF(C267=0,0,(B267-B266)/B266))","v":-5.1000000000000031E-2},1696544.5297134204,null,null,null,null,null,null,17466.470349462939,1585963.6160923734,{"$f":"IF(C267=\"NA\",\"NA\",L267/B267)","v":60.043225353166754},8975.2744941656874,{"$f":"IF(C267=\"NA\",\"NA\",O267*B267)","v":2610891.8184950221},257,290.89826948381506,-5.1000000000000031E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q267-1)/(return/12)","v":4500229.9895590069},6806455.703127563,{"$f":"IF((U267-T267)>0,IF(typical-(U267-T267)<min,min,typical-(U267-T267)),IF((U267-T267)<0,IF(typical-(U267-T267)>max,max,typical-(U267-T267)),IF((T267-U267)=0,min,)))","v":1000},{"$f":"W266+V267","v":571627.84098243387},3.4376278751140452,23401.499483675412,null,5000,1290000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[{"$f":"A267+1","v":259},281.58952486033297,162,-3.2000000000000008E-2,1715724.067461032,null,null,null,null,null,null,17466.470349462939,1603430.0864418363,62.028125364841692,9037.3026195305283,2544809.7506526439,{"$f":"Q267+1","v":258},281.58952486033297,-3.2000000000000008E-2,4542773.572805332,6589617.1206274806,1000,572627.84098243387,3.5512684660269063,{"$f":"Y267+X268","v":23405.05075214144},null,5000,{"$f":"AB267+AA268","v":1295000},null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[260,276.52091341284699,163,-1.7999999999999943E-2,1735063.4346898736,null,null,null,null,null,null,17466.470349462939,1620896.5567912993,63.165097112873411,9100.4677166434012,2516469.6454903595,259,276.52091341284699,-1.7999999999999943E-2,4585671.6859120429,6471986.0124561861,1000,573627.84098243387,3.6163630000273992,23408.667115141467,null,5000,1300000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[261,239.74363192893833,164,-0.13300000000000006,1754563.9633122892,null,null,null,null,null,null,17466.470349462939,1638363.0271407622,72.854783290511435,9173.3224999339127,2199245.6529896045,260,239.74363192893833,{"$f":"(R270-R269)/R269","v":-0.13300000000000006},4628927.2832946423,{"$f":"(U269+V269)*(1+S270)","v":5612078.8727995129},1000,574627.84098243387,4.1711222607005762,23412.838237402168,null,5000,1305000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[262,255.08722437239038,165,6.4000000000000001E-2,1774226.9963398913,null,null,null,null,null,null,17466.470349462939,1655829.4974902251,68.472540686570895,9241.7950406204836,2357463.8451304021,261,255.08722437239038,6.4000000000000001E-2,4672543.3439887641,5972315.9206586825,1000,575627.84098243387,3.9202276886283607,23416.758465090796,null,5000,1310000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[263,280.08577236088468,166,9.8000000000000143E-2,1794053.8879760576,null,null,null,null,null,null,17466.470349462939,1673295.9678396881,62.361148166275854,9304.1561887867592,2605961.7723026448,262,280.08577236088468,9.8000000000000143E-2,4716522.8718553381,6558700.8808832336,1000,576627.84098243387,3.5703348712462297,23420.328799962041,null,5000,1315000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[264,277.8450861819976,167,-7.999999999999988E-3,1814046.0037091908,null,null,null,null,null,null,17466.470349462939,1690762.438189151,62.864060651487755,9367.0202494382465,2602580.5484736864,263,277.8450861819976,-7.999999999999988E-3,4760868.8957874645,6507223.2738361675,1000,577627.84098243387,3.5991278944014411,23423.927927856443,null,5000,1320000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[265,282.01276247472754,168,1.4999999999999901E-2,1834204.7204067672,null,null,null,null,null,null,19230.583854758697,1709993.0220439096,68.190473672204959,9435.210723110451,2660849.8405555501,264,282.01276247472754,1.4999999999999901E-2,4805584.4699190268,6605846.6229437096,1000,578627.84098243387,3.5459388122181692,23427.473866668661,null,5000,1325000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[266,299.49755374816067,169,6.2000000000000083E-2,1854531.4264101572,null,null,null,null,null,null,19230.583854758697,1729223.6058986683,64.209485567047977,9499.4202086774985,2845053.1145247528,265,299.49755374816067,6.2000000000000083E-2,4850672.6738350186,7016471.1135662198,1000,579627.84098243387,3.3389254352336803,23430.812792103894,null,5000,1330000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[267,296.20308065693092,170,-1.0999999999999933E-2,1875027.521630242,null,null,null,null,null,null,19230.583854758697,1748454.1897534269,64.923645669411499,9564.3438543469092,2832988.1141197393,266,296.20308065693092,-1.0999999999999933E-2,4896136.6127836434,6940278.9313169923,1000,580627.84098243387,3.3760621185375941,23434.188854222433,null,5000,1335000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[268,284.35495743065366,171,-4.0000000000000098E-2,1895694.4176438272,null,null,null,null,null,null,19230.583854758697,1767684.7736081856,67.628797572303654,9631.9726519192136,2738899.1734097083,267,284.35495743065366,-4.0000000000000098E-2,4941979.4178901734,6663627.7740643118,1000,581627.84098243387,3.5167313734766608,23437.705585595912,null,5000,1340000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[269,269.8528546016903,172,-5.100000000000008E-2,1916533.5377908589,null,null,null,null,null,null,19230.583854758697,1786915.3574629442,71.263221888623448,9703.2358738078365,2618445.8994205715,268,269.8528546016903,-5.100000000000008E-2,4988204.2463725926,6324731.7575870315,1000,582627.84098243387,3.7057232597225087,23441.411308855633,null,5000,1345000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[270,277.40873453053763,173,2.8000000000000014E-2,1937546.3172724489,null,null,null,null,null,null,19230.583854758697,{"$f":"IF(C279=\"NA\",\"NA\",IF(M278=\"NA\",L279,M278+L279))","v":1806145.9413177029},69.322200280762104,{"$f":"IF(C279=\"NA\",\"NA\",IF(O278=\"NA\",N279,O278+N279))","v":9772.558074088598},2710992.9684591061,269,277.40873453053763,2.8000000000000014E-2,5034814.2817590293,6502852.2467994681,1000,583627.84098243387,3.6047891631541913,23445.016098018787,null,5000,1350000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[271,251.60972221919764,174,-9.2999999999999972E-2,1958734.2032497199,null,null,null,null,null,null,19230.583854758697,1825376.5251724615,76.43020979135845,9848.9882838799567,2478101.2062471681,270,251.60972221919764,-9.2999999999999972E-2,5081812.7341070212,5898993.9878471177,1000,584627.84098243387,3.9744092206771682,23448.990507239465,null,5000,1355000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[272,265.19664721903433,175,5.4000000000000097E-2,1980098.6549434669,null,null,null,null,null,null,19230.583854758697,1844607.1090272202,72.514430542085805,9921.5027144220421,2631149.2552392739,271,265.19664721903433,5.4000000000000097E-2,5129202.8402245799,6218593.6631908622,1000,585627.84098243387,3.7707867368853583,23452.761293976349,null,5000,1360000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[273,252.7324047997397,176,-4.7000000000000083E-2,2001641.1437346626,null,null,null,null,null,null,19230.583854758697,1863837.6928819788,76.090693118662969,9997.5934075407058,2526715.8240977866,272,252.7324047997397,-4.7000000000000083E-2,5176987.8638931178,5927272.7610208914,1000,586627.84098243387,3.9567541835103448,23456.718048159859,null,5000,1365000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[274,249.69961594214283,177,-1.1999999999999974E-2,2023363.1532657847,null,null,null,null,null,null,19230.583854758697,1883068.2767367375,77.014871577594093,10074.6082791183,2515625.8180633718,273,249.69961594214283,-1.1999999999999974E-2,5225171.0960922269,5857133.4878886407,1000,587627.84098243387,4.0048119266299036,23460.722860086487,null,5000,1370000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[275,275.6683760001257,178,0.10400000000000009,2045266.1795429995,null,null,null,null,null,null,19230.583854758697,1902298.8605914961,69.759847443472907,10144.368126561772,2796481.4869967215,274,275.6683760001257,0.10400000000000009,5273755.8552263286,6467379.3706290601,1000,588627.84098243387,3.6275470349908545,23464.350407121477,null,5000,1375000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[276,286.97077941613082,179,4.0999999999999877E-2,2067351.7310391914,null,null,null,null,null,null,19230.583854758697,1921529.4444462548,67.012341444258325,10211.380468006031,2930367.8118183454,275,286.97077941613082,4.0999999999999877E-2,5322745.4873532141,6733582.9248248506,1000,589627.84098243387,3.4846753458125406,23467.835082467289,null,5000,1380000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[277,276.06588979831787,180,-3.7999999999999944E-2,2089621.3287978505,null,null,null,null,null,null,21172.872824089325,1942702.3172703441,76.694997848366327,10288.075465854397,2840186.7077933378,276,276.06588979831787,-3.7999999999999944E-2,5372143.3664144911,6478668.7736815065,1000,590627.84098243387,3.62232364429578,23471.457406111585,null,5000,1385000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[278,281.86327348408253,181,2.0999999999999935E-2,2112076.5065378328,null,null,null,null,null,null,21172.872824089325,1963875.1900944335,75.117529724158999,10363.192995578556,2921003.5014810869,277,281.86327348408253,2.0999999999999935E-2,5421952.8944679433,6615741.8179288171,1000,591627.84098243387,3.5478194361369053,23475.005225547724,null,5000,1390000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333333925E-2]
[279,259.31421160535592,182,-0.08,2134718.8107589819,null,null,null,null,null,null,21172.872824089325,1985048.0629185229,81.649488830607609,10444.842484409164,2708496.0941866892,278,259.31421160535592,-0.08,5472177.5019218447,6087402.4724945119,1000,592627.84098243387,3.8563254740618538,23478.861551021786,null,5000,1395000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666607]
[280,247.64507208311488,183,-4.5000000000000089E-2,2157549.8008486391,null,null,null,null,null,null,21172.872824089325,2006220.9357426122,85.496846943044616,10530.339331352208,2607786.6427723775,279,247.64507208311488,-4.5000000000000089E-2,5522820.6477711927,5814424.3612322584,1000,593627.84098243387,4.0380371456145072,23482.899588167402,null,5000,1400000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[281,266.96138770559787,184,7.8000000000000111E-2,2180571.0491890446,null,null,null,null,null,null,21172.872824089325,2027393.8085667016,79.310618685570134,10609.649950037778,2832366.8737327121,280,266.96138770559787,7.8000000000000111E-2,5573885.8198359516,6269027.4614083748,1000,594627.84098243387,3.7458600608668888,23486.645448228268,null,5000,1405000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333393]
[282,300.59852255650316,185,0.12599999999999981,2203784.14126562,null,null,null,null,null,null,21172.872824089325,2048566.681390791,70.435718193223934,10680.085668231002,3210417.972647123,281,300.59852255650316,0.12599999999999981,5625376.5350012518,7060050.9215458296,1000,595627.84098243387,3.3266963240380902,23489.972144552306,null,5000,1410000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666607]
[283,314.42605459410231,186,4.6000000000000034E-2,2227190.6757761668,null,null,null,null,null,null,21172.872824089325,2069739.5542148803,67.338162708627081,10747.42383093963,3379270.0722129801,282,314.42605459410231,4.6000000000000034E-2,5677296.3394595953,7385859.2639369378,1000,596627.84098243387,3.180398015332782,23493.152542567641,null,5000,1415000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,{"$f":"IF(C292=\"NA\",\"NA\",INT(C292/12)-(C292/12))","v":-0.5}]
[284,359.70340645565301,187,0.14399999999999988,2250792.2647409681,null,null,null,null,null,null,21172.872824089325,2090912.4270389697,58.862030339709001,10806.285861279339,3887057.8354357383,283,359.70340645565301,0.14399999999999988,5729648.808955092,8450566.9979438558,1000,597627.84098243387,2.7800681952209638,23495.932610762862,null,5000,1420000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333393]
[285,375.89005974615736,188,4.4999999999999908E-2,2274590.5336138099,null,null,null,null,null,null,21172.872824089325,2112085.2998630591,56.327301760487082,10862.613163039827,4083148.3108544359,284,375.89005974615736,4.4999999999999908E-2,5782437.5490297182,8831887.5128513295,1000,598627.84098243387,2.6603523399243674,23498.592963102787,null,5000,1425000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666607]
[286,412.72728560128081,189,9.8000000000000073E-2,2298587.1213939241,null,null,null,null,null,null,21172.872824089325,2133258.1726871482,51.299910528676762,10913.913073568503,4504469.7181422599,285,412.72728560128081,9.8000000000000073E-2,5835666.1952716298,9698510.4891107604,1000,599627.84098243387,2.4229074134101705,23501.015870516196,null,5000,1430000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[287,428.41092245412949,190,3.800000000000002E-2,2322783.6807388733,null,null,null,null,null,null,21172.872824089325,2154431.0455112373,49.421879122039265,10963.334952690542,4696812.4402557556,286,428.41092245412949,3.800000000000002E-2,5889338.4135655612,10068091.88769697,1000,600627.84098243387,2.3342075273701064,23503.350078043564,null,5000,1435000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333393]
[288,498.67031373660672,191,0.16399999999999998,2347181.8780783638,null,null,null,null,null,null,21172.872824089325,2175603.9183353265,42.458659039552636,11005.793611730094,5488262.5532817878,287,498.67031373660672,0.16399999999999998,5943457.9003452733,11720422.957279272,1000,601627.84098243387,2.0053329272939058,23505.355410970857,null,5000,1440000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666607]
[289,486.20355589319155,192,-2.4999999999999998E-2,2371783.3937290167,null,null,null,null,null,null,23311.332979322346,2198915.2513146489,47.94562420774097,11053.739235937835,5374367.3224290656,288,486.20355589319155,-2.4999999999999998E-2,5998028.382848151,11428387.38334729,1000,602627.84098243387,2.0567517203014418,23507.412162691158,null,5000,1445000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[290,483.7725381137256,193,-4.9999999999999776E-3,2396589.9220100921,null,null,null,null,null,null,23311.332979322346,2222226.5842939713,48.186556992704496,11101.92579293054,5370806.8187962435,289,483.7725381137256,-4.9999999999999776E-3,6053053.6193718854,11372240.446430553,1000,603627.84098243387,2.0670871560818513,23509.479249847242,null,5000,1450000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[291,476.03217750390598,194,-1.6000000000000018E-2,2421603.1713601761,null,null,null,null,null,null,23311.332979322346,2245537.9172732937,48.970078244618392,11150.895871175158,5308185.2426748257,290,476.03217750390598,-1.6000000000000018E-2,6108537.3995333174,11191268.599287665,1000,604627.84098243387,2.1006983293514749,23511.579948176593,null,5000,1455000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[292,482.6966279889607,195,1.4000000000000066E-2,2446824.8644548436,null,null,null,null,null,null,23311.332979322346,2268849.2502526161,48.293962765895841,11199.189833941055,5405811.169051596,291,482.6966279889607,1.4000000000000066E-2,6164483.5445294268,11348960.359677693,1000,605627.84098243387,2.0716946048831111,23513.651642781475,null,5000,1460000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[293,398.70741471888158,196,-0.1739999999999999,2472256.7383253002,null,null,null,null,null,null,23311.332979322346,2292160.5832319385,58.467267271060336,11257.657101212115,4488511.3586159414,292,398.70741471888158,-0.1739999999999999,6220895.9074005056,9375067.2570937742,1000,606627.84098243387,2.5081048485267687,23516.159747630001,null,5000,1465000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[294,404.68802593966478,197,1.4999999999999947E-2,2497900.5444780109,null,null,null,null,null,null,23311.332979322346,2315471.9162112609,57.603218986266349,11315.260320198382,4579150.3619745029,293,404.68802593966478,1.4999999999999947E-2,6277778.3732955093,9516708.2659501806,1000,607627.84098243387,2.4710392596322843,23518.630786889633,null,5000,1470000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[295,438.68182011859665,198,8.4000000000000061E-2,2523758.0490153278,null,null,null,null,null,null,23311.332979322346,2338783.2491905834,53.139500909839796,11368.399821108222,4987110.3253596835,294,438.68182011859665,8.4000000000000061E-2,6335134.8597396398,10317195.760289997,1000,608627.84098243387,2.2795565125759079,23520.910343402207,null,5000,1475000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[296,438.68182011859665,199,0,2549831.0327571221,null,null,null,null,null,null,23311.332979322346,2362094.5821699058,53.139500909839796,11421.539322018061,5010421.6583390059,295,438.68182011859665,0,6392969.316904135,10318195.760289997,1000,609627.84098243387,2.2795565125759079,23523.189899914782,null,5000,1480000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[297,469.38954752689847,200,7.0000000000000132E-2,2576121.2913634311,null,null,null,null,null,null,23311.332979322346,2385405.9151492282,49.663084962467096,11471.202406980528,5384462.5074020587,296,469.38954752689847,7.0000000000000132E-2,6451285.7278783377,11041539.463510297,1000,610627.84098243387,2.1304266472672038,23525.32032656205,null,5000,1485000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[298,480.65489666754405,201,2.4000000000000042E-2,2602630.6354581267,null,null,null,null,null,null,23311.332979322346,2408717.2481285506,48.499106408659273,11519.701513389187,5537000.9405590305,297,480.65489666754405,2.4000000000000042E-2,6510088.1089439886,11307560.410634544,1000,611627.84098243387,2.0804947727218783,23527.400821334773,null,5000,1490000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[299,526.79776674762832,202,9.6000000000000071E-2,2629360.890753611,null,null,null,null,null,null,23311.332979322346,2432028.581107873,44.251009496951887,11563.952522886138,6091864.3638320202,298,526.79776674762832,9.6000000000000071E-2,6569380.5098518562,12394182.210055461,1000,612627.84098243387,1.8982616539433195,23529.299082988717,null,5000,1495000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[300,559.45922828598134,203,6.2000000000000131E-2,2656313.8981765574,null,null,null,null,null,null,23311.332979322346,2455339.9140871954,41.66761722876825,11605.620140114906,6492871.2873689281,299,559.45922828598134,6.2000000000000131E-2,6629167.0141006205,13163683.507078901,1000,613627.84098243387,1.7874403521123534,23531.086523340829,null,5000,1500000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[301,555.54301368797951,204,-6.999999999999929E-3,2683491.5139946956,null,null,null,null,null,null,25665.777610233901,2481005.6916974294,46.199442667546663,11651.819582782453,6473086.9659675797,300,555.54301368797951,-6.999999999999929E-3,6689451.739218127,13072530.72252935,1000,614627.84098243387,1.8000406365683317,23532.886563977398,null,5000,1505000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[302,567.76495998911503,205,2.1999999999999943E-2,2710895.6099446509,null,null,null,null,null,null,25665.777610233901,2506671.4693076634,45.204934116973256,11697.024516899426,6641160.6568291001,301,567.76495998911503,2.1999999999999943E-2,6750238.8370449422,13361148.398424996,1000,615627.84098243387,1.7612922079924969,23534.647856185391,null,5000,1510000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[303,549.59648126946331,206,-3.2000000000000063E-2,2738528.0733608566,null,null,null,null,null,null,25665.777610233901,2532337.2469178974,46.699312104311218,11743.723829003737,6454309.2934208019,302,549.59648126946331,-3.2000000000000063E-2,6811532.4940203177,12934559.649675395,1000,616627.84098243387,1.8195167437939017,23536.467372929186,null,5000,1515000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[304,513.87270998694828,207,-6.499999999999985E-2,2766390.8073055297,null,null,null,null,null,null,25665.777610233901,2558003.0245281314,49.945788346856908,11793.669617350593,6060444.9669586848,303,513.87270998694828,-6.499999999999985E-2,6873336.9314704863,12094748.272446496,1000,617627.84098243387,1.9460072126137984,23538.413380141799,null,5000,1520000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[305,563.71836285568224,208,9.6999999999999961E-2,2794485.7306997427,null,null,null,null,null,null,25665.777610233901,2583668.8021383653,45.529433315275213,11839.199050665869,6673973.906363911,304,563.71836285568224,9.6999999999999961E-2,6935656.4058994073,13269035.854873806,1000,618627.84098243387,1.7739354718448481,23540.187315613643,null,5000,1525000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[306,599.79633807844596,209,6.4000000000000085E-2,2822814.7784555736,null,null,null,null,null,null,25665.777610233901,2609334.5797485993,42.790820785033091,11881.989871450902,7126774.0139814354,305,599.79633807844596,6.4000000000000085E-2,6998495.2092819018,14119318.149585731,1000,619627.84098243387,1.6672325863203459,23541.854548199964,null,5000,1530000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[307,624.38798793966214,210,4.0999999999999828E-2,2851379.9016093705,null,null,null,null,null,null,25665.777610233901,2635000.3573588333,41.105495470733047,11923.095366921634,7444637.526164907,306,624.38798793966214,4.0999999999999828E-2,7061857.6693592519,14699251.193718744,1000,620627.84098243387,1.6015682865709377,23543.456116486537,null,5000,1535000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[308,643.74401556579164,211,3.0999999999999962E-2,2880183.0674561146,null,null,null,null,null,null,25665.777610233901,2660666.1349690673,39.869539738829339,11962.964906660463,7701087.0670862524,307,643.74401556579164,3.0999999999999962E-2,7125748.149937246,15155958.980724024,1000,621627.84098243387,1.5534124990988727,23545.009528985636,null,5000,1540000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[309,702.32472098227868,212,9.0999999999999998E-2,2909226.2596849147,null,null,null,null,null,null,25665.777610233901,2686331.9125793013,36.544032757863739,11999.508939418327,8427551.7678013351,308,702.32472098227868,9.0999999999999998E-2,7190171.0511867208,16536242.247969909,1000,622627.84098243387,1.423842803940305,23546.433371789575,null,5000,1545000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[310,639.81782081485585,213,-8.9000000000000037E-2,2938511.4785156231,null,null,null,null,null,null,25665.777610233901,2711997.6901895353,40.114196221584784,12039.623135639911,7703165.4380772496,309,639.81782081485585,-8.9000000000000037E-2,7255130.8099466087,15065427.687900586,1000,623627.84098243387,1.5629449000442426,23547.99631668962,null,5000,1550000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[311,715.9561414918237,214,0.11900000000000001,2968040.7408365873,null,null,null,null,null,null,25665.777610233901,2737663.4677997692,35.848253996054318,12075.471389635966,8645507.9028186761,310,715.9561414918237,0.11900000000000001,7320631.9000295,16859332.582760755,1000,624627.84098243387,1.3967336014693856,23549.393050291088,null,5000,1555000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[312,765.35711525475949,215,6.8999999999999936E-2,2997816.0803435575,null,null,null,null,null,null,25665.777610233901,2763329.2454100032,33.534381661416582,12109.005771297383,9267713.7257233988,311,765.35711525475949,6.8999999999999936E-2,7386678.8325297432,18023695.530971248,1000,625627.84098243387,1.3065796084839905,23550.699629899573,null,5000,1560000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[313,808.21711370902608,216,5.6000000000000071E-2,3027839.547679754,null,null,null,null,null,null,28258.021148867523,2791587.2665588707,34.963403607215575,12143.969174904598,9814963.7155127767,312,808.21711370902608,5.6000000000000071E-2,7453276.1561341574,19034078.480705637,1000,626627.84098243387,1.2372912959128697,23551.936921195487,null,5000,1565000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[314,828.42254155175169,217,2.4999999999999949E-2,3058113.2105770851,null,null,null,null,null,null,28258.021148867523,2819845.2877077381,34.110637665576171,12178.079812570173,10088595.829549463,313,828.42254155175169,2.4999999999999949E-2,7520428.4574352745,19510955.442723278,1000,627627.84098243387,1.2071134594271899,23553.144034654913,null,5000,1570000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[315,917.06375349778909,218,0.10699999999999997,3088639.1539985603,null,null,null,null,null,null,28258.021148867523,2848103.3088566056,30.813584160412081,12208.893396730586,11196333.604460122,314,917.06375349778909,0.10699999999999997,7588140.3612472359,21599734.675094668,1000,628627.84098243387,1.0904367293831887,23554.234471384298,null,5000,1575000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[316,959.24868615868741,219,4.6000000000000013E-2,3119419.480281882,null,null,null,null,null,null,28258.021148867523,2876361.330005473,29.458493461197019,12238.351890191783,11739622.971414156,315,959.24868615868741,4.6000000000000013E-2,7656416.530924296,22594368.470149022,1000,629627.84098243387,1.0424825328711174,23555.276953917168,null,5000,1580000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[317,827.83161615494726,220,-0.13699999999999998,3150456.3092842316,null,null,null,null,null,null,28258.021148867523,2904619.3511543404,34.134986629428759,12272.486876821213,10159552.645479286,316,827.83161615494726,-0.13699999999999998,7725261.6686819987,19499802.989738606,1000,630627.84098243387,1.2079751249955011,23556.484929042163,null,5000,1585000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[318,843.56041686189121,221,1.8999999999999951E-2,3181751.7785282657,null,null,null,null,null,null,28258.021148867523,2932877.3723032079,33.498514847329496,12305.985391668542,10380842.166892258,317,843.56041686189121,1.8999999999999951E-2,7794680.5159210134,19871318.246543638,1000,631627.84098243387,1.1854515456285584,23557.670380587791,null,5000,1590000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[319,847.77821894620058,222,4.9999999999998969E-3,3213308.0433493345,null,null,null,null,null,null,28258.021148867523,2961135.3934520753,33.331855569482087,12339.317247238025,10461004.398875587,318,847.77821894620058,4.9999999999998969E-3,7864677.85355369,19971679.837776355,1000,632627.84098243387,1.1795537767448343,23558.849934364538,null,5000,1595000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[320,920.68714577557387,223,8.6000000000000049E-2,3245127.2770439121,null,null,null,null,null,null,28258.021148867523,2989393.4146009427,30.692316362322366,12370.009563600348,11388908.798327757,319,920.68714577557387,8.6000000000000049E-2,7935258.502333303,21690330.303825125,1000,633627.84098243387,1.0861452824538069,23559.936079646992,null,5000,1600000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[321,967.64219021012809,{"$f":"IF(AND(A330>=startm,A330<=endm),A330-startm,\"NA\")","v":224},5.0999999999999955E-2,{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,typical,(1+return/12)*typical*((1+return/12)^C330-1)/(return/12)))","v":3277211.6710192785},null,null,null,null,null,null,{"$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":28258.021148867523},3017651.4357498102,29.202965140173518,12399.212528740522,11998001.16819134,320,967.64219021012809,5.0999999999999955E-2,8006427.323186079,22797588.149320204,1000,634627.84098243387,{"$f":"V330/R330","v":1.0334398500987698},23560.969519497092,null,{"$f":"typical","v":5000},1605000,null,{"$f":"IF(A330=endm,E330,IF(C330=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A330=endm,P330,IF(C330=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A330=endm,F330,IF(C330=\"NA\",\"NA\",-G330))","v":0},{"$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,{"$f":"IF(C331=\"NA\",\"NA\",IF(C331=0,0,(B331-B330)/B330))","v":4.2999999999999872E-2},3309563.4349444387,null,null,null,null,null,null,28258.021148867523,3045909.4568986776,{"$f":"IF(C331=\"NA\",\"NA\",L331/B331)","v":27.999007804576724},12427.211536545099,{"$f":"IF(C331=\"NA\",\"NA\",O331*B331)","v":12542173.239572434},321,1009.2508043891635,4.2999999999999872E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q331-1)/(return/12)","v":8078189.2175459638},23778927.439740971,{"$f":"IF((U331-T331)>0,IF(typical-(U331-T331)<min,min,typical-(U331-T331)),IF((U331-T331)<0,IF(typical-(U331-T331)>max,max,typical-(U331-T331)),IF((T331-U331)=0,min,)))","v":1000},{"$f":"W330+V331","v":635627.84098243387},0.99083398858942462,23561.96035348568,null,5000,1610000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[{"$f":"A331+1","v":323},1065.7688494349568,226,5.6000000000000161E-2,3342184.7969023092,null,null,null,null,null,null,28258.021148867523,3074167.4780475451,26.514211936152194,12453.725748481251,13272792.962137358,{"$f":"Q331+1","v":322},1065.7688494349568,5.6000000000000161E-2,8150549.1276921798,25111603.376366466,1000,636627.84098243387,0.93828976192180347,{"$f":"Y331+X332","v":23562.898643247601},null,5000,{"$f":"AB331+AA332","v":1615000},null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[324,1068.9661559832616,227,2.9999999999999558E-3,3375078.0035431613,null,null,null,null,null,null,28258.021148867523,3102425.4991964125,26.434907214508669,12480.160655695759,13340869.362172637,323,1068.9661559832616,2.9999999999999558E-3,8223512.0370896142,25187941.186495561,1000,637627.84098243387,0.935483311985846,23563.834126559588,null,5000,1620000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[325,1092.4834114148935,228,2.2000000000000079E-2,3408245.3202393539,null,null,null,null,null,null,31112.081284903143,3133537.5804813155,28.478310022675188,12508.638965718435,13665480.569425341,324,1092.4834114148935,{"$f":"(R334-R333)/R333","v":2.2000000000000079E-2},8297082.9707320258,{"$f":"(U333+V333)*(1+S334)","v":25743097.892598465},1000,638627.84098243387,0.9153457064440762,23564.749472266034,null,5000,1625000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[326,1001.8072882674574,229,-8.2999999999999949E-2,3441689.0312413485,null,null,null,null,null,null,31112.081284903143,3164649.6617662185,31.05595422320086,12539.694919941636,12562357.76344794,325,1001.8072882674574,-8.2999999999999949E-2,8371266.9954881268,23607337.767512795,1000,639627.84098243387,0.99819597213094458,23565.747668238164,null,5000,1630000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[327,1021.8434340328065,230,0.02,3475411.4398350264,null,null,null,null,null,null,31112.081284903143,3195761.7430511215,30.447013944314566,12570.14193388595,12844717.000001803,326,1021.8434340328065,0.02,8446069.220450528,24080504.522863049,1000,640627.84098243387,0.97862350208916138,23566.726291740251,null,5000,1635000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[328,1093.3724744151029,231,6.9999999999999993E-2,3509414.868500317,null,null,null,null,null,null,31112.081284903143,3226873.8243360245,28.455153218985579,12598.597087104936,13774959.271286832,327,1093.3724744151029,6.9999999999999993E-2,8521494.7972876132,25767209.839463465,1000,641627.84098243387,0.91460140382164612,23567.640893144075,null,5000,1640000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[329,1149.1344706102732,232,5.099999999999999E-2,3543701.6590711535,null,null,null,null,null,null,31112.081284903143,3257985.9056209275,27.07436081730312,12625.671447922239,14508594.275407363,328,1149.1344706102732,5.099999999999999E-2,8597548.9205983449,27082388.541276101,1000,642627.84098243387,0.87022017490166137,23568.511113318975,null,5000,1645000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[330,1154.8801429633245,233,4.9999999999999463E-3,3578274.1728967465,null,null,null,null,null,null,31112.081284903143,3289097.9869058304,26.939662504779225,12652.611110427019,14612249.328069303,329,1154.8801429633245,4.9999999999999463E-3,8674236.8282699957,27218805.483982477,1000,643627.84098243387,0.86589072129518552,23569.377004040271,null,5000,1650000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[331,1211.4692699685272,234,4.8999999999999849E-2,3613134.7910042196,null,null,null,null,null,null,31112.081284903143,3320210.0681907334,25.681279794832438,12678.292390221852,15359361.626429601,330,1211.4692699685272,4.8999999999999849E-2,8751563.8018389121,28553575.952697616,1000,644627.84098243387,0.82544396691628752,23570.202448007189,null,5000,1655000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[332,1194.5087001889679,235,-1.3999999999999986E-2,3648285.9142625877,null,null,null,null,null,null,31112.081284903143,3351322.1494756364,26.045922712811805,12704.338312934664,15175442.644944491,331,1194.5087001889679,-1.3999999999999986E-2,8829535.1668542363,28154811.88935985,1000,645627.84098243387,0.83716426664937882,23571.039612273838,null,5000,1660000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[333,1343.8222877125888,236,0.125,3683729.9635481099,null,null,null,null,null,null,31112.081284903143,3382434.2307605394,23.151931300277159,12727.490244234941,17103485.056847453,332,1343.8222877125888,0.125,8908156.2932446916,31675288.375529833,1000,646627.84098243387,0.74414601479944786,23571.783758288639,null,5000,1665000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[334,1578.9911880622919,237,0.17500000000000004,3719469.3799110088,null,null,null,null,null,null,31112.081284903143,{"$f":"IF(C343=\"NA\",\"NA\",IF(M342=\"NA\",L343,M342+L343))","v":3413546.3120454424},19.703771319384813,{"$f":"IF(C343=\"NA\",\"NA\",IF(O342=\"NA\",N343,O342+N343))","v":12747.194015554325},20127707.023080662,333,1578.9911880622919,0.17500000000000004,8987432.5956883933,37219638.841247559,1000,647627.84098243387,0.63331575727612577,23572.417074045916,null,5000,1670000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[335,1542.6743907368591,238,-2.3000000000000083E-2,3755506.6247436018,null,null,null,null,null,null,31112.081284903143,3444658.3933303454,20.167626734273099,12767.361642288599,19695881.842834707,334,1542.6743907368591,-2.3000000000000083E-2,9067369.5339857973,36364564.14789886,1000,648627.84098243387,0.64822493068180742,23573.065298976599,null,5000,1675000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[336,1642.9482261347548,239,6.4999999999999919E-2,3791844.1799497977,null,null,null,null,null,null,31112.081284903143,3475770.4746152484,18.936738717627325,12786.298381006227,21007226.243903868,335,1642.9482261347548,6.4999999999999919E-2,9147972.6134356782,38729325.817512281,1000,649627.84098243387,0.6086619067434812,23573.673960883341,null,5000,1680000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[337,1429.3649567372368,240,-0.12999999999999995,3828484.5481160465,null,null,null,null,null,null,34254.401494678357,3510024.876109927,23.964769342652506,12810.263150348879,18310541.233691044,336,1429.3649567372368,-0.12999999999999995,9229247.3852143083,33695383.461235687,1000,650627.84098243387,0.69961138706147263,23574.373572270404,null,5000,1685000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[338,1453.6641610017696,241,1.6999999999999856E-2,3865430.2526836796,null,null,null,null,null,null,34254.401494678357,3544279.2776046055,23.564178311359399,12833.827328660238,18656074.836158466,337,1453.6641610017696,1.6999999999999856E-2,9311199.4467577599,34269221.980076693,1000,651627.84098243387,0.68791680143704304,23575.061489071843,null,5000,1690000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[339,1317.0197298676032,242,-9.3999999999999986E-2,3902683.8381227106,null,null,null,null,null,null,34254.401494678357,3578533.6790992841,26.009026833730022,12859.836355493968,16936658.203054249,338,1317.0197298676032,-9.3999999999999986E-2,9393834.4421474114,31048821.113949485,1000,652627.84098243387,0.7592900678113057,23575.820779139653,null,5000,1695000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[340,1436.8685252855551,243,9.0999999999999928E-2,3940247.8701070664,null,null,null,null,null,null,34254.401494678357,3612788.0805939627,23.839621295811202,12883.675976789778,18512148.501026861,339,1436.8685252855551,9.0999999999999928E-2,9477158.0624986365,33875354.835318886,1000,653627.84098243387,0.69595789900211347,23576.516737038655,null,5000,1700000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[341,1354.9670193442782,244,-5.700000000000012E-2,3978124.935691291,null,null,null,null,null,null,34254.401494678357,3647042.4820886413,25.280616432461514,12908.956593222239,17491210.437963005,340,1354.9670193442782,-5.700000000000012E-2,9561176.0463527925,31945402.609705705,1000,654627.84098243387,0.7380253435865467,23577.254762382243,null,5000,1705000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[342,1124.622626055751,245,-0.16999999999999998,4016317.6434887177,null,null,null,null,null,null,34254.401494678357,3681296.8835833198,30.45857401501387,12939.415167237254,14551959.065003974,341,1124.622626055751,-0.16999999999999998,9645894.1800723989,26515514.166055739,1000,655627.84098243387,0.8891871609476466,23578.143949543191,null,5000,1710000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[343,1205.5954551317652,246,7.2000000000000161E-2,4054828.6238511247,null,null,null,null,null,null,34254.401494678357,3715551.2850779984,28.412848894602487,12967.828016131856,15633954.519178942,342,1205.5954551317652,7.2000000000000161E-2,9731318.2982396688,28425703.186011754,1000,656627.84098243387,0.82946563521235672,23578.973415178403,null,5000,1715000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[344,1212.8290278625559,247,6.0000000000000765E-3,4093660.5290498831,null,null,null,null,null,null,34254.401494678357,3749805.686572677,28.243388563223146,12996.07140469508,15762012.647788694,343,1212.8290278625559,6.0000000000000765E-3,9817454.2840583306,28597263.405127823,1000,657627.84098243387,0.82451852406794901,23579.79793370247,null,5000,1720000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[345,1090.3332960484379,248,-0.1009999999999999,4132816.0334586329,null,null,null,null,null,null,34254.401494678357,3784060.0880673556,31.416450014708722,13027.487854709789,14204303.771856718,344,1090.3332960484379,-0.1009999999999999,9904308.0697588157,25709838.801209915,1000,658627.84098243387,0.917150749797496,23580.715084452266,null,5000,1725000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[346,802.48530589165023,249,-0.26400000000000007,4172297.8337374534,null,null,null,null,null,null,34254.401494678357,3818314.4895620341,42.685394041723811,13070.173248751513,10488621.977581222,345,802.48530589165023,-0.26400000000000007,9991885.6370068062,18923177.357690498,1000,659627.84098243387,1.2461287361379023,23581.961213188402,null,5000,1730000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[347,766.37346712652595,250,-4.5000000000000019E-2,4212108.6490185987,null,null,null,null,null,null,34254.401494678357,3852568.8910567127,44.69674768766891,13114.869996439182,10050888.390084745,346,766.37346712652595,-4.5000000000000019E-2,10080193.017315196,18072589.376594424,1000,660627.84098243387,1.304846844123458,23583.266060032525,null,5000,1735000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,{"$f":"IF(C356=\"NA\",\"NA\",INT(C356/12)-(C356/12))","v":-0.83333333333333215}]
[348,823.08510369388887,251,7.3999999999999996E-2,4252251.2210937534,null,null,null,null,null,null,34254.401494678357,3886823.2925513913,41.617083508071616,13156.487079947254,10828908.532445695,347,823.08510369388887,7.3999999999999996E-2,10169236.29245949,19411034.990462411,1000,661627.84098243387,1.2149411956456777,23584.48100122817,null,5000,1740000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[349,804.1541463089294,252,-2.3000000000000031E-2,4292728.3146028696,null,null,null,null,null,null,37714.096045640872,3924537.3885970321,46.899087965595548,13203.386167912849,10617557.732245084,348,804.1541463089294,-2.3000000000000031E-2,10259021.594896652,18965558.185681775,1000,662627.84098243387,1.2435426772217788,23585.724543905391,null,5000,1745000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[350,772.79213460288111,253,-3.9000000000000055E-2,4333542.7172245579,null,null,null,null,null,null,37714.096045640872,3962251.4846426728,48.802380817477157,13252.188548730326,10241187.076733166,349,772.79213460288111,-3.9000000000000055E-2,10349555.108187454,18226862.416440185,1000,663627.84098243387,1.2940090293670956,23587.018552934758,null,5000,1750000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[351,844.661803120949,254,9.2999999999999944E-2,4374697.2398680979,null,null,null,null,null,null,37714.096045640872,3999965.5806883136,44.649936704004723,13296.838485434331,11231331.570914991,350,844.661803120949,9.2999999999999944E-2,10440843.067422353,19923053.62116912,1000,664627.84098243387,1.1839057908207644,23588.20245872558,null,5000,1755000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[352,971.36107358909123,255,0.14999999999999986,4416194.716866998,null,null,null,null,null,null,37714.096045640872,4037679.6767339543,38.826031916525849,13335.664517350857,12953745.402597878,351,971.36107358909123,0.14999999999999986,10532891.759650869,22912661.664344486,1000,665627.84098243387,1.0294832963658822,23589.231942021946,null,5000,1760000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[353,1244.3135352676261,256,0.28100000000000025,4458038.0061742216,null,null,null,null,null,null,37714.096045640872,4075393.7727795951,30.309158404782078,13365.973675755638,16631461.956773525,352,1244.3135352676261,0.28100000000000025,10625707.524314629,29352400.592025291,1000,666627.84098243387,0.80365596906001724,23590.035597991005,null,5000,1765000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[354,1200.762561533259,257,-3.5000000000000121E-2,4500229.9895590069,null,null,null,null,null,null,37714.096045640872,4113107.8688252359,31.408454305473661,13397.382130061113,16087074.884332092,353,1200.762561533259,-3.5000000000000121E-2,10719296.753683915,28326031.571304403,1000,667627.84098243387,0.83280411301556201,23590.868402104021,null,5000,1770000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[355,1296.8235664559199,258,8.0000000000000154E-2,4542773.572805332,null,null,null,null,null,null,37714.096045640872,4150821.9648708766,29.081902134697831,13426.46403219581,17411754.971124303,354,1296.8235664559199,8.0000000000000154E-2,10813665.89329795,30593194.097008757,1000,668627.84098243387,0.77111491945885358,23591.639517023479,null,5000,1775000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[356,1304.6045078546554,259,5.9999999999999247E-3,4585671.6859120429,null,null,null,null,null,null,37714.096045640872,4188536.0609165174,28.908451426140985,13455.372483621952,17553939.596996687,355,1304.6045078546554,5.9999999999999247E-3,10908821.442408761,30777759.261590809,1000,669627.84098243387,0.76651582451178302,23592.40603284799,null,5000,1780000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[357,1422.0189135615744,260,9.0000000000000066E-2,4628927.2832946423,null,null,null,null,null,null,37714.096045640872,4226250.1569621582,26.521515069854114,13481.893998691807,19171508.256772034,356,1422.0189135615744,9.0000000000000066E-2,11004769.954428833,33548847.595133983,1000,670627.84098243387,0.70322552707503017,23593.109258375065,null,5000,1785000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[358,1318.2115328715795,261,-7.3000000000000009E-2,4672543.3439887641,null,null,null,null,null,null,37714.096045640872,4263964.2530077994,28.610048619044353,13510.504047310851,17809702.250073317,357,1318.2115328715795,-7.3000000000000009E-2,11101518.037382409,31100708.720689204,1000,671627.84098243387,0.75860358907770253,23593.867861964143,null,5000,1790000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[359,1407.849917106847,262,6.8000000000000074E-2,4716522.8718553381,null,null,null,null,null,null,37714.096045640872,4301678.3490534406,26.788435036558379,13537.29248234741,19058476.099123944,358,1407.849917106847,6.8000000000000074E-2,11199072.354360597,33216624.913696073,1000,672627.84098243387,0.71030298602781128,23594.57816495017,null,5000,1795000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[360,1454.3089643713729,263,3.2999999999999967E-2,4760868.8957874645,null,null,null,null,null,null,37714.096045640872,4339392.4450990818,25.932657344199789,13563.225139691609,19725119.906440672,359,1454.3089643713729,3.2999999999999967E-2,11297439.623980263,34313806.535848044,1000,673627.84098243387,0.68761179673553852,23595.265776746906,null,5000,1800000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[361,1362.6874996159765,264,-6.2999999999999903E-2,4805584.4699190268,null,null,null,null,null,null,41523.219746250601,4380915.6648453325,30.471564285980751,13593.69670397759,18523960.572081164,360,1362.6874996159765,-6.2999999999999903E-2,11396626.620846769,32152973.724089619,1000,674627.84098243387,0.73384396663344553,23595.999620713541,null,5000,1805000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[362,1373.5889996129044,265,8.0000000000000609E-3,4850672.6738350186,null,null,null,null,null,null,41523.219746250601,4422438.8845915832,30.229726474187252,13623.926430451776,18713675.476404063,361,1373.5889996129044,8.0000000000000609E-3,11496640.17602049,32411205.513882335,1000,675627.84098243387,0.72801980816810064,23596.727640521709,null,5000,1810000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[363,1464.2458735873563,266,6.6000000000000114E-2,4896136.6127836434,null,null,null,null,null,null,41523.219746250601,4463962.1043378338,28.358092377286351,13652.284522829063,19990301.277592983,362,1464.2458735873563,6.6000000000000114E-2,11597487.177487331,34551411.077798568,1000,676627.84098243387,0.68294541103949402,23597.41058593275,null,5000,1815000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[364,1473.0313488288805,267,6.0000000000000305E-3,4941979.4178901734,null,null,null,null,null,null,41523.219746250601,4505485.3240840845,28.18895862553315,13680.473481454595,20151766.305004794,363,1473.0313488288805,6.0000000000000305E-3,11699174.570633054,34759725.54426536,1000,677627.84098243387,0.67887217797166399,23598.08945811072,null,5000,1820000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[365,1420.0022202710406,268,-3.6000000000000094E-2,4988204.2463725926,null,null,null,null,null,null,41523.219746250601,4547008.5438303351,29.241658325241861,13709.715139779837,19467825.93777087,364,1420.0022202710406,-3.6000000000000094E-2,11801709.358721664,33509339.424671803,1000,678627.84098243387,0.70422425100795027,23598.793682361727,null,5000,1825000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[366,1482.4823179629666,269,4.4000000000000115E-2,5034814.2817590293,null,null,null,null,null,null,41523.219746250601,4588531.7635765858,28.009251269388752,13737.724391049225,20365933.49877904,365,1482.4823179629666,4.4000000000000115E-2,11905098.603377674,34984794.359357364,1000,679627.84098243387,0.67454430173175306,23599.468226663459,null,5000,1830000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[367,1497.3071411425963,270,1.0000000000000005E-2,5081812.7341070212,null,null,null,null,null,null,41523.219746250601,4630054.9833228365,27.731931949889852,13765.456322999114,20611116.05351308,366,1497.3071411425963,1.0000000000000005E-2,12009349.425072491,35335652.302950941,1000,680627.84098243387,0.66786564527896342,23600.136092308738,null,5000,1835000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[368,1506.2909839894519,271,6.0000000000000305E-3,5129202.8402245799,null,null,null,null,null,null,41523.219746250601,4671578.2030690871,27.566532753369636,13793.022855752484,20776305.969580408,367,1506.2909839894519,6.0000000000000305E-3,12114469.003614759,35548672.216768645,1000,681627.84098243387,0.66388235117193184,23600.799974659909,null,5000,1840000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[369,1681.0207381322284,272,0.11600000000000008,5176987.8638931178,null,null,null,null,null,null,41523.219746250601,4713101.4228153378,24.701194223449491,13817.724049975934,23227880.681797989,368,1681.0207381322284,0.11600000000000008,12220464.578644883,39673434.19391381,1000,682627.84098243387,0.59487665875621121,23601.394851318666,null,5000,1845000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[370,1677.6586966559639,273,-2.0000000000000222E-3,5225171.0960922269,null,null,null,null,null,null,41523.219746250601,4754624.6425615884,24.75069561467885,13842.474745590613,23222948.140180644,369,1677.6586966559639,-2.0000000000000222E-3,12327343.45013359,39595085.325525984,1000,683627.84098243387,0.59606879634890908,23601.990920115015,null,5000,1850000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[371,1634.0395705429089,274,-2.5999999999999975E-2,5273755.8552263286,null,null,null,null,null,null,41523.219746250601,4796147.8623078391,25.411391801518327,13867.886137392132,22660674.708282199,370,1634.0395705429089,-2.5999999999999975E-2,12435112.978884704,38566587.10706231,1000,684627.84098243387,0.61198028372577928,23602.602900398742,null,5000,1855000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[372,1709.2053907878828,275,4.6000000000000076E-2,5322745.4873532141,null,null,null,null,null,null,41523.219746250601,4837671.0820540898,24.293873615218281,13892.180011007351,23744588.964609433,371,1709.2053907878828,4.6000000000000076E-2,12543780.587042078,40341696.113987178,1000,685627.84098243387,0.58506719285447351,23603.187967591595,null,5000,1860000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[373,1528.0296193643674,276,-0.10599999999999994,5372143.3664144911,null,null,null,null,null,null,45717.064940621909,4883388.1469947118,29.918965156997007,13922.098976164349,21273379.599301457,372,1528.0296193643674,-0.10599999999999994,12653353.758600758,36066370.325904541,1000,686627.84098243387,0.65443757589985851,23603.842405167496,null,5000,1865000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,0]
[374,1485.244790022165,277,-2.8000000000000028E-2,5421952.8944679433,null,null,null,null,null,null,45717.064940621909,4929105.2119353339,30.78082835081997,13952.879804515169,20723442.035461638,373,1485.244790022165,-2.8000000000000028E-2,12763840.039922429,35057483.956779212,1000,687627.84098243387,0.67328968713977211,23604.515694854636,null,5000,1870000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[375,1620.402065914182,278,9.099999999999997E-2,5472177.5019218447,null,null,null,null,null,null,45717.064940621909,4974822.276875956,28.213408204234618,13981.093212719403,22654992.325629268,374,1620.402065914182,9.099999999999997E-2,12875247.04025512,38248805.996846117,1000,688627.84098243387,0.61713078564598722,23605.132825640281,null,5000,1875000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[376,1594.4756328595552,279,-1.5999999999999955E-2,5522820.6477711927,null,null,null,null,null,null,45717.064940621909,5020539.3418165781,28.672162809181522,14009.765375528585,22338229.513359822,375,1594.4756328595552,-1.5999999999999955E-2,12987582.432257243,37637809.100896582,1000,689627.84098243387,0.62716543256706025,23605.75999107285,null,5000,1880000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[377,1543.4524126080494,280,-3.2000000000000015E-2,5573885.8198359516,null,null,null,null,null,null,45717.064940621909,5066256.4067572001,29.620002902047027,14039.385378430632,21669123.233872931,376,1543.4524126080494,-3.2000000000000015E-2,13100853.952526052,36434367.209667891,1000,690627.84098243387,0.647898174139525,23606.407889246988,null,5000,1885000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[378,1569.691103622386,281,1.6999999999999852E-2,5625376.5350012518,null,null,null,null,null,null,45717.064940621909,5111973.4716978222,29.124879943015763,14068.510258373648,22083215.393789388,377,1569.691103622386,1.6999999999999852E-2,13215069.402130434,37054768.452232242,1000,691627.84098243387,0.63706801783630784,23607.044957264825,null,5000,1890000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[379,1516.3216060992247,282,-3.4000000000000093E-2,5677296.3394595953,null,null,null,null,null,null,45717.064940621909,5157690.5366384443,30.149979237076362,14098.660237610724,21378103.135341171,378,1516.3216060992247,-3.4000000000000093E-2,13330236.647148186,35795872.324856341,1000,692627.84098243387,0.65949070169390056,23607.70444796652,null,5000,1895000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[380,1388.9505911868898,283,-8.4000000000000005E-2,5729648.808955092,null,null,null,null,null,null,45717.064940621909,5203407.6015790664,32.914824494624852,14131.575062105348,19628059.536913134,379,1388.9505911868898,-8.4000000000000005E-2,13446363.619207757,32789935.049568411,1000,693627.84098243387,0.71996801494967311,23608.42441598147,null,5000,1900000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[381,1370.8942335014603,284,-1.2999999999999933E-2,5782437.5490297182,null,null,null,null,null,null,45717.064940621909,5249124.6665196884,33.348353084726291,14164.923415190075,19418611.827873886,380,1370.8942335014603,-1.2999999999999933E-2,13563458.316034488,32364652.893924024,1000,694627.84098243387,0.72945087634212058,23609.15386685781,null,5000,1905000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[382,1475.0821952475715,285,7.6000000000000095E-2,5835666.1952716298,null,null,null,null,null,null,45717.064940621909,5294841.7314603105,30.992893201418482,14195.916308391494,20940143.391732924,381,1475.0821952475715,7.6000000000000095E-2,13681528.802001441,34825442.513862252,1000,695627.84098243387,0.67792832373803025,23609.831795181548,null,5000,1910000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[383,1343.7998798705376,286,-8.9000000000000037E-2,5889338.4135655612,null,null,null,null,null,null,45717.064940621909,5340558.7964009326,34.020738969723915,14229.937047361218,19122187.694809318,382,1343.7998798705376,-8.9000000000000037E-2,13800583.208684789,31726889.13012851,1000,696627.84098243387,0.74415842342264582,23610.57595360497,null,5000,1915000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[384,1288.7040847958456,287,-4.0999999999999953E-2,5943457.9003452733,null,null,null,null,null,null,45717.064940621909,5386275.8613415547,35.47522311754318,14265.412270478761,18383895.064262755,383,1288.7040847958456,-4.0999999999999953E-2,13920629.735423824,30427045.675793245,1000,697627.84098243387,0.77597332995062118,23611.35192693492,null,5000,1920000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.91666666666666785]
[385,1433.0389422929804,{"$f":"IF(AND(A394>=startm,A394<=endm),A394-startm,\"NA\")","v":288},0.11200000000000013,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,typical,(1+return/12)*typical*((1+return/12)^C394-1)/(return/12)))","v":5998028.382848151},null,null,null,null,null,null,{"$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":50334.48849962472},5436610.3498411793,35.124299147855247,14300.536569626616,20493225.799959812,384,1433.0389422929804,0.11200000000000013,14041676.649885688,33835986.791482091,1000,698627.84098243387,{"$f":"V394/R394","v":0.69781774276134989},23612.049744677683,null,{"$f":"typical","v":5000},1925000,null,{"$f":"IF(A394=endm,E394,IF(C394=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A394=endm,P394,IF(C394=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A394=endm,F394,IF(C394=\"NA\",\"NA\",-G394))","v":0},{"$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,{"$f":"IF(C395=\"NA\",\"NA\",IF(C395=0,0,(B395-B394)/B394))","v":3.2999999999999891E-2},6053053.6193718854,null,null,null,null,null,null,50334.48849962472,5486944.838340804,{"$f":"IF(C395=\"NA\",\"NA\",L395/B395)","v":34.002225699763073},14334.53879532638,{"$f":"IF(C395=\"NA\",\"NA\",O395*B395)","v":21219836.73985811},385,1480.3292273886486,3.2999999999999891E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q395-1)/(return/12)","v":14163732.288634734},34953607.355600998,{"$f":"IF((U395-T395)>0,IF(typical-(U395-T395)<min,min,typical-(U395-T395)),IF((U395-T395)<0,IF(typical-(U395-T395)>max,max,typical-(U395-T395)),IF((T395-U395)=0,min,)))","v":1000},{"$f":"W394+V395","v":699627.84098243387},0.67552540441563402,23612.725270082097,null,5000,1930000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-8.3333333333332149E-2]
[{"$f":"A395+1","v":387},1450.7226428408756,290,-2.0000000000000073E-2,6108537.3995333174,null,null,null,null,null,null,50334.48849962472,5537279.3268404286,34.696148673227626,14369.234943999607,20845774.493560571,{"$f":"Q395+1","v":386},1450.7226428408756,-2.0000000000000073E-2,14286805.057706693,34255515.208488978,1000,700627.84098243387,0.68931163715881039,{"$f":"Y395+X396","v":23613.414581719255},null,5000,{"$f":"AB395+AA396","v":1935000},null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.16666666666666785]
[388,1443.4690296266713,291,-4.9999999999999316E-3,6164483.5445294268,null,null,null,null,null,null,50334.48849962472,5587613.8153400533,34.870501179123238,14404.105445178729,20791880.109592393,387,1443.4690296266713,-4.9999999999999316E-3,14410903.433187578,34085232.632446535,1000,701627.84098243387,0.69277551473247267,23614.107357233988,null,5000,1940000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.25]
[389,1351.0870117305642,292,-6.4000000000000071E-2,6220895.9074005056,null,null,null,null,null,null,50334.48849962472,5637948.3038396779,37.254808952054745,14441.360254130785,19511534.271078102,388,1351.0870117305642,{"$f":"(R398-R397)/R397","v":-6.4000000000000071E-2},14536035.961797474,{"$f":"(U397+V397)*(1+S398)","v":31904713.743969955},1000,702627.84098243387,0.74014478069708622,23614.847502014687,null,5000,1945000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.33333333333333215]
[390,1452.4185376103565,293,7.4999999999999956E-2,6277778.3732955093,null,null,null,null,null,null,50334.48849962472,5688282.7923393026,34.655636234469533,14476.015890365254,21025233.829908583,389,1452.4185376103565,7.4999999999999956E-2,14662211.261479117,34298642.274767697,1000,703627.84098243387,0.68850677274147554,23615.536008787429,null,5000,1950000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.41666666666666785]
[391,1436.4419336966425,294,-1.0999999999999996E-2,6335134.8597396398,null,null,null,null,null,null,50334.48849962472,5738617.2808389273,35.041088204721468,14511.056978569975,20844290.746279214,390,1436.4419336966425,-1.0999999999999996E-2,14789438.021991447,33922346.209745251,1000,704627.84098243387,0.69616458315619367,23616.232173370587,null,5000,1955000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.5]
[392,1452.2427949673054,295,1.0999999999999838E-2,6392969.316904135,null,null,null,null,null,null,50334.48849962472,5788951.7693385519,34.659830073908481,14545.716808643883,21123912.432987906,391,1452.2427949673054,1.0999999999999838E-2,14917725.005508041,34296503.018052444,1000,705627.84098243387,0.6885900921426249,23616.920763462731,null,5000,1960000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.58333333333333215]
[393,1562.6132473848206,296,7.6000000000000026E-2,6451285.7278783377,null,null,null,null,null,null,50334.48849962472,5839286.2578381766,32.211737986903792,14577.928546630787,22779664.266394611,392,1562.6132473848206,7.6000000000000026E-2,15047081.047220608,36904113.247424431,1000,706627.84098243387,0.63995361723292277,23617.560717079963,null,5000,1965000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.66666666666666785]
[394,1540.7366619214331,297,-1.4000000000000025E-2,6510088.1089439886,null,null,null,null,null,null,50334.48849962472,5889620.7463378012,32.669105463391269,14610.597652094179,22511083.455164712,393,1540.7366619214331,-1.4000000000000025E-2,15177515.055947442,36388441.66196049,1000,707627.84098243387,0.64904017974941464,23618.209757259712,null,5000,1970000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.75]
[395,1610.0698117078975,298,4.4999999999999971E-2,6569380.5098518562,null,null,null,null,null,null,50334.48849962472,5939955.2348374259,31.262301878843324,14641.859953973022,23574416.699146748,394,1610.0698117078975,4.4999999999999971E-2,15309036.014747007,38026966.536748707,1000,708627.84098243387,0.62109108109991829,23618.830848340811,null,5000,1975000,null,-5000,-5000,0,0,0,0,0,0,0,0,null,-0.83333333333333215]
[396,1616.5100909547291,299,3.9999999999999758E-3,6629167.0141006205,null,null,null,null,null,null,50334.48849962472,5990289.7233370505,31.137750875341954,14672.997704848363,23719048.854442958,395,1616.5100909547291,3.9999999999999758E-3,15441652.981536562,38180078.402895704,1000,709627.84098243387,0.61861661464135287,23619.449464955451,null,5000,1980000,null,6629167.0141006205,23719048.854442958,0,14672.997704848363,0,6629167.0141006205,23719048.854442958,0,5990289.7233370505,0,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!B7","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,{"$f":"Input!B8","v":5000}]
[null,"Note: If you see cells showing \"NA\". Please scroll down/up until you see the values corresponding to the input investment year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum investment ",null,null,{"$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":5000},{"$f":"typical","v":5000},{"$f":"typical","v":5000},{"$f":"V10","v":5000},{"$f":"V10/R10","v":514.66139298700489},{"$f":"X10","v":514.66139298700489},null,{"$f":"typical","v":5000},{"$f":"AA10","v":5000},null,{"$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":5041.6666666666497},{"$f":"U10*(1+S11)","v":5190},{"$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":4851.6666666666497},{"$f":"W10+V11","v":9851.6666666666497},481.11089113203786,{"$f":"Y10+X11","v":995.77228411904275},null,5000,{"$f":"AB10+AA11","v":10000},null,"NA","NA","NA",0,0,0,0,0,0,0]
[{"$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},10125.347222222194,{"$f":"(U11+V11)*(1+S12)","v":10071.791666666648},5053.5555555555457,14905.222222222195,499.63211363202009,{"$f":"Y11+X12","v":1495.4043977510628},null,5000,{"$f":"AB11+AA12","v":15000},null,"NA","NA","NA",0,0,0,0,0,0,0]
[4,10.013407592300448,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",3,10.013407592300448,{"$f":"(R13-R12)/R12","v":-1.0000000000000056E-2},15251.391782407327,{"$f":"(U12+V12)*(1+S13)","v":14974.093749999971},5277.298032407356,20182.520254629551,527.02319203157163,2022.4275897826344,null,5000,20000,null,"NA","NA","NA",0,0,0,0,0,0,0]
[5,9.9132735163774424,"NA","NA","NA","NA","NA","NA","NA","NA",null,"NA","NA","NA","NA","NA",4,9.9132735163774424,{"$f":"(R14-R13)/R13","v":-1.000000000000009E-2},20420.15338059402,{"$f":"(U13+V13)*(1+S14)","v":20048.877864583254},5371.2755160107663,25553.795770640318,541.82662337895067,2564.2542131615851,null,5000,25000,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-2,25631.987992098908,24657.548779176203,5974.4392129227053,31528.234983563023,621.30997124713656,3185.5641844087218,null,5000,30000,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-2,30887.254558699791,32255.48335568015,3631.7712030196417,35160.006186582665,358.67514812079298,3544.2393325295147,null,5000,35000,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-2,36186.31501335551,39260.656487217573,1925.6585261379369,37085.664712720602,173.8380174967518,3718.0773500262667,null,5000,40000,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-2,41529.534305133537,39332.930837754509,7196.6034673790273,44282.268180099629,680.28310576588672,4398.3604557921535,null,5000,45000,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-2,46917.28042434292,45319.766413200072,6597.5140111428482,50879.782191242477,640.29996246170799,5038.6604182538613,null,5000,50000,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-2,52349.92442787913,55551.490054046924,1798.4343738322059,52678.216565074683,163.12253884529889,5201.7829570991598,null,5000,55000,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-2,57827.840464778048,60676.220044696121,2151.6204200819266,54829.836985156609,184.45879494609437,5386.2417520452545,null,5000,60000,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",{"$f":"IF(C22=\"NA\",\"NA\",IF(O21=\"NA\",N22,O21+N22))","v":"NA"},"NA",12,11.536194823797322,-1.0999999999999999E-2,63351.405801984583,62136.734219665486,6214.6715823190971,61044.508567475707,538.71069943264354,5924.9524514778977,null,5000,65000,null,"NA","NA","NA",0,0,0,0,0,0,0]
[14,12.470626604524904,"NA","NA","NA","NA","NA",{"$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-2,68921.000850334298,73887.869671945329,1000,62044.508567475707,80.188432523282756,6005.1408840011809,null,5000,70000,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-2,74537.009190753786,81927.329421108196,1000,63044.508567475707,73.29838439056924,6078.4392683917504,null,5000,75000,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-2,80199.817600676717,89063.951798270209,1000,64044.508567475707,68.248030158816803,6146.687298550567,null,5000,80000,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-2,85909.816080682343,85560.754208356695,5349.0618723256484,69393.570439801348,384.27677471985044,6530.9640732704174,null,5000,85000,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",17,16.634179731755083,0.19500000000000001,91667.397881354627,108637.23021641541,1000,70393.570439801348,60.117181377508743,6591.0812546479265,null,5000,90000,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-2,97472.959530366017,107773.39730273634,1000,71393.570439801348,61.156847789937686,6652.2381024378637,null,5000,95000,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-2,103326.90085978567,101159.25949154478,7167.6413682408893,78561.211808042237,471.34446469932124,7123.5825671371849,null,5000,100000,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-2,109229.62503361709,115043.16871309241,1000,79561.211808042237,61.920952341835935,7185.5035194790207,null,5000,105000,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-2,115181.53857556381,117783.81624378878,2397.7223317750322,81958.934139817269,146.27512338403696,7331.7786428630579,null,5000,110000,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-2,121183.05139702701,123786.98473283074,2396.0666641962744,84355.000804013544,141.91661937114097,7473.6952622341987,null,5000,115000,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-2,127234.57682533543,133880.21753224565,1000,85355.000804013544,55.823746032038876,7529.5190082662375,null,5000,120000,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-2,133336.53163221324,130294.29013614928,8042.241496063958,93397.242300077502,464.74953085362199,7994.2685391198593,null,5000,125000,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-2,139489.33606248157,143454.98330260513,1034.352759876434,94431.595059953936,57.641035091750723,8051.9095742116097,null,5000,130000,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-2,145693.41386300226,137987.3159396699,12706.09792333236,107137.6929832863,741.43301377411274,8793.3425879857223,null,5000,135000,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-2,151949.19231186065,156419.76358979635,1000,108137.6929832863,56.216314269888947,8849.5589022556105,null,5000,140000,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-2,158257.10224779285,159466.22051646368,3790.8817313291656,111928.57471461546,210.37452987994189,9059.9334321355527,null,5000,145000,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-2,164617.57809985758,151829.10509044735,15000,126928.57471461546,895.07872289094928,9955.0121550265012,null,5000,150000,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-2,171031.05791735649,169498.37077189452,6532.6871454619686,133461.26186007744,383.67908577468637,10338.691240801187,null,5000,155000,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-2,177497.98340000102,174270.74733818293,8227.2360618180828,141688.49792189553,488.08451623415868,10826.775757035346,null,5000,160000,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-2,184018.79992833437,194542.8503044011,1000,142688.49792189553,55.652396066443472,10882.42815310179,null,5000,165000,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-2,190593.95659440377,190263.19334618229,5330.7632482214831,148019.26117011701,304.90210444651865,11187.330257548309,null,5000,170000,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-2,197223.90623269053,200679.39946585827,1544.506766832259,149563.76793694927,86.102048000748198,11273.432305549057,null,5000,175000,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-2,203909.10545129611,209099.519044602,1000,150563.76793694927,53.914195293507021,11327.346500842565,null,5000,180000,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-2,210650.0146633902,197493.54790192589,15000,165563.76793694927,860.33290361979277,12187.679404462357,null,5000,185000,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-2,217447.09811891839,{"$f":"(U46+V46)*(1+S47)","v":209731.13177920086},12715.966339717532,178279.7342766668,738.93713227833382,{"$f":"Y46+X47","v":12926.61653674069},null,5000,{"$f":"AB46+AA47","v":190000},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-2,224300.8239365762,215106.34388099407,14194.480055582128,192474.21433224893,853.00413417112634,13779.620670911816,null,5000,195000,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-2,231211.66413604745,232281.73464775167,3929.9294882957765,196404.1438205447,233.13472191116412,14012.755392822981,null,5000,200000,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",40,18.694305879416543,0.10900000000000006,238180.09467051461,261958.73552687661,1000,197404.1438205447,53.492224126976275,14066.247616949957,null,5000,205000,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",41,18.694305879416543,0,245206.59545943546,262958.73552687664,1000,198404.1438205447,53.492224126976275,14119.739841076933,null,5000,210000,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-3,252291.65042159756,261847.06564266162,1000,199404.1438205447,53.923613031226083,14173.663454108158,null,5000,215000,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-2,259435.74750844404,266264.07749601622,1000,200404.1438205447,53.231602202592384,14226.89505631075,null,5000,220000,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-2,266639.3787376812,264591.436721056,7047.9420166251948,207452.0858371699,378.96287452114058,14605.857930831891,null,5000,225000,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-3,273903.04022716155,272454.29687389423,6448.7433532673167,213900.82919043722,345.70726294624967,14951.56519377814,null,5000,230000,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-2,281227.23222905473,282807.68279034179,3419.5494387129438,217320.37862915016,180.78581126866797,15132.351005046808,null,5000,235000,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-2,288612.4591642968,301397.27553719463,1000,218320.37862915016,50.207325126199997,15182.558330173009,null,5000,240000,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-2,296059.22965733253,296954.12457752513,4105.1050798073993,222425.48370895756,209.88426213758177,15392.442592310592,null,5000,245000,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-3,303568.05657114362,303467.70349459117,5100.3530765524483,227525.83678551001,258.69933118845893,15651.14192349905,null,5000,250000,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-2,311139.45704256993,302088.12738314964,14051.329659420298,241577.16644493031,727.997345074495,16379.139268573545,null,5000,255000,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-2,318773.95251792466,303177.73930382449,15000,256577.16644493031,810.37311509995811,17189.512383673504,null,5000,260000,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-2,326472.06878890714,325495.8273078124,5976.2414810947375,262553.40792602504,315.60674002113586,17505.11912369464,null,5000,265000,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-2,334234.33602881461,343405.06326530781,1000,263553.40792602504,50.975134021744282,17556.094257716384,null,5000,270000,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-2,342061.28882905492,350259.94934081798,1000,264553.40792602504,50.123042302600084,17606.217300018983,null,5000,275000,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-2,349953.46623596351,344937.27025268326,10016.195983280253,274569.6039093053,511.24461810701547,18117.461918125999,null,5000,280000,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-2,357911.41178792983,378380.3950075371,1000,275569.6039093053,47.881608447935335,18165.343526573935,null,5000,285000,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-3,365935.67355282919,382415.4381675974,1000,276569.6039093053,47.501595682475532,18212.845122256411,null,5000,290000,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-2,374026.80416576943,371529.55958440184,7497.2445813675877,284066.84849067288,367.52433522884797,18580.36945748526,null,5000,295000,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-2,382185.36086715083,397220.0907657264,1000,285066.84849067288,46.776006273166182,18627.145463758425,null,5000,300000,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-2,390411.90554104385,421316.85603013856,1000,286066.84849067288,44.211726156111702,18671.357189914535,null,5000,305000,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-2,398707.00475388562,445966.59996782633,1000,287066.84849067288,41.86716492056032,18713.224354835096,null,5000,310000,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",62,27.826101963447886,0.16499999999999998,407071.22979350155,520716.08896251768,1000,288066.84849067288,35.937480618506711,18749.161835453604,null,5000,315000,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-2,415505.15670844715,570757.4013249944,1000,289066.84849067288,32.849616653113998,18782.011452106719,null,5000,320000,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-2,424009.36634768423,590053.63816739421,1000,290066.84849067288,{"$f":"V74/R74","v":31.831023888676352},18813.842475995396,null,{"$f":"typical","v":5000},325000,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":432584.44440058159},707491.20488637092,{"$f":"IF((U75-T75)>0,IF(typical-(U75-T75)<min,min,typical-(U75-T75)),IF((U75-T75)<0,IF(typical-(U75-T75)>max,max,typical-(U75-T75)),IF((T75-U75)=0,min,)))","v":1000},{"$f":"W74+V75","v":291066.84849067288},26.592334075753005,18840.43481007115,null,5000,330000,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-2,441230.98143725301,763045.02766262146,1000,292066.84849067288,24.691117990485616,18865.125928061636,null,5000,335000,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-2,449949.57294923003,694516.93014532304,1000,293066.84849067288,27.16294608414259,18892.288874145779,null,5000,340000,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},458740.8193904736,646135.22810500511,1000,294066.84849067288,29.238908594340781,18921.527782740119,null,5000,345000,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-2,467605.32621872739,708613.07477498055,1000,295066.84849067288,26.70219962953496,18948.229982369652,null,5000,350000,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-2,476543.70393721689,739416.82391552976,1000,296066.84849067288,25.625911352720689,18973.855893722372,null,5000,355000,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-2,485556.5681366935,786322.66699829267,1000,297066.84849067288,24.129860030810438,18997.985753753183,null,5000,360000,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",72,46.995713964028027,0.13399999999999992,494644.53953783272,892823.90437606385,1000,298066.84849067288,21.278536182372523,19019.264289935556,null,5000,365000,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-2,503808.24403398123,982312.47090929409,1000,299066.84849067288,19.361725370675636,19038.626015306232,null,5000,370000,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,-0.12600000000000003,513048.31273426447,859415.09957472305,1000,300066.84849067288,22.153003856608279,19060.779019162841,null,5000,375000,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-2,522365.3820070498,897412.94885643607,1000,301066.84849067288,21.239696890324335,19082.018716053164,null,5000,380000,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-2,531760.09352377534,938841.53155497566,1000,302066.84849067288,20.325068794568743,19102.343784847733,null,5000,385000,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-2,541233.09430313983,909766.60254521645,1000,303066.84849067288,20.996971895215644,19123.340756742949,null,5000,390000,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-2,550785.03675566625,897105.10350703821,1000,304066.84849067288,21.316722736259536,19144.65747947921,null,5000,395000,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-2,560416.57872862997,825358.59012296807,1000,305066.84849067288,23.195563369161629,19167.853042848372,null,5000,400000,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-2,570128.38355136849,886682.76720194472,1000,306066.84849067288,21.617486830532741,19189.470529678903,null,5000,405000,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-2,579921.12008096313,868153.74632350192,1000,307066.84849067288,22.103769765370899,19211.574299444273,null,5000,410000,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,-0.13199999999999998,589795.46274830459,754425.45180879964,1000,308066.84849067288,25.465172540749883,19237.039471985023,null,5000,415000,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-2,599752.09160454047,792441.2989474308,1000,309066.84849067288,24.275664957816858,19261.315136942841,null,5000,420000,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-2,609791.69236791146,837874.01168848691,1000,310066.84849067288,22.98831908884172,19284.303456031685,null,5000,425000,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-2,619914.95647097728,872428.9721560264,1000,311066.84849067288,22.104152970040115,19306.407609001726,null,5000,430000,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,-0.11400000000000003,630122.58110823564,773858.06933023944,1000,312066.84849067288,24.948253916523836,19331.355862918252,null,5000,435000,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-2,640415.26928413729,728366.58517042501,1000,313066.84849067288,26.540695655876419,19357.896558574128,null,5000,440000,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-2,650793.72986150498,702380.02151911939,1000,314066.84849067288,27.560431626039897,19385.456990200168,null,5000,445000,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-2,661258.67761035077,660473.84020645311,5784.8374038976617,319851.68589457055,169.78979311808268,19555.246783318249,null,5000,450000,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",90,38.397548135644286,0.12700000000000003,671810.8332571038,750873.52966686536,1000,320851.68589457055,26.04332954977675,19581.290112868024,null,5000,455000,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-2,682450.92353424628,742099.17378119612,1000,321851.68589457055,26.386352127433383,19607.676464995457,null,5000,460000,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-2,693179.68123036518,691825.33079029364,6354.3504400715465,328206.03633464209,180.09465977748562,19787.771124772942,null,5000,465000,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-3,703997.84524061775,699576.04059282597,9421.8046477917815,337627.84098243387,266.4992840447166,20054.270408817658,null,5000,470000,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-2,714906.16061762313,677092.94220478996,15000,352627.84098243387,444.27291643704984,20498.543325254708,null,5000,475000,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-2,725905.37862276984,711471.54458652413,15000,367627.84098243387,432.17209770141028,20930.71542295612,null,5000,480000,null,"NA","NA","NA",0,0,0,0,0,0,0]
[97,34.708395289238616,0,0,5000,5000,5000,5000,144.0573659004701,144.0573659004701,null,5000,5000,144.0573659004701,144.0573659004701,5000,96,34.708395289238616,0,736996.25677795976,726471.54458652413,15000,382627.84098243387,432.17209770141028,21362.887520657532,null,5000,485000,null,-5000,-5000,-5000,0,0,0,0,0,0,0]
[98,32.20939082841344,1,-7.1999999999999884E-2,5041.6666666666497,18560.000000000004,1000,6000,31.046846099239239,175.10421199970935,null,5000,10000,155.2342304961962,299.29159639666631,9640,97,32.20939082841344,-7.1999999999999884E-2,748179.55891777587,688085.59337629448,15000,397627.84098243387,465.70269148858864,21828.590212146122,null,5000,490000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[99,31.307527885217862,2,-2.8000000000000053E-2,10125.347222222194,32620.32,1000,7000,31.941199690575353,207.04541169028471,null,5000,15000,159.70599845287677,458.99759484954308,14370.08,98,31.307527885217862,-2.8000000000000053E-2,759456.05524209084,683399.19676175818,15000,412627.84098243387,479.11799535863031,22307.708207504751,null,5000,495000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[100,37.068113016097946,3,0.18399999999999994,15251.391782407327,56382.458879999998,1000,8000,26.977364603526482,234.02277629381121,null,5000,20000,134.88682301763242,593.88441786717544,22014.174719999999,99,37.068113016097946,0.18399999999999994,770826.52236910793,826904.6489659216,1000,413627.84098243387,26.977364603526482,22334.685572108279,null,5000,500000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[101,45.593779009800471,4,0.22999999999999993,20420.15338059402,70580.424422399999,1000,9000,21.93281675083454,255.95559304464575,null,5000,25000,109.66408375417269,703.54850162134812,32077.434905599996,100,45.593779009800471,0.22999999999999993,782291.74338885024,1018322.7182280836,1000,414627.84098243387,21.93281675083454,22356.618388859115,null,5000,505000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[102,45.867341683859273,5,5.9999999999999767E-3,25631.987992098908,72009.906968934403,1000,10000,21.802004722499543,277.75759776714528,null,5000,30000,109.01002361249772,812.55852523384578,37269.89951503359,101,45.867341683859273,5.9999999999999767E-3,793852.50791709078,{"$f":"(U110+V110)*(1+S111)","v":1025438.654537452},1000,415627.84098243387,21.802004722499543,{"$f":"Y110+X111","v":22378.420393581615},null,5000,{"$f":"AB110+AA111","v":510000},null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[103,47.426831301110489,6,3.4000000000000023E-2,30887.254558699791,75492.24380587817,1000,11000,21.085110950192981,298.84270871733827,null,5000,35000,105.42555475096491,917.98407998481071,43537.076098544734,102,47.426831301110489,3.4000000000000023E-2,805509.61214973335,1061337.5687917254,1000,416627.84098243387,21.085110950192981,22399.505504531808,null,5000,515000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[104,46.668002000292724,7,-1.5999999999999955E-2,36186.31501335551,75268.36790498413,1000,12000,21.427958282716443,320.27066700005469,null,5000,40000,107.13979141358222,1025.123871398393,47840.482880968026,103,46.668002000292724,-1.5999999999999955E-2,817263.85891764727,1045340.1676910579,1000,417627.84098243387,21.427958282716443,22420.933462814522,null,5000,520000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[105,52.081490232326686,8,0.11600000000000014,41529.534305133537,85115.498581962296,1000,13000,19.200679464799677,339.47134646485438,null,5000,45000,96.003397323998385,1121.1272687223914,58389.978895160319,104,52.081490232326686,0.11600000000000014,829116.05774196133,1167715.6271432207,1000,418627.84098243387,19.200679464799677,22440.134142279323,null,5000,525000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[106,51.404430859306437,9,-1.3000000000000045E-2,46917.28042434292,84995.99710039678,1000,14000,19.453575952177992,358.92492241703235,null,5000,50000,97.267879760889969,1218.3951484832814,62630.909169523242,105,51.404430859306437,-1.3000000000000045E-2,841067.02488981083,1153522.323990359,1000,419627.84098243387,19.453575952177992,22459.587718231502,null,5000,530000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[107,55.568189758910258,10,8.0999999999999975E-2,52349.92442787913,92961.672865528919,1000,15000,17.995907448823306,376.92082986585564,null,5000,55000,89.979537244116528,1308.3746857273979,72704.012812254616,106,55.568189758910258,8.0999999999999975E-2,853117.58343055937,1248038.632233578,1000,420627.84098243387,17.995907448823306,22477.583625680323,null,5000,535000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[108,52.345234752893461,11,-5.8000000000000031E-2,57827.840464778048,88511.895839328237,1000,16000,19.103935720619219,396.02476558647487,null,5000,60000,95.519678603096096,1403.894364330494,73487.180069143855,107,52.345234752893461,-5.8000000000000031E-2,865268.56329248031,1176594.3915640304,1000,421627.84098243387,19.103935720619219,22496.687561400944,null,5000,540000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[109,53.339794213198431,12,1.8999999999999889E-2,63351.405801984583,91212.621860275467,1000,17000,18.747728872050267,414.77249445852516,null,5000,65000,93.738644360251342,1497.6330086907453,79883.436490457578,108,53.339794213198431,1.8999999999999889E-2,877520.80131991801,1199968.685003747,1000,422627.84098243387,18.747728872050267,22515.435290272995,null,5000,545000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[110,52.166318740508068,13,-2.1999999999999957E-2,68921.000850334298,90183.944179349419,1000,18000,19.169456924386775,433.94195138291195,null,5000,70000,95.847284621933881,1593.4802933126791,83126.000887667498,109,52.166318740508068,-2.1999999999999957E-2,889875.14133091678,1174547.3739336648,1000,423627.84098243387,19.169456924386775,22534.604747197383,null,5000,550000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[111,56.078792646046168,14,7.49999999999999E-2,74537.009190753786,98022.73999280062,1000,19000,17.832052952917934,451.77400433582989,null,5000,75000,89.160264764589655,1682.6405580772687,94360.450954242551,110,56.078792646046168,7.49999999999999E-2,902332.43417534139,1263713.4269786896,1000,424627.84098243387,17.832052952917934,22552.436800150303,null,5000,555000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[112,61.350199154774515,15,9.4000000000000139E-2,80199.817600676717,108330.87755212389,1000,20000,16.299865587676354,468.07386992350627,null,5000,80000,81.499327938381768,1764.1398860156505,108230.33334394137,111,61.350199154774515,9.4000000000000139E-2,914893.53779346892,1383596.4891146866,1000,425627.84098243387,16.299865587676354,22568.736665737979,null,5000,560000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[113,54.356276451130221,16,-0.11399999999999999,85909.816080682343,96867.157511181766,1000,21000,18.397139489476697,486.47100941298294,null,5000,85000,91.985697447383487,1856.125583463034,100892.07534273206,112,54.356276451130221,-0.11399999999999999,927559.31727508141,1226752.4893556123,1000,426627.84098243387,18.397139489476697,22587.133805227455,null,5000,565000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[114,62.292292812995228,17,0.14599999999999991,91667.397881354627,112155.76250781429,1000,22000,16.053350339857502,502.52435975284044,null,5000,90000,80.266751699287511,1936.3923351623216,120622.31834277093,113,62.292292812995228,0.14599999999999991,940330.64491904026,1407004.3528015316,1000,427627.84098243387,16.053350339857502,22603.187155567313,null,5000,570000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[115,56.312232702947689,18,-9.599999999999996E-2,97472.959530366017,102292.80930706412,1000,23000,17.758130906922016,520.2824906597624,null,5000,95000,88.79065453461007,2025.1829896969316,114042.57578186493,114,56.312232702947689,-9.599999999999996E-2,953208.40029336594,1272835.9349325846,1000,428627.84098243387,17.758130906922016,22620.945286474234,null,5000,575000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[116,57.663726287818434,19,2.4000000000000011E-2,103326.90085978567,105771.83673043366,2555.0641293520166,25555.064129352017,44.309729770130701,564.59222042989313,null,5000,100000,86.709623568955152,2111.8926132658867,121779.59760062968,115,57.663726287818434,2.4000000000000011E-2,966193.47029581049,1304407.9973709667,1000,429627.84098243387,17.34192471379103,22638.287211188024,null,5000,580000,null,-5000,-5000,-2555.0641293520166,0,0,0,0,0,0,0]
[117,58.817000813574808,20,2.000000000000008E-2,109229.62503361709,108907.27346504234,5322.3515685747552,30877.415697926772,90.490019806422538,655.08224023631567,null,5000,105000,85.009434871524647,2196.9020481374114,129215.18955264229,116,58.817000813574808,2.000000000000008E-2,979286.74921494175,1331516.157318386,1000,430627.84098243387,17.001886974304931,22655.289098162328,null,5000,585000,null,-5000,-5000,-5322.3515685747552,0,0,0,0,0,0,0]
[118,58.699366811947655,21,-2.0000000000000477E-3,115181.53857556381,109687.45891811226,10494.079657451555,41371.495355378327,178.77670965465325,833.85894989096892,null,5000,110000,85.179794460445549,2282.0818425978568,133956.75917353699,117,58.699366811947655,-2.0000000000000477E-3,992489.13879173296,1329851.1250037493,1000,431627.84098243387,17.035958892089109,22672.325057054415,null,5000,590000,null,-5000,-5000,-10494.079657451555,0,0,0,0,0,0,0]
[119,54.238214934239636,22,-7.5999999999999956E-2,121183.05139702701,102275.21204033573,15000,56371.495355378327,276.55777422222576,1110.4167241131947,null,5000,115000,92.185924740741925,2374.2677673385988,128776.04547634818,118,54.238214934239636,-7.5999999999999956E-2,1005801.5482816644,1229706.4395034644,1000,432627.84098243387,18.437184948148385,22690.762242002562,null,5000,595000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[120,61.234944660756547,23,0.12899999999999995,127234.57682533543,116597.71439353903,15000,71371.495355378327,244.95817025883596,1355.3748943720307,null,5000,120000,81.652723419611988,2455.9204907582107,150388.15534279708,119,61.234944660756547,0.12899999999999995,1019224.8945173447,1389467.5701994114,1000,433627.84098243387,16.330544683922398,22707.092786686484,null,5000,600000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[121,53.76428141214425,24,-0.12199999999999997,133336.53163221324,103250.79323752728,15000,86371.495355378327,278.99563810801362,1634.3705324800444,null,5000,125000,92.998546036004541,2548.9190367942151,137040.80039097584,120,53.76428141214425,-0.12199999999999997,1032760.1019716557,1220830.5266350831,1000,434627.84098243387,18.599709207200906,22725.692495893683,null,5000,605000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[122,53.226638598022809,25,-9.999999999999962E-3,139489.33606248157,103208.28530515201,15000,101371.49535537833,281.81377586668043,1916.1843083467247,null,5000,130000,93.937925288893467,2642.8569620831086,140670.39238706609,121,53.226638598022809,-9.999999999999962E-3,1046408.1028214192,1209612.2213687324,1000,435627.84098243387,18.787585057778692,22744.480080951464,null,5000,610000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[123,61.476767580716349,26,0.15500000000000008,145693.41386300226,120360.56952745057,15000,116371.49535537833,243.99461113998302,2160.1789194867079,null,5000,135000,81.331537046661012,2724.1884991297698,167474.30320706137,122,61.476767580716349,0.15500000000000008,1060169.8370115978,1398257.115680886,1000,436627.84098243387,16.2663074093322,22760.746388360796,null,5000,615000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[124,62.583349397169243,27,1.8000000000000009E-2,151949.19231186065,123545.05977894468,15000,131371.49535537831,239.68036457758646,2399.8592840642941,null,5000,140000,79.893454859195487,2804.0819539889653,175488.84066478847,123,62.583349397169243,1.8000000000000009E-2,1074046.2523200279,1424443.743763142,1000,437627.84098243387,15.978690971839097,22776.725079332635,null,5000,620000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[125,63.021432842949423,28,6.9999999999999195E-3,158257.10224779285,125416.87519739728,15000,146371.49535537831,238.01426472451487,2637.8735487888089,null,5000,145000,79.338088241504963,2883.4200422304702,181717.26254944198,124,63.021432842949423,6.9999999999999195E-3,1088038.3044226947,1435421.8499694839,1000,438627.84098243387,15.867617648300991,22792.592696980937,null,5000,625000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[126,66.928761679212286,29,6.1999999999999979E-2,164617.57809985758,134254.72145963591,15000,161371.49535537831,224.11889333758464,2861.9924421263936,null,5000,150000,74.706297779194884,2958.126340009665,197983.73282750737,125,66.928761679212286,6.1999999999999979E-2,1102146.95695955,1525480.004667592,1000,439627.84098243387,14.941259555838975,22807.533956536776,null,5000,630000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[127,86.471960089542279,30,0.29200000000000009,171031.05791735649,174749.1001258496,1281.9577915068949,162653.45314688521,14.825127014345682,2876.8175691407391,null,5000,155000,57.822211903401602,3015.9485519130667,260794.98281313953,126,86.471960089542279,0.29200000000000009,1116373.1816008803,1972212.166030529,1000,440627.84098243387,11.564442380680321,22819.098398917457,null,5000,635000,null,-5000,-5000,-1281.9577915068949,0,0,0,0,0,0,0]
[128,98.145674701630483,31,0.13499999999999995,177497.98340000102,199475.2286428393,1000,163653.45314688521,10.188936018220547,2887.0065051589595,null,5000,160000,50.94468009110274,3066.8932320041695,301002.30549291335,127,98.145674701630483,0.13499999999999995,1130717.9581142203,2239595.8084446504,1000,441627.84098243387,10.188936018220547,22829.287334935678,null,5000,640000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[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":184018.79992833437},228140.81019555111,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,typical,IF((F138-E138)>0,IF(typical-(F138-E138)<min,min,typical-(F138-E138)),IF((F138-E138)<0,IF(typical-(F138-E138)>max,max,typical-(F138-E138)),IF((E138-F138)=0,min,)))))","v":1000},164653.45314688521,8.9533708420215721,2895.9598760009812,null,{"$f":"IF(C138=\"NA\",\"NA\",typical)","v":5000},165000,44.766854210107859,3111.6600862142773,347540.62365093536,128,111.68977781045548,0.13799999999999993,1145182.2744318389,2549798.030010012,1000,442627.84098243387,{"$f":"V138/R138","v":8.9533708420215721},22838.240705777698,null,{"$f":"typical","v":5000},645000,null,{"$f":"IF(A138=endm,E138,IF(C138=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A138=endm,P138,IF(C138=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A138=endm,F138,IF(C138=\"NA\",\"NA\",-G138))","v":-1000},{"$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,{"$f":"IF(C139=\"NA\",\"NA\",IF(C139=0,0,(B139-B138)/B138))","v":-8.7999999999999926E-2},190593.95659440377,{"$f":"IF(C139=\"NA\",\"NA\",IF(C139=0,typical,(F138+IF(V138=typical,0,V138))*(1+D139)))","v":208976.41889834261},1000,165653.45314688521,{"$f":"IF(C139=\"NA\",\"NA\",G139/B139)","v":9.8172925899359331},2905.777168590917,null,5000,170000,{"$f":"IF(C139=\"NA\",\"NA\",L139/B139)","v":49.086462949679664},3160.7465491639568,{"$f":"IF(C139=\"NA\",\"NA\",O139*B139)","v":321957.04876965308},129,101.86107736313541,-8.7999999999999926E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q139-1)/(return/12)","v":1159767.1267187707},2326327.8033691309,{"$f":"IF((U139-T139)>0,IF(typical-(U139-T139)<min,min,typical-(U139-T139)),IF((U139-T139)<0,IF(typical-(U139-T139)>max,max,typical-(U139-T139)),IF((T139-U139)=0,min,)))","v":1000},{"$f":"W138+V139","v":443627.84098243387},9.8172925899359331,22848.057998367633,null,5000,650000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[{"$f":"A139+1","v":131},94.119635483537124,34,-7.5999999999999929E-2,197223.90623269053,194018.21106206859,8205.6951706219406,173859.14831750715,87.183669257380785,2992.9608378482976,null,5000,175000,53.123877651168463,3213.8704268151255,302488.31306315947,{"$f":"Q139+1","v":130},94.119635483537124,-7.5999999999999929E-2,1174473.5194414272,2150450.8903130773,1000,444627.84098243387,10.624775530233693,22858.682773897865,null,5000,655000,null,-5000,-5000,-8205.6951706219406,0,0,0,0,0,0,0]
[132,82.448800683578526,35,-0.12399999999999994,203909.10545129611,170835.95289037211,15000,188859.14831750715,181.93108784646734,3174.8919256947647,null,5000,180000,60.64369594882244,3274.5141227639479,269979.76224332774,131,82.448800683578526,-0.12399999999999994,1189302.4654367722,1884670.9799142559,1000,445627.84098243387,12.128739189764488,22870.811513087629,null,5000,660000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[133,77.254526240513087,36,-6.2999999999999903E-2,210650.0146633902,161010.28785827867,15000,203859.14831750715,194.1633808393461,3369.055306534111,null,5000,185000,64.721126946448706,3339.2352497103966,257971.03722199809,132,77.254526240513087,{"$f":"(R142-R141)/R141","v":-6.2999999999999903E-2},1204254.9859820786,1766873.7081796578,1000,446627.84098243387,12.944225389289741,22883.755738476917,null,5000,665000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[134,95.950121590717259,37,0.24200000000000008,217447.09811891839,201216.7775199821,15000,218859.14831750715,156.33122450833019,3525.3865310424412,null,5000,190000,52.110408169443396,3391.34565787984,325400.02822972165,133,95.950121590717259,0.24200000000000008,1219332.1108652623,2195699.1455591349,1000,447627.84098243387,10.422081633888679,22894.177820110806,null,5000,670000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[135,91.824266362316408,38,-4.3000000000000101E-2,224300.8239365762,193521.45608662284,15000,233859.14831750715,163.35551150295737,3688.7420425453984,null,5000,195000,54.451837167652457,3445.7974950474927,316407.82701584365,134,91.824266362316408,-4.3000000000000101E-2,1234534.8784558063,2102241.0823000916,1000,448627.84098243387,10.890367433530491,22905.068187544337,null,5000,675000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[136,97.058249544968433,39,5.6999999999999891E-2,231211.66413604745,205609.17908356033,15000,248859.14831750715,154.54636849854057,3843.288411043939,null,5000,200000,51.515456166180194,3497.3129512136729,339443.07315574668,135,97.058249544968433,5.6999999999999891E-2,1249864.3357762711,2223125.8239911967,1000,449627.84098243387,10.303091233236039,22915.371278777573,null,5000,680000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[137,102.6876280185766,40,5.8000000000000017E-2,238180.09467051461,218592.51147040684,15000,263859.14831750712,146.07407230485876,3989.3624833487979,null,5000,205000,48.69135743495292,3546.0043086486257,364130.77139877999,136,102.6876280185766,5.8000000000000017E-2,1265321.5385744069,2353125.1217826861,1000,450627.84098243387,9.738271486990584,22925.109550264562,null,5000,685000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[138,99.70968680603788,41,-2.9000000000000022E-2,245206.59545943546,213224.32863776502,15000,278859.14831750712,150.43673769810377,4139.7992210469019,null,5000,210000,50.145579232701259,3596.1498878813268,358570.97902821534,137,99.70968680603788,-2.9000000000000022E-2,1280907.55139586,2285855.493250988,1000,451627.84098243387,10.029115846540252,22935.138666111103,null,5000,690000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[139,128.22665723256472,42,0.28600000000000003,252291.65042159756,275492.48662816582,1000,279859.14831750712,7.7986903938882204,4147.5979114407901,null,5000,215000,38.993451969441104,3635.1433398507679,466122.27903028496,138,128.22665723256472,0.28600000000000003,1296623.4476574925,2940896.1643207707,1000,452627.84098243387,7.7986903938882204,22942.93735650499,null,5000,695000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[140,141.0493229558212,43,0.10000000000000005,259435.74750844404,304141.73529098241,1000,280859.14831750712,7.0897185398983824,4154.6876299806881,null,5000,220000,35.448592699491911,3670.59193255026,517734.5069333135,139,141.0493229558212,0.10000000000000005,1312470.3097213046,3236085.7807528479,1000,453627.84098243387,7.0897185398983824,22950.027075044887,null,5000,700000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[141,148.10178910361228,44,5.0000000000000142E-2,266639.3787376812,320398.82205553155,1000,281859.14831750712,6.7521128951413152,4161.4397428758293,null,5000,225000,33.76056447570658,3704.3524970259664,548621.23227997916,140,148.10178910361228,5.0000000000000142E-2,1328449.2289689824,3398940.0697904904,1000,454627.84098243387,6.7521128951413152,22956.779187940028,null,5000,705000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[142,148.39799268181949,45,1.9999999999999159E-3,273903.04022716155,322041.61969964259,1000,{"$f":"IF(C151=\"NA\",\"NA\",IF(H150=\"NA\",G151,H150+G151))","v":282859.14831750712},6.7386356238935292,{"$f":"IF(C151=\"NA\",\"NA\",IF(J150=\"NA\",I151,J150+I151))","v":4168.1783784997233},null,5000,{"$f":"IF(C151=\"NA\",\"NA\",IF(M150=\"NA\",L151,M150+L151))","v":230000},33.693178119467646,{"$f":"IF(C151=\"NA\",\"NA\",IF(O150=\"NA\",N151,O150+N151))","v":3738.045675145434},554718.47474453913,141,148.39799268181949,1.9999999999999159E-3,1344561.3058770567,3406739.9499300714,1000,455627.84098243387,6.7386356238935292,22963.517823563921,null,5000,710000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[143,149.43677863059222,46,6.999999999999936E-3,281227.23222905473,325302.91103754006,1000,283859.14831750712,6.6917930723868215,4174.8701715721099,null,5000,235000,33.458965361934105,3771.5046405073681,563601.50406775088,142,149.43677863059222,6.999999999999936E-3,1360807.6500926991,3431594.1295795813,1000,456627.84098243387,6.6917930723868215,22970.209616636308,null,5000,715000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[144,149.88508896648398,47,2.9999999999999003E-3,288612.4591642968,327281.81977065263,1000,284859.14831750712,6.6717777391693147,4181.5419493112795,null,5000,240000,33.358888695846574,3804.8635292032145,570292.30857995397,143,149.88508896648398,2.9999999999999003E-3,1377189.3805101379,3442891.9119683197,1000,457627.84098243387,6.6717777391693147,22976.881394375476,null,5000,720000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[145,180.76141729357968,48,0.20600000000000004,296059.22965733253,395907.87464340706,1000,285859.14831750712,5.5321540125782036,4187.0741033238573,null,5000,245000,27.660770062891022,3832.5242992661056,692772.52414742461,144,180.76141729357968,0.20600000000000004,1393707.6253477223,4153333.6458337936,1000,458627.84098243387,5.5321540125782036,22982.413548388053,null,5000,725000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[146,236.97821807188296,49,0.311,303568.05657114362,520346.22365750663,1000,286859.14831750712,4.2197971110436336,4191.2939004349009,null,5000,250000,21.098985555218171,3853.6232848213235,913224.77915727359,145,236.97821807188296,0.311,1410363.52222562,5446331.409688103,1000,459627.84098243387,4.2197971110436336,22986.633345499096,null,5000,730000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[147,336.50906966207378,50,0.41999999999999987,311139.45704256993,740311.63759365934,1000,287859.14831750712,2.9716881063687564,4194.2655885412696,null,5000,255000,14.858440531843783,3868.4817253531673,1301779.1864033283,146,336.50906966207378,0.41999999999999987,1427158.2182441668,7735210.6017571054,1000,460627.84098243387,2.9716881063687564,22989.605033605465,null,5000,735000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[148,305.21372618350091,51,-9.3000000000000041E-2,318773.95251792466,672369.65529744898,1000,288859.14831750712,3.2763926200317051,4197.541981161301,null,5000,260000,16.381963100158526,3884.8636884533257,1185713.7220678187,147,305.21372618350091,-9.3000000000000041E-2,1444092.8700628683,7016743.0157936942,1000,461627.84098243387,3.2763926200317051,22992.881426225496,null,5000,740000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[149,235.93021033984621,52,-0.22699999999999998,326472.06878890714,520514.74354492809,1000,289859.14831750712,4.2385415524342882,4201.7805227137351,null,5000,265000,21.192707762171441,3906.056396215497,921556.70715842384,148,235.93021033984621,-0.22699999999999998,1461168.6439800584,5424715.3512085257,1000,462627.84098243387,4.2385415524342882,22997.11996777793,null,5000,745000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[150,241.82846559834235,53,2.4999999999999915E-2,334234.33602881461,534552.61213355127,1000,290859.14831750712,4.1351624901797939,4205.915685203915,null,5000,270000,20.67581245089897,3926.7322086663958,949595.62483738433,149,241.82846559834235,2.4999999999999915E-2,1478386.7160132255,5561358.2349887388,1000,463627.84098243387,4.1351624901797939,23001.255130268109,null,5000,750000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[151,214.01819205453299,54,-0.11499999999999995,342061.28882905492,473964.06173819286,1000,291859.14831750712,4.6724999889037218,4210.5881851928189,null,5000,275000,23.362499944518611,3950.0947086109145,845392.12798108521,150,214.01819205453299,-0.11499999999999995,1495748.2719800028,4922687.0379650341,1000,464627.84098243387,4.6724999889037218,23005.927630257014,null,5000,755000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[152,237.9882295646407,55,0.1120000000000001,349953.46623596351,528160.03665287048,1000,292859.14831750712,4.2018884792299653,4214.7900736720485,null,5000,280000,21.009442396149826,3971.1041510070645,945076.04631496686,151,237.9882295646407,0.1120000000000001,1513254.5075798358,5475139.9862171188,1000,465627.84098243387,4.2018884792299653,23010.129518736245,null,5000,760000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[153,258.69320553676442,56,8.6999999999999911E-2,357911.41178792983,575196.95984167024,1000,293859.14831750712,3.8655827775804652,4218.6556564496286,null,5000,285000,19.327913887902326,3990.432064894967,1032297.662344369,152,258.69320553676442,8.6999999999999911E-2,1530906.628476334,5952564.1650180081,1000,466627.84098243387,3.8655827775804652,23013.995101513825,null,5000,765000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[154,222.4761567616174,57,-0.14000000000000001,365935.67355282919,495529.38546383637,1000,294859.14831750712,4.4948636948610057,4223.1505201444897,null,5000,290000,22.474318474305029,4012.9063833692721,892775.98961615737,153,222.4761567616174,-0.14000000000000001,1548705.8503803033,5120065.1819154872,1000,467627.84098243387,4.4948636948610057,23018.489965208686,null,5000,770000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[155,197.78130336107787,58,-0.11099999999999999,374026.80416576943,441414.62367735052,1000,295859.14831750712,5.0560896455129427,4228.2066097900024,null,5000,295000,25.280448227564712,4038.1868315968368,798677.85476876388,154,197.78130336107787,-0.11099999999999999,1566653.3991334727,4552626.9467228679,1000,468627.84098243387,5.0560896455129427,23023.5460548542,null,5000,775000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[156,205.49477419215989,59,3.8999999999999917E-2,382185.36086715083,459668.79400076717,1000,296859.14831750712,4.8663037974138046,4233.0729135874162,null,5000,300000,24.331518987069025,4062.5183505839059,834826.29110474559,155,205.49477419215989,3.8999999999999917E-2,1584750.5107929185,4731218.397645059,1000,469627.84098243387,4.8663037974138046,23028.412358651614,null,5000,780000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[157,210.63214354696387,60,2.4999999999999915E-2,390411.90554104385,472185.51385078632,1000,297859.14831750712,4.7476134608915173,4237.8205270483077,null,5000,305000,23.738067304457587,4086.2564178883636,860696.94838236424,156,210.63214354696387,2.4999999999999915E-2,1602998.4317161927,4850523.8575861854,1000,470627.84098243387,4.7476134608915173,23033.159972112506,null,5000,785000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[158,208.31518996794728,61,-1.0999999999999979E-2,398707.00475388562,467980.47319842764,1000,298859.14831750712,4.8004180595465291,4242.6209451078539,null,5000,310000,24.002090297732643,4110.2585081860962,856229.28195015818,157,208.31518996794728,-1.0999999999999979E-2,1621398.4186471603,4798157.0951527376,1000,471627.84098243387,4.8004180595465291,23037.960390172051,null,5000,790000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[159,179.15106337243466,62,-0.13999999999999999,407071.22979350155,403323.20695064776,8748.0228428537957,307607.17116036091,48.830426558326657,4291.4513716661804,null,5000,315000,27.909407322944933,4138.1679155090414,741357.18247713614,158,179.15106337243466,-0.13999999999999999,1639951.7388025536,4127275.1018313542,1000,472627.84098243387,5.5818814645889869,23043.542271636641,null,5000,795000,null,-5000,-5000,-8748.0228428537957,0,0,0,0,0,0,0]
[160,166.78963999973669,63,-6.8999999999999881E-2,415505.15670844715,376424.9056710531,15000,322607.17116036091,89.933643360724801,4381.3850150269054,null,5000,320000,29.977881120241602,4168.1457966292828,695203.53688621381,159,166.78963999973669,-6.8999999999999881E-2,1658659.6699592415,3843424.1198049914,1000,473627.84098243387,5.9955762240483201,23049.537847860691,null,5000,800000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[161,172.29369811972799,64,3.2999999999999932E-2,424009.36634768423,389879.92755819781,15000,337607.17116036091,87.060642169143094,4468.4456571960482,null,5000,325000,29.020214056381029,4197.1660106856634,723145.25360345875,160,172.29369811972799,3.2999999999999932E-2,1677523.5005422351,3971290.1157585559,1000,474627.84098243387,5.8040428112762061,23055.341890671967,null,5000,805000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[162,175.05039728964366,65,1.6000000000000087E-2,432584.44440058159,397134.00639912899,15000,352607.17116036091,85.689608434195947,4554.1352656302442,null,5000,330000,28.56320281139865,4225.7292134970621,739715.57766111416,161,175.05039728964366,1.6000000000000087E-2,1696544.5297134204,4035846.7576106931,1000,475627.84098243387,5.7126405622797298,23061.054531234247,null,5000,810000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[163,182.92766516767762,66,4.4999999999999984E-2,441230.98143725301,416050.03668708977,15000,367607.17116036091,81.999625295881287,4636.1348909261251,null,5000,335000,27.333208431960429,4253.0624219290221,778002.77865586418,162,182.92766516767762,4.4999999999999984E-2,1715724.067461032,4218504.8617031742,1000,476627.84098243387,5.4666416863920855,23066.521172920638,null,5000,815000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[164,206.89118930464338,67,0.13099999999999995,449949.57294923003,471683.59149309853,1000,368607.17116036091,4.8334586086579012,4640.9683495347826,null,5000,340000,24.167293043289504,4277.2297149723117,884921.14265978243,163,206.89118930464338,0.13099999999999995,1735063.4346898736,4772259.9985862896,1000,477627.84098243387,4.8334586086579012,23071.354631529295,null,5000,820000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[165,212.89103379447801,68,2.8999999999999863E-2,458740.8193904736,486391.41564639832,1000,369607.17116036091,4.6972386867423728,4645.6655882215255,null,5000,345000,23.486193433711865,4300.715908406024,915583.85579691606,164,212.89103379447801,2.8999999999999863E-2,1754563.9633122892,4911684.5385452919,1000,478627.84098243387,4.6972386867423728,23076.051870216037,null,5000,825000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[166,210.1234503551498,69,-1.2999999999999961E-2,467605.32621872739,481055.32724299515,1000,370607.17116036091,4.759107078766335,4650.4246953002921,null,5000,350000,23.795535393831674,4324.5114437998554,908681.26567155612,165,210.1234503551498,-1.2999999999999961E-2,1774226.9963398913,{"$f":"(U174+V174)*(1+S175)","v":4848819.6395442029},1000,479627.84098243387,4.759107078766335,{"$f":"Y174+X175","v":23080.810977294805},null,5000,{"$f":"AB174+AA175","v":830000},null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[167,254.03925147937613,70,0.20900000000000013,476543.70393721689,582804.89063678111,1000,371607.17116036091,3.9363995688720714,4654.3610948691639,null,5000,355000,19.681997844360357,4344.1934416442155,1103595.6501969113,166,254.03925147937613,0.20900000000000013,1794053.8879760576,5863431.9442089414,1000,480627.84098243387,3.9363995688720714,23084.747376863677,null,5000,835000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[168,262.93062528115428,71,3.499999999999992E-2,485556.5681366935,604238.06180906843,1000,372607.17116036091,3.8032846076058666,4658.1643794767697,null,5000,360000,19.016423038029334,4363.2098646822451,1147221.4979538033,167,262.93062528115428,3.499999999999992E-2,1814046.0037091908,6069687.0622562543,1000,481627.84098243387,3.8032846076058666,23088.550661471283,null,5000,840000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[169,313.93916658569822,72,0.19400000000000003,494644.53953783272,722654.24580002762,1000,373607.17116036091,3.1853304921322163,4661.3497099689021,null,5000,365000,15.926652460661083,4379.1365171429061,1374782.4685568411,168,313.93916658569822,0.19400000000000003,1834204.7204067672,7248400.3523339676,1000,482627.84098243387,3.1853304921322163,23091.735991963415,null,5000,845000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[170,339.99611741231115,73,8.2999999999999935E-2,503808.24403398123,783717.54820142989,1000,374607.17116036091,2.9412100573704678,4664.2909200262729,null,5000,370000,14.706050286852339,4393.8425674297587,1493889.413447059,169,339.99611741231115,8.2999999999999935E-2,1854531.4264101572,7851100.5815776866,1000,483627.84098243387,2.9412100573704678,23094.677202020786,null,5000,850000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[171,296.47661438353532,74,-0.128,513048.31273426447,684273.70203164686,1000,375607.17116036091,3.3729473134982428,4667.6638673397711,null,5000,375000,16.864736567491214,4410.7073039972502,1307671.5685258354,170,296.47661438353532,-0.128,1875027.521630242,6847031.7071357425,1000,484627.84098243387,3.3729473134982428,23098.050149334285,null,5000,855000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[172,289.95412886709755,75,-2.1999999999999971E-2,522365.3820070498,670197.68058695062,1000,376607.17116036091,3.4488213839450337,4671.112688723716,null,5000,380000,17.244106919725169,4427.951410916975,1283902.794018267,171,289.95412886709755,-2.1999999999999971E-2,1895694.4176438272,6697375.0095787561,1000,485627.84098243387,3.4488213839450337,23101.498970718232,null,5000,860000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[173,299.23266099084469,76,3.2000000000000063E-2,531760.09352377534,692676.0063657331,1000,377607.17116036091,3.3418811859932496,4674.4545699097089,null,5000,385000,16.709405929966248,4444.6608168469411,1329987.6834268516,172,299.23266099084469,3.2000000000000063E-2,1916533.5377908589,6912723.0098852767,1000,486627.84098243387,3.3418811859932496,23104.840851904224,null,5000,865000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[174,314.79275936236866,77,5.2000000000000129E-2,541233.09430313983,729747.15869675123,1000,378607.17116036091,3.176693142579134,4677.631263052288,null,5000,390000,15.883465712895671,4460.5442825598366,1404147.042965048,173,314.79275936236866,5.2000000000000129E-2,1937546.3172724489,7273236.6063993117,1000,487627.84098243387,3.176693142579134,23108.017545046805,null,5000,870000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[175,322.03299282770308,78,2.2999999999999833E-2,550785.03675566625,747554.34334677644,1000,379607.17116036091,3.1052718891291637,4680.7365349414167,null,5000,395000,15.526359445645818,4476.0706420054821,1441442.4249532437,174,322.03299282770308,2.2999999999999833E-2,1958734.2032497199,7441544.0483464953,1000,488627.84098243387,3.1052718891291637,23111.122816935935,null,5000,875000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[176,345.86343429695313,79,7.4000000000000066E-2,560416.57872862997,803947.36475443793,1000,380607.17116036091,2.891314608127713,4683.6278495495444,null,5000,400000,14.456573040638565,4490.5272150461205,1553109.1643997838,175,345.86343429695313,7.4000000000000066E-2,1980098.6549434669,7993292.3079241365,1000,489627.84098243387,2.891314608127713,23114.014131544063,null,5000,880000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[177,325.11162823913594,80,-6.0000000000000012E-2,570128.38355136849,756650.52286917157,1000,381607.17116036091,3.0758666043911838,4686.7037161539356,null,5000,405000,15.379333021955919,4505.9065480680765,1464922.6145357969,176,325.11162823913594,-6.0000000000000012E-2,2001641.1437346626,7514634.7694486883,1000,490627.84098243387,3.0758666043911838,23117.089998148454,null,5000,885000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[178,319.25961893083149,81,-1.7999999999999995E-2,579921.12008096313,744012.8134575265,1000,382607.17116036091,3.132247051314851,4689.8359632052507,null,5000,410000,15.661235256574257,4521.5677833246509,1443554.0074741526,177,319.25961893083149,-1.7999999999999995E-2,2023363.1532657847,7380353.3435986117,1000,491627.84098243387,3.132247051314851,23120.22224519977,null,5000,890000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[179,313.83220540900737,82,-1.6999999999999956E-2,589795.46274830459,732347.59562874865,1000,383607.17116036091,3.1864161254474577,4693.0223793306977,null,5000,415000,15.932080627237289,4537.4998639518881,1424013.589347092,178,313.83220540900737,-1.6999999999999956E-2,2045266.1795429995,7255870.3367574364,1000,492627.84098243387,3.1864161254474577,23123.408661325218,null,5000,895000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[180,297.82676293314796,83,-5.1000000000000115E-2,599752.09160454047,695946.86825168238,1000,384607.17116036091,3.3576566126948979,4696.3800359433926,null,5000,420000,16.788283063474491,4554.2881470153625,1356388.8962903901,179,297.82676293314796,-5.1000000000000115E-2,2067351.7310391914,6886769.9495828059,1000,493627.84098243387,3.3576566126948979,23126.766317937912,null,5000,900000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[181,274.29844866142929,84,-7.8999999999999945E-2,609791.69236791146,641888.0656597995,1000,385607.17116036091,3.6456640745872941,4700.0257000179799,null,5000,425000,18.228320372936469,4572.5164673882991,1254234.1734834495,180,274.29844866142929,-7.8999999999999945E-2,2089621.3287978505,6343636.1235657642,1000,494627.84098243387,3.6456640745872941,23130.411982012498,null,5000,905000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[182,259.7606308823735,85,-5.3000000000000123E-2,619914.95647097728,608814.99817983003,15000,400607.17116036091,57.74547108638798,4757.7711711043676,null,5000,430000,19.248490362129328,4591.764957750428,1192759.7622888263,181,259.7606308823735,-5.3000000000000123E-2,2112076.5065378328,6008370.4090167778,1000,495627.84098243387,3.8496980724258654,23134.261680084925,null,5000,910000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[183,253.52637574119655,86,-2.399999999999998E-2,630122.58110823564,595179.43822351412,15000,415607.17116036091,59.165441686872931,4816.9366127912408,null,5000,435000,19.721813895624312,4611.4867716460521,1169133.5279938944,182,253.52637574119655,-2.399999999999998E-2,2134718.8107589819,5865145.5192003753,1000,496627.84098243387,3.9443627791248619,23138.206042864051,null,5000,915000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[184,241.10358332987789,87,-4.9000000000000085E-2,640415.26928413729,566966.64575056196,15000,430607.17116036091,62.213923960959974,4879.1505367522004,null,5000,440000,20.737974653653325,4632.2247462997057,1116845.9851221936,183,241.10358332987789,-4.9000000000000085E-2,2157549.8008486391,5578704.3887595562,1000,497627.84098243387,4.1475949307306648,23142.353637794782,null,5000,920000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[185,255.32869474634069,88,5.8999999999999997E-2,650793.72986150498,601476.67784984503,15000,445607.17116036091,58.747803551425847,4937.8983403036264,null,5000,445000,19.582601183808617,4651.8073474835146,1187739.8982444031,184,255.32869474634069,5.8999999999999997E-2,2180571.0491890446,5908906.9476963701,1000,498627.84098243387,3.9165202367617233,23146.270158031544,null,5000,925000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[186,246.13686173547242,89,-3.6000000000000004E-2,661258.67761035077,580787.51744725055,15000,460607.17116036091,60.941704928864986,4998.8400452324913,null,5000,450000,20.313901642954995,4672.1212491264696,1149981.2619076045,185,246.13686173547242,-3.6000000000000004E-2,2203784.14126562,5697150.2975793006,1000,499627.84098243387,4.0627803285909989,23150.332938360134,null,5000,930000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[187,254.50551503447849,90,3.400000000000003E-2,671810.8332571038,601568.29304045707,15000,475607.17116036091,58.937819080140223,5057.7778643126312,null,5000,455000,19.645939693380072,4691.7671888198493,1194080.6248124631,186,254.50551503447849,3.400000000000003E-2,2227190.6757761668,5891887.4076969968,1000,500627.84098243387,3.9291879386760145,23154.26212629881,null,5000,935000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[188,248.65188818868549,91,-2.2999999999999986E-2,682450.92353424628,588709.22230052657,15000,490607.17116036091,60.325301003214143,5118.1031653158452,null,5000,460000,20.108433667738048,4711.875622487587,1171616.7704417764,187,248.65188818868549,-2.2999999999999986E-2,2250792.2647409681,5757350.9973199656,1000,501627.84098243387,4.0216867335476092,23158.283813032358,null,5000,940000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[189,258.84661560442157,92,4.0999999999999912E-2,693179.68123036518,613887.30041484814,15000,505607.17116036091,57.949376564086599,5176.0525418799316,null,5000,465000,19.316458854695533,4731.1920813422821,1224653.0580298889,188,258.84661560442157,4.0999999999999912E-2,2274590.5336138099,5994443.3882100834,1000,502627.84098243387,3.8632917709391066,23162.147104803298,null,5000,945000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[190,258.84661560442157,93,0,703997.84524061775,614887.30041484814,15000,520607.17116036091,57.949376564086599,5234.001918444018,null,5000,470000,19.316458854695533,4750.5085401969773,1229653.0580298889,189,258.84661560442157,0,2298587.1213939241,5995443.3882100834,1000,503627.84098243387,3.8632917709391066,23166.010396574238,null,5000,950000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[191,225.71424880705561,94,-0.128,714906.16061762313,537053.72596174758,15000,535607.17116036091,66.455707068906648,5300.457625512925,null,5000,475000,22.151902356302216,4772.6604425532796,1077257.466602063,190,225.71424880705561,-0.128,2322783.6807388733,5228898.6345191924,1000,504627.84098243387,4.4303804712604435,23170.4407770455,null,5000,955000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[192,237.90281824263661,95,5.3999999999999992E-2,725905.37862276984,567108.62716368202,15000,550607.17116036091,63.050955473345965,5363.5085809862712,null,5000,480000,21.016985157781988,4793.6774277110617,1140429.3697985746,191,237.90281824263661,5.3999999999999992E-2,2347181.8780783638,5512313.1607832294,1000,505627.84098243387,4.2033970315563982,23174.644174077057,null,5000,960000,null,-5000,-5000,-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":736996.25677795976},535726.43541535211,{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,typical,IF((F202-E202)>0,IF(typical-(F202-E202)<min,min,typical-(F202-E202)),IF((F202-E202)<0,IF(typical-(F202-E202)>max,max,typical-(F202-E202)),IF((E202-F202)=0,min,)))))","v":15000},565607.17116036091,66.862094881597002,5430.3706758678682,null,{"$f":"IF(C202=\"NA\",\"NA\",typical)","v":5000},485000,22.287364960532333,4815.9647926715943,1080424.8957200558,192,224.34235760280632,-5.7000000000000037E-2,2371783.3937290167,5199054.310618585,1000,506627.84098243387,{"$f":"V202/R202","v":4.4574729921064664},23179.101647069165,null,{"$f":"typical","v":5000},965000,null,{"$f":"IF(A202=endm,E202,IF(C202=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A202=endm,P202,IF(C202=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A202=endm,F202,IF(C202=\"NA\",\"NA\",-G202))","v":-15000},{"$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,{"$f":"IF(C203=\"NA\",\"NA\",IF(C203=0,0,(B203-B202)/B202))","v":0.1699999999999999},748179.55891777587,{"$f":"IF(C203=\"NA\",\"NA\",IF(C203=0,typical,(F202+IF(V202=typical,0,V202))*(1+D203)))","v":627969.92943596188},15000,580607.17116036091,{"$f":"IF(C203=\"NA\",\"NA\",G203/B203)","v":57.147089642390604},5487.5177655102589,null,5000,490000,{"$f":"IF(C203=\"NA\",\"NA\",L203/B203)","v":19.049029880796869},4835.0138225523915,{"$f":"IF(C203=\"NA\",\"NA\",O203*B203)","v":1269097.1279924652},193,262.48055839528337,0.1699999999999999,{"$f":"(1+return/12)*typical*((1+return/12)^Q203-1)/(return/12)","v":2396589.9220100921},6084063.5434237439,{"$f":"IF((U203-T203)>0,IF(typical-(U203-T203)<min,min,typical-(U203-T203)),IF((U203-T203)<0,IF(typical-(U203-T203)>max,max,typical-(U203-T203)),IF((T203-U203)=0,min,)))","v":1000},{"$f":"W202+V203","v":507627.84098243387},3.8098059761593737,23182.911453045323,null,5000,970000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[{"$f":"A203+1","v":195},260.64319448651639,98,-6.9999999999999655E-3,759456.05524209084,624567.13992991019,15000,595607.17116036091,57.549939216908967,5545.0677047271674,null,5000,495000,19.183313072302987,4854.1971356246941,1265213.4480965179,{"$f":"Q203+1","v":194},260.64319448651639,-6.9999999999999655E-3,2421603.1713601761,6042468.0986197777,1000,508627.84098243387,3.8366626144605975,23186.748115659782,null,5000,975000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[196,294.78745296425006,99,0.13100000000000009,770826.52236910793,707516.43526072847,15000,610607.17116036091,50.884119555180334,5595.9518242823478,null,5000,500000,16.961373185060111,4871.1585088097545,1435956.4097971621,195,294.78745296425006,0.13100000000000009,2446824.8644548436,6835162.4195389682,1000,509627.84098243387,3.3922746370120223,23190.140390296794,null,5000,980000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[197,288.30212899903654,100,-2.2000000000000079E-2,782291.74338885024,692929.07368499239,15000,625607.17116036091,52.028752101411392,5647.9805763837594,null,5000,505000,17.34291736713713,4888.501426176892,1409365.3687816244,196,288.30212899903654,{"$f":"(R206-R205)/R205","v":-2.2000000000000079E-2},2472256.7383253002,6685766.8463091096,1000,510627.84098243387,3.4685834734274259,23193.60897377022,null,5000,985000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[198,296.66289074000855,101,2.8999999999999825E-2,793852.50791709078,714053.01682185708,15000,640607.17116036091,50.562441303606803,5698.543017687366,null,5000,510000,16.854147101202265,4905.3555732780942,1455236.9644762913,197,296.66289074000855,2.8999999999999825E-2,2497900.5444780109,6880683.0848520733,1000,511627.84098243387,3.3708294202404536,23196.979803190461,null,5000,990000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[199,275.59982549746798,102,-7.0999999999999883E-2,805509.61214973335,664284.25262750534,15000,655607.17116036091,54.426739831654245,5752.9697575190203,null,5000,515000,18.142246610551414,4923.4978198886456,1356915.1399984749,198,275.59982549746798,-7.0999999999999883E-2,2523758.0490153278,6393083.5858275769,1000,512627.84098243387,3.6284493221102831,23200.608252512571,null,5000,995000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[200,272.01702776600087,103,-1.3000000000000097E-2,817263.85891764727,656635.5573433477,15000,670607.17116036091,55.143606719001269,5808.1133642380219,null,5000,520000,18.38120223966709,4941.8790221283125,1344275.2431784943,199,272.01702776600087,-1.3000000000000097E-2,2549831.0327571221,6310960.499211818,1000,513627.84098243387,3.6762404479334179,23204.284492960505,null,5000,1000000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[201,249.43961446142279,104,-8.3000000000000004E-2,829116.05774196133,603051.80608384986,15000,685607.17116036091,60.134794677209669,5868.2481589152312,null,5000,525000,20.044931559069891,4961.923953687382,1237700.3979946792,200,249.43961446142279,-8.3000000000000004E-2,2576121.2913634311,5788067.7777772369,1000,514627.84098243387,4.0089863118139784,23208.293479272321,null,5000,1005000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[202,240.21034872635013,105,-3.7000000000000061E-2,841067.02488981083,581701.88925874745,15000,700607.17116036091,62.445269654423342,5930.6934285696543,null,5000,530000,20.815089884807779,4982.73904357219,1196905.4832688761,201,240.21034872635013,-3.7000000000000061E-2,2602630.6354581267,5574872.2699994789,1000,515627.84098243387,4.1630179769615561,23212.456497249281,null,5000,1010000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[203,219.31204838715769,106,-8.6999999999999938E-2,853117.58343055937,532006.82489323639,15000,715607.17116036091,68.395695130803219,5999.0891237004571,null,5000,535000,22.798565043601073,5005.5376086157912,1097774.7062244839,202,219.31204838715769,-8.6999999999999938E-2,2629360.890753611,5090771.382509524,1000,516627.84098243387,4.5597130087202142,23217.016210258,null,5000,1015000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[204,237.51494840329175,107,8.2999999999999893E-2,865268.56329248031,577246.39135937497,15000,730607.17116036091,63.153919788368626,6062.2430434888256,null,5000,540000,21.051306596122874,5026.5889152119144,1193890.0068411161,203,237.51494840329175,8.2999999999999893E-2,2656313.8981765574,5514388.407257814,1000,517627.84098243387,4.2102613192245748,23221.226471577225,null,5000,1020000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[205,260.31638345000778,108,9.6000000000000058E-2,877520.80131991801,633758.04492987506,15000,745607.17116036091,57.622189587927572,6119.8652330767536,null,5000,545000,19.207396529309193,5045.7963117412237,1313503.4474978633,204,260.31638345000778,9.6000000000000058E-2,2683491.5139946956,6044865.6943545649,1000,518627.84098243387,3.8414793058618382,23225.067950883087,null,5000,1025000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[206,267.34492580315799,109,2.7000000000000017E-2,889875.14133091678,651896.51214298164,15000,{"$f":"IF(C215=\"NA\",\"NA\",IF(H214=\"NA\",G215,H214+G215))","v":760607.17116036091},56.1072926854212,{"$f":"IF(C215=\"NA\",\"NA\",IF(J214=\"NA\",I215,J214+I215))","v":6175.9725257621749},null,5000,{"$f":"IF(C215=\"NA\",\"NA\",IF(M214=\"NA\",L215,M214+L215))","v":550000},18.702430895140399,{"$f":"IF(C215=\"NA\",\"NA\",IF(O214=\"NA\",N215,O214+N215))","v":5064.4987426363641},1353968.0405803057,205,267.34492580315799,2.7000000000000017E-2,2710895.6099446509,6209104.0681021372,1000,519627.84098243387,3.7404861790280801,23228.808437062115,null,5000,1030000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[207,259.32457802906322,110,-3.0000000000000124E-2,902332.43417534139,633309.61677869211,15000,775607.17116036091,57.84256977878475,6233.8150955409592,null,5000,555000,19.280856592928249,5083.7795992292922,1318348.9993628964,206,259.32457802906322,-3.0000000000000124E-2,2738528.0733608566,6023800.9460590724,1000,520627.84098243387,3.8561713185856501,23232.664608380699,null,5000,1035000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[208,289.1469045024055,111,0.11500000000000006,914893.53779346892,707255.22270824166,15000,790607.17116036091,51.876744196219505,6285.6918397371783,null,5000,560000,17.292248065406501,5101.0718472946983,1474959.1342896293,207,289.1469045024055,0.11500000000000006,2766390.8073055297,6717653.0548558654,1000,521627.84098243387,3.4584496130813003,23236.12305799378,null,5000,1040000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[209,281.33993808084057,112,-2.6999999999999958E-2,927559.31727508141,689132.33169511915,15000,805607.17116036091,53.316283860451698,6339.0081235976304,null,5000,565000,17.772094620150565,5118.843941914849,1440135.2376638094,208,281.33993808084057,-2.6999999999999958E-2,2794485.7306997427,6537249.4223747579,1000,522627.84098243387,3.5544189240301134,23239.677476917812,null,5000,1045000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[210,319.32082972175402,113,0.13499999999999993,940330.64491904026,783300.1964739603,15000,820607.17116036091,46.97469943652132,6385.9828230341518,null,5000,570000,15.658233145507108,5134.5021750603564,1639553.4947484238,209,319.32082972175402,0.13499999999999993,2822814.7784555736,7420913.0943953507,1000,523627.84098243387,3.1316466291014216,23242.809123546915,null,5000,1050000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[211,326.98452963507611,114,2.3999999999999983E-2,953208.40029336594,803123.40118933539,15000,835607.17116036091,45.873729918477856,6431.8565529526295,null,5000,575000,15.291243306159284,5149.7934183665157,1683902.7786223858,210,326.98452963507611,2.3999999999999983E-2,2851379.9016093705,7600039.0086608389,1000,524627.84098243387,3.0582486612318571,23245.867372208148,null,5000,1055000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[212,295.92099931974388,115,-9.5000000000000001E-2,966193.47029581049,727731.6780763485,15000,850607.17116036091,50.689204329809783,6482.5457572824389,null,5000,580000,16.896401443269927,5166.6898198097851,1528932.0146532592,211,295.92099931974388,-9.5000000000000001E-2,2880183.0674561146,6878940.3028380591,1000,525627.84098243387,3.3792802886539857,23249.2466524968,null,5000,1060000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[213,300.95165630817951,116,1.6999999999999925E-2,979286.74921494175,741120.11660364631,15000,865607.17116036091,49.841892163038139,6532.3876494454771,null,5000,585000,16.613964054346045,5183.3037838641312,1559923.8589023643,212,300.95165630817951,1.6999999999999925E-2,2909226.2596849147,6996899.2879863055,1000,526627.84098243387,3.3227928108692093,23252.569445307669,null,5000,1065000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[214,290.71929999370138,117,-3.4000000000000072E-2,992489.13879173296,716888.03263912234,15000,880607.17116036091,51.596161659459774,6583.9838111049366,null,5000,590000,17.198720553153258,5200.5025044172844,1511886.447699684,213,290.71929999370138,-3.4000000000000072E-2,2938511.4785156231,6759970.7121947706,1000,527627.84098243387,3.4397441106306519,23256.009189418299,null,5000,1070000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[215,274.43901919405408,118,-5.6000000000000077E-2,1005801.5482816644,677686.30281133146,15000,895607.17116036091,54.656950910444685,6638.6407620153814,null,5000,595000,18.218983636814894,5218.7214880540996,1432220.8066285015,214,274.43901919405408,-5.6000000000000077E-2,2968040.7408365873,6382356.3523118626,1000,528627.84098243387,3.6437967273629788,23259.652986145662,null,5000,1075000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[216,289.258726230533,119,5.3999999999999986E-2,1019224.8945173447,715335.3631631434,15000,910607.17116036091,51.856689668353589,6690.4974516837347,null,5000,600000,17.285563222784528,5236.0070512768843,1514560.7301864407,215,289.258726230533,5.3999999999999986E-2,2997816.0803435575,6728057.5953367036,1000,529627.84098243387,3.457112644556906,23263.110098790217,null,5000,1080000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[217,254.83693780909957,120,-0.11900000000000002,1032760.1019716557,631091.45494672935,15000,925607.17116036091,58.861168749550046,6749.3586204332851,null,5000,605000,19.62038958318335,5255.6274408600675,1339328.0032942542,216,254.83693780909957,-0.11900000000000002,3027839.547679754,5928299.7414916363,1000,530627.84098243387,3.9240779166366697,23267.034176706853,null,5000,1085000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[218,280.5754685278186,121,0.10099999999999991,1046408.1028214192,695932.69189634896,15000,940607.17116036091,53.461551997774798,6802.8201724310602,null,5000,610000,17.820517332591599,5273.4479581926589,1479600.1316269736,217,280.5754685278186,0.10099999999999991,3058113.2105770851,6528159.0153822917,1000,531627.84098243387,3.5641034665183198,23270.59828017337,null,5000,1090000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[219,295.44596835979297,122,5.299999999999995E-2,1060169.8370115978,733870.12456685537,15000,955607.17116036091,50.770704651258121,6853.590877082318,null,5000,615000,16.923568217086039,5290.3715264097445,1563018.938603203,218,295.44596835979297,5.299999999999995E-2,3088639.1539985603,6875204.443197553,1000,532627.84098243387,3.384713643417208,23273.982993816786,null,5000,1095000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[220,306.67291515746513,123,3.8000000000000075E-2,1074046.2523200279,762795.1893003959,15000,970607.17116036091,48.912046870190864,6902.5029239525093,null,5000,620000,16.304015623396953,5306.6755420331419,1627413.658270125,219,306.67291515746513,3.8000000000000075E-2,3119419.480281882,7137500.21203906,1000,533627.84098243387,3.2608031246793909,23277.243796941464,null,5000,1100000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[221,281.21906319939552,124,-8.3000000000000004E-2,1088038.3044226947,700400.18858846312,15000,985607.17116036091,53.339200512749031,6955.8421244652582,null,5000,625000,17.779733504249677,5324.4552755373916,1497338.3246337045,220,281.21906319939552,-8.3000000000000004E-2,3150456.3092842316,6546004.6944398182,1000,534627.84098243387,3.5559467008499355,23280.799743642314,null,5000,1105000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[222,249.16008999466445,125,-0.11399999999999995,1102146.95695955,621440.56708937837,15000,1000607.1711603609,60.202257915066625,7016.0443823803244,null,5000,630000,20.067419305022209,5344.5226948424133,1331641.7556254622,221,249.16008999466445,-0.11399999999999995,3181751.7785282657,5800646.1592736794,1000,535627.84098243387,4.0134838610044419,23284.813227503317,null,5000,1110000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[223,246.41932900472312,126,-1.1000000000000051E-2,1116373.1816008803,615593.72085139516,15000,1015607.1711603609,60.871848245770096,7076.9162306260941,null,5000,635000,20.290616081923368,5364.8133109243363,1321993.6963135819,222,246.41932900472312,-1.1000000000000051E-2,3213308.0433493345,5737828.0515216691,1000,536627.84098243387,4.058123216384673,23288.871350719703,null,5000,1115000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[224,225.72010536832639,127,-8.3999999999999977E-2,1130717.9581142203,564799.84829987795,15000,1030607.1711603609,66.453982801059055,7143.3702134271534,null,5000,640000,22.151327600353021,5386.9646385246897,1215946.2258232413,223,225.72010536832639,-8.3999999999999977E-2,3245127.2770439121,5256766.4951938493,1000,537627.84098243387,4.4302655200706038,23293.301616239773,null,5000,1120000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[225,239.48903179579429,128,6.0999999999999971E-2,1145182.2744318389,600313.63904617052,15000,1045607.1711603609,62.633348540112216,7206.0035619672653,null,5000,645000,20.877782846704072,5407.8424213713934,1295118.9455984589,224,239.48903179579429,6.0999999999999971E-2,3277211.6710192785,5578490.2514006738,1000,538627.84098243387,4.1755565693408139,23297.477172809115,null,5000,1125000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[226,218.17450796596862,129,-8.8999999999999926E-2,1159767.1267187707,547796.72517106135,15000,1060607.1711603608,68.752303556654454,7274.75586552392,null,5000,650000,22.917434518884818,5430.7598558902782,1184853.3594401961,225,218.17450796596862,-8.8999999999999926E-2,3309563.4349444387,5082915.6190260137,1000,539627.84098243387,4.5834869037769641,23302.06065971289,null,5000,1130000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[227,216.42911190224086,130,-8.0000000000000192E-3,1174473.5194414272,544406.35136969283,15000,1075607.1711603608,69.306757617595224,7344.0626231415154,null,5000,655000,23.102252539198407,5453.8621084294764,1180374.5325646745,226,216.42911190224086,-8.0000000000000192E-3,3342184.7969023092,5043244.2940738052,1000,540627.84098243387,4.6204505078396814,23306.681110220728,null,5000,1135000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[228,233.95986996632237,131,8.1000000000000003E-2,1189302.4654367722,589584.26583063789,15000,1090607.1711603608,64.113559313224073,7408.1761824547393,null,5000,660000,21.371186437741358,5475.2332948672174,1280984.869702413,227,233.95986996632237,8.1000000000000003E-2,3375078.0035431613,5452828.0818937831,1000,541627.84098243387,4.2742372875482717,23310.955347508276,null,5000,1140000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[229,253.84645891345977,132,8.4999999999999978E-2,1204254.9859820786,640783.92842624208,15000,1105607.1711603608,59.090838076704209,7467.2670205314434,null,5000,665000,19.696946025568071,5494.9302408927852,1394868.583627118,228,253.84645891345977,8.4999999999999978E-2,3408245.3202393539,5917403.4688547542,1000,542627.84098243387,3.9393892051136143,23314.894736713388,null,5000,1145000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[230,257.90800225607512,133,1.599999999999998E-2,1219332.1108652623,652052.471281062,15000,1120607.1711603608,58.160273697543516,7525.4272942289872,null,5000,670000,19.386757899181173,5514.3169987919664,1422186.4809651519,229,257.90800225607512,1.599999999999998E-2,3441689.0312413485,{"$f":"(U238+V238)*(1+S239)","v":6013097.9243564308},1000,543627.84098243387,3.8773515798362346,{"$f":"Y238+X239","v":23318.772088293223},null,5000,{"$f":"AB238+AA239","v":1150000},null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[231,283.44089447942656,134,9.9000000000000005E-2,1234534.8784558063,717704.66593788716,15000,1135607.1711603608,52.92108616700957,7578.3483803959971,null,5000,675000,17.640362055669858,5531.9573608476367,1567982.942580702,230,283.44089447942656,9.9000000000000005E-2,3475411.4398350264,6609493.6188677177,1000,544627.84098243387,3.5280724111339712,23322.300160704355,null,5000,1155000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[232,257.08089129283991,135,-9.2999999999999944E-2,1249864.3357762711,651865.13200566371,15000,1150607.1711603608,58.347393789426199,7636.695774185423,null,5000,680000,19.449131263142068,5551.4064921107783,1427160.5289206968,231,257.08089129283991,-9.2999999999999944E-2,3509414.868500317,5995717.7123130197,1000,545627.84098243387,3.8898262526284135,23326.189986956982,null,5000,1160000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[233,297.69967211710861,136,0.15799999999999997,1265321.5385744069,756017.82286255853,15000,1165607.1711603608,50.386350422647844,7687.0821246080704,null,5000,685000,16.795450140882615,5568.2019422516605,1657651.8924901667,232,297.69967211710861,0.15799999999999997,3543701.6590711535,6944199.1108584767,1000,546627.84098243387,3.359090028176523,23329.54907698516,null,5000,1165000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[234,312.28695605084692,137,4.8999999999999995E-2,1280907.55139586,794111.69618282386,15000,1180607.1711603608,48.032745874783458,7735.1148704828538,null,5000,690000,16.010915291594486,5584.2128575432553,1743876.8352221849,233,312.28695605084692,4.8999999999999995E-2,3578274.1728967465,7285513.8672905415,1000,547627.84098243387,3.202183058318897,23332.751260043478,null,5000,1170000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[235,344.45251252408417,138,0.10300000000000004,1296623.4476574925,877008.20088965469,15000,1195607.1711603608,43.547367066893429,7778.6622375497473,null,5000,695000,14.51578902229781,5598.7286465655534,1928496.1492500701,234,344.45251252408417,0.10300000000000004,3613134.7910042196,8037024.7956214668,1000,548627.84098243387,2.9031578044595618,23335.654417847938,null,5000,1175000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[236,371.31980850096278,139,7.8000000000000125E-2,1312470.3097213046,946492.84055904776,15000,1210607.1711603608,40.39644440342618,7819.0586819531736,null,5000,700000,13.465481467808727,5612.1941280333622,2083918.8488915758,235,371.31980850096278,7.8000000000000125E-2,3648285.9142625877,8664990.7296799421,1000,549627.84098243387,2.6930962935617457,23338.3475141415,null,5000,1180000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[237,371.69112830946369,140,9.999999999998684E-4,1328449.2289689824,948440.33339960675,15000,1225607.1711603608,40.35608831511108,7859.4147702682849,null,5000,705000,13.45202943837036,5625.6461574717323,2091002.7677404671,236,371.69112830946369,9.999999999998684E-4,3683729.9635481099,8674656.7204096206,1000,550627.84098243387,2.6904058876740717,23341.037920029175,null,5000,1185000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[238,348.64627835427694,141,-6.2E-2,1344561.3058770567,890575.03272883105,15000,1240607.1711603608,43.023548310352965,7902.4383185786382,null,5000,710000,14.341182770117653,5639.9873402418498,1966360.5961405581,237,348.64627835427694,-6.2E-2,3719469.3799110088,8137766.0037442232,1000,551627.84098243387,2.8682365540235306,23343.906156583198,null,5000,1190000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[239,361.89483693173946,142,3.7999999999999985E-2,1360807.6500926991,925454.88397252664,15000,1255607.1711603608,41.448505115946979,7943.8868236945855,null,5000,715000,13.816168371982325,5653.8035086138325,2046082.2987938994,238,361.89483693173946,3.7999999999999985E-2,3755506.6247436018,8448039.1118865032,1000,552627.84098243387,2.7632336743964649,23346.669390257593,null,5000,1195000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[240,389.39884453855171,143,7.6000000000000151E-2,1377189.3805101379,996865.45515443874,15000,1270607.1711603608,38.520915535266703,7982.4077392298523,null,5000,720000,12.840305178422234,5666.6438137922551,2206584.553502236,239,389.39884453855171,7.6000000000000151E-2,3791844.1799497977,9091166.0843898784,1000,553627.84098243387,2.5680610356844467,23349.237451293277,null,5000,1200000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[241,404.97479832009378,144,0.04,1393707.6253477223,1037780.0733606163,15000,1285607.1711603608,37.039341860833368,8019.447081090686,null,5000,725000,12.346447286944455,5678.9902610791996,2299847.9356423258,240,404.97479832009378,0.04,3828484.5481160465,9455852.7277654745,1000,554627.84098243387,2.4692894573888911,23351.706740750666,null,5000,1205000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[242,433.32303420250037,145,7.0000000000000048E-2,1410363.52222562,1111494.6784958595,15000,1300607.1711603608,34.61620734657324,8054.063288437259,null,5000,730000,11.538735782191079,5690.5289968613906,2465837.2911372883,241,433.32303420250037,7.0000000000000048E-2,3865430.2526836796,10118832.418709058,1000,555627.84098243387,2.3077471564382157,23354.014487907105,null,5000,1210000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[243,400.39048360311034,146,-7.5999999999999998E-2,1427158.2182441668,1027945.0829301742,15000,1315607.1711603608,37.463427864256751,8091.526716301516,null,5000,735000,12.487809288085584,5703.016806149476,2283433.6570108547,242,400.39048360311034,-7.5999999999999998E-2,3902683.8381227106,9350725.1548871696,1000,556627.84098243387,2.4975618576171166,23356.512049764722,null,5000,1215000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[244,368.35924491486151,147,-8.0000000000000016E-2,1444092.8700628683,946629.47629576013,15000,1330607.1711603608,40.721117243757341,8132.2478335452734,null,5000,740000,13.573705747919114,5716.5905118973951,2105758.9644499859,243,368.35924491486151,-8.0000000000000016E-2,3940247.8701070664,8603587.1424961947,1000,557627.84098243387,2.7147411495838227,23359.226790914305,null,5000,1220000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[245,361.36041926147914,148,-1.9E-2,1461168.6439800584,929624.5162461407,15000,1345607.1711603608,41.509803510456003,8173.757637055729,null,5000,745000,13.836601170152001,5730.427113067547,2070749.5441254363,244,361.36041926147914,-1.9E-2,3978124.935691291,8441099.9867887665,1000,558627.84098243387,2.7673202340304002,23361.994111148335,null,5000,1225000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[246,385.21020693273681,149,6.6000000000000142E-2,1478386.7160132255,992045.73431838606,15000,1360607.1711603608,38.93977815239775,8212.6974152081275,null,5000,750000,12.979926050799248,5743.4070391183459,2212419.0140377153,245,385.21020693273681,6.6000000000000142E-2,4016317.6434887177,8999278.5859168246,1000,559627.84098243387,2.5959852101598497,23364.590096358494,null,5000,1230000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[247,349.00044748105955,150,-9.3999999999999986E-2,1495748.2719800028,899699.43529245781,15000,1375607.1711603608,42.979887585427974,8255.677302793556,null,5000,755000,14.326629195142658,5757.7336683134881,2009451.6267181698,246,349.00044748105955,-9.3999999999999986E-2,4054828.6238511247,8154252.3988406435,1000,560627.84098243387,2.8653258390285319,23367.455422197523,null,5000,1235000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[248,365.0544680651883,151,4.6000000000000034E-2,1513254.5075798358,942131.60931591096,15000,1390607.1711603608,41.089758685877605,8296.7670614794333,null,5000,760000,13.696586228625868,5771.4302545421142,2106886.4015472056,247,365.0544680651883,4.6000000000000034E-2,4093660.5290498831,8530394.0091873128,1000,561627.84098243387,2.7393172457251738,23370.19473944325,null,5000,1240000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[249,332.92967487545172,152,-8.8000000000000023E-2,1530906.628476334,860136.02769611077,15000,1405607.1711603608,45.054559962585095,8341.821621442019,null,5000,765000,15.018186654195032,5786.4484411963094,1926480.3982110517,248,332.92967487545172,-8.8000000000000023E-2,4132816.0334586329,7780631.3363788286,1000,562627.84098243387,3.0036373308390063,23373.198376774089,null,5000,1245000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[250,306.96116023516652,153,-7.7999999999999917E-2,1548705.8503803033,793967.41753581422,15000,1420607.1711603608,48.866117096079272,8390.6877385380976,null,5000,770000,16.288705698693093,5802.7371468950023,1781214.9271505899,249,306.96116023516652,-7.7999999999999917E-2,4172297.8337374534,7174664.09214128,1000,563627.84098243387,3.2577411397386182,23376.456117913829,null,5000,1250000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[251,331.825014214215,154,8.0999999999999989E-2,1566653.3991334727,859359.7783562151,15000,1435607.1711603608,45.204548655022457,8435.8922871931209,null,5000,775000,15.068182885007484,5817.8053297800097,1930493.3362497876,250,331.825014214215,8.0999999999999989E-2,4212108.6490185987,7756892.883604723,1000,564627.84098243387,3.0136365770014972,23379.46975449083,null,5000,1255000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[252,330.49771415735813,155,-4.0000000000000313E-3,1584750.5107929185,856918.33924279024,15000,1450607.1711603608,45.386093027130983,8481.2783802202521,null,5000,780000,15.128697675710328,5832.9340274557198,1927771.3629047882,251,330.49771415735813,-4.0000000000000313E-3,4252251.2210937534,7726861.3120703045,1000,565627.84098243387,3.0257395351420655,23382.495494025974,null,5000,1260000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[253,359.91201071736299,156,8.8999999999999954E-2,1602998.4317161927,934273.07143539854,15000,1465607.1711603608,41.676853101130376,8522.9552333213833,null,5000,785000,13.892284367043461,5846.8263118227633,2104343.0142033142,252,359.91201071736299,8.8999999999999954E-2,4292728.3146028696,8415640.9688445609,1000,566627.84098243387,2.7784568734086919,23385.273950899384,null,5000,1265000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[254,354.51333055660251,157,-1.5000000000000091E-2,1621398.4186471603,921243.97536386747,15000,1480607.1711603608,42.311525990995314,8565.2667593123788,null,5000,790000,14.103841996998437,5860.9301538197615,2077777.8689902644,253,354.51333055660251,-1.5000000000000091E-2,4333542.7172245579,8290391.3543118918,1000,567627.84098243387,2.8207683993996877,23388.094719298784,null,5000,1270000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[255,301.33633097311213,158,-0.15000000000000002,1639951.7388025536,783907.37905928737,15000,1495607.1711603608,49.778265871759196,8615.0450251841376,null,5000,795000,16.592755290586396,5877.5229091103474,1771111.1886417244,254,301.33633097311213,-0.15000000000000002,4374697.2398680979,7047682.6511651082,1000,568627.84098243387,3.3185510581172797,23391.413270356901,null,5000,1275000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[256,295.30960435364989,159,-1.9999999999999987E-2,1658659.6699592415,769209.23147810157,15000,1510607.1711603608,50.794148848733869,8665.8391740328716,null,5000,800000,16.931382949577955,5894.4542920599251,1740688.9648688899,255,295.30960435364989,-1.9999999999999987E-2,4416194.716866998,6907708.9981418056,1000,569627.84098243387,3.3862765899155911,23394.799546946815,null,5000,1280000,null,-5000,-5000,-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":1677523.5005422351},799477.18227426941,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,typical,IF((F266-E266)>0,IF(typical-(F266-E266)<min,min,typical-(F266-E266)),IF((F266-E266)<0,IF(typical-(F266-E266)>max,max,typical-(F266-E266)),IF((E266-F266)=0,min,)))))","v":15000},1525607.1711603608,48.93463280224843,8714.7738068351209,null,{"$f":"IF(C266=\"NA\",\"NA\",typical)","v":5000},805000,16.311544267416142,5910.7658363273413,1811835.1455339077,256,306.53136931908858,3.7999999999999999E-2,4458038.0061742216,7171239.9400711944,1000,570627.84098243387,{"$f":"V266/R266","v":3.2623088534832285},23398.061855800297,null,{"$f":"typical","v":5000},1285000,null,{"$f":"IF(A266=endm,E266,IF(C266=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A266=endm,P266,IF(C266=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A266=endm,F266,IF(C266=\"NA\",\"NA\",-G266))","v":-15000},{"$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,{"$f":"IF(C267=\"NA\",\"NA\",IF(C267=0,0,(B267-B266)/B266))","v":-5.1000000000000031E-2},1696544.5297134204,{"$f":"IF(C267=\"NA\",\"NA\",IF(C267=0,typical,(F266+IF(V266=typical,0,V266))*(1+D267)))","v":759652.84597828158},15000,1540607.1711603608,{"$f":"IF(C267=\"NA\",\"NA\",G267/B267)","v":51.564418126710677},8766.3382249618317,null,5000,810000,{"$f":"IF(C267=\"NA\",\"NA\",L267/B267)","v":17.188139375570223},5927.9539757029115,{"$f":"IF(C267=\"NA\",\"NA\",O267*B267)","v":1724431.5531116785},257,290.89826948381506,-5.1000000000000031E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q267-1)/(return/12)","v":4500229.9895590069},6806455.703127563,{"$f":"IF((U267-T267)>0,IF(typical-(U267-T267)<min,min,typical-(U267-T267)),IF((U267-T267)<0,IF(typical-(U267-T267)>max,max,typical-(U267-T267)),IF((T267-U267)=0,min,)))","v":1000},{"$f":"W266+V267","v":571627.84098243387},3.4376278751140452,23401.499483675412,null,5000,1290000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[{"$f":"A267+1","v":259},281.58952486033297,162,-3.2000000000000008E-2,1715724.067461032,736311.95490697655,15000,1555607.1711603608,53.269026990403589,8819.6072519522349,null,5000,815000,17.75634233013453,5945.710318033046,1674249.7434121047,{"$f":"Q267+1","v":258},281.58952486033297,-3.2000000000000008E-2,4542773.572805332,6589617.1206274806,1000,572627.84098243387,3.5512684660269063,23405.05075214144,null,5000,1295000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[260,276.52091341284699,163,-1.7999999999999943E-2,1735063.4346898736,724040.33971865103,15000,1570607.1711603608,54.245445000410989,8873.8526969526465,null,5000,820000,18.081815000136995,5963.7921330331828,1649113.2480306868,259,276.52091341284699,-1.7999999999999943E-2,4585671.6859120429,6471986.0124561861,1000,573627.84098243387,3.6163630000273992,23408.667115141467,null,5000,1300000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[261,239.74363192893833,164,-0.13300000000000006,1754563.9633122892,628609.97453607048,15000,1585607.1711603608,62.566833910508635,8936.4195308631552,null,5000,825000,20.855611303502879,5984.6477443366857,1434781.1860426054,260,239.74363192893833,{"$f":"(R270-R269)/R269","v":-0.13300000000000006},4628927.2832946423,5612078.8727995129,1000,574627.84098243387,4.1711222607005762,23412.838237402168,null,5000,1305000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[262,255.08722437239038,165,6.4000000000000001E-2,1774226.9963398913,669905.01290637907,15000,1600607.1711603608,58.803415329425412,8995.2229461925799,null,5000,830000,19.601138443141803,6004.2488827798279,1531607.1819493321,261,255.08722437239038,6.4000000000000001E-2,4672543.3439887641,5972315.9206586825,1000,575627.84098243387,3.9202276886283607,23416.758465090796,null,5000,1310000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[263,280.08577236088468,166,9.8000000000000143E-2,1794053.8879760576,736653.70417120424,15000,1615607.1711603608,53.555023068693444,9048.777969261273,null,5000,835000,17.85167435623115,6022.1005571360593,1686704.6857803671,262,280.08577236088468,9.8000000000000143E-2,4716522.8718553381,6558700.8808832336,1000,576627.84098243387,3.5703348712462297,23420.328799962041,null,5000,1315000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[264,277.8450861819976,167,-7.999999999999988E-3,1814046.0037091908,731752.47453783464,15000,1630607.1711603608,53.986918416021616,9102.7648876772946,null,5000,840000,17.995639472007205,6040.0961966080667,1678211.0482941242,263,277.8450861819976,-7.999999999999988E-3,4760868.8957874645,6507223.2738361675,1000,577627.84098243387,3.5991278944014411,23423.927927856443,null,5000,1320000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[265,282.01276247472754,168,1.4999999999999901E-2,1834204.7204067672,743743.76165590214,15000,1645607.1711603608,53.189082183272532,9155.9539698605677,null,5000,845000,17.729694061090846,6057.8258906691572,1708384.2140185358,264,282.01276247472754,1.4999999999999901E-2,4805584.4699190268,6605846.6229437096,1000,578627.84098243387,3.5459388122181692,23427.473866668661,null,5000,1325000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[266,299.49755374816067,169,6.2000000000000083E-2,1854531.4264101572,790917.87487856811,15000,1660607.1711603608,50.083881528505209,9206.0378513890737,null,5000,850000,16.694627176168403,6074.5205178453252,1819304.035287685,265,299.49755374816067,6.2000000000000083E-2,4850672.6738350186,7016471.1135662198,1000,579627.84098243387,3.3389254352336803,23430.812792103894,null,5000,1330000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[267,296.20308065693092,170,-1.0999999999999933E-2,1875027.521630242,783206.77825490397,15000,1675607.1711603608,50.640931778063909,9256.6787831671372,null,5000,855000,16.88031059268797,6091.4008284380134,1804291.6908995206,266,296.20308065693092,-1.0999999999999933E-2,4896136.6127836434,6940278.9313169923,1000,580627.84098243387,3.3760621185375941,23434.188854222433,null,5000,1335000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[268,284.35495743065366,171,-4.0000000000000098E-2,1895694.4176438272,752838.50712470768,15000,1690607.1711603608,52.750970602149913,9309.4297537692873,null,5000,860000,17.583656867383304,6108.9844853053964,1737120.0232635397,267,284.35495743065366,-4.0000000000000098E-2,4941979.4178901734,6663627.7740643118,1000,581627.84098243387,3.5167313734766608,23437.705585595912,null,5000,1340000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[269,269.8528546016903,172,-5.100000000000008E-2,1916533.5377908589,715392.74326134752,15000,1705607.1711603608,55.585848895837636,9365.0156026651257,null,5000,865000,18.528616298612544,6127.5131016040086,1653526.9020770988,268,269.8528546016903,-5.100000000000008E-2,4988204.2463725926,6324731.7575870315,1000,582627.84098243387,3.7057232597225087,23441.411308855633,null,5000,1345000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[270,277.40873453053763,173,2.8000000000000014E-2,1937546.3172724489,736451.74007266527,15000,{"$f":"IF(C279=\"NA\",\"NA\",IF(H278=\"NA\",G279,H278+G279))","v":1720607.1711603608},54.071837447312873,{"$f":"IF(C279=\"NA\",\"NA\",IF(J278=\"NA\",I279,J278+I279))","v":9419.0874401124383},null,5000,{"$f":"IF(C279=\"NA\",\"NA\",IF(M278=\"NA\",L279,M278+L279))","v":870000},18.023945815770958,{"$f":"IF(C279=\"NA\",\"NA\",IF(O278=\"NA\",N279,O278+N279))","v":6145.5370474197798},1704825.6553352578,269,277.40873453053763,2.8000000000000014E-2,5034814.2817590293,6502852.2467994681,1000,583627.84098243387,3.6047891631541913,23445.016098018787,null,5000,1350000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[271,251.60972221919764,174,-9.2999999999999972E-2,1958734.2032497199,668868.72824590746,15000,1735607.1711603608,59.616138310157517,9478.7035784225955,null,5000,875000,19.872046103385841,6165.4090935231652,1551276.8693890786,270,251.60972221919764,-9.2999999999999972E-2,5081812.7341070212,5898993.9878471177,1000,584627.84098243387,3.9744092206771682,23448.990507239465,null,5000,1355000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[272,265.19664721903433,175,5.4000000000000097E-2,1980098.6549434669,706041.6395711865,15000,1750607.1711603608,56.561801053280377,9535.2653794758753,null,5000,880000,18.853933684426792,6184.2630272075921,1640045.8203360892,271,265.19664721903433,5.4000000000000097E-2,5129202.8402245799,6218593.6631908622,1000,585627.84098243387,3.7707867368853583,23452.761293976349,null,5000,1360000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[273,252.7324047997397,176,-4.7000000000000083E-2,2001641.1437346626,673810.68251134071,15000,1765607.1711603608,59.351312752655176,9594.6166922285302,null,5000,885000,19.783770917551724,6204.0467981251441,1567963.6667802928,272,252.7324047997397,-4.7000000000000083E-2,5176987.8638931178,5927272.7610208914,1000,586627.84098243387,3.9567541835103448,23456.718048159859,null,5000,1365000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[274,249.69961594214283,177,-1.1999999999999974E-2,2023363.1532657847,666712.95432120457,15000,1780607.1711603608,60.072178899448552,9654.6888711279789,null,5000,890000,20.024059633149516,6224.0708577582936,1554148.1027789293,273,249.69961594214283,-1.1999999999999974E-2,5225171.0960922269,5857133.4878886407,1000,587627.84098243387,4.0048119266299036,23460.722860086487,null,5000,1370000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[275,275.6683760001257,178,0.10400000000000009,2045266.1795429995,737155.10157060996,15000,1795607.1711603608,54.413205524862818,9709.1020766528418,null,5000,895000,18.137735174954273,6242.2085929332479,1720779.5054679383,274,275.6683760001257,0.10400000000000009,5273755.8552263286,6467379.3706290601,1000,588627.84098243387,3.6275470349908545,23464.350407121477,null,5000,1375000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[276,286.97077941613082,179,4.0999999999999877E-2,2067351.7310391914,768419.46073500486,15000,1810607.1711603608,52.270130187188109,9761.3722068400293,null,5000,900000,17.423376729062703,6259.6319696623104,1796331.4651921233,275,286.97077941613082,4.0999999999999877E-2,5322745.4873532141,6733582.9248248506,1000,589627.84098243387,3.4846753458125406,23467.835082467289,null,5000,1380000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[277,276.06588979831787,180,-3.7999999999999944E-2,2089621.3287978505,740181.52122707479,15000,1825607.1711603608,54.334854664436705,9815.7070615044668,null,5000,905000,18.111618221478899,6277.7435878837896,1733070.869514823,276,276.06588979831787,-3.7999999999999944E-2,5372143.3664144911,6478668.7736815065,1000,590627.84098243387,3.62232364429578,23471.457406111585,null,5000,1385000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[278,281.86327348408253,181,2.0999999999999935E-2,2112076.5065378328,756746.33317284333,15000,1840607.1711603608,53.21729154205358,9868.924353046521,null,5000,910000,17.739097180684528,6295.482685064474,1774465.3577746339,277,281.86327348408253,2.0999999999999935E-2,5421952.8944679433,6615741.8179288171,1000,591627.84098243387,3.5478194361369053,23475.005225547724,null,5000,1390000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[279,259.31421160535592,182,-0.08,2134718.8107589819,697126.62651901587,15000,1855607.1711603608,57.844882110927806,9926.7692351574497,null,5000,915000,19.28162737030927,6314.7643124347833,1637508.1291526633,278,259.31421160535592,-0.08,5472177.5019218447,6087402.4724945119,1000,592627.84098243387,3.8563254740618538,23478.861551021786,null,5000,1395000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[280,247.64507208311488,183,-4.5000000000000089E-2,2157549.8008486391,666710.92832566018,15000,1870607.1711603608,60.570557184217598,9987.3397923416669,null,5000,920000,20.190185728072535,6334.954498162856,1568820.2633407933,279,247.64507208311488,-4.5000000000000089E-2,5522820.6477711927,5814424.3612322584,1000,593627.84098243387,4.0380371456145072,23482.899588167402,null,5000,1400000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[281,266.96138770559787,184,7.8000000000000111E-2,2180571.0491890446,719792.38073506171,15000,1885607.1711603608,56.187900913003332,10043.527693254669,null,5000,925000,18.729300304334444,6353.6837984671902,1696188.2438813753,280,266.96138770559787,7.8000000000000111E-2,5573885.8198359516,6269027.4614083748,1000,594627.84098243387,3.7458600608668888,23486.645448228268,null,5000,1405000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[282,300.59852255650316,185,0.12599999999999981,2203784.14126562,811612.2207076794,15000,1900607.1711603608,49.900444860571355,10093.428138115241,null,5000,930000,16.633481620190452,6370.3172800873808,1914907.9626104285,281,300.59852255650316,0.12599999999999981,5625376.5350012518,7060050.9215458296,1000,595627.84098243387,3.3266963240380902,23489.972144552306,null,5000,1410000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[283,314.42605459410231,186,4.6000000000000034E-2,2227190.6757761668,849992.38286023273,15000,1915607.1711603608,47.705970229991735,10141.134108345233,null,5000,935000,15.90199007666391,6386.2192701640452,2007993.7288905082,282,314.42605459410231,4.6000000000000034E-2,5677296.3394595953,7385859.2639369378,1000,596627.84098243387,3.180398015332782,23493.152542567641,null,5000,1415000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[284,359.70340645565301,187,0.14399999999999988,2250792.2647409681,973535.28599210619,15000,1930607.1711603608,41.701022928314458,10182.835131273549,null,5000,940000,13.900340976104818,6400.1196111401496,2302144.825850741,283,359.70340645565301,0.14399999999999988,5729648.808955092,8450566.9979438558,1000,597627.84098243387,2.7800681952209638,23495.932610762862,null,5000,1420000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[285,375.89005974615736,188,4.4999999999999908E-2,2274590.5336138099,1018389.3738617509,15000,1945607.1711603608,39.905285098865512,10222.740416372413,null,5000,945000,13.301761699621837,6413.4213728397717,2410741.3430140242,284,375.89005974615736,4.4999999999999908E-2,5782437.5490297182,8831887.5128513295,1000,598627.84098243387,2.6603523399243674,23498.592963102787,null,5000,1425000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[286,412.72728560128081,189,9.8000000000000073E-2,2298587.1213939241,1119289.5325002025,15000,1960607.1711603608,36.343611201152555,10259.084027573566,null,5000,950000,12.114537067050852,6425.5359099068228,2651993.9946293989,285,412.72728560128081,9.8000000000000073E-2,5835666.1952716298,9698510.4891107604,1000,599627.84098243387,2.4229074134101705,23501.015870516196,null,5000,1430000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[287,428.41092245412949,190,3.800000000000002E-2,2322783.6807388733,1162860.5347352102,15000,1975607.1711603608,35.013112910551598,10294.097140484118,null,5000,955000,11.671037636850532,6437.2069475436729,2757769.7664253162,286,428.41092245412949,3.800000000000002E-2,5889338.4135655612,10068091.88769697,1000,600627.84098243387,2.3342075273701064,23503.350078043564,null,5000,1435000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[288,498.67031373660672,191,0.16399999999999998,2347181.8780783638,1354733.6624317847,15000,1990607.1711603608,30.079993909408589,10324.177134393527,null,5000,960000,10.02666463646953,6447.2336121801427,3215044.0081190681,287,498.67031373660672,0.16399999999999998,5943457.9003452733,11720422.957279272,1000,601627.84098243387,2.0053329272939058,23505.355410970857,null,5000,1440000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[289,486.20355589319155,192,-2.4999999999999998E-2,2371783.3937290167,1321840.3208709899,15000,2005607.1711603608,30.851275804521631,10355.028410198049,null,5000,965000,10.283758601507209,6457.5173707816502,3139667.9079160914,288,486.20355589319155,-2.4999999999999998E-2,5998028.382848151,11428387.38334729,1000,602627.84098243387,2.0567517203014418,23507.412162691158,null,5000,1445000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[290,483.7725381137256,193,-4.9999999999999776E-3,2396589.9220100921,1316226.119266635,15000,2020607.1711603608,31.006307341227767,10386.034717539276,null,5000,970000,10.335435780409256,6467.8528065620594,3128969.5683765109,289,483.7725381137256,-4.9999999999999776E-3,6053053.6193718854,11372240.446430553,1000,603627.84098243387,2.0670871560818513,23509.479249847242,null,5000,1450000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[291,476.03217750390598,194,-1.6000000000000018E-2,2421603.1713601761,1296150.5013583689,15000,2035607.1711603608,31.510474940272122,10417.545192479549,null,5000,975000,10.503491646757373,6478.356298208817,3083906.0552824871,290,476.03217750390598,-1.6000000000000018E-2,6108537.3995333174,11191268.599287665,1000,604627.84098243387,2.1006983293514749,23511.579948176593,null,5000,1455000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[292,482.6966279889607,195,1.4000000000000066E-2,2446824.8644548436,1315310.6083773861,15000,2050607.1711603608,31.075419073246668,10448.620611552795,null,5000,980000,10.358473024415556,6488.7147712332326,3132080.7400564421,291,482.6966279889607,1.4000000000000066E-2,6164483.5445294268,11348960.359677693,1000,605627.84098243387,2.0716946048831111,23513.651642781475,null,5000,1460000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[293,398.70741471888158,196,-0.1739999999999999,2472256.7383253002,1087272.562519721,15000,2065607.1711603608,37.62157272790153,10486.242184280696,null,5000,985000,12.540524242633843,6501.2552954758667,2592098.6912866211,292,398.70741471888158,-0.1739999999999999,6220895.9074005056,9375067.2570937742,1000,606627.84098243387,2.5081048485267687,23516.159747630001,null,5000,1465000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[294,404.68802593966478,197,1.4999999999999947E-2,2497900.5444780109,1104596.6509575166,15000,2080607.1711603608,37.065588894484264,10523.30777317518,null,5000,990000,12.355196298161422,6513.6104917740277,2635980.1716559203,293,404.68802593966478,1.4999999999999947E-2,6277778.3732955093,{"$f":"(U302+V302)*(1+S303)","v":9516708.2659501806},1000,607627.84098243387,2.4710392596322843,{"$f":"Y302+X303","v":23518.630786889633},null,5000,{"$f":"AB302+AA303","v":1470000},null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[295,438.68182011859665,198,8.4000000000000061E-2,2523758.0490153278,1198466.7696379481,15000,2095607.1711603608,34.193347688638625,10557.501120863819,null,5000,995000,11.39778256287954,6525.0082743369076,2862402.5060750181,294,438.68182011859665,8.4000000000000061E-2,6335134.8597396398,10317195.760289997,1000,608627.84098243387,2.2795565125759079,23520.910343402207,null,5000,1475000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[296,438.68182011859665,199,0,2549831.0327571221,1199466.7696379481,15000,2110607.1711603608,34.193347688638625,10591.694468552458,null,5000,1000000,11.39778256287954,6536.4060568997875,2867402.5060750181,295,438.68182011859665,0,6392969.316904135,10318195.760289997,1000,609627.84098243387,2.2795565125759079,23523.189899914782,null,5000,1480000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[297,469.38954752689847,200,7.0000000000000132E-2,2576121.2913634311,1284499.4435126046,15000,2125607.1711603608,31.956399709008053,10623.650868261466,null,5000,1005000,10.652133236336018,6547.0581901361238,3073120.68150027,296,469.38954752689847,7.0000000000000132E-2,6451285.7278783377,11041539.463510297,1000,610627.84098243387,2.1304266472672038,23525.32032656205,null,5000,1485000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[298,480.65489666754405,201,2.4000000000000042E-2,2602630.6354581267,1316351.4301569071,15000,2140607.1711603608,31.207421590828176,10654.858289852295,null,5000,1010000,10.402473863609393,6557.4606639997328,3151875.5778562762,297,480.65489666754405,2.4000000000000042E-2,6510088.1089439886,11307560.410634544,1000,611627.84098243387,2.0804947727218783,23527.400821334773,null,5000,1490000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[299,526.79776674762832,202,9.6000000000000071E-2,2629360.890753611,1443817.1674519703,15000,2155607.1711603608,28.473924809149793,10683.332214661445,null,5000,1015000,9.4913082697165976,6566.9519722694495,3459455.6333304793,298,526.79776674762832,9.6000000000000071E-2,6569380.5098518562,12394182.210055461,1000,612627.84098243387,1.8982616539433195,23529.299082988717,null,5000,1495000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[300,559.45922828598134,203,6.2000000000000131E-2,2656313.8981765574,1534395.8318339926,15000,2170607.1711603608,26.811605281685303,10710.14381994313,null,5000,1020000,8.9372017605617664,6575.8891740300114,3678941.8825969696,299,559.45922828598134,6.2000000000000131E-2,6629167.0141006205,13163683.507078901,1000,613627.84098243387,1.7874403521123534,23531.086523340829,null,5000,1500000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[301,555.54301368797951,204,-6.999999999999929E-3,2683491.5139946956,1524648.0610111549,15000,2185607.1711603608,27.000609548524974,10737.144429491655,null,5000,1025000,9.0002031828416573,6584.8893772128531,3658189.289418791,300,555.54301368797951,-6.999999999999929E-3,6689451.739218127,13072530.72252935,1000,614627.84098243387,1.8000406365683317,23532.886563977398,null,5000,1505000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[302,567.76495998911503,205,2.1999999999999943E-2,2710895.6099446509,1559212.3183534003,15000,2200607.1711603608,26.419383119887453,10763.563812611543,null,5000,1030000,8.8064610399624836,6593.6958382528155,3743669.4537860039,301,567.76495998911503,2.1999999999999943E-2,6750238.8370449422,13361148.398424996,1000,615627.84098243387,1.7612922079924969,23534.647856185391,null,5000,1510000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[303,549.59648126946331,206,-3.2000000000000063E-2,2738528.0733608566,1510285.5241660916,15000,2215607.1711603608,27.292751156908526,10790.856563768451,null,5000,1035000,9.0975837189695081,6602.7934219717854,3628872.0312648518,302,549.59648126946331,-3.2000000000000063E-2,6811532.4940203177,12934559.649675395,1000,616627.84098243387,1.8195167437939017,23536.467372929186,null,5000,1515000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[304,513.87270998694828,207,-6.499999999999985E-2,2766390.8073055297,1413051.9650952958,15000,2230607.1711603608,29.190108189206974,10820.046671957658,null,5000,1040000,9.7300360630689919,6612.5234580348542,3397995.3492326369,303,513.87270998694828,-6.499999999999985E-2,6873336.9314704863,12094748.272446496,1000,617627.84098243387,1.9460072126137984,23538.413380141799,null,5000,1520000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[305,563.71836285568224,208,9.6999999999999961E-2,2794485.7306997427,1551215.0057095394,15000,2245607.1711603608,26.609032077672722,10846.655704035331,null,5000,1045000,8.8696773592242408,6621.3931353940789,3732600.898108203,304,563.71836285568224,9.6999999999999961E-2,6935656.4058994073,13269035.854873806,1000,618627.84098243387,1.7739354718448481,23540.187315613643,null,5000,1525000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[306,599.79633807844596,209,6.4000000000000085E-2,2822814.7784555736,1651556.7660749501,15000,2260607.1711603608,25.008488794805189,10871.664192830136,null,5000,1050000,8.3361629316017289,6629.7292983256802,3976487.3555871281,305,599.79633807844596,6.4000000000000085E-2,6998495.2092819018,14119318.149585731,1000,619627.84098243387,1.6672325863203459,23541.854548199964,null,5000,1530000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[307,624.38798793966214,210,4.0999999999999828E-2,2851379.9016093705,1720311.5934840229,15000,2275607.1711603608,24.023524298564066,10895.6877171287,null,5000,1055000,8.0078414328546881,6637.7371397585348,4144523.3371661995,306,624.38798793966214,4.0999999999999828E-2,7061857.6693592519,14699251.193718744,1000,620627.84098243387,1.6015682865709377,23543.456116486537,null,5000,1535000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[308,643.74401556579164,211,3.0999999999999962E-2,2880183.0674561146,1774672.2528820275,15000,2290607.1711603608,23.301187486483091,10918.988904615182,null,5000,1060000,7.7670624954943639,6645.5042022540292,4278003.5606183512,307,643.74401556579164,3.0999999999999962E-2,7125748.149937246,15155958.980724024,1000,621627.84098243387,1.5534124990988727,23545.009528985636,null,5000,1540000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[309,702.32472098227868,212,9.0999999999999998E-2,2909226.2596849147,1937258.4278942919,15000,2305607.1711603608,21.357642059104574,10940.346546674287,null,5000,1065000,7.1192140197015243,6652.623416273731,4672301.8846346214,308,702.32472098227868,9.0999999999999998E-2,7190171.0511867208,16536242.247969909,1000,622627.84098243387,1.423842803940305,23546.433371789575,null,5000,1545000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[310,639.81782081485585,213,-8.9000000000000037E-2,2938511.4785156231,1765753.4278116997,15000,2320607.1711603608,23.444173500663638,10963.790720174951,null,5000,1070000,7.8147245002212129,6660.438140773952,4261467.0169021403,309,639.81782081485585,-8.9000000000000037E-2,7255130.8099466087,15065427.687900586,1000,623627.84098243387,1.5629449000442426,23547.99631668962,null,5000,1550000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[311,715.9561414918237,214,0.11900000000000001,2968040.7408365873,1976997.0857212918,15000,2335607.1711603608,20.951004022040784,10984.741724196992,null,5000,1075000,6.9836680073469282,6667.4218087812988,4773581.5919134943,310,715.9561414918237,0.11900000000000001,7320631.9000295,16859332.582760755,1000,624627.84098243387,1.3967336014693856,23549.393050291088,null,5000,1555000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[312,765.35711525475949,215,6.8999999999999936E-2,2997816.0803435575,2114478.8846360608,15000,2350607.1711603608,19.598694127259858,11004.340418324253,null,5000,1080000,6.5328980424199523,6673.9547068237189,5107958.721755526,311,765.35711525475949,6.8999999999999936E-2,7386678.8325297432,18023695.530971248,1000,625627.84098243387,1.3065796084839905,23550.699629899573,null,5000,1560000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[313,808.21711370902608,216,5.6000000000000071E-2,3027839.547679754,2233945.7021756801,15000,2365607.1711603608,18.559369438693043,11022.899787762946,null,5000,1085000,6.186456479564348,6680.1411633032831,5399004.4101738352,312,808.21711370902608,5.6000000000000071E-2,7453276.1561341574,19034078.480705637,1000,626627.84098243387,1.2372912959128697,23551.936921195487,null,5000,1565000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[314,828.42254155175169,217,2.4999999999999949E-2,3058113.2105770851,2290819.3447300717,15000,2380607.1711603608,18.106701891407848,11041.006489654354,null,5000,1090000,6.03556729713595,6686.1767306004194,5538979.5204281816,313,828.42254155175169,2.4999999999999949E-2,7520428.4574352745,19510955.442723278,1000,627627.84098243387,1.2071134594271899,23553.144034654913,null,5000,1570000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[315,917.06375349778909,218,0.10699999999999997,3088639.1539985603,2537044.0146161895,15000,2395607.1711603608,16.35655094074783,11057.363040595101,null,5000,1095000,5.4521836469159437,6691.6289142473352,6136650.3291139966,314,917.06375349778909,0.10699999999999997,7588140.3612472359,21599734.675094668,1000,628627.84098243387,1.0904367293831887,23554.234471384298,null,5000,1575000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[316,959.24868615868741,219,4.6000000000000013E-2,3119419.480281882,2654794.0392885343,15000,2410607.1711603608,15.63723799306676,11073.000278588168,null,5000,1100000,5.212412664355587,6696.8413269116909,6423936.2442532405,315,959.24868615868741,4.6000000000000013E-2,7656416.530924296,22594368.470149022,1000,629627.84098243387,1.0424825328711174,23555.276953917168,null,5000,1580000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[317,827.83161615494726,220,-0.13699999999999998,3150456.3092842316,2291950.2559060049,15000,2425607.1711603608,18.119626874932514,11091.1199054631,null,5000,1105000,6.0398756249775047,6702.8812025366688,5548856.9787905468,316,827.83161615494726,-0.13699999999999998,7725261.6686819987,19499802.989738606,1000,630627.84098243387,1.2079751249955011,23556.484929042163,null,5000,1585000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[318,843.56041686189121,221,1.8999999999999951E-2,3181751.7785282657,2336516.3107682187,15000,2440607.1711603608,17.781773184428378,11108.901678647528,null,5000,1110000,5.9272577281427923,6708.8084602648114,5659285.261387567,317,843.56041686189121,1.8999999999999951E-2,7794680.5159210134,19871318.246543638,1000,631627.84098243387,1.1854515456285584,23557.670380587791,null,5000,1590000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[319,847.77821894620058,222,4.9999999999998969E-3,3213308.0433493345,2349203.8923220597,15000,2455607.1711603608,17.693306651172517,11126.5949852987,null,5000,1115000,5.8977688837241722,6714.7062291485354,5692581.6876945039,318,847.77821894620058,4.9999999999998969E-3,7864677.85355369,19971679.837776355,1000,632627.84098243387,1.1795537767448343,23558.849934364538,null,5000,1595000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[320,920.68714577557387,223,8.6000000000000049E-2,3245127.2770439121,2552321.4270617571,15000,2470607.1711603608,16.292179236807105,11142.887164535507,null,5000,1120000,5.4307264122690349,6720.1369555608044,6187143.7128362311,319,920.68714577557387,8.6000000000000049E-2,7935258.502333303,21690330.303825125,1000,633627.84098243387,1.0861452824538069,23559.936079646992,null,5000,1600000,null,-5000,-5000,-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":3277211.6710192785},2683540.8198419064,{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,typical,IF((F330-E330)>0,IF(typical-(F330-E330)<min,min,typical-(F330-E330)),IF((F330-E330)<0,IF(typical-(F330-E330)>max,max,typical-(F330-E330)),IF((E330-F330)=0,min,)))))","v":15000},2485607.1711603608,15.501597751481546,11158.388762286988,null,{"$f":"IF(C330=\"NA\",\"NA\",typical)","v":5000},1125000,5.1671992504938489,6725.3041548112978,6507688.0421908787,320,967.64219021012809,5.0999999999999955E-2,8006427.323186079,22797588.149320204,1000,634627.84098243387,{"$f":"V330/R330","v":1.0334398500987698},23560.969519497092,null,{"$f":"typical","v":5000},1605000,null,{"$f":"IF(A330=endm,E330,IF(C330=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A330=endm,P330,IF(C330=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A330=endm,F330,IF(C330=\"NA\",\"NA\",-G330))","v":-15000},{"$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,{"$f":"IF(C331=\"NA\",\"NA\",IF(C331=0,0,(B331-B330)/B330))","v":4.2999999999999872E-2},3309563.4349444387,{"$f":"IF(C331=\"NA\",\"NA\",IF(C331=0,typical,(F330+IF(V330=typical,0,V330))*(1+D331)))","v":2799976.0750951082},15000,2500607.1711603608,{"$f":"IF(C331=\"NA\",\"NA\",G331/B331)","v":14.862509828841368},11173.251272115829,null,5000,1130000,{"$f":"IF(C331=\"NA\",\"NA\",L331/B331)","v":4.9541699429471233},6730.2583247542452,{"$f":"IF(C331=\"NA\",\"NA\",O331*B331)","v":6792518.6280050855},321,1009.2508043891635,4.2999999999999872E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q331-1)/(return/12)","v":8078189.2175459638},23778927.439740971,{"$f":"IF((U331-T331)>0,IF(typical-(U331-T331)<min,min,typical-(U331-T331)),IF((U331-T331)<0,IF(typical-(U331-T331)>max,max,typical-(U331-T331)),IF((T331-U331)=0,min,)))","v":1000},{"$f":"W330+V331","v":635627.84098243387},0.99083398858942462,23561.96035348568,null,5000,1610000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[{"$f":"A331+1","v":323},1065.7688494349568,226,5.6000000000000161E-2,3342184.7969023092,2957830.7353004343,15000,2515607.1711603608,14.074346428827052,11187.325618544655,null,5000,1135000,4.6914488096090174,6734.9497735638543,7177899.6711733714,{"$f":"Q331+1","v":322},1065.7688494349568,5.6000000000000161E-2,8150549.1276921798,25111603.376366466,1000,636627.84098243387,0.93828976192180347,23562.898643247601,null,5000,1615000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[324,1068.9661559832616,227,2.9999999999999558E-3,3375078.0035431613,2967707.2275063354,15000,2530607.1711603608,14.032249679787689,11201.357868224442,null,5000,1140000,4.6774165599292301,6739.6271901237833,7204433.3701868914,323,1068.9661559832616,2.9999999999999558E-3,8223512.0370896142,25187941.186495561,1000,637627.84098243387,0.935483311985846,23563.834126559588,null,5000,1620000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[325,1092.4834114148935,228,2.2000000000000079E-2,3408245.3202393539,3034018.7865114748,15000,2545607.1711603608,13.730185596661142,11215.088053821104,null,5000,1145000,4.5767285322203808,6744.2039186560032,7367930.9043310033,324,1092.4834114148935,{"$f":"(R334-R333)/R333","v":2.2000000000000079E-2},8297082.9707320258,25743097.892598465,1000,638627.84098243387,0.9153457064440762,23564.749472266034,null,5000,1625000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[326,1001.8072882674574,229,-8.2999999999999949E-2,3441689.0312413485,2783112.2272310224,15000,2560607.1711603608,14.972939581964168,11230.060993403069,null,5000,1150000,4.9909798606547229,6749.1948985166582,6761392.6392715303,325,1001.8072882674574,-8.2999999999999949E-2,8371266.9954881268,23607337.767512795,1000,639627.84098243387,0.99819597213094458,23565.747668238164,null,5000,1630000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[327,1021.8434340328065,230,0.02,3475411.4398350264,2839794.4717756431,15000,2575607.1711603608,14.67935253133742,11244.740345934406,null,5000,1155000,4.8931175104458067,6754.0880160271045,6901620.4920569612,326,1021.8434340328065,0.02,8446069.220450528,24080504.522863049,1000,640627.84098243387,0.97862350208916138,23566.726291740251,null,5000,1635000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[328,1093.3724744151029,231,6.9999999999999993E-2,3509414.868500317,3039650.0847999384,15000,2590607.1711603608,13.719021057324692,11258.45936699173,null,5000,1160000,4.5730070191082302,6758.6610230462129,7389733.9265009491,327,1093.3724744151029,6.9999999999999993E-2,8521494.7972876132,25767209.839463465,1000,641627.84098243387,0.91460140382164612,23567.640893144075,null,5000,1640000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[329,1149.1344706102732,232,5.099999999999999E-2,3543701.6590711535,3195723.2391247349,15000,2605607.1711603608,13.053302623524921,11271.512669615255,null,5000,1165000,4.3511008745083073,6763.012123920721,7771610.3567524971,328,1149.1344706102732,5.099999999999999E-2,8597548.9205983449,27082388.541276101,1000,642627.84098243387,0.87022017490166137,23568.511113318975,null,5000,1645000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[330,1154.8801429633245,233,4.9999999999999463E-3,3578274.1728967465,3212706.8553203582,15000,2620607.1711603608,12.988360819427783,11284.501030434683,null,5000,1170000,4.3294536064759273,6767.3415775271969,7815468.4085362591,329,1154.8801429633245,4.9999999999999463E-3,8674236.8282699957,27218805.483982477,1000,643627.84098243387,0.86589072129518552,23569.377004040271,null,5000,1650000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[331,1211.4692699685272,234,4.8999999999999849E-2,3613134.7910042196,3371178.4912310555,15000,2635607.1711603608,12.381659503744313,11296.882689938428,null,5000,1175000,4.1272198345814379,6771.4687973617783,8203426.3605545349,330,1211.4692699685272,4.8999999999999849E-2,8751563.8018389121,28553575.952697616,1000,644627.84098243387,0.82544396691628752,23570.202448007189,null,5000,1655000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[332,1194.5087001889679,235,-1.3999999999999986E-2,3648285.9142625877,3324967.9923538207,15000,2650607.1711603608,12.557463999740683,11309.440153938169,null,5000,1180000,4.1858213332468939,6775.6546186950254,8093578.3915067716,331,1194.5087001889679,-1.3999999999999986E-2,8829535.1668542363,28154811.88935985,1000,645627.84098243387,0.83716426664937882,23571.039612273838,null,5000,1660000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[333,1343.8222877125888,236,0.125,3683729.9635481099,3741713.9913980481,1000,2651607.1711603608,0.74414601479944786,11310.184299952969,null,5000,1185000,3.7207300739972391,6779.3753487690228,9110275.6904451177,332,1343.8222877125888,0.125,8908156.2932446916,31675288.375529833,1000,646627.84098243387,0.74414601479944786,23571.783758288639,null,5000,1665000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[334,1578.9911880622919,237,0.17500000000000004,3719469.3799110088,4397688.9398927065,1000,{"$f":"IF(C343=\"NA\",\"NA\",IF(H342=\"NA\",G343,H342+G343))","v":2652607.1711603608},0.63331575727612577,{"$f":"IF(C343=\"NA\",\"NA\",IF(J342=\"NA\",I343,J342+I343))","v":11310.817615710244},null,5000,{"$f":"IF(C343=\"NA\",\"NA\",IF(M342=\"NA\",L343,M342+L343))","v":1190000},3.166578786380629,{"$f":"IF(C343=\"NA\",\"NA\",IF(O342=\"NA\",N343,O342+N343))","v":6782.5419275554032},10709573.936273014,333,1578.9911880622919,0.17500000000000004,8987432.5956883933,37219638.841247559,1000,647627.84098243387,0.63331575727612577,23572.417074045916,null,5000,1670000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[335,1542.6743907368591,238,-2.3000000000000083E-2,3755506.6247436018,4297519.0942751737,1000,2653607.1711603608,0.64822493068180742,11311.465840640925,null,5000,1195000,3.2411246534090372,6785.7830522088125,10468253.735738734,334,1542.6743907368591,-2.3000000000000083E-2,9067369.5339857973,36364564.14789886,1000,648627.84098243387,0.64822493068180742,23573.065298976599,null,5000,1675000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[336,1642.9482261347548,239,6.4999999999999919E-2,3791844.1799497977,4577922.8354030596,1000,2654607.1711603608,0.6086619067434812,11312.074502547668,null,5000,1200000,3.0433095337174061,6788.82636174253,11153690.228561752,335,1642.9482261347548,6.4999999999999919E-2,9147972.6134356782,38729325.817512281,1000,649627.84098243387,0.6086619067434812,23573.673960883341,null,5000,1680000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[337,1429.3649567372368,240,-0.12999999999999995,3828484.5481160465,3983662.8668006621,1000,2655607.1711603608,0.69961138706147263,11312.774113934729,null,5000,1205000,3.4980569353073632,6792.3244186778375,9708710.4988487232,336,1429.3649567372368,-0.12999999999999995,9229247.3852143083,33695383.461235687,1000,650627.84098243387,0.69961138706147263,23574.373572270404,null,5000,1685000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[338,1453.6641610017696,241,1.6999999999999856E-2,3865430.2526836796,4052402.135536273,1000,2656607.1711603608,0.68791680143704304,11313.462030736166,null,5000,1210000,3.4395840071852151,6795.7640026850231,9878758.5773291513,337,1453.6641610017696,1.6999999999999856E-2,9311199.4467577599,34269221.980076693,1000,651627.84098243387,0.68791680143704304,23575.061489071843,null,5000,1690000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[339,1317.0197298676032,242,-9.3999999999999986E-2,3902683.8381227106,3672382.3347958634,15000,2671607.1711603608,11.389351017169586,11324.851381753335,null,5000,1215000,3.7964503390565287,6799.5604530240798,8955155.2710602116,338,1317.0197298676032,-9.3999999999999986E-2,9393834.4421474114,31048821.113949485,1000,652627.84098243387,0.7592900678113057,23575.820779139653,null,5000,1695000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[340,1436.8685252855551,243,9.0999999999999928E-2,3940247.8701070664,4007660.1272622868,1000,2672607.1711603608,0.69595789900211347,11325.547339652338,null,5000,1220000,3.479789495010567,6803.0402425190905,9775074.4007266909,339,1436.8685252855551,9.0999999999999928E-2,9477158.0624986365,33875354.835318886,1000,653627.84098243387,0.69595789900211347,23576.516737038655,null,5000,1700000,null,-5000,-5000,-1000,0,0,0,0,0,0,0]
[341,1354.9670193442782,244,-5.700000000000012E-2,3978124.935691291,3780166.5000083358,15000,2687607.1711603608,11.070380153798201,11336.617719806136,null,5000,1225000,3.6901267179327335,6806.7303692370233,9222895.1598852687,340,1354.9670193442782,-5.700000000000012E-2,9561176.0463527925,31945402.609705705,1000,654627.84098243387,0.7380253435865467,23577.254762382243,null,5000,1705000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[342,1124.622626055751,245,-0.16999999999999998,4016317.6434887177,3138368.1950069191,15000,2702607.1711603608,13.3378074142147,11349.955527220351,null,5000,1230000,4.4459358047382329,6811.1763050417612,7660002.9827047726,341,1124.622626055751,-0.16999999999999998,9645894.1800723989,26515514.166055739,1000,655627.84098243387,0.8891871609476466,23578.143949543191,null,5000,1710000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[343,1205.5954551317652,246,7.2000000000000161E-2,4054828.6238511247,3365402.7050474174,15000,2717607.1711603608,12.441984528185351,11362.397511748535,null,5000,1235000,4.1473281760617837,6815.323633217823,8216523.197459517,342,1205.5954551317652,7.2000000000000161E-2,9731318.2982396688,28425703.186011754,1000,656627.84098243387,0.82946563521235672,23578.973415178403,null,5000,1715000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[344,1212.8290278625559,247,6.0000000000000765E-3,4093660.5290498831,3386601.121277702,15000,2732607.1711603608,12.367777861019235,11374.765289609555,null,5000,1240000,4.1225926203397449,6819.4462258381627,8270822.3366442751,343,1212.8290278625559,6.0000000000000765E-3,9817454.2840583306,28597263.405127823,1000,657627.84098243387,0.82451852406794901,23579.79793370247,null,5000,1720000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[345,1090.3332960484379,248,-0.1009999999999999,4132816.0334586329,3045453.4080286548,15000,2747607.1711603608,13.75726124696244,11388.522550856518,null,5000,1245000,4.5857537489874804,6824.0319795871501,7440469.2806432042,344,1090.3332960484379,-0.1009999999999999,9904308.0697588157,25709838.801209915,1000,658627.84098243387,0.917150749797496,23580.715084452266,null,5000,1725000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[346,802.48530589165023,249,-0.26400000000000007,4172297.8337374534,2242189.7083090898,15000,2762607.1711603608,18.691931042068536,11407.214481898587,null,5000,1250000,6.2306436806895116,6830.2626232678394,5481185.3905533971,345,802.48530589165023,-0.26400000000000007,9991885.6370068062,18923177.357690498,1000,659627.84098243387,1.2461287361379023,23581.961213188402,null,5000,1730000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[347,766.37346712652595,250,-4.5000000000000019E-2,4212108.6490185987,2142246.1714351806,15000,2777607.1711603608,19.572702661851867,11426.787184560439,null,5000,1255000,6.5242342206172896,6836.7868574884569,5239532.0479784943,346,766.37346712652595,-4.5000000000000019E-2,10080193.017315196,18072589.376594424,1000,660627.84098243387,1.304846844123458,23583.266060032525,null,5000,1735000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[348,823.08510369388887,251,7.3999999999999996E-2,4252251.2210937534,2301846.3881213842,15000,2792607.1711603608,18.224117934685168,11445.011302495124,null,5000,1260000,6.0747059782283888,6842.8615634666849,5632257.4195289025,347,823.08510369388887,7.3999999999999996E-2,10169236.29245949,19411034.990462411,1000,661627.84098243387,1.2149411956456777,23584.48100122817,null,5000,1740000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[349,804.1541463089294,252,-2.3000000000000031E-2,4292728.3146028696,2249880.9211945925,15000,2807607.1711603608,18.653140158326682,11463.664442653451,null,5000,1265000,6.2177133861088931,6849.0792768527936,5507715.4988797382,348,804.1541463089294,-2.3000000000000031E-2,10259021.594896652,18965558.185681775,1000,662627.84098243387,1.2435426772217788,23585.724543905391,null,5000,1745000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[350,772.79213460288111,253,-3.9000000000000055E-2,4333542.7172245579,2163096.5652680034,15000,2822607.1711603608,19.410135440506433,11483.074578093958,null,5000,1270000,6.4700451468354778,6855.5493219996288,5297914.5944234272,349,772.79213460288111,-3.9000000000000055E-2,10349555.108187454,18226862.416440185,1000,663627.84098243387,1.2940090293670956,23587.018552934758,null,5000,1750000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[351,844.661803120949,254,9.2999999999999944E-2,4374697.2398680979,2365357.5458379276,15000,2837607.1711603608,17.758586862311468,11500.83316495627,null,5000,1275000,5.9195289541038223,6861.4688509537327,5795620.6517048059,350,844.661803120949,9.2999999999999944E-2,10440843.067422353,19923053.62116912,1000,664627.84098243387,1.1839057908207644,23588.20245872558,null,5000,1755000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[352,971.36107358909123,255,0.14999999999999986,4416194.716866998,2721311.1777136168,15000,2852607.1711603608,15.442249445488235,11516.275414401758,null,5000,1280000,5.1474164818294117,6866.6162674355619,6669963.7494605258,351,971.36107358909123,0.14999999999999986,10532891.759650869,22912661.664344486,1000,665627.84098243387,1.0294832963658822,23589.231942021946,null,5000,1760000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[353,1244.3135352676261,256,0.28100000000000025,4458038.0061742216,3487280.6186511433,15000,2867607.1711603608,12.054839535900259,11528.330253937658,null,5000,1285000,4.0182798453000865,6870.6345472808616,8549223.5630589351,352,1244.3135352676261,0.28100000000000025,10625707.524314629,29352400.592025291,1000,666627.84098243387,0.80365596906001724,23590.035597991005,null,5000,1765000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[354,1200.762561533259,257,-3.5000000000000121E-2,4500229.9895590069,3366190.7969983527,15000,2882607.1711603608,12.49206169523343,11540.822315632891,null,5000,1290000,4.1640205650778102,6874.798567845939,8255000.7383518703,353,1200.762561533259,-3.5000000000000121E-2,10719296.753683915,28326031.571304403,1000,667627.84098243387,0.83280411301556201,23590.868402104021,null,5000,1770000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[355,1296.8235664559199,258,8.0000000000000154E-2,4542773.572805332,3636566.0607582214,15000,2897607.1711603608,11.566723791882804,11552.389039424774,null,5000,1295000,3.8555745972942681,6878.6541424432335,8920400.7974200211,354,1296.8235664559199,8.0000000000000154E-2,10813665.89329795,30593194.097008757,1000,668627.84098243387,0.77111491945885358,23591.639517023479,null,5000,1775000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[356,1304.6045078546554,259,5.9999999999999247E-3,4585671.6859120429,3659391.4571227706,15000,2912607.1711603608,11.497737367676745,11563.886776792451,null,5000,1300000,3.832579122558915,6882.4867215657923,8978923.2022045404,355,1304.6045078546554,5.9999999999999247E-3,10908821.442408761,30777759.261590809,1000,669627.84098243387,0.76651582451178302,23592.40603284799,null,5000,1780000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[357,1422.0189135615744,260,9.0000000000000066E-2,4628927.2832946423,3989826.68826382,15000,2927607.1711603608,10.548382906125454,11574.435159698576,null,5000,1305000,3.5161276353751512,6886.0028492011679,9792026.2904029507,356,1422.0189135615744,9.0000000000000066E-2,11004769.954428833,33548847.595133983,1000,670627.84098243387,0.70322552707503017,23593.109258375065,null,5000,1785000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[358,1318.2115328715795,261,-7.3000000000000009E-2,4672543.3439887641,3699496.3400205611,15000,2942607.1711603608,11.379053836165538,11585.814213534743,null,5000,1310000,3.7930179453885127,6889.7958671465567,9082208.3712035362,357,1318.2115328715795,-7.3000000000000009E-2,11101518.037382409,{"$f":"(U366+V366)*(1+S367)","v":31100708.720689204},1000,671627.84098243387,0.75860358907770253,{"$f":"Y366+X367","v":23593.867861964143},null,5000,{"$f":"AB366+AA367","v":1790000},null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[359,1407.849917106847,262,6.8000000000000074E-2,4716522.8718553381,3952130.0911419597,15000,2957607.1711603608,10.65454479041717,11596.46875832516,null,5000,1315000,3.5515149301390565,6893.3473820766958,9704798.5404453762,358,1407.849917106847,6.8000000000000074E-2,11199072.354360597,33216624.913696073,1000,672627.84098243387,0.71030298602781128,23594.57816495017,null,5000,1795000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[360,1454.3089643713729,263,3.2999999999999967E-2,4760868.8957874645,4083583.3841496441,15000,2972607.1711603608,10.314176951033078,11606.782935276193,null,5000,1320000,3.4380589836776925,6896.7854410603732,10030056.892280074,359,1454.3089643713729,3.2999999999999967E-2,11297439.623980263,34313806.535848044,1000,673627.84098243387,0.68761179673553852,23595.265776746906,null,5000,1800000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[361,1362.6874996159765,264,-6.2999999999999903E-2,4805584.4699190268,3827254.6309482167,15000,2987607.1711603608,11.007659499501683,11617.790594775695,null,5000,1325000,3.6692198331672277,6900.4546608935407,9403163.3080664296,360,1362.6874996159765,-6.2999999999999903E-2,11396626.620846769,32152973.724089619,1000,674627.84098243387,0.73384396663344553,23595.999620713541,null,5000,1805000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[362,1373.5889996129044,265,8.0000000000000609E-3,4850672.6738350186,3858880.6679958026,15000,3002607.1711603608,10.920297122521511,11628.710891898218,null,5000,1330000,3.6400990408405032,6904.0947599343808,9483388.614530962,361,1373.5889996129044,8.0000000000000609E-3,11496640.17602049,32411205.513882335,1000,675627.84098243387,0.72801980816810064,23596.727640521709,null,5000,1810000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[363,1464.2458735873563,266,6.6000000000000114E-2,4896136.6127836434,4114632.7920835256,15000,3017607.1711603608,10.24418116559241,11638.955073063809,null,5000,1335000,3.4147270551974698,6907.5094869895784,10114292.263090007,362,1464.2458735873563,6.6000000000000114E-2,11597487.177487331,34551411.077798568,1000,676627.84098243387,0.68294541103949402,23597.41058593275,null,5000,1815000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[364,1473.0313488288805,267,6.0000000000000305E-3,4941979.4178901734,4140326.5888360268,15000,3032607.1711603608,10.18308266957496,11649.138155733384,null,5000,1340000,3.3943608898583197,6910.9038478794364,10179978.016668547,363,1473.0313488288805,6.0000000000000305E-3,11699174.570633054,34759725.54426536,1000,677627.84098243387,0.67887217797166399,23598.08945811072,null,5000,1820000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[365,1420.0022202710406,268,-3.6000000000000094E-2,4988204.2463725926,3992238.8316379292,15000,3047607.1711603608,10.563363765119254,11659.701519498503,null,5000,1345000,3.5211212550397515,6914.4249691344758,9818498.8080684766,364,1420.0022202710406,-3.6000000000000094E-2,11801709.358721664,33509339.424671803,1000,678627.84098243387,0.70422425100795027,23598.793682361727,null,5000,1825000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[366,1482.4823179629666,269,4.4000000000000115E-2,5034814.2817590293,4168941.3402299983,15000,3062607.1711603608,10.118164525976296,11669.81968402448,null,5000,1350000,3.3727215086587652,6917.797690643135,10255512.755623491,365,1482.4823179629666,4.4000000000000115E-2,11905098.603377674,34984794.359357364,1000,679627.84098243387,0.67454430173175306,23599.468226663459,null,5000,1830000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[367,1497.3071411425963,270,1.0000000000000005E-2,5081812.7341070212,4211640.7536322987,15000,3077607.1711603608,10.017984679184451,11679.837668703665,null,5000,1355000,3.3393282263948172,6921.13701886953,10363067.883179728,366,1497.3071411425963,1.0000000000000005E-2,12009349.425072491,35335652.302950941,1000,680627.84098243387,0.66786564527896342,23600.136092308738,null,5000,1835000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[368,1506.2909839894519,271,6.0000000000000305E-3,5129202.8402245799,4237916.5981540922,15000,3092607.1711603608,9.9582352675789778,11689.795903971244,null,5000,1360000,3.319411755859659,6924.4564306253897,10430246.290478805,367,1506.2909839894519,6.0000000000000305E-3,12114469.003614759,35548672.216768645,1000,681627.84098243387,0.66388235117193184,23600.799974659909,null,5000,1840000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[369,1681.0207381322284,272,0.11600000000000008,5176987.8638931178,4730630.9235399673,15000,3107607.1711603608,8.9231498813431696,11698.719053852587,null,5000,1365000,2.9743832937810564,6927.4308139191708,11645154.860174349,368,1681.0207381322284,0.11600000000000008,12220464.578644883,39673434.19391381,1000,682627.84098243387,0.59487665875621121,23601.394851318666,null,5000,1845000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[370,1677.6586966559639,273,-2.0000000000000222E-3,5225171.0960922269,4722167.6616928875,15000,3122607.1711603608,8.941031945233636,11707.660085797821,null,5000,1370000,2.9803439817445456,6930.411157900915,11626864.550453998,369,1677.6586966559639,-2.0000000000000222E-3,12327343.45013359,39595085.325525984,1000,683627.84098243387,0.59606879634890908,23601.990920115015,null,5000,1850000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[371,1634.0395705429089,274,-2.5999999999999975E-2,5273755.8552263286,4600365.3024888728,15000,3137607.1711603608,9.1797042558866906,11716.839790053707,null,5000,1375000,3.0599014186288969,6933.4710593195441,11329566.072142195,370,1634.0395705429089,-2.5999999999999975E-2,12435112.978884704,38566587.10706231,1000,684627.84098243387,0.61198028372577928,23602.602900398742,null,5000,1855000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[372,1709.2053907878828,275,4.6000000000000076E-2,5322745.4873532141,4813028.1064033611,15000,3152607.1711603608,8.7760078928171019,11725.615797946524,null,5000,1380000,2.9253359642723678,6936.3963952838167,11855726.111460738,371,1709.2053907878828,4.6000000000000076E-2,12543780.587042078,40341696.113987178,1000,685627.84098243387,0.58506719285447351,23603.187967591595,null,5000,1860000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[373,1528.0296193643674,276,-0.10599999999999994,5372143.3664144911,4303741.1271246048,15000,3167607.1711603608,9.8165636384978772,11735.432361585023,null,5000,1385000,3.2721878794992922,6939.6685831633158,10604019.143645899,372,1528.0296193643674,-0.10599999999999994,12653353.758600758,36066370.325904541,1000,686627.84098243387,0.65443757589985851,23603.842405167496,null,5000,1865000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[374,1485.244790022165,277,-2.8000000000000028E-2,5421952.8944679433,4184208.3755651158,15000,3182607.1711603608,10.099345307096581,11745.531706892119,null,5000,1390000,3.3664484356988607,6943.0350315990145,10312106.607623814,373,1485.244790022165,-2.8000000000000028E-2,12763840.039922429,35057483.956779212,1000,687627.84098243387,0.67328968713977211,23604.515694854636,null,5000,1870000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[375,1620.402065914182,278,9.099999999999997E-2,5472177.5019218447,4566062.3377415417,15000,3197607.1711603608,9.2569617846898087,11754.788668676809,null,5000,1395000,3.0856539282299362,6946.1206855272449,11255508.308917582,374,1620.402065914182,9.099999999999997E-2,12875247.04025512,38248805.996846117,1000,688627.84098243387,0.61713078564598722,23605.132825640281,null,5000,1875000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[376,1594.4756328595552,279,-1.5999999999999955E-2,5522820.6477711927,4493989.3403376779,15000,3212607.1711603608,9.407481488505903,11764.196150165315,null,5000,1400000,3.1358271628353012,6949.2565126900799,11080420.1759749,375,1594.4756328595552,-1.5999999999999955E-2,12987582.432257243,37637809.100896582,1000,689627.84098243387,0.62716543256706025,23605.75999107285,null,5000,1880000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[377,1543.4524126080494,280,-3.2000000000000015E-2,5573885.8198359516,4351149.6814468717,15000,3227607.1711603608,9.7184726120928762,11773.914622777407,null,5000,1405000,3.2394908706976251,6952.4960035607774,10730846.730343703,376,1543.4524126080494,-3.2000000000000015E-2,13100853.952526052,36434367.209667891,1000,690627.84098243387,0.647898174139525,23606.407889246988,null,5000,1885000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[378,1569.691103622386,281,1.6999999999999852E-2,5625376.5350012518,4426136.2260314682,15000,3242607.1711603608,9.5560202675446178,11783.470643044951,null,5000,1410000,3.1853400891815395,6955.6813436499588,10918271.124759544,377,1569.691103622386,1.6999999999999852E-2,13215069.402130434,37054768.452232242,1000,691627.84098243387,0.63706801783630784,23607.044957264825,null,5000,1890000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[379,1516.3216060992247,282,-3.4000000000000093E-2,5677296.3394595953,4276613.5943463976,15000,3257607.1711603608,9.8923605254085079,11793.363003570359,null,5000,1415000,3.2974535084695029,6958.9787971584283,10552049.906517718,378,1516.3216060992247,-3.4000000000000093E-2,13330236.647148186,35795872.324856341,1000,692627.84098243387,0.65949070169390056,23607.70444796652,null,5000,1895000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[380,1388.9505911868898,283,-8.4000000000000005E-2,5729648.808955092,3918294.0524213002,15000,3272607.1711603608,10.799520224245097,11804.162523794605,null,5000,1420000,3.5998400747483656,6962.5786372331768,9670677.7143702302,379,1388.9505911868898,-8.4000000000000005E-2,13446363.619207757,32789935.049568411,1000,693627.84098243387,0.71996801494967311,23608.42441598147,null,5000,1900000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[381,1370.8942335014603,284,-1.2999999999999933E-2,5782437.5490297182,3868343.2297398238,15000,3287607.1711603608,10.941763145131809,11815.104286939737,null,5000,1425000,3.6472543817106033,6966.2258916148876,9549958.9040834177,380,1370.8942335014603,-1.2999999999999933E-2,13563458.316034488,32364652.893924024,1000,694627.84098243387,0.72945087634212058,23609.15386685781,null,5000,1905000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[382,1475.0821952475715,285,7.6000000000000095E-2,5835666.1952716298,4163413.3152000508,15000,3302607.1711603608,10.168924856070454,11825.273211795808,null,5000,1430000,3.3896416186901512,6969.6155332335775,10280755.780793758,381,1475.0821952475715,7.6000000000000095E-2,13681528.802001441,34825442.513862252,1000,695627.84098243387,0.67792832373803025,23609.831795181548,null,5000,1910000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[383,1343.7998798705376,286,-8.9000000000000037E-2,5889338.4135655612,3793780.5301472461,15000,3317607.1711603608,11.162376351339686,11836.435588147147,null,5000,1435000,3.7207921171132288,6973.3363253506905,9370768.5163031127,382,1343.7998798705376,-8.9000000000000037E-2,13800583.208684789,31726889.13012851,1000,696627.84098243387,0.74415842342264582,23610.57595360497,null,5000,1915000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[384,1288.7040847958456,287,-4.0999999999999953E-2,5943457.9003452733,3639194.5284112091,15000,3332607.1711603608,11.639599949259319,11848.075188096407,null,5000,1440000,3.8798666497531058,6977.2161920004437,8991567.0071346872,383,1288.7040847958456,-4.0999999999999953E-2,13920629.735423824,30427045.675793245,1000,697627.84098243387,0.77597332995062118,23611.35192693492,null,5000,1920000,null,-5000,-5000,-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":5998028.382848151},4047896.315593265,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,typical,IF((F394-E394)>0,IF(typical-(F394-E394)<min,min,typical-(F394-E394)),IF((F394-E394)<0,IF(typical-(F394-E394)>max,max,typical-(F394-E394)),IF((E394-F394)=0,min,)))))","v":15000},3347607.1711603608,10.467266141420248,11858.542454237828,null,{"$f":"IF(C394=\"NA\",\"NA\",typical)","v":5000},1445000,3.4890887138067495,6980.7052807142509,10003622.511933774,384,1433.0389422929804,0.11200000000000013,14041676.649885688,33835986.791482091,1000,698627.84098243387,{"$f":"V394/R394","v":0.69781774276134989},23612.049744677683,null,{"$f":"typical","v":5000},1925000,null,{"$f":"IF(A394=endm,E394,IF(C394=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A394=endm,P394,IF(C394=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A394=endm,F394,IF(C394=\"NA\",\"NA\",-G394))","v":-15000},{"$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,{"$f":"IF(C395=\"NA\",\"NA\",IF(C395=0,0,(B395-B394)/B394))","v":3.2999999999999891E-2},6053053.6193718854,{"$f":"IF(C395=\"NA\",\"NA\",IF(C395=0,typical,(F394+IF(V394=typical,0,V394))*(1+D395)))","v":4182509.8940078425},15000,3362607.1711603608,{"$f":"IF(C395=\"NA\",\"NA\",G395/B395)","v":10.132881066234511},11868.675335304062,null,5000,1450000,{"$f":"IF(C395=\"NA\",\"NA\",L395/B395)","v":3.3776270220781703},6984.0829077363287,{"$f":"IF(C395=\"NA\",\"NA\",O395*B395)","v":10338742.054827586},385,1480.3292273886486,3.2999999999999891E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q395-1)/(return/12)","v":14163732.288634734},34953607.355600998,{"$f":"IF((U395-T395)>0,IF(typical-(U395-T395)<min,min,typical-(U395-T395)),IF((U395-T395)<0,IF(typical-(U395-T395)>max,max,typical-(U395-T395)),IF((T395-U395)=0,min,)))","v":1000},{"$f":"W394+V395","v":699627.84098243387},0.67552540441563402,23612.725270082097,null,5000,1930000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[{"$f":"A395+1","v":387},1450.7226428408756,290,-2.0000000000000073E-2,6108537.3995333174,4099839.6961276857,15000,3377607.1711603608,10.339674557382155,11879.015009861445,null,5000,1455000,3.4465581857940517,6987.5294659221227,10136967.213731034,{"$f":"Q395+1","v":386},1450.7226428408756,-2.0000000000000073E-2,14286805.057706693,34255515.208488978,1000,700627.84098243387,0.68931163715881039,23613.414581719255,null,5000,1935000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[388,1443.4690296266713,291,-4.9999999999999316E-3,6164483.5445294268,4080335.4976470475,15000,3392607.1711603608,10.39163272098709,11889.406642582431,null,5000,1460000,3.463877573662363,6990.9933434957848,10091282.377662379,387,1443.4690296266713,-4.9999999999999316E-3,14410903.433187578,34085232.632446535,1000,701627.84098243387,0.69277551473247267,23614.107357233988,null,5000,1940000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[389,1351.0870117305642,292,-6.4000000000000071E-2,6220895.9074005056,3820130.0257976362,15000,3407607.1711603608,11.102171710456293,11900.508814292887,null,5000,1465000,3.7007239034854309,6994.6940673992704,9450440.3054919858,388,1351.0870117305642,{"$f":"(R398-R397)/R397","v":-6.4000000000000071E-2},14536035.961797474,31904713.743969955,1000,702627.84098243387,0.74014478069708622,23614.847502014687,null,5000,1945000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[390,1452.4185376103565,293,7.4999999999999956E-2,6277778.3732955093,4107714.7777324589,15000,3422607.1711603608,10.327601591122134,11910.836415884009,null,5000,1470000,3.4425338637073781,6998.1366012629778,10164223.328403885,389,1452.4185376103565,7.4999999999999956E-2,14662211.261479117,34298642.274767697,1000,703627.84098243387,0.68850677274147554,23615.536008787429,null,5000,1950000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[391,1436.4419336966425,294,-1.0999999999999996E-2,6335134.8597396398,4063518.9151774016,15000,3437607.1711603608,10.442468747342906,11921.278884631352,null,5000,1475000,3.4808229157809687,7001.6174241787585,10057416.871791441,390,1436.4419336966425,-1.0999999999999996E-2,14789438.021991447,33922346.209745251,1000,704627.84098243387,0.69616458315619367,23616.232173370587,null,5000,1955000,null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[392,1452.2427949673054,295,1.0999999999999838E-2,6392969.316904135,4109228.6232443526,15000,3452607.1711603608,10.328851382139375,11931.607736013491,null,5000,1480000,3.4429504607131247,7005.0603746394718,10173048.457381146,391,1452.2427949673054,1.0999999999999838E-2,14917725.005508041,34296503.018052444,1000,705627.84098243387,0.6885900921426249,{"$f":"Y400+X401","v":23616.920763462731},null,5000,{"$f":"AB400+AA401","v":1960000},null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[393,1562.6132473848206,296,7.6000000000000026E-2,6451285.7278783377,4422605.998610924,15000,3467607.1711603608,9.5993042584938415,11941.207040271986,null,5000,1485000,3.1997680861646138,7008.2601427256368,10951200.140142113,392,1562.6132473848206,7.6000000000000026E-2,15047081.047220608,36904113.247424431,1000,706627.84098243387,0.63995361723292277,{"$f":"Y401+X402","v":23617.560717079963},null,5000,{"$f":"AB401+AA402","v":1965000},null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[394,1540.7366619214331,297,-1.4000000000000025E-2,6510088.1089439886,4361675.5146303708,15000,3482607.1711603608,9.7356026962412194,11950.942642968226,null,5000,1490000,3.2452008987470733,7011.5053436243843,10802883.338180125,393,1540.7366619214331,-1.4000000000000025E-2,15177515.055947442,36388441.66196049,1000,707627.84098243387,0.64904017974941464,{"$f":"Y402+X403","v":23618.209757259712},null,5000,{"$f":"AB402+AA403","v":1970000},null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[395,1610.0698117078975,298,4.4999999999999971E-2,6569380.5098518562,4558995.9127887376,15000,3497607.1711603608,9.3163662164987748,11960.259009184725,null,5000,1495000,3.1054554054995918,7014.6107990298842,11294013.088398231,394,1610.0698117078975,4.4999999999999971E-2,15309036.014747007,38026966.536748707,1000,708627.84098243387,0.62109108109991829,{"$f":"Y403+X404","v":23618.830848340811},null,5000,{"$f":"AB403+AA404","v":1975000},null,-5000,-5000,-15000,0,0,0,0,0,0,0]
[396,1616.5100909547291,299,3.9999999999999758E-3,6629167.0141006205,4578235.8964398922,15000,3512607.1711603608,9.2792492196202936,11969.538258404345,null,5000,1500000,3.0930830732067647,7017.703882103091,11344189.140751824,395,1616.5100909547291,3.9999999999999758E-3,15441652.981536562,38180078.402895704,1000,709627.84098243387,0.61861661464135287,{"$f":"Y404+X405","v":23619.449464955451},null,5000,{"$f":"AB404+AA405","v":1980000},null,6629167.0141006205,11344189.140751824,4578235.8964398922,7017.703882103091,11969.538258404345,6629167.0141006205,11344189.140751824,4578235.8964398922,1500000,3512607.1711603608]

{"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!B7","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,{"$f":"Input!B8","v":5000}]
[null,"Note: If you see cells showing \"NA\". Please scroll down/up until you see the values corresponding to the input investment year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maximum investment ",null,null,{"$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,{"$f":"typical","v":5000},{"$f":"typical","v":5000},{"$f":"typical","v":5000},{"$f":"V10","v":5000},{"$f":"V10/R10","v":514.66139298700489},{"$f":"X10","v":514.66139298700489},null,{"$f":"typical","v":5000},{"$f":"AA10","v":5000},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},{"$f":"(1+return/12)*typical*((1+return/12)^Q11-1)/(return/12)","v":5041.6666666666497},{"$f":"U10*(1+S11)","v":5190},{"$f":"IF((U11-T11)>0,IF(typical-(U11-T11)<min,min,typical-(U11-T11)),IF((U11-T11)<0,IF(typical-(U11-T11)>max,max,typical-(U11-T11)),IF((T11-U11)=0,min,)))","v":4851.6666666666497},{"$f":"W10+V11","v":9851.6666666666497},481.11089113203786,{"$f":"Y10+X11","v":995.77228411904275},null,5000,{"$f":"AB10+AA11","v":10000},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,{"$f":"(R12-R11)/R11","v":2.9999999999998487E-3},10125.347222222194,{"$f":"(U11+V11)*(1+S12)","v":10071.791666666648},5053.5555555555457,14905.222222222195,499.63211363202009,{"$f":"Y11+X12","v":1495.4043977510628},null,5000,{"$f":"AB11+AA12","v":15000},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,{"$f":"(R13-R12)/R12","v":-1.0000000000000056E-2},15251.391782407327,{"$f":"(U12+V12)*(1+S13)","v":14974.093749999971},5277.298032407356,20182.520254629551,527.02319203157163,2022.4275897826344,null,5000,20000,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,{"$f":"(R14-R13)/R13","v":-1.000000000000009E-2},20420.15338059402,{"$f":"(U13+V13)*(1+S14)","v":20048.877864583254},5371.2755160107663,25553.795770640318,541.82662337895067,2564.2542131615851,null,5000,25000,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-2,25631.987992098908,24657.548779176203,5974.4392129227053,31528.234983563023,621.30997124713656,3185.5641844087218,null,5000,30000,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-2,30887.254558699791,32255.48335568015,3631.7712030196417,35160.006186582665,358.67514812079298,3544.2393325295147,null,5000,35000,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-2,36186.31501335551,39260.656487217573,1925.6585261379369,37085.664712720602,173.8380174967518,3718.0773500262667,null,5000,40000,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-2,41529.534305133537,39332.930837754509,7196.6034673790273,44282.268180099629,680.28310576588672,4398.3604557921535,null,5000,45000,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-2,46917.28042434292,45319.766413200072,6597.5140111428482,50879.782191242477,640.29996246170799,5038.6604182538613,null,5000,50000,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-2,52349.92442787913,55551.490054046924,1798.4343738322059,52678.216565074683,163.12253884529889,5201.7829570991598,null,5000,55000,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-2,57827.840464778048,60676.220044696121,2151.6204200819266,54829.836985156609,184.45879494609437,5386.2417520452545,null,5000,60000,null,"NA","NA","NA",0,0,0,0,0,0,0]
[13,11.536194823797322,"NA","NA","NA","NA","NA",{"$f":"IF(C22=\"NA\",\"NA\",IF(H21=\"NA\",G22,H21+G22))","v":"NA"},"NA",null,null,"NA","NA",null,null,"NA",12,11.536194823797322,-1.0999999999999999E-2,63351.405801984583,62136.734219665486,6214.6715823190971,61044.508567475707,538.71069943264354,5924.9524514778977,null,5000,65000,null,"NA","NA","NA",0,0,0,0,0,0,0]
[14,12.470626604524904,"NA","NA","NA","NA","NA",{"$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-2,68921.000850334298,73887.869671945329,1000,62044.508567475707,80.188432523282756,6005.1408840011809,null,5000,70000,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-2,74537.009190753786,81927.329421108196,1000,63044.508567475707,73.29838439056924,6078.4392683917504,null,5000,75000,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-2,80199.817600676717,89063.951798270209,1000,64044.508567475707,68.248030158816803,6146.687298550567,null,5000,80000,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-2,85909.816080682343,85560.754208356695,5349.0618723256484,69393.570439801348,384.27677471985044,6530.9640732704174,null,5000,85000,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",17,16.634179731755083,0.19500000000000001,91667.397881354627,108637.23021641541,1000,70393.570439801348,60.117181377508743,6591.0812546479265,null,5000,90000,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-2,97472.959530366017,107773.39730273634,1000,71393.570439801348,61.156847789937686,6652.2381024378637,null,5000,95000,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-2,103326.90085978567,101159.25949154478,7167.6413682408893,78561.211808042237,471.34446469932124,7123.5825671371849,null,5000,100000,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-2,109229.62503361709,115043.16871309241,1000,79561.211808042237,61.920952341835935,7185.5035194790207,null,5000,105000,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-2,115181.53857556381,117783.81624378878,2397.7223317750322,81958.934139817269,146.27512338403696,7331.7786428630579,null,5000,110000,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-2,121183.05139702701,123786.98473283074,2396.0666641962744,84355.000804013544,141.91661937114097,7473.6952622341987,null,5000,115000,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-2,127234.57682533543,133880.21753224565,1000,85355.000804013544,55.823746032038876,7529.5190082662375,null,5000,120000,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-2,133336.53163221324,130294.29013614928,8042.241496063958,93397.242300077502,464.74953085362199,7994.2685391198593,null,5000,125000,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-2,139489.33606248157,143454.98330260513,1034.352759876434,94431.595059953936,57.641035091750723,8051.9095742116097,null,5000,130000,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-2,145693.41386300226,137987.3159396699,12706.09792333236,107137.6929832863,741.43301377411274,8793.3425879857223,null,5000,135000,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-2,151949.19231186065,156419.76358979635,1000,108137.6929832863,56.216314269888947,8849.5589022556105,null,5000,140000,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-2,158257.10224779285,159466.22051646368,3790.8817313291656,111928.57471461546,210.37452987994189,9059.9334321355527,null,5000,145000,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-2,164617.57809985758,151829.10509044735,15000,126928.57471461546,895.07872289094928,9955.0121550265012,null,5000,150000,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-2,171031.05791735649,169498.37077189452,6532.6871454619686,133461.26186007744,383.67908577468637,10338.691240801187,null,5000,155000,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-2,177497.98340000102,174270.74733818293,8227.2360618180828,141688.49792189553,488.08451623415868,10826.775757035346,null,5000,160000,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-2,184018.79992833437,194542.8503044011,1000,142688.49792189553,55.652396066443472,10882.42815310179,null,5000,165000,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-2,190593.95659440377,190263.19334618229,5330.7632482214831,148019.26117011701,304.90210444651865,11187.330257548309,null,5000,170000,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-2,197223.90623269053,200679.39946585827,1544.506766832259,149563.76793694927,86.102048000748198,11273.432305549057,null,5000,175000,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-2,203909.10545129611,209099.519044602,1000,150563.76793694927,53.914195293507021,11327.346500842565,null,5000,180000,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-2,210650.0146633902,197493.54790192589,15000,165563.76793694927,860.33290361979277,12187.679404462357,null,5000,185000,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-2,217447.09811891839,209731.13177920086,12715.966339717532,178279.7342766668,738.93713227833382,12926.61653674069,null,5000,190000,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-2,224300.8239365762,215106.34388099407,14194.480055582128,192474.21433224893,853.00413417112634,13779.620670911816,null,5000,195000,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-2,231211.66413604745,232281.73464775167,3929.9294882957765,196404.1438205447,233.13472191116412,14012.755392822981,null,5000,200000,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",40,18.694305879416543,0.10900000000000006,238180.09467051461,261958.73552687661,1000,197404.1438205447,53.492224126976275,14066.247616949957,null,5000,205000,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",41,18.694305879416543,0,245206.59545943546,262958.73552687664,1000,198404.1438205447,53.492224126976275,14119.739841076933,null,5000,210000,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-3,252291.65042159756,261847.06564266162,1000,199404.1438205447,53.923613031226083,14173.663454108158,null,5000,215000,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-2,259435.74750844404,266264.07749601622,1000,200404.1438205447,53.231602202592384,14226.89505631075,null,5000,220000,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-2,266639.3787376812,264591.436721056,7047.9420166251948,207452.0858371699,378.96287452114058,14605.857930831891,null,5000,225000,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-3,273903.04022716155,272454.29687389423,6448.7433532673167,213900.82919043722,345.70726294624967,14951.56519377814,null,5000,230000,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-2,281227.23222905473,282807.68279034179,3419.5494387129438,217320.37862915016,180.78581126866797,15132.351005046808,null,5000,235000,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-2,288612.4591642968,301397.27553719463,1000,218320.37862915016,50.207325126199997,15182.558330173009,null,5000,240000,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-2,296059.22965733253,296954.12457752513,4105.1050798073993,222425.48370895756,209.88426213758177,15392.442592310592,null,5000,245000,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-3,303568.05657114362,303467.70349459117,5100.3530765524483,227525.83678551001,258.69933118845893,15651.14192349905,null,5000,250000,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-2,311139.45704256993,302088.12738314964,14051.329659420298,241577.16644493031,727.997345074495,16379.139268573545,null,5000,255000,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-2,318773.95251792466,303177.73930382449,15000,256577.16644493031,810.37311509995811,17189.512383673504,null,5000,260000,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-2,326472.06878890714,325495.8273078124,5976.2414810947375,262553.40792602504,315.60674002113586,17505.11912369464,null,5000,265000,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-2,334234.33602881461,343405.06326530781,1000,263553.40792602504,50.975134021744282,17556.094257716384,null,5000,270000,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-2,342061.28882905492,350259.94934081798,1000,264553.40792602504,50.123042302600084,17606.217300018983,null,5000,275000,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-2,349953.46623596351,344937.27025268326,10016.195983280253,274569.6039093053,511.24461810701547,18117.461918125999,null,5000,280000,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-2,357911.41178792983,378380.3950075371,1000,275569.6039093053,47.881608447935335,18165.343526573935,null,5000,285000,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-3,365935.67355282919,382415.4381675974,1000,276569.6039093053,47.501595682475532,18212.845122256411,null,5000,290000,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-2,374026.80416576943,371529.55958440184,7497.2445813675877,284066.84849067288,367.52433522884797,18580.36945748526,null,5000,295000,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-2,382185.36086715083,397220.0907657264,1000,285066.84849067288,46.776006273166182,18627.145463758425,null,5000,300000,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-2,390411.90554104385,421316.85603013856,1000,286066.84849067288,44.211726156111702,18671.357189914535,null,5000,305000,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-2,398707.00475388562,445966.59996782633,1000,287066.84849067288,41.86716492056032,18713.224354835096,null,5000,310000,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",62,27.826101963447886,0.16499999999999998,407071.22979350155,520716.08896251768,1000,288066.84849067288,35.937480618506711,18749.161835453604,null,5000,315000,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-2,415505.15670844715,570757.4013249944,1000,289066.84849067288,32.849616653113998,18782.011452106719,null,5000,320000,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-2,424009.36634768423,590053.63816739421,1000,290066.84849067288,{"$f":"V74/R74","v":31.831023888676352},18813.842475995396,null,{"$f":"typical","v":5000},325000,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":432584.44440058159},707491.20488637092,{"$f":"IF((U75-T75)>0,IF(typical-(U75-T75)<min,min,typical-(U75-T75)),IF((U75-T75)<0,IF(typical-(U75-T75)>max,max,typical-(U75-T75)),IF((T75-U75)=0,min,)))","v":1000},{"$f":"W74+V75","v":291066.84849067288},26.592334075753005,18840.43481007115,null,5000,330000,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-2,441230.98143725301,763045.02766262146,1000,292066.84849067288,24.691117990485616,{"$f":"Y75+X76","v":18865.125928061636},null,5000,{"$f":"AB75+AA76","v":335000},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-2,449949.57294923003,694516.93014532304,1000,293066.84849067288,27.16294608414259,18892.288874145779,null,5000,340000,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,{"$f":"(R78-R77)/R77","v":-7.099999999999991E-2},458740.8193904736,{"$f":"(U77+V77)*(1+S78)","v":646135.22810500511},1000,294066.84849067288,29.238908594340781,18921.527782740119,null,5000,345000,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-2,467605.32621872739,708613.07477498055,1000,295066.84849067288,26.70219962953496,18948.229982369652,null,5000,350000,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-2,476543.70393721689,739416.82391552976,1000,296066.84849067288,25.625911352720689,18973.855893722372,null,5000,355000,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-2,485556.5681366935,786322.66699829267,1000,297066.84849067288,24.129860030810438,18997.985753753183,null,5000,360000,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",72,46.995713964028027,0.13399999999999992,494644.53953783272,892823.90437606385,1000,298066.84849067288,21.278536182372523,19019.264289935556,null,5000,365000,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-2,503808.24403398123,982312.47090929409,1000,299066.84849067288,19.361725370675636,19038.626015306232,null,5000,370000,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,-0.12600000000000003,513048.31273426447,859415.09957472305,1000,300066.84849067288,22.153003856608279,19060.779019162841,null,5000,375000,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-2,522365.3820070498,897412.94885643607,1000,301066.84849067288,21.239696890324335,19082.018716053164,null,5000,380000,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-2,531760.09352377534,938841.53155497566,1000,302066.84849067288,20.325068794568743,19102.343784847733,null,5000,385000,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-2,541233.09430313983,909766.60254521645,1000,303066.84849067288,20.996971895215644,19123.340756742949,null,5000,390000,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-2,550785.03675566625,897105.10350703821,1000,304066.84849067288,21.316722736259536,19144.65747947921,null,5000,395000,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-2,560416.57872862997,825358.59012296807,1000,305066.84849067288,23.195563369161629,19167.853042848372,null,5000,400000,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-2,570128.38355136849,886682.76720194472,1000,306066.84849067288,21.617486830532741,19189.470529678903,null,5000,405000,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-2,579921.12008096313,868153.74632350192,1000,307066.84849067288,22.103769765370899,19211.574299444273,null,5000,410000,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,-0.13199999999999998,589795.46274830459,754425.45180879964,1000,308066.84849067288,25.465172540749883,19237.039471985023,null,5000,415000,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-2,599752.09160454047,792441.2989474308,1000,309066.84849067288,24.275664957816858,19261.315136942841,null,5000,420000,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-2,609791.69236791146,837874.01168848691,1000,310066.84849067288,22.98831908884172,19284.303456031685,null,5000,425000,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-2,619914.95647097728,872428.9721560264,1000,311066.84849067288,22.104152970040115,19306.407609001726,null,5000,430000,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,-0.11400000000000003,630122.58110823564,773858.06933023944,1000,312066.84849067288,24.948253916523836,19331.355862918252,null,5000,435000,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-2,640415.26928413729,728366.58517042501,1000,313066.84849067288,26.540695655876419,19357.896558574128,null,5000,440000,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-2,650793.72986150498,702380.02151911939,1000,314066.84849067288,27.560431626039897,19385.456990200168,null,5000,445000,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-2,661258.67761035077,660473.84020645311,5784.8374038976617,319851.68589457055,169.78979311808268,19555.246783318249,null,5000,450000,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",90,38.397548135644286,0.12700000000000003,671810.8332571038,750873.52966686536,1000,320851.68589457055,26.04332954977675,19581.290112868024,null,5000,455000,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-2,682450.92353424628,742099.17378119612,1000,321851.68589457055,26.386352127433383,19607.676464995457,null,5000,460000,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-2,693179.68123036518,691825.33079029364,6354.3504400715465,328206.03633464209,180.09465977748562,19787.771124772942,null,5000,465000,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-3,703997.84524061775,699576.04059282597,9421.8046477917815,337627.84098243387,266.4992840447166,20054.270408817658,null,5000,470000,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-2,714906.16061762313,677092.94220478996,15000,352627.84098243387,444.27291643704984,20498.543325254708,null,5000,475000,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-2,725905.37862276984,711471.54458652413,15000,367627.84098243387,432.17209770141028,20930.71542295612,null,5000,480000,null,"NA","NA","NA",0,0,0,0,0,0,0]
[97,34.708395289238616,0,0,5000,100000,100000,100000,100000,null,null,10000,10000,null,null,10000,96,34.708395289238616,0,736996.25677795976,726471.54458652413,15000,382627.84098243387,432.17209770141028,21362.887520657532,null,5000,485000,null,-5000,-5000,-100000,0,0,0,0,0,0,0]
[98,32.20939082841344,1,-7.1999999999999884E-2,5041.6666666666497,92800.000000000015,0,100000,92800.000000000015,null,null,10000,20000,null,null,19280,97,32.20939082841344,-7.1999999999999884E-2,748179.55891777587,688085.59337629448,15000,397627.84098243387,465.70269148858864,21828.590212146122,null,5000,490000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[99,31.307527885217862,2,-2.8000000000000053E-2,10125.347222222194,90201.600000000006,0,100000,90201.600000000006,null,null,10000,30000,null,null,28740.16,98,31.307527885217862,-2.8000000000000053E-2,759456.05524209084,683399.19676175818,15000,412627.84098243387,479.11799535863031,22307.708207504751,null,5000,495000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[100,37.068113016097946,3,0.18399999999999994,15251.391782407327,106798.69440000001,0,100000,106798.69440000001,null,null,10000,40000,null,null,44028.349439999998,99,37.068113016097946,0.18399999999999994,770826.52236910793,826904.6489659216,1000,413627.84098243387,26.977364603526482,22334.685572108279,null,5000,500000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[101,45.593779009800471,4,0.22999999999999993,20420.15338059402,131362.39411200001,0,100000,131362.39411200001,null,null,10000,50000,null,null,64154.869811199998,100,45.593779009800471,0.22999999999999993,782291.74338885024,1018322.7182280836,1000,414627.84098243387,21.93281675083454,22356.618388859115,null,5000,505000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[102,45.867341683859273,5,5.9999999999999767E-3,25631.987992098908,132150.56847667202,0,100000,132150.56847667202,null,null,10000,60000,null,null,74539.799030067195,101,45.867341683859273,5.9999999999999767E-3,793852.50791709078,1025438.654537452,1000,415627.84098243387,21.802004722499543,22378.420393581615,null,5000,510000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[103,47.426831301110489,6,3.4000000000000023E-2,30887.254558699791,136643.68780487886,0,100000,136643.68780487886,null,null,10000,70000,null,null,87074.152197089483,102,47.426831301110489,3.4000000000000023E-2,805509.61214973335,1061337.5687917254,1000,416627.84098243387,21.085110950192981,22399.505504531808,null,5000,515000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[104,46.668002000292724,7,-1.5999999999999955E-2,36186.31501335551,134457.3888000008,0,100000,134457.3888000008,null,null,10000,80000,null,null,95680.965761936066,103,46.668002000292724,-1.5999999999999955E-2,817263.85891764727,1045340.1676910579,1000,417627.84098243387,21.427958282716443,22420.933462814522,null,5000,520000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[105,52.081490232326686,8,0.11600000000000014,41529.534305133537,150054.4459008009,0,100000,150054.4459008009,null,null,10000,90000,null,null,116779.95779032067,104,52.081490232326686,0.11600000000000014,829116.05774196133,1167715.6271432207,1000,418627.84098243387,19.200679464799677,22440.134142279323,null,5000,525000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[106,51.404430859306437,9,-1.3000000000000045E-2,46917.28042434292,148103.73810409047,0,100000,148103.73810409047,null,null,10000,100000,null,null,125261.8183390465,105,51.404430859306437,-1.3000000000000045E-2,841067.02488981083,1153522.323990359,1000,419627.84098243387,19.453575952177992,22459.587718231502,null,5000,530000,null,-5000,-5000,0,0,0,0,0,0,100000,0]
[107,55.568189758910258,10,8.0999999999999975E-2,52349.92442787913,160100.14089052178,0,100000,160100.14089052178,null,null,0,0,null,null,135408.02562450926,106,55.568189758910258,8.0999999999999975E-2,853117.58343055937,1248038.632233578,1000,420627.84098243387,17.995907448823306,22477.583625680323,null,5000,535000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[108,52.345234752893461,11,-5.8000000000000031E-2,57827.840464778048,150814.3327188715,0,100000,150814.3327188715,null,null,0,0,null,null,127554.36013828771,107,52.345234752893461,-5.8000000000000031E-2,865268.56329248031,1176594.3915640304,1000,421627.84098243387,19.103935720619219,22496.687561400944,null,5000,540000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[109,53.339794213198431,12,1.8999999999999889E-2,63351.405801984583,153679.80504053005,0,100000,153679.80504053005,null,null,0,0,null,null,129977.89298091516,108,53.339794213198431,1.8999999999999889E-2,877520.80131991801,1199968.685003747,1000,422627.84098243387,18.747728872050267,22515.435290272995,null,5000,545000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[110,52.166318740508068,13,-2.1999999999999957E-2,68921.000850334298,150298.84932963841,0,100000,150298.84932963841,null,null,0,0,null,null,127118.37933533503,109,52.166318740508068,-2.1999999999999957E-2,889875.14133091678,1174547.3739336648,1000,423627.84098243387,19.169456924386775,22534.604747197383,null,5000,550000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[111,56.078792646046168,14,7.49999999999999E-2,74537.009190753786,161571.26302936129,0,100000,161571.26302936129,null,null,0,0,null,null,136652.25778548516,110,56.078792646046168,7.49999999999999E-2,902332.43417534139,1263713.4269786896,1000,424627.84098243387,17.832052952917934,22552.436800150303,null,5000,555000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[112,61.350199154774515,15,9.4000000000000139E-2,80199.817600676717,176758.96175412126,0,100000,176758.96175412126,null,null,0,0,null,null,149497.57001732077,111,61.350199154774515,9.4000000000000139E-2,914893.53779346892,1383596.4891146866,1000,425627.84098243387,16.299865587676354,22568.736665737979,null,5000,560000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[113,54.356276451130221,16,-0.11399999999999999,85909.816080682343,156608.44011415145,0,100000,156608.44011415145,null,null,0,0,null,null,132454.8470353462,112,54.356276451130221,-0.11399999999999999,927559.31727508141,1226752.4893556123,1000,426627.84098243387,18.397139489476697,22587.133805227455,null,5000,565000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[114,62.292292812995228,17,0.14599999999999991,91667.397881354627,179473.27237081755,0,100000,179473.27237081755,null,null,0,0,null,null,151793.25470250673,113,62.292292812995228,0.14599999999999991,940330.64491904026,1407004.3528015316,1000,427627.84098243387,16.053350339857502,22603.187155567313,null,5000,570000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[115,56.312232702947689,18,-9.599999999999996E-2,97472.959530366017,162243.83822321906,0,100000,162243.83822321906,null,null,0,0,null,null,137221.1022510661,114,56.312232702947689,-9.599999999999996E-2,953208.40029336594,1272835.9349325846,1000,428627.84098243387,17.758130906922016,22620.945286474234,null,5000,575000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[116,57.663726287818434,19,2.4000000000000011E-2,103326.90085978567,166137.69034057632,0,100000,166137.69034057632,null,null,0,0,null,null,140514.40870509169,115,57.663726287818434,2.4000000000000011E-2,966193.47029581049,1304407.9973709667,1000,429627.84098243387,17.34192471379103,22638.287211188024,null,5000,580000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[117,58.817000813574808,20,2.000000000000008E-2,109229.62503361709,169460.44414738784,0,100000,169460.44414738784,null,null,0,0,null,null,143324.69687919354,116,58.817000813574808,2.000000000000008E-2,979286.74921494175,1331516.157318386,1000,430627.84098243387,17.001886974304931,22655.289098162328,null,5000,585000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[118,58.699366811947655,21,-2.0000000000000477E-3,115181.53857556381,169121.52325909305,0,100000,169121.52325909305,null,null,0,0,null,null,143038.04748543515,117,58.699366811947655,-2.0000000000000477E-3,992489.13879173296,1329851.1250037493,1000,431627.84098243387,17.035958892089109,22672.325057054415,null,5000,590000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[119,54.238214934239636,22,-7.5999999999999956E-2,121183.05139702701,156268.28749140198,0,100000,156268.28749140198,null,null,0,0,null,null,132167.15587654209,118,54.238214934239636,-7.5999999999999956E-2,1005801.5482816644,1229706.4395034644,1000,432627.84098243387,18.437184948148385,22690.762242002562,null,5000,595000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[120,61.234944660756547,23,0.12899999999999995,127234.57682533543,176426.89657779282,0,100000,176426.89657779282,null,null,0,0,null,null,149216.71898461602,119,61.234944660756547,0.12899999999999995,1019224.8945173447,1389467.5701994114,1000,433627.84098243387,16.330544683922398,22707.092786686484,null,5000,600000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[121,53.76428141214425,24,-0.12199999999999997,133336.53163221324,154902.8151953021,0,100000,154902.8151953021,null,null,0,0,null,null,131012.27926849286,120,53.76428141214425,-0.12199999999999997,1032760.1019716557,1220830.5266350831,1000,434627.84098243387,18.599709207200906,22725.692495893683,null,5000,605000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[122,53.226638598022809,25,-9.999999999999962E-3,139489.33606248157,153353.78704334909,0,100000,153353.78704334909,null,null,0,0,null,null,129702.15647580793,121,53.226638598022809,-9.999999999999962E-3,1046408.1028214192,1209612.2213687324,1000,435627.84098243387,18.787585057778692,22744.480080951464,null,5000,610000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[123,61.476767580716349,26,0.15500000000000008,145693.41386300226,177123.62403506821,0,100000,177123.62403506821,null,null,0,0,null,null,149805.99072955817,122,61.476767580716349,0.15500000000000008,1060169.8370115978,1398257.115680886,1000,436627.84098243387,16.2663074093322,22760.746388360796,null,5000,615000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[124,62.583349397169243,27,1.8000000000000009E-2,151949.19231186065,180311.84926769944,0,100000,180311.84926769944,null,null,0,0,null,null,152502.49856269022,123,62.583349397169243,1.8000000000000009E-2,1074046.2523200279,1424443.743763142,1000,437627.84098243387,15.978690971839097,22776.725079332635,null,5000,620000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[125,63.021432842949423,28,6.9999999999999195E-3,158257.10224779285,181574.03221257331,0,100000,181574.03221257331,null,null,0,0,null,null,153570.01605262904,124,63.021432842949423,6.9999999999999195E-3,1088038.3044226947,1435421.8499694839,1000,438627.84098243387,15.867617648300991,22792.592696980937,null,5000,625000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[126,66.928761679212286,29,6.1999999999999979E-2,164617.57809985758,192831.62220975285,0,100000,192831.62220975285,null,null,0,0,null,null,163091.35704789206,125,66.928761679212286,6.1999999999999979E-2,1102146.95695955,1525480.004667592,1000,439627.84098243387,14.941259555838975,22807.533956536776,null,5000,630000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[127,86.471960089542279,30,0.29200000000000009,171031.05791735649,249138.45589500069,0,100000,249138.45589500069,null,null,0,0,null,null,210714.03330587654,126,86.471960089542279,0.29200000000000009,1116373.1816008803,1972212.166030529,1000,440627.84098243387,11.564442380680321,22819.098398917457,null,5000,635000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[128,98.145674701630483,31,0.13499999999999995,177497.98340000102,282772.14744082576,0,100000,282772.14744082576,null,null,0,0,null,null,239160.42780216987,127,98.145674701630483,0.13499999999999995,1130717.9581142203,2239595.8084446504,1000,441627.84098243387,10.188936018220547,22829.287334935678,null,5000,640000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[129,111.68977781045548,{"$f":"IF(AND(A138>=startm,A138<=endm),A138-startm,\"NA\")","v":32},0.13799999999999993,{"$f":"IF(C138=\"NA\",\"NA\",IF(C138=0,typical,(1+return/12)*typical*((1+return/12)^C138-1)/(return/12)))","v":184018.79992833437},{"$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,{"$f":"IF(C138=\"NA\",\"NA\",(IF(P137=\"NA\",0,P137))*(1+D138)+L138)","v":272164.5668388693},128,111.68977781045548,0.13799999999999993,1145182.2744318389,2549798.030010012,1000,442627.84098243387,{"$f":"V138/R138","v":8.9533708420215721},22838.240705777698,null,{"$f":"typical","v":5000},645000,null,{"$f":"IF(A138=endm,E138,IF(C138=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A138=endm,P138,IF(C138=\"NA\",\"NA\",-typical))","v":-5000},{"$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},190593.95659440377,293476.76985434565,0,100000,293476.76985434565,null,null,0,0,null,null,248214.08495704882,129,101.86107736313541,-8.7999999999999926E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q139-1)/(return/12)","v":1159767.1267187707},2326327.8033691309,{"$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},{"$f":"W138+V139","v":443627.84098243387},9.8172925899359331,22848.057998367633,null,5000,650000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[{"$f":"A139+1","v":131},94.119635483537124,34,-7.5999999999999929E-2,197223.90623269053,271172.53534541541,0,100000,271172.53534541541,null,null,0,0,null,null,229349.81450031311,{"$f":"Q139+1","v":130},94.119635483537124,-7.5999999999999929E-2,1174473.5194414272,2150450.8903130773,1000,444627.84098243387,10.624775530233693,{"$f":"Y139+X140","v":22858.682773897865},null,5000,{"$f":"AB139+AA140","v":655000},null,-5000,-5000,0,0,0,0,0,0,0,0]
[132,82.448800683578526,35,-0.12399999999999994,203909.10545129611,237547.14096258392,0,100000,237547.14096258392,null,null,0,0,null,null,200910.43750227432,131,82.448800683578526,-0.12399999999999994,1189302.4654367722,1884670.9799142559,1000,445627.84098243387,12.128739189764488,22870.811513087629,null,5000,660000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[133,77.254526240513087,36,-6.2999999999999903E-2,210650.0146633902,222581.67108194114,0,100000,222581.67108194114,null,null,0,0,null,null,188253.07993963105,132,77.254526240513087,{"$f":"(R142-R141)/R141","v":-6.2999999999999903E-2},1204254.9859820786,{"$f":"(U141+V141)*(1+S142)","v":1766873.7081796578},1000,446627.84098243387,12.944225389289741,22883.755738476917,null,5000,665000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[134,95.950121590717259,37,0.24200000000000008,217447.09811891839,276446.43548377091,0,100000,276446.43548377091,null,null,0,0,null,null,233810.32528502177,133,95.950121590717259,0.24200000000000008,1219332.1108652623,2195699.1455591349,1000,447627.84098243387,10.422081633888679,22894.177820110806,null,5000,670000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[135,91.824266362316408,38,-4.3000000000000101E-2,224300.8239365762,264559.23875796871,0,100000,264559.23875796871,null,null,0,0,null,null,223756.4812977658,134,91.824266362316408,-4.3000000000000101E-2,1234534.8784558063,2102241.0823000916,1000,448627.84098243387,10.890367433530491,22905.068187544337,null,5000,675000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[136,97.058249544968433,39,5.6999999999999891E-2,231211.66413604745,279639.11536717293,0,100000,279639.11536717293,null,null,0,0,null,null,236510.60073173844,135,97.058249544968433,5.6999999999999891E-2,1249864.3357762711,2223125.8239911967,1000,449627.84098243387,10.303091233236039,22915.371278777573,null,5000,680000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[137,102.6876280185766,40,5.8000000000000017E-2,238180.09467051461,295858.18405846896,0,100000,295858.18405846896,null,null,0,0,null,null,250228.21557417928,136,102.6876280185766,5.8000000000000017E-2,1265321.5385744069,2353125.1217826861,1000,450627.84098243387,9.738271486990584,22925.109550264562,null,5000,685000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[138,99.70968680603788,41,-2.9000000000000022E-2,245206.59545943546,287278.29672077333,0,100000,287278.29672077333,null,null,0,0,null,null,242971.59732252808,137,99.70968680603788,-2.9000000000000022E-2,1280907.55139586,2285855.493250988,1000,451627.84098243387,10.029115846540252,22935.138666111103,null,5000,690000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[139,128.22665723256472,42,0.28600000000000003,252291.65042159756,369439.88958291453,0,100000,369439.88958291453,null,null,0,0,null,null,312461.47415677109,138,128.22665723256472,0.28600000000000003,1296623.4476574925,2940896.1643207707,1000,452627.84098243387,7.7986903938882204,22942.93735650499,null,5000,695000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[140,141.0493229558212,43,0.10000000000000005,259435.74750844404,406383.87854120601,0,100000,406383.87854120601,null,null,0,0,null,null,343707.62157244823,139,141.0493229558212,0.10000000000000005,1312470.3097213046,3236085.7807528479,1000,453627.84098243387,7.0897185398983824,22950.027075044887,null,5000,700000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[141,148.10178910361228,44,5.0000000000000142E-2,266639.3787376812,426703.07246826636,0,100000,426703.07246826636,null,null,0,0,null,null,360893.00265107065,140,148.10178910361228,5.0000000000000142E-2,1328449.2289689824,3398940.0697904904,1000,454627.84098243387,6.7521128951413152,22956.779187940028,null,5000,705000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[142,148.39799268181949,45,1.9999999999999159E-3,273903.04022716155,427556.47861320287,0,{"$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-3,1344561.3058770567,3406739.9499300714,1000,455627.84098243387,6.7386356238935292,22963.517823563921,null,5000,710000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[143,149.43677863059222,46,6.999999999999936E-3,281227.23222905473,430549.37396349525,0,100000,430549.37396349525,null,null,0,0,null,null,364146.09217696736,142,149.43677863059222,6.999999999999936E-3,1360807.6500926991,3431594.1295795813,1000,456627.84098243387,6.6917930723868215,22970.209616636308,null,5000,715000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[144,149.88508896648398,47,2.9999999999999003E-3,288612.4591642968,431841.02208538569,0,100000,431841.02208538569,null,null,0,0,null,null,365238.53045349824,143,149.88508896648398,2.9999999999999003E-3,1377189.3805101379,3442891.9119683197,1000,457627.84098243387,6.6717777391693147,22976.881394375476,null,5000,720000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[145,180.76141729357968,48,0.20600000000000004,296059.22965733253,520800.27263497515,0,100000,520800.27263497515,null,null,0,0,null,null,440477.66772691888,144,180.76141729357968,0.20600000000000004,1393707.6253477223,4153333.6458337936,1000,458627.84098243387,5.5321540125782036,22982.413548388053,null,5000,725000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[146,236.97821807188296,49,0.311,303568.05657114362,682769.15742445237,0,100000,682769.15742445237,null,null,0,0,null,null,577466.22238999058,145,236.97821807188296,0.311,1410363.52222562,5446331.409688103,1000,459627.84098243387,4.2197971110436336,22986.633345499096,null,5000,730000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[147,336.50906966207378,50,0.41999999999999987,311139.45704256993,969532.20354272227,0,100000,969532.20354272227,null,null,0,0,null,null,820002.03579378664,146,336.50906966207378,0.41999999999999987,1427158.2182441668,7735210.6017571054,1000,460627.84098243387,2.9716881063687564,22989.605033605465,null,5000,735000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[148,305.21372618350091,51,-9.3000000000000041E-2,318773.95251792466,879365.70861324901,0,100000,879365.70861324901,null,null,0,0,null,null,743741.84646496444,147,305.21372618350091,-9.3000000000000041E-2,1444092.8700628683,7016743.0157936942,1000,461627.84098243387,3.2763926200317051,22992.881426225496,null,5000,740000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[149,235.93021033984621,52,-0.22699999999999998,326472.06878890714,679749.69275804155,0,100000,679749.69275804155,null,null,0,0,null,null,574912.44731741748,148,235.93021033984621,-0.22699999999999998,1461168.6439800584,5424715.3512085257,1000,462627.84098243387,4.2385415524342882,22997.11996777793,null,5000,745000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[150,241.82846559834235,53,2.4999999999999915E-2,334234.33602881461,696743.43507699249,0,100000,696743.43507699249,null,null,0,0,null,null,589285.25850035285,149,241.82846559834235,2.4999999999999915E-2,1478386.7160132255,5561358.2349887388,1000,463627.84098243387,4.1351624901797939,23001.255130268109,null,5000,750000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[151,214.01819205453299,54,-0.11499999999999995,342061.28882905492,616617.94004313834,0,100000,616617.94004313834,null,null,0,0,null,null,521517.45377281227,150,214.01819205453299,-0.11499999999999995,1495748.2719800028,4922687.0379650341,1000,464627.84098243387,4.6724999889037218,23005.927630257014,null,5000,755000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[152,237.9882295646407,55,0.1120000000000001,349953.46623596351,685679.14932796988,0,100000,685679.14932796988,null,null,0,0,null,null,579927.40859536733,151,237.9882295646407,0.1120000000000001,1513254.5075798358,5475139.9862171188,1000,465627.84098243387,4.2018884792299653,23010.129518736245,null,5000,760000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[153,258.69320553676442,56,8.6999999999999911E-2,357911.41178792983,745333.23531950323,0,100000,745333.23531950323,null,null,0,0,null,null,630381.0931431643,152,258.69320553676442,8.6999999999999911E-2,1530906.628476334,5952564.1650180081,1000,466627.84098243387,3.8655827775804652,23013.995101513825,null,5000,765000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[154,222.4761567616174,57,-0.14000000000000001,365935.67355282919,640986.58237477276,0,100000,640986.58237477276,null,null,0,0,null,null,542127.74010312126,153,222.4761567616174,-0.14000000000000001,1548705.8503803033,5120065.1819154872,1000,467627.84098243387,4.4948636948610057,23018.489965208686,null,5000,770000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[155,197.78130336107787,58,-0.11099999999999999,374026.80416576943,569837.07173117297,0,100000,569837.07173117297,null,null,0,0,null,null,481951.56095167482,154,197.78130336107787,-0.11099999999999999,1566653.3991334727,4552626.9467228679,1000,468627.84098243387,5.0560896455129427,23023.5460548542,null,5000,775000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[156,205.49477419215989,59,3.8999999999999917E-2,382185.36086715083,592060.71752868872,0,100000,592060.71752868872,null,null,0,0,null,null,500747.6718287901,155,205.49477419215989,3.8999999999999917E-2,1584750.5107929185,4731218.397645059,1000,469627.84098243387,4.8663037974138046,23028.412358651614,null,5000,780000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[157,210.63214354696387,60,2.4999999999999915E-2,390411.90554104385,606862.23546690587,0,100000,606862.23546690587,null,null,0,0,null,null,513266.36362450983,156,210.63214354696387,2.4999999999999915E-2,1602998.4317161927,4850523.8575861854,1000,470627.84098243387,4.7476134608915173,23033.159972112506,null,5000,785000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[158,208.31518996794728,61,-1.0999999999999979E-2,398707.00475388562,600186.75087676989,0,100000,600186.75087676989,null,null,0,0,null,null,507620.43362464022,157,208.31518996794728,-1.0999999999999979E-2,1621398.4186471603,4798157.0951527376,1000,471627.84098243387,4.8004180595465291,23037.960390172051,null,5000,790000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[159,179.15106337243466,62,-0.13999999999999999,407071.22979350155,516160.60575402208,0,100000,516160.60575402208,null,null,0,0,null,null,436553.57291719061,158,179.15106337243466,-0.13999999999999999,1639951.7388025536,4127275.1018313542,1000,472627.84098243387,5.5818814645889869,23043.542271636641,null,5000,795000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[160,166.78963999973669,63,-6.8999999999999881E-2,415505.15670844715,480545.52395699464,0,100000,480545.52395699464,null,null,0,0,null,null,406431.37638590456,159,166.78963999973669,-6.8999999999999881E-2,1658659.6699592415,3843424.1198049914,1000,473627.84098243387,5.9955762240483201,23049.537847860691,null,5000,800000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[161,172.29369811972799,64,3.2999999999999932E-2,424009.36634768423,496403.52624757541,0,100000,496403.52624757541,null,null,0,0,null,null,419843.61180663935,160,172.29369811972799,3.2999999999999932E-2,1677523.5005422351,3971290.1157585559,1000,474627.84098243387,5.8040428112762061,23055.341890671967,null,5000,805000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[162,175.05039728964366,65,1.6000000000000087E-2,432584.44440058159,504345.98266753665,0,100000,504345.98266753665,null,null,0,0,null,null,426561.10959554557,161,175.05039728964366,1.6000000000000087E-2,1696544.5297134204,4035846.7576106931,1000,475627.84098243387,5.7126405622797298,23061.054531234247,null,5000,810000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[163,182.92766516767762,66,4.4999999999999984E-2,441230.98143725301,527041.55188757577,0,100000,527041.55188757577,null,null,0,0,null,null,445756.35952734511,162,182.92766516767762,4.4999999999999984E-2,1715724.067461032,4218504.8617031742,1000,476627.84098243387,5.4666416863920855,23066.521172920638,null,5000,815000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[164,206.89118930464338,67,0.13099999999999995,449949.57294923003,596083.9951848482,0,100000,596083.9951848482,null,null,0,0,null,null,504150.44262542733,163,206.89118930464338,0.13099999999999995,1735063.4346898736,4772259.9985862896,1000,477627.84098243387,4.8334586086579012,23071.354631529295,null,5000,820000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[165,212.89103379447801,68,2.8999999999999863E-2,458740.8193904736,613370.43104520871,0,100000,613370.43104520871,null,null,0,0,null,null,518770.80546156468,164,212.89103379447801,2.8999999999999863E-2,1754563.9633122892,4911684.5385452919,1000,478627.84098243387,4.6972386867423728,23076.051870216037,null,5000,825000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[166,210.1234503551498,69,-1.2999999999999961E-2,467605.32621872739,605396.61544162093,0,100000,605396.61544162093,null,null,0,0,null,null,512026.78499056434,165,210.1234503551498,-1.2999999999999961E-2,1774226.9963398913,4848819.6395442029,1000,479627.84098243387,4.759107078766335,23080.810977294805,null,5000,830000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[167,254.03925147937613,70,0.20900000000000013,476543.70393721689,731924.50806891976,0,100000,731924.50806891976,null,null,0,0,null,null,619040.38305359229,166,254.03925147937613,0.20900000000000013,1794053.8879760576,5863431.9442089414,1000,480627.84098243387,3.9363995688720714,23084.747376863677,null,5000,835000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[168,262.93062528115428,71,3.499999999999992E-2,485556.5681366935,757541.86585133185,0,100000,757541.86585133185,null,null,0,0,null,null,640706.79646046797,167,262.93062528115428,3.499999999999992E-2,1814046.0037091908,6069687.0622562543,1000,481627.84098243387,3.8032846076058666,23088.550661471283,null,5000,840000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[169,313.93916658569822,72,0.19400000000000003,494644.53953783272,904504.98782649019,0,100000,904504.98782649019,null,null,0,0,null,null,765003.91497379867,168,313.93916658569822,0.19400000000000003,1834204.7204067672,7248400.3523339676,1000,482627.84098243387,3.1853304921322163,23091.735991963415,null,5000,845000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[170,339.99611741231115,73,8.2999999999999935E-2,503808.24403398123,979578.90181608882,0,100000,979578.90181608882,null,null,0,0,null,null,828499.23991662392,169,339.99611741231115,8.2999999999999935E-2,1854531.4264101572,7851100.5815776866,1000,483627.84098243387,2.9412100573704678,23094.677202020786,null,5000,850000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[171,296.47661438353532,74,-0.128,513048.31273426447,854192.80238362949,0,100000,854192.80238362949,null,null,0,0,null,null,722451.33720729605,170,296.47661438353532,-0.128,1875027.521630242,6847031.7071357425,1000,484627.84098243387,3.3729473134982428,23098.050149334285,null,5000,855000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[172,289.95412886709755,75,-2.1999999999999971E-2,522365.3820070498,835400.56073118967,0,100000,835400.56073118967,null,null,0,0,null,null,706557.40778873547,171,289.95412886709755,-2.1999999999999971E-2,1895694.4176438272,6697375.0095787561,1000,485627.84098243387,3.4488213839450337,23101.498970718232,null,5000,860000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[173,299.23266099084469,76,3.2000000000000063E-2,531760.09352377534,862133.37867458782,0,100000,862133.37867458782,null,null,0,0,null,null,729167.24483797501,172,299.23266099084469,3.2000000000000063E-2,1916533.5377908589,6912723.0098852767,1000,486627.84098243387,3.3418811859932496,23104.840851904224,null,5000,865000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[174,314.79275936236866,77,5.2000000000000129E-2,541233.09430313983,906964.31436566648,0,100000,906964.31436566648,null,null,0,0,null,null,767083.94156954973,173,314.79275936236866,5.2000000000000129E-2,1937546.3172724489,7273236.6063993117,1000,487627.84098243387,3.176693142579134,23108.017545046805,null,5000,870000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[175,322.03299282770308,78,2.2999999999999833E-2,550785.03675566625,927824.49359607673,0,100000,927824.49359607673,null,null,0,0,null,null,784726.87222564931,174,322.03299282770308,2.2999999999999833E-2,1958734.2032497199,7441544.0483464953,1000,488627.84098243387,3.1052718891291637,23111.122816935935,null,5000,875000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[176,345.86343429695313,79,7.4000000000000066E-2,560416.57872862997,996483.50612218643,0,100000,996483.50612218643,null,null,0,0,null,null,842796.66077034746,175,345.86343429695313,7.4000000000000066E-2,1980098.6549434669,7993292.3079241365,1000,489627.84098243387,2.891314608127713,23114.014131544063,null,5000,880000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[177,325.11162823913594,80,-6.0000000000000012E-2,570128.38355136849,936694.49575485522,0,100000,936694.49575485522,null,null,0,0,null,null,792228.86112412659,176,325.11162823913594,-6.0000000000000012E-2,2001641.1437346626,7514634.7694486883,1000,490627.84098243387,3.0758666043911838,23117.089998148454,null,5000,885000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[178,319.25961893083149,81,-1.7999999999999995E-2,579921.12008096313,919833.99483126786,0,100000,919833.99483126786,null,null,0,0,null,null,777968.74162389233,177,319.25961893083149,-1.7999999999999995E-2,2023363.1532657847,7380353.3435986117,1000,491627.84098243387,3.132247051314851,23120.22224519977,null,5000,890000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[179,313.83220540900737,82,-1.6999999999999956E-2,589795.46274830459,904196.81691913644,0,100000,904196.81691913644,null,null,0,0,null,null,764743.2730162862,178,313.83220540900737,-1.6999999999999956E-2,2045266.1795429995,7255870.3367574364,1000,492627.84098243387,3.1864161254474577,23123.408661325218,null,5000,895000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[180,297.82676293314796,83,-5.1000000000000115E-2,599752.09160454047,858082.77925626037,0,100000,858082.77925626037,null,null,0,0,null,null,725741.36609245546,179,297.82676293314796,-5.1000000000000115E-2,2067351.7310391914,6886769.9495828059,1000,493627.84098243387,3.3576566126948979,23126.766317937912,null,5000,900000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[181,274.29844866142929,84,-7.8999999999999945E-2,609791.69236791146,790294.23969501583,0,100000,790294.23969501583,null,null,0,0,null,null,668407.79817115155,180,274.29844866142929,-7.8999999999999945E-2,2089621.3287978505,6343636.1235657642,1000,494627.84098243387,3.6456640745872941,23130.411982012498,null,5000,905000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[182,259.7606308823735,85,-5.3000000000000123E-2,619914.95647097728,748408.64499117981,0,100000,748408.64499117981,null,null,0,0,null,null,632982.18486808043,181,259.7606308823735,-5.3000000000000123E-2,2112076.5065378328,6008370.4090167778,1000,495627.84098243387,3.8496980724258654,23134.261680084925,null,5000,910000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[183,253.52637574119655,86,-2.399999999999998E-2,630122.58110823564,730446.8375113915,0,100000,730446.8375113915,null,null,0,0,null,null,617790.61243124644,182,253.52637574119655,-2.399999999999998E-2,2134718.8107589819,5865145.5192003753,1000,496627.84098243387,3.9443627791248619,23138.206042864051,null,5000,915000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[184,241.10358332987789,87,-4.9000000000000085E-2,640415.26928413729,694654.94247333333,0,100000,694654.94247333333,null,null,0,0,null,null,587518.8724221153,183,241.10358332987789,-4.9000000000000085E-2,2157549.8008486391,5578704.3887595562,1000,497627.84098243387,4.1475949307306648,23142.353637794782,null,5000,920000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[185,255.32869474634069,88,5.8999999999999997E-2,650793.72986150498,735639.58407926001,0,100000,735639.58407926001,null,null,0,0,null,null,622182.48589502007,184,255.32869474634069,5.8999999999999997E-2,2180571.0491890446,5908906.9476963701,1000,498627.84098243387,3.9165202367617233,23146.270158031544,null,5000,925000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[186,246.13686173547242,89,-3.6000000000000004E-2,661258.67761035077,709156.55905240658,0,100000,709156.55905240658,null,null,0,0,null,null,599783.91640279931,185,246.13686173547242,-3.6000000000000004E-2,2203784.14126562,5697150.2975793006,1000,499627.84098243387,4.0627803285909989,23150.332938360134,null,5000,930000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[187,254.50551503447849,90,3.400000000000003E-2,671810.8332571038,733267.88206018845,0,100000,733267.88206018845,null,null,0,0,null,null,620176.56956049451,186,254.50551503447849,3.400000000000003E-2,2227190.6757761668,5891887.4076969968,1000,500627.84098243387,3.9291879386760145,23154.26212629881,null,5000,935000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[188,248.65188818868549,91,-2.2999999999999986E-2,682450.92353424628,716402.72077280411,0,100000,716402.72077280411,null,null,0,0,null,null,605912.50846060307,187,248.65188818868549,-2.2999999999999986E-2,2250792.2647409681,5757350.9973199656,1000,501627.84098243387,4.0216867335476092,23158.283813032358,null,5000,940000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[189,258.84661560442157,92,4.0999999999999912E-2,693179.68123036518,745775.23232448904,0,100000,745775.23232448904,null,null,0,0,null,null,630754.92130748776,188,258.84661560442157,4.0999999999999912E-2,2274590.5336138099,5994443.3882100834,1000,502627.84098243387,3.8632917709391066,23162.147104803298,null,5000,945000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[190,258.84661560442157,93,0,703997.84524061775,745775.23232448904,0,100000,745775.23232448904,null,null,0,0,null,null,630754.92130748776,189,258.84661560442157,0,2298587.1213939241,5995443.3882100834,1000,503627.84098243387,3.8632917709391066,23166.010396574238,null,5000,950000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[191,225.71424880705561,94,-0.128,714906.16061762313,650316.00258695439,0,100000,650316.00258695439,null,null,0,0,null,null,550018.29138012929,190,225.71424880705561,-0.128,2322783.6807388733,5228898.6345191924,1000,504627.84098243387,4.4303804712604435,23170.4407770455,null,5000,955000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[192,237.90281824263661,95,5.3999999999999992E-2,725905.37862276984,685433.06672664999,0,100000,685433.06672664999,null,null,0,0,null,null,579719.27911465627,191,237.90281824263661,5.3999999999999992E-2,2347181.8780783638,5512313.1607832294,1000,505627.84098243387,4.2033970315563982,23174.644174077057,null,5000,960000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[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":736996.25677795976},{"$f":"IF(C202=\"NA\",\"NA\",IF(C202=0,lumpsum*(1+D202),I201*(1+D202)))","v":646363.38192323095},{"$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-2,2371783.3937290167,5199054.310618585,1000,506627.84098243387,{"$f":"V202/R202","v":4.4574729921064664},23179.101647069165,null,{"$f":"typical","v":5000},965000,null,{"$f":"IF(A202=endm,E202,IF(C202=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A202=endm,P202,IF(C202=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A202=endm,F202,IF(C202=\"NA\",\"NA\",-G202))","v":0},{"$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,{"$f":"IF(C203=\"NA\",\"NA\",IF(C203=0,0,(B203-B202)/B202))","v":0.1699999999999999},748179.55891777587,756245.15685018012,0,100000,756245.15685018012,null,null,0,0,null,null,639610.07783999131,193,262.48055839528337,0.1699999999999999,{"$f":"(1+return/12)*typical*((1+return/12)^Q203-1)/(return/12)","v":2396589.9220100921},6084063.5434237439,{"$f":"IF((U203-T203)>0,IF(typical-(U203-T203)<min,min,typical-(U203-T203)),IF((U203-T203)<0,IF(typical-(U203-T203)>max,max,typical-(U203-T203)),IF((T203-U203)=0,min,)))","v":1000},{"$f":"W202+V203","v":507627.84098243387},3.8098059761593737,23182.911453045323,null,5000,970000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[{"$f":"A203+1","v":195},260.64319448651639,98,-6.9999999999999655E-3,759456.05524209084,750951.44075222884,0,100000,750951.44075222884,null,null,0,0,null,null,635132.80729511136,{"$f":"Q203+1","v":194},260.64319448651639,-6.9999999999999655E-3,2421603.1713601761,6042468.0986197777,1000,508627.84098243387,3.8366626144605975,{"$f":"Y203+X204","v":23186.748115659782},null,5000,{"$f":"AB203+AA204","v":975000},null,-5000,-5000,0,0,0,0,0,0,0,0]
[196,294.78745296425006,99,0.13100000000000009,770826.52236910793,849326.07949077082,0,100000,849326.07949077082,null,null,0,0,null,null,718335.20505077089,195,294.78745296425006,0.13100000000000009,2446824.8644548436,6835162.4195389682,1000,509627.84098243387,3.3922746370120223,23190.140390296794,null,5000,980000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[197,288.30212899903654,100,-2.2000000000000079E-2,782291.74338885024,830640.90574197378,0,100000,830640.90574197378,null,null,0,0,null,null,702531.83053965389,196,288.30212899903654,{"$f":"(R206-R205)/R205","v":-2.2000000000000079E-2},2472256.7383253002,{"$f":"(U205+V205)*(1+S206)","v":6685766.8463091096},1000,510627.84098243387,3.4685834734274259,23193.60897377022,null,5000,985000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[198,296.66289074000855,101,2.8999999999999825E-2,793852.50791709078,854729.49200849095,0,100000,854729.49200849095,null,null,0,0,null,null,722905.25362530374,197,296.66289074000855,2.8999999999999825E-2,2497900.5444780109,6880683.0848520733,1000,511627.84098243387,3.3708294202404536,23196.979803190461,null,5000,990000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[199,275.59982549746798,102,-7.0999999999999883E-2,805509.61214973335,794043.69807588821,0,100000,794043.69807588821,null,null,0,0,null,null,671578.98061790725,198,275.59982549746798,-7.0999999999999883E-2,2523758.0490153278,6393083.5858275769,1000,512627.84098243387,3.6284493221102831,23200.608252512571,null,5000,995000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[200,272.01702776600087,103,-1.3000000000000097E-2,817263.85891764727,783721.13000090152,0,100000,783721.13000090152,null,null,0,0,null,null,662848.45386987436,199,272.01702776600087,-1.3000000000000097E-2,2549831.0327571221,6310960.499211818,1000,513627.84098243387,3.6762404479334179,23204.284492960505,null,5000,1000000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[201,249.43961446142279,104,-8.3000000000000004E-2,829116.05774196133,718672.27621082671,0,100000,718672.27621082671,null,null,0,0,null,null,607832.03219867486,200,249.43961446142279,-8.3000000000000004E-2,2576121.2913634311,5788067.7777772369,1000,514627.84098243387,4.0089863118139784,23208.293479272321,null,5000,1005000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[202,240.21034872635013,105,-3.7000000000000061E-2,841067.02488981083,692081.40199102613,0,100000,692081.40199102613,null,null,0,0,null,null,585342.24700732389,201,240.21034872635013,-3.7000000000000061E-2,2602630.6354581267,5574872.2699994789,1000,515627.84098243387,4.1630179769615561,23212.456497249281,null,5000,1010000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[203,219.31204838715769,106,-8.6999999999999938E-2,853117.58343055937,631870.32001780684,0,100000,631870.32001780684,null,null,0,0,null,null,534417.47151768673,202,219.31204838715769,-8.6999999999999938E-2,2629360.890753611,5090771.382509524,1000,516627.84098243387,4.5597130087202142,23217.016210258,null,5000,1015000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[204,237.51494840329175,107,8.2999999999999893E-2,865268.56329248031,684315.55657928484,0,100000,684315.55657928484,null,null,0,0,null,null,578774.12165365473,203,237.51494840329175,8.2999999999999893E-2,2656313.8981765574,5514388.407257814,1000,517627.84098243387,4.2102613192245748,23221.226471577225,null,5000,1020000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[205,260.31638345000778,108,9.6000000000000058E-2,877520.80131991801,750009.85001089622,0,100000,750009.85001089622,null,null,0,0,null,null,634336.43733240559,204,260.31638345000778,9.6000000000000058E-2,2683491.5139946956,6044865.6943545649,1000,518627.84098243387,3.8414793058618382,23225.067950883087,null,5000,1025000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[206,267.34492580315799,109,2.7000000000000017E-2,889875.14133091678,770260.11596119031,0,{"$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-2,2710895.6099446509,6209104.0681021372,1000,519627.84098243387,3.7404861790280801,23228.808437062115,null,5000,1030000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[207,259.32457802906322,110,-3.0000000000000124E-2,902332.43417534139,747152.31248235446,0,100000,747152.31248235446,null,null,0,0,null,null,631919.61550616904,206,259.32457802906322,-3.0000000000000124E-2,2738528.0733608566,6023800.9460590724,1000,520627.84098243387,3.8561713185856501,23232.664608380699,null,5000,1035000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[208,289.1469045024055,111,0.11500000000000006,914893.53779346892,833074.82841782516,0,100000,833074.82841782516,null,null,0,0,null,null,704590.3712893785,207,289.1469045024055,0.11500000000000006,2766390.8073055297,6717653.0548558654,1000,521627.84098243387,3.4584496130813003,23236.12305799378,null,5000,1040000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[209,281.33993808084057,112,-2.6999999999999958E-2,927559.31727508141,810581.808050544,0,100000,810581.808050544,null,null,0,0,null,null,685566.43126456533,208,281.33993808084057,-2.6999999999999958E-2,2794485.7306997427,6537249.4223747579,1000,522627.84098243387,3.5544189240301134,23239.677476917812,null,5000,1045000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[210,319.32082972175402,113,0.13499999999999993,940330.64491904026,920010.35213736747,0,100000,920010.35213736747,null,null,0,0,null,null,778117.89948528167,209,319.32082972175402,0.13499999999999993,2822814.7784555736,7420913.0943953507,1000,523627.84098243387,3.1316466291014216,23242.809123546915,null,5000,1050000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[211,326.98452963507611,114,2.3999999999999983E-2,953208.40029336594,942090.6005886643,0,100000,942090.6005886643,null,null,0,0,null,null,796792.72907292843,210,326.98452963507611,2.3999999999999983E-2,2851379.9016093705,7600039.0086608389,1000,524627.84098243387,3.0582486612318571,23245.867372208148,null,5000,1055000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[212,295.92099931974388,115,-9.5000000000000001E-2,966193.47029581049,852591.99353274121,0,100000,852591.99353274121,null,null,0,0,null,null,721097.41981100023,211,295.92099931974388,-9.5000000000000001E-2,2880183.0674561146,6878940.3028380591,1000,525627.84098243387,3.3792802886539857,23249.2466524968,null,5000,1060000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[213,300.95165630817951,116,1.6999999999999925E-2,979286.74921494175,867086.05742279778,0,100000,867086.05742279778,null,null,0,0,null,null,733356.07594778715,212,300.95165630817951,1.6999999999999925E-2,2909226.2596849147,6996899.2879863055,1000,526627.84098243387,3.3227928108692093,23252.569445307669,null,5000,1065000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[214,290.71929999370138,117,-3.4000000000000072E-2,992489.13879173296,837605.13147042261,0,100000,837605.13147042261,null,null,0,0,null,null,708421.96936556231,213,290.71929999370138,-3.4000000000000072E-2,2938511.4785156231,6759970.7121947706,1000,527627.84098243387,3.4397441106306519,23256.009189418299,null,5000,1070000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[215,274.43901919405408,118,-5.6000000000000077E-2,1005801.5482816644,790699.24410807888,0,100000,790699.24410807888,null,null,0,0,null,null,668750.33908109076,214,274.43901919405408,-5.6000000000000077E-2,2968040.7408365873,6382356.3523118626,1000,528627.84098243387,3.6437967273629788,23259.652986145662,null,5000,1075000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[216,289.258726230533,119,5.3999999999999986E-2,1019224.8945173447,833397.00328991516,0,100000,833397.00328991516,null,null,0,0,null,null,704862.85739146965,215,289.258726230533,5.3999999999999986E-2,2997816.0803435575,6728057.5953367036,1000,529627.84098243387,3.457112644556906,23263.110098790217,null,5000,1080000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[217,254.83693780909957,120,-0.11900000000000002,1032760.1019716557,734222.7598984153,0,100000,734222.7598984153,null,null,0,0,null,null,620984.17736188474,216,254.83693780909957,-0.11900000000000002,3027839.547679754,5928299.7414916363,1000,530627.84098243387,3.9240779166366697,23267.034176706853,null,5000,1085000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[218,280.5754685278186,121,0.10099999999999991,1046408.1028214192,808379.25864815526,0,100000,808379.25864815526,null,null,0,0,null,null,683703.57927543507,217,280.5754685278186,0.10099999999999991,3058113.2105770851,6528159.0153822917,1000,531627.84098243387,3.5641034665183198,23270.59828017337,null,5000,1090000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[219,295.44596835979297,122,5.299999999999995E-2,1060169.8370115978,851223.35935650743,0,100000,851223.35935650743,null,null,0,0,null,null,719939.86897703307,218,295.44596835979297,5.299999999999995E-2,3088639.1539985603,6875204.443197553,1000,532627.84098243387,3.384713643417208,23273.982993816786,null,5000,1095000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[220,306.67291515746513,123,3.8000000000000075E-2,1074046.2523200279,883569.84701205476,0,100000,883569.84701205476,null,null,0,0,null,null,747297.58399816032,219,306.67291515746513,3.8000000000000075E-2,3119419.480281882,7137500.21203906,1000,533627.84098243387,3.2608031246793909,23277.243796941464,null,5000,1100000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[221,281.21906319939552,124,-8.3000000000000004E-2,1088038.3044226947,810233.5497100543,0,100000,810233.5497100543,null,null,0,0,null,null,685271.88452631305,220,281.21906319939552,-8.3000000000000004E-2,3150456.3092842316,6546004.6944398182,1000,534627.84098243387,3.5559467008499355,23280.799743642314,null,5000,1105000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[222,249.16008999466445,125,-0.11399999999999995,1102146.95695955,717866.92504310817,0,100000,717866.92504310817,null,null,0,0,null,null,607150.88969031337,221,249.16008999466445,-0.11399999999999995,3181751.7785282657,5800646.1592736794,1000,535627.84098243387,4.0134838610044419,23284.813227503317,null,5000,1110000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[223,246.41932900472312,126,-1.1000000000000051E-2,1116373.1816008803,709970.388867634,0,100000,709970.388867634,null,null,0,0,null,null,600472.22990371997,222,246.41932900472312,-1.1000000000000051E-2,3213308.0433493345,5737828.0515216691,1000,536627.84098243387,4.058123216384673,23288.871350719703,null,5000,1115000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[224,225.72010536832639,127,-8.3999999999999977E-2,1130717.9581142203,650332.87620275281,0,100000,650332.87620275281,null,null,0,0,null,null,550032.56259180757,223,225.72010536832639,-8.3999999999999977E-2,3245127.2770439121,5256766.4951938493,1000,537627.84098243387,4.4302655200706038,23293.301616239773,null,5000,1120000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[225,239.48903179579429,128,6.0999999999999971E-2,1145182.2744318389,690003.18165112066,0,100000,690003.18165112066,null,null,0,0,null,null,583584.54890990781,224,239.48903179579429,6.0999999999999971E-2,3277211.6710192785,5578490.2514006738,1000,538627.84098243387,4.1755565693408139,23297.477172809115,null,5000,1125000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[226,218.17450796596862,129,-8.8999999999999926E-2,1159767.1267187707,628592.8984841709,0,100000,628592.8984841709,null,null,0,0,null,null,531645.52405692602,225,218.17450796596862,-8.8999999999999926E-2,3309563.4349444387,5082915.6190260137,1000,539627.84098243387,4.5834869037769641,23302.06065971289,null,5000,1130000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[227,216.42911190224086,130,-8.0000000000000192E-3,1174473.5194414272,623564.15529629751,0,100000,623564.15529629751,null,null,0,0,null,null,527392.35986447067,226,216.42911190224086,-8.0000000000000192E-3,3342184.7969023092,5043244.2940738052,1000,540627.84098243387,4.6204505078396814,23306.681110220728,null,5000,1135000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[228,233.95986996632237,131,8.1000000000000003E-2,1189302.4654367722,674072.85187529761,0,100000,674072.85187529761,null,null,0,0,null,null,570111.14101349271,227,233.95986996632237,8.1000000000000003E-2,3375078.0035431613,5452828.0818937831,1000,541627.84098243387,4.2742372875482717,23310.955347508276,null,5000,1140000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[229,253.84645891345977,132,8.4999999999999978E-2,1204254.9859820786,731369.04428469785,0,100000,731369.04428469785,null,null,0,0,null,null,618570.58799963957,228,253.84645891345977,8.4999999999999978E-2,3408245.3202393539,5917403.4688547542,1000,542627.84098243387,3.9393892051136143,23314.894736713388,null,5000,1145000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[230,257.90800225607512,133,1.599999999999998E-2,1219332.1108652623,743070.94899325306,0,100000,743070.94899325306,null,null,0,0,null,null,628467.71740763378,229,257.90800225607512,1.599999999999998E-2,3441689.0312413485,6013097.9243564308,1000,543627.84098243387,3.8773515798362346,23318.772088293223,null,5000,1150000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[231,283.44089447942656,134,9.9000000000000005E-2,1234534.8784558063,816634.97294358513,0,100000,816634.97294358513,null,null,0,0,null,null,690686.02143098949,230,283.44089447942656,9.9000000000000005E-2,3475411.4398350264,6609493.6188677177,1000,544627.84098243387,3.5280724111339712,23322.300160704355,null,5000,1155000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[232,257.08089129283991,135,-9.2999999999999944E-2,1249864.3357762711,740687.92045983172,0,100000,740687.92045983172,null,null,0,0,null,null,626452.22143790754,231,257.08089129283991,-9.2999999999999944E-2,3509414.868500317,5995717.7123130197,1000,545627.84098243387,3.8898262526284135,23326.189986956982,null,5000,1160000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[233,297.69967211710861,136,0.15799999999999997,1265321.5385744069,857716.61189248506,0,100000,857716.61189248506,null,null,0,0,null,null,725431.67242509685,232,297.69967211710861,0.15799999999999997,3543701.6590711535,6944199.1108584767,1000,546627.84098243387,3.359090028176523,23329.54907698516,null,5000,1165000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[234,312.28695605084692,137,4.8999999999999995E-2,1280907.55139586,899744.72587521677,0,100000,899744.72587521677,null,null,0,0,null,null,760977.8243739265,233,312.28695605084692,4.8999999999999995E-2,3578274.1728967465,7285513.8672905415,1000,547627.84098243387,3.202183058318897,23332.751260043478,null,5000,1170000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[235,344.45251252408417,138,0.10300000000000004,1296623.4476574925,992418.43264036404,0,100000,992418.43264036404,null,null,0,0,null,null,839358.54028444097,234,344.45251252408417,0.10300000000000004,3613134.7910042196,8037024.7956214668,1000,548627.84098243387,2.9031578044595618,23335.654417847938,null,5000,1175000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[236,371.31980850096278,139,7.8000000000000125E-2,1312470.3097213046,1069827.0703863124,0,100000,1069827.0703863124,null,null,0,0,null,null,904828.5064266274,235,371.31980850096278,7.8000000000000125E-2,3648285.9142625877,8664990.7296799421,1000,549627.84098243387,2.6930962935617457,23338.3475141415,null,5000,1180000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[237,371.69112830946369,140,9.999999999998684E-4,1328449.2289689824,1070896.8974566986,0,100000,1070896.8974566986,null,null,0,0,null,null,905733.33493305393,236,371.69112830946369,9.999999999998684E-4,3683729.9635481099,8674656.7204096206,1000,550627.84098243387,2.6904058876740717,23341.037920029175,null,5000,1185000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[238,348.64627835427694,141,-6.2E-2,1344561.3058770567,1004501.2898143833,0,100000,1004501.2898143833,null,null,0,0,null,null,849577.86816720455,237,348.64627835427694,-6.2E-2,3719469.3799110088,8137766.0037442232,1000,551627.84098243387,2.8682365540235306,23343.906156583198,null,5000,1190000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[239,361.89483693173946,142,3.7999999999999985E-2,1360807.6500926991,1042672.3388273298,0,100000,1042672.3388273298,null,null,0,0,null,null,881861.82715755841,238,361.89483693173946,3.7999999999999985E-2,3755506.6247436018,8448039.1118865032,1000,552627.84098243387,2.7632336743964649,23346.669390257593,null,5000,1195000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[240,389.39884453855171,143,7.6000000000000151E-2,1377189.3805101379,1121915.436578207,0,100000,1121915.436578207,null,null,0,0,null,null,948883.32602153288,239,389.39884453855171,7.6000000000000151E-2,3791844.1799497977,9091166.0843898784,1000,553627.84098243387,2.5680610356844467,23349.237451293277,null,5000,1200000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[241,404.97479832009378,144,0.04,1393707.6253477223,1166792.0540413354,0,100000,1166792.0540413354,null,null,0,0,null,null,986838.65906239417,240,404.97479832009378,0.04,3828484.5481160465,9455852.7277654745,1000,554627.84098243387,2.4692894573888911,23351.706740750666,null,5000,1205000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[242,433.32303420250037,145,7.0000000000000048E-2,1410363.52222562,1248467.4978242288,0,100000,1248467.4978242288,null,null,0,0,null,null,1055917.3651967619,241,433.32303420250037,7.0000000000000048E-2,3865430.2526836796,10118832.418709058,1000,555627.84098243387,2.3077471564382157,23354.014487907105,null,5000,1210000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[243,400.39048360311034,146,-7.5999999999999998E-2,1427158.2182441668,1153583.9679895875,0,100000,1153583.9679895875,null,null,0,0,null,null,975667.64544180804,242,400.39048360311034,-7.5999999999999998E-2,3902683.8381227106,9350725.1548871696,1000,556627.84098243387,2.4975618576171166,23356.512049764722,null,5000,1215000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[244,368.35924491486151,147,-8.0000000000000016E-2,1444092.8700628683,1061297.2505504205,0,100000,1061297.2505504205,null,null,0,0,null,null,897614.23380646331,243,368.35924491486151,-8.0000000000000016E-2,3940247.8701070664,8603587.1424961947,1000,557627.84098243387,2.7147411495838227,23359.226790914305,null,5000,1220000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[245,361.36041926147914,148,-1.9E-2,1461168.6439800584,1041132.6027899624,0,100000,1041132.6027899624,null,null,0,0,null,null,880559.56336414046,244,361.36041926147914,-1.9E-2,3978124.935691291,8441099.9867887665,1000,558627.84098243387,2.7673202340304002,23361.994111148335,null,5000,1225000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[246,385.21020693273681,149,6.6000000000000142E-2,1478386.7160132255,1109847.3545741001,0,100000,1109847.3545741001,null,null,0,0,null,null,938676.49454617372,245,385.21020693273681,6.6000000000000142E-2,4016317.6434887177,8999278.5859168246,1000,559627.84098243387,2.5959852101598497,23364.590096358494,null,5000,1230000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[247,349.00044748105955,150,-9.3999999999999986E-2,1495748.2719800028,1005521.7032441348,0,100000,1005521.7032441348,null,null,0,0,null,null,850440.90405883337,246,349.00044748105955,-9.3999999999999986E-2,4054828.6238511247,8154252.3988406435,1000,560627.84098243387,2.8653258390285319,23367.455422197523,null,5000,1235000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[248,365.0544680651883,151,4.6000000000000034E-2,1513254.5075798358,1051775.7015933651,0,100000,1051775.7015933651,null,null,0,0,null,null,889561.18564553978,247,365.0544680651883,4.6000000000000034E-2,4093660.5290498831,8530394.0091873128,1000,561627.84098243387,2.7393172457251738,23370.19473944325,null,5000,1240000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[249,332.92967487545172,152,-8.8000000000000023E-2,1530906.628476334,959219.43985314888,0,100000,959219.43985314888,null,null,0,0,null,null,811279.80130873225,248,332.92967487545172,-8.8000000000000023E-2,4132816.0334586329,7780631.3363788286,1000,562627.84098243387,3.0036373308390063,23373.198376774089,null,5000,1245000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[250,306.96116023516652,153,-7.7999999999999917E-2,1548705.8503803033,884400.32354460331,0,100000,884400.32354460331,null,null,0,0,null,null,747999.97680665122,249,306.96116023516652,-7.7999999999999917E-2,4172297.8337374534,7174664.09214128,1000,563627.84098243387,3.2577411397386182,23376.456117913829,null,5000,1250000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[251,331.825014214215,154,8.0999999999999989E-2,1566653.3991334727,956036.74975171615,0,100000,956036.74975171615,null,null,0,0,null,null,808587.97492798988,250,331.825014214215,8.0999999999999989E-2,4212108.6490185987,7756892.883604723,1000,564627.84098243387,3.0136365770014972,23379.46975449083,null,5000,1255000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[252,330.49771415735813,155,-4.0000000000000313E-3,1584750.5107929185,952212.6027527093,0,100000,952212.6027527093,null,null,0,0,null,null,805353.62302827789,251,330.49771415735813,-4.0000000000000313E-3,4252251.2210937534,7726861.3120703045,1000,565627.84098243387,3.0257395351420655,23382.495494025974,null,5000,1260000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[253,359.91201071736299,156,8.8999999999999954E-2,1602998.4317161927,1036959.5243977004,0,100000,1036959.5243977004,null,null,0,0,null,null,877030.09547779465,252,359.91201071736299,8.8999999999999954E-2,4292728.3146028696,8415640.9688445609,1000,566627.84098243387,2.7784568734086919,23385.273950899384,null,5000,1265000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[254,354.51333055660251,157,-1.5000000000000091E-2,1621398.4186471603,1021405.1315317348,0,100000,1021405.1315317348,null,null,0,0,null,null,863874.64404562756,253,354.51333055660251,-1.5000000000000091E-2,4333542.7172245579,8290391.3543118918,1000,567627.84098243387,2.8207683993996877,23388.094719298784,null,5000,1270000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[255,301.33633097311213,158,-0.15000000000000002,1639951.7388025536,868194.36180197459,0,100000,868194.36180197459,null,null,0,0,null,null,734293.44743878336,254,301.33633097311213,-0.15000000000000002,4374697.2398680979,7047682.6511651082,1000,568627.84098243387,3.3185510581172797,23391.413270356901,null,5000,1275000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[256,295.30960435364989,159,-1.9999999999999987E-2,1658659.6699592415,850830.47456593509,0,100000,850830.47456593509,null,null,0,0,null,null,719607.57849000767,255,295.30960435364989,-1.9999999999999987E-2,4416194.716866998,6907708.9981418056,1000,569627.84098243387,3.3862765899155911,23394.799546946815,null,5000,1280000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[257,306.53136931908858,{"$f":"IF(AND(A266>=startm,A266<=endm),A266-startm,\"NA\")","v":160},3.7999999999999999E-2,{"$f":"IF(C266=\"NA\",\"NA\",IF(C266=0,typical,(1+return/12)*typical*((1+return/12)^C266-1)/(return/12)))","v":1677523.5005422351},{"$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,{"$f":"IF(C266=\"NA\",\"NA\",(IF(P265=\"NA\",0,P265))*(1+D266)+L266)","v":746952.66647262801},256,306.53136931908858,3.7999999999999999E-2,4458038.0061742216,7171239.9400711944,1000,570627.84098243387,{"$f":"V266/R266","v":3.2623088534832285},23398.061855800297,null,{"$f":"typical","v":5000},1285000,null,{"$f":"IF(A266=endm,E266,IF(C266=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A266=endm,P266,IF(C266=\"NA\",\"NA\",-typical))","v":-5000},{"$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},1696544.5297134204,838120.76893686911,0,100000,838120.76893686911,null,null,0,0,null,null,708858.080482524,257,290.89826948381506,-5.1000000000000031E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q267-1)/(return/12)","v":4500229.9895590069},6806455.703127563,{"$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},{"$f":"W266+V267","v":571627.84098243387},3.4376278751140452,23401.499483675412,null,5000,1290000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[{"$f":"A267+1","v":259},281.58952486033297,162,-3.2000000000000008E-2,1715724.067461032,811300.90433088923,0,100000,811300.90433088923,null,null,0,0,null,null,686174.6219070832,{"$f":"Q267+1","v":258},281.58952486033297,-3.2000000000000008E-2,4542773.572805332,6589617.1206274806,1000,572627.84098243387,3.5512684660269063,{"$f":"Y267+X268","v":23405.05075214144},null,5000,{"$f":"AB267+AA268","v":1295000},null,-5000,-5000,0,0,0,0,0,0,0,0]
[260,276.52091341284699,163,-1.7999999999999943E-2,1735063.4346898736,796697.48805293324,0,100000,796697.48805293324,null,null,0,0,null,null,673823.47871275572,259,276.52091341284699,-1.7999999999999943E-2,4585671.6859120429,6471986.0124561861,1000,573627.84098243387,3.6163630000273992,23408.667115141467,null,5000,1300000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[261,239.74363192893833,164,-0.13300000000000006,1754563.9633122892,690736.72214189311,0,100000,690736.72214189311,null,null,0,0,null,null,584204.95604395925,260,239.74363192893833,{"$f":"(R270-R269)/R269","v":-0.13300000000000006},4628927.2832946423,{"$f":"(U269+V269)*(1+S270)","v":5612078.8727995129},1000,574627.84098243387,4.1711222607005762,23412.838237402168,null,5000,1305000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[262,255.08722437239038,165,6.4000000000000001E-2,1774226.9963398913,734943.8723589743,0,100000,734943.8723589743,null,null,0,0,null,null,621594.07323077263,261,255.08722437239038,6.4000000000000001E-2,4672543.3439887641,5972315.9206586825,1000,575627.84098243387,3.9202276886283607,23416.758465090796,null,5000,1310000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[263,280.08577236088468,166,9.8000000000000143E-2,1794053.8879760576,806968.3718501539,0,100000,806968.3718501539,null,null,0,0,null,null,682510.29240738845,262,280.08577236088468,9.8000000000000143E-2,4716522.8718553381,6558700.8808832336,1000,576627.84098243387,3.5703348712462297,23420.328799962041,null,5000,1315000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[264,277.8450861819976,167,-7.999999999999988E-3,1814046.0037091908,800512.62487535272,0,100000,800512.62487535272,null,null,0,0,null,null,677050.21006812935,263,277.8450861819976,-7.999999999999988E-3,4760868.8957874645,6507223.2738361675,1000,577627.84098243387,3.5991278944014411,23423.927927856443,null,5000,1320000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[265,282.01276247472754,168,1.4999999999999901E-2,1834204.7204067672,812520.31424848293,0,100000,812520.31424848293,null,null,0,0,null,null,687205.96321915125,264,282.01276247472754,1.4999999999999901E-2,4805584.4699190268,6605846.6229437096,1000,578627.84098243387,3.5459388122181692,23427.473866668661,null,5000,1325000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[266,299.49755374816067,169,6.2000000000000083E-2,1854531.4264101572,862896.5737318889,0,100000,862896.5737318889,null,null,0,0,null,null,729812.73293873866,265,299.49755374816067,6.2000000000000083E-2,4850672.6738350186,7016471.1135662198,1000,579627.84098243387,3.3389254352336803,23430.812792103894,null,5000,1330000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[267,296.20308065693092,170,-1.0999999999999933E-2,1875027.521630242,853404.71142083826,0,100000,853404.71142083826,null,null,0,0,null,null,721784.79287641263,266,296.20308065693092,-1.0999999999999933E-2,4896136.6127836434,6940278.9313169923,1000,580627.84098243387,3.3760621185375941,23434.188854222433,null,5000,1335000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[268,284.35495743065366,171,-4.0000000000000098E-2,1895694.4176438272,819268.52296400454,0,100000,819268.52296400454,null,null,0,0,null,null,692913.40116135601,267,284.35495743065366,-4.0000000000000098E-2,4941979.4178901734,6663627.7740643118,1000,581627.84098243387,3.5167313734766608,23437.705585595912,null,5000,1340000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[269,269.8528546016903,172,-5.100000000000008E-2,1916533.5377908589,777485.82829284028,0,100000,777485.82829284028,null,null,0,0,null,null,657574.81770212681,268,269.8528546016903,-5.100000000000008E-2,4988204.2463725926,6324731.7575870315,1000,582627.84098243387,3.7057232597225087,23441.411308855633,null,5000,1345000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[270,277.40873453053763,173,2.8000000000000014E-2,1937546.3172724489,799255.43148503988,0,{"$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-2,5034814.2817590293,6502852.2467994681,1000,583627.84098243387,3.6047891631541913,23445.016098018787,null,5000,1350000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[271,251.60972221919764,174,-9.2999999999999972E-2,1958734.2032497199,724924.67635693122,0,100000,724924.67635693122,null,null,0,0,null,null,613120.12972619233,270,251.60972221919764,-9.2999999999999972E-2,5081812.7341070212,5898993.9878471177,1000,584627.84098243387,3.9744092206771682,23448.990507239465,null,5000,1355000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[272,265.19664721903433,175,5.4000000000000097E-2,1980098.6549434669,764070.60888020555,0,100000,764070.60888020555,null,null,0,0,null,null,646228.61673140677,271,265.19664721903433,5.4000000000000097E-2,5129202.8402245799,6218593.6631908622,1000,585627.84098243387,3.7707867368853583,23452.761293976349,null,5000,1360000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[273,252.7324047997397,176,-4.7000000000000083E-2,2001641.1437346626,728159.2902628358,0,100000,728159.2902628358,null,null,0,0,null,null,615855.87174503063,272,252.7324047997397,-4.7000000000000083E-2,5176987.8638931178,5927272.7610208914,1000,586627.84098243387,3.9567541835103448,23456.718048159859,null,5000,1365000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[274,249.69961594214283,177,-1.1999999999999974E-2,2023363.1532657847,719421.37877968175,0,100000,719421.37877968175,null,null,0,0,null,null,608465.6012840902,273,249.69961594214283,-1.1999999999999974E-2,5225171.0960922269,5857133.4878886407,1000,587627.84098243387,4.0048119266299036,23460.722860086487,null,5000,1370000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[275,275.6683760001257,178,0.10400000000000009,2045266.1795429995,794241.20217276877,0,100000,794241.20217276877,null,null,0,0,null,null,671746.02381763561,274,275.6683760001257,0.10400000000000009,5273755.8552263286,6467379.3706290601,1000,588627.84098243387,3.6275470349908545,23464.350407121477,null,5000,1375000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[276,286.97077941613082,179,4.0999999999999877E-2,2067351.7310391914,826805.09146185219,0,100000,826805.09146185219,null,null,0,0,null,null,699287.61079415865,275,286.97077941613082,4.0999999999999877E-2,5322745.4873532141,6733582.9248248506,1000,589627.84098243387,3.4846753458125406,23467.835082467289,null,5000,1380000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[277,276.06588979831787,180,-3.7999999999999944E-2,2089621.3287978505,795386.4979863019,0,100000,795386.4979863019,null,null,0,0,null,null,672714.68158398068,276,276.06588979831787,-3.7999999999999944E-2,5372143.3664144911,6478668.7736815065,1000,590627.84098243387,3.62232364429578,23471.457406111585,null,5000,1385000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[278,281.86327348408253,181,2.0999999999999935E-2,2112076.5065378328,812089.61444401415,0,100000,812089.61444401415,null,null,0,0,null,null,686841.68989724421,277,281.86327348408253,2.0999999999999935E-2,5421952.8944679433,6615741.8179288171,1000,591627.84098243387,3.5478194361369053,23475.005225547724,null,5000,1390000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[279,259.31421160535592,182,-0.08,2134718.8107589819,747122.44528849307,0,100000,747122.44528849307,null,null,0,0,null,null,631894.35470546468,278,259.31421160535592,-0.08,5472177.5019218447,6087402.4724945119,1000,592627.84098243387,3.8563254740618538,23478.861551021786,null,5000,1395000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[280,247.64507208311488,183,-4.5000000000000089E-2,2157549.8008486391,713501.93525051081,0,100000,713501.93525051081,null,null,0,0,null,null,603459.10874371871,279,247.64507208311488,-4.5000000000000089E-2,5522820.6477711927,5814424.3612322584,1000,593627.84098243387,4.0380371456145072,23482.899588167402,null,5000,1400000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[281,266.96138770559787,184,7.8000000000000111E-2,2180571.0491890446,769155.08620005066,0,100000,769155.08620005066,null,null,0,0,null,null,650528.91922572884,280,266.96138770559787,7.8000000000000111E-2,5573885.8198359516,6269027.4614083748,1000,594627.84098243387,3.7458600608668888,23486.645448228268,null,5000,1405000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[282,300.59852255650316,185,0.12599999999999981,2203784.14126562,866068.62706125691,0,100000,866068.62706125691,null,null,0,0,null,null,732495.56304817065,281,300.59852255650316,0.12599999999999981,5625376.5350012518,7060050.9215458296,1000,595627.84098243387,3.3266963240380902,23489.972144552306,null,5000,1410000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[283,314.42605459410231,186,4.6000000000000034E-2,2227190.6757761668,905907.78390607471,0,100000,905907.78390607471,null,null,0,0,null,null,766190.35894838651,282,314.42605459410231,4.6000000000000034E-2,5677296.3394595953,7385859.2639369378,1000,596627.84098243387,3.180398015332782,23493.152542567641,null,5000,1415000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[284,359.70340645565301,187,0.14399999999999988,2250792.2647409681,1036358.5047885494,0,100000,1036358.5047885494,null,null,0,0,null,null,876521.77063695411,283,359.70340645565301,0.14399999999999988,5729648.808955092,8450566.9979438558,1000,597627.84098243387,2.7800681952209638,23495.932610762862,null,5000,1420000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[285,375.89005974615736,188,4.4999999999999908E-2,2274590.5336138099,1082994.637504034,0,100000,1082994.637504034,null,null,0,0,null,null,915965.25031561696,284,375.89005974615736,4.4999999999999908E-2,5782437.5490297182,8831887.5128513295,1000,598627.84098243387,2.6603523399243674,23498.592963102787,null,5000,1425000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[286,412.72728560128081,189,9.8000000000000073E-2,2298587.1213939241,1189128.1119794294,0,100000,1189128.1119794294,null,null,0,0,null,null,1005729.8448465475,285,412.72728560128081,9.8000000000000073E-2,5835666.1952716298,9698510.4891107604,1000,599627.84098243387,2.4229074134101705,23501.015870516196,null,5000,1430000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[287,428.41092245412949,190,3.800000000000002E-2,2322783.6807388733,1234314.9802346476,0,100000,1234314.9802346476,null,null,0,0,null,null,1043947.5789507163,286,428.41092245412949,3.800000000000002E-2,5889338.4135655612,10068091.88769697,1000,600627.84098243387,2.3342075273701064,23503.350078043564,null,5000,1435000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[288,498.67031373660672,191,0.16399999999999998,2347181.8780783638,1436742.6369931297,0,100000,1436742.6369931297,null,null,0,0,null,null,1215154.9818986338,287,498.67031373660672,0.16399999999999998,5943457.9003452733,11720422.957279272,1000,601627.84098243387,2.0053329272939058,23505.355410970857,null,5000,1440000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[289,486.20355589319155,192,-2.4999999999999998E-2,2371783.3937290167,1400824.0710683016,0,100000,1400824.0710683016,null,null,0,0,null,null,1184776.1073511678,288,486.20355589319155,-2.4999999999999998E-2,5998028.382848151,11428387.38334729,1000,602627.84098243387,2.0567517203014418,23507.412162691158,null,5000,1445000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[290,483.7725381137256,193,-4.9999999999999776E-3,2396589.9220100921,1393819.95071296,0,100000,1393819.95071296,null,null,0,0,null,null,1178852.226814412,289,483.7725381137256,-4.9999999999999776E-3,6053053.6193718854,11372240.446430553,1000,603627.84098243387,2.0670871560818513,23509.479249847242,null,5000,1450000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[291,476.03217750390598,194,-1.6000000000000018E-2,2421603.1713601761,1371518.8315015526,0,100000,1371518.8315015526,null,null,0,0,null,null,1159990.5911853814,290,476.03217750390598,-1.6000000000000018E-2,6108537.3995333174,11191268.599287665,1000,604627.84098243387,2.1006983293514749,23511.579948176593,null,5000,1455000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[292,482.6966279889607,195,1.4000000000000066E-2,2446824.8644548436,1390720.0951425743,0,100000,1390720.0951425743,null,null,0,0,null,null,1176230.4594619768,291,482.6966279889607,1.4000000000000066E-2,6164483.5445294268,11348960.359677693,1000,605627.84098243387,2.0716946048831111,23513.651642781475,null,5000,1460000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[293,398.70741471888158,196,-0.1739999999999999,2472256.7383253002,1148734.7985877665,0,100000,1148734.7985877665,null,null,0,0,null,null,971566.35951559292,292,398.70741471888158,-0.1739999999999999,6220895.9074005056,9375067.2570937742,1000,606627.84098243387,2.5081048485267687,23516.159747630001,null,5000,1465000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[294,404.68802593966478,197,1.4999999999999947E-2,2497900.5444780109,1165965.820566583,0,100000,1165965.820566583,null,null,0,0,null,null,986139.85490832676,293,404.68802593966478,1.4999999999999947E-2,6277778.3732955093,9516708.2659501806,1000,607627.84098243387,2.4710392596322843,23518.630786889633,null,5000,1470000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[295,438.68182011859665,198,8.4000000000000061E-2,2523758.0490153278,1263906.9494941761,0,100000,1263906.9494941761,null,null,0,0,null,null,1068975.6027206262,294,438.68182011859665,8.4000000000000061E-2,6335134.8597396398,10317195.760289997,1000,608627.84098243387,2.2795565125759079,23520.910343402207,null,5000,1475000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[296,438.68182011859665,199,0,2549831.0327571221,1263906.9494941761,0,100000,1263906.9494941761,null,null,0,0,null,null,1068975.6027206262,295,438.68182011859665,0,6392969.316904135,10318195.760289997,1000,609627.84098243387,2.2795565125759079,23523.189899914782,null,5000,1480000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[297,469.38954752689847,200,7.0000000000000132E-2,2576121.2913634311,1352380.4359587685,0,100000,1352380.4359587685,null,null,0,0,null,null,1143803.8949110701,296,469.38954752689847,7.0000000000000132E-2,6451285.7278783377,11041539.463510297,1000,610627.84098243387,2.1304266472672038,23525.32032656205,null,5000,1485000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[298,480.65489666754405,201,2.4000000000000042E-2,2602630.6354581267,1384837.5664217789,0,100000,1384837.5664217789,null,null,0,0,null,null,1171255.1883889358,297,480.65489666754405,2.4000000000000042E-2,6510088.1089439886,11307560.410634544,1000,611627.84098243387,2.0804947727218783,23527.400821334773,null,5000,1490000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[299,526.79776674762832,202,9.6000000000000071E-2,2629360.890753611,1517781.9727982697,0,100000,1517781.9727982697,null,null,0,0,null,null,1283695.6864742737,298,526.79776674762832,9.6000000000000071E-2,6569380.5098518562,12394182.210055461,1000,612627.84098243387,1.8982616539433195,23529.299082988717,null,5000,1495000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[300,559.45922828598134,203,6.2000000000000131E-2,2656313.8981765574,1611884.4551117625,0,100000,1611884.4551117625,null,null,0,0,null,null,1363284.8190356786,299,559.45922828598134,6.2000000000000131E-2,6629167.0141006205,13163683.507078901,1000,613627.84098243387,1.7874403521123534,23531.086523340829,null,5000,1500000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[301,555.54301368797951,204,-6.999999999999929E-3,2683491.5139946956,1600601.2639259803,0,100000,1600601.2639259803,null,null,0,0,null,null,1353741.825302429,300,555.54301368797951,-6.999999999999929E-3,6689451.739218127,13072530.72252935,1000,614627.84098243387,1.8000406365683317,23532.886563977398,null,5000,1505000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[302,567.76495998911503,205,2.1999999999999943E-2,2710895.6099446509,1635814.4917323519,0,100000,1635814.4917323519,null,null,0,0,null,null,1383524.1454590824,301,567.76495998911503,2.1999999999999943E-2,6750238.8370449422,13361148.398424996,1000,615627.84098243387,1.7612922079924969,23534.647856185391,null,5000,1510000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[303,549.59648126946331,206,-3.2000000000000063E-2,2738528.0733608566,1583468.4279969167,0,100000,1583468.4279969167,null,null,0,0,null,null,1339251.3728043917,302,549.59648126946331,-3.2000000000000063E-2,6811532.4940203177,12934559.649675395,1000,616627.84098243387,1.8195167437939017,23536.467372929186,null,5000,1515000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[304,513.87270998694828,207,-6.499999999999985E-2,2766390.8073055297,1480542.9801771173,0,100000,1480542.9801771173,null,null,0,0,null,null,1252200.0335721064,303,513.87270998694828,-6.499999999999985E-2,6873336.9314704863,12094748.272446496,1000,617627.84098243387,1.9460072126137984,23538.413380141799,null,5000,1520000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[305,563.71836285568224,208,9.6999999999999961E-2,2794485.7306997427,1624155.6492542976,0,100000,1624155.6492542976,null,null,0,0,null,null,1373663.4368286007,304,563.71836285568224,9.6999999999999961E-2,6935656.4058994073,13269035.854873806,1000,618627.84098243387,1.7739354718448481,23540.187315613643,null,5000,1525000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[306,599.79633807844596,209,6.4000000000000085E-2,2822814.7784555736,1728101.6108065727,0,100000,1728101.6108065727,null,null,0,0,null,null,1461577.8967856313,305,599.79633807844596,6.4000000000000085E-2,6998495.2092819018,14119318.149585731,1000,619627.84098243387,1.6672325863203459,23541.854548199964,null,5000,1530000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[307,624.38798793966214,210,4.0999999999999828E-2,2851379.9016093705,1798953.7768496422,0,100000,1798953.7768496422,null,null,0,0,null,null,1521502.590553842,306,624.38798793966214,4.0999999999999828E-2,7061857.6693592519,14699251.193718744,1000,620627.84098243387,1.6015682865709377,23543.456116486537,null,5000,1535000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[308,643.74401556579164,211,3.0999999999999962E-2,2880183.0674561146,1854721.3439319809,0,100000,1854721.3439319809,null,null,0,0,null,null,1568669.1708610109,307,643.74401556579164,3.0999999999999962E-2,7125748.149937246,15155958.980724024,1000,621627.84098243387,1.5534124990988727,23545.009528985636,null,5000,1540000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[309,702.32472098227868,212,9.0999999999999998E-2,2909226.2596849147,2023500.9862297911,0,100000,2023500.9862297911,null,null,0,0,null,null,1711418.0654093628,308,702.32472098227868,9.0999999999999998E-2,7190171.0511867208,16536242.247969909,1000,622627.84098243387,1.423842803940305,23546.433371789575,null,5000,1545000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[310,639.81782081485585,213,-8.9000000000000037E-2,2938511.4785156231,1843409.3984553395,0,100000,1843409.3984553395,null,null,0,0,null,null,1559101.8575879293,309,639.81782081485585,-8.9000000000000037E-2,7255130.8099466087,15065427.687900586,1000,623627.84098243387,1.5629449000442426,23547.99631668962,null,5000,1550000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[311,715.9561414918237,214,0.11900000000000001,2968040.7408365873,2062775.1168715248,0,100000,2062775.1168715248,null,null,0,0,null,null,1744634.978640893,310,715.9561414918237,0.11900000000000001,7320631.9000295,16859332.582760755,1000,624627.84098243387,1.3967336014693856,23549.393050291088,null,5000,1555000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[312,765.35711525475949,215,6.8999999999999936E-2,2997816.0803435575,2205106.5999356601,0,100000,2205106.5999356601,null,null,0,0,null,null,1865014.7921671146,311,765.35711525475949,6.8999999999999936E-2,7386678.8325297432,18023695.530971248,1000,625627.84098243387,1.3065796084839905,23550.699629899573,null,5000,1560000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[313,808.21711370902608,216,5.6000000000000071E-2,3027839.547679754,2328592.5695320573,0,100000,2328592.5695320573,null,null,0,0,null,null,1969455.6205284731,312,808.21711370902608,5.6000000000000071E-2,7453276.1561341574,19034078.480705637,1000,626627.84098243387,1.2372912959128697,23551.936921195487,null,5000,1565000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[314,828.42254155175169,217,2.4999999999999949E-2,3058113.2105770851,2386807.3837703583,0,100000,2386807.3837703583,null,null,0,0,null,null,2018692.0110416848,313,828.42254155175169,2.4999999999999949E-2,7520428.4574352745,19510955.442723278,1000,627627.84098243387,1.2071134594271899,23553.144034654913,null,5000,1570000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[315,917.06375349778909,218,0.10699999999999997,3088639.1539985603,2642195.7738337866,0,100000,2642195.7738337866,null,null,0,0,null,null,2234692.0562231452,314,917.06375349778909,0.10699999999999997,7588140.3612472359,21599734.675094668,1000,628627.84098243387,1.0904367293831887,23554.234471384298,null,5000,1575000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[316,959.24868615868741,219,4.6000000000000013E-2,3119419.480281882,2763736.7794301407,0,100000,2763736.7794301407,null,null,0,0,null,null,2337487.8908094098,315,959.24868615868741,4.6000000000000013E-2,7656416.530924296,22594368.470149022,1000,629627.84098243387,1.0424825328711174,23555.276953917168,null,5000,1580000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[317,827.83161615494726,220,-0.13699999999999998,3150456.3092842316,2385104.8406482115,0,100000,2385104.8406482115,null,null,0,0,null,null,2017252.0497685205,316,827.83161615494726,-0.13699999999999998,7725261.6686819987,19499802.989738606,1000,630627.84098243387,1.2079751249955011,23556.484929042163,null,5000,1585000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[318,843.56041686189121,221,1.8999999999999951E-2,3181751.7785282657,2430421.8326205271,0,100000,2430421.8326205271,null,null,0,0,null,null,2055579.8387141223,317,843.56041686189121,1.8999999999999951E-2,7794680.5159210134,19871318.246543638,1000,631627.84098243387,1.1854515456285584,23557.670380587791,null,5000,1590000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[319,847.77821894620058,222,4.9999999999998969E-3,3213308.0433493345,2442573.9417836294,0,100000,2442573.9417836294,null,null,0,0,null,null,2065857.7379076928,318,847.77821894620058,4.9999999999998969E-3,7864677.85355369,19971679.837776355,1000,632627.84098243387,1.1795537767448343,23558.849934364538,null,5000,1595000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[320,920.68714577557387,223,8.6000000000000049E-2,3245127.2770439121,2652635.3007770218,0,100000,2652635.3007770218,null,null,0,0,null,null,2243521.5033677546,319,920.68714577557387,8.6000000000000049E-2,7935258.502333303,21690330.303825125,1000,633627.84098243387,1.0861452824538069,23559.936079646992,null,5000,1600000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[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":3277211.6710192785},{"$f":"IF(C330=\"NA\",\"NA\",IF(C330=0,lumpsum*(1+D330),I329*(1+D330)))","v":2787919.7011166499},{"$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-2,8006427.323186079,22797588.149320204,1000,634627.84098243387,{"$f":"V330/R330","v":1.0334398500987698},23560.969519497092,null,{"$f":"typical","v":5000},1605000,null,{"$f":"IF(A330=endm,E330,IF(C330=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A330=endm,P330,IF(C330=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A330=endm,F330,IF(C330=\"NA\",\"NA\",-G330))","v":0},{"$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,{"$f":"IF(C331=\"NA\",\"NA\",IF(C331=0,0,(B331-B330)/B330))","v":4.2999999999999872E-2},3309563.4349444387,2907800.2482646657,0,100000,2907800.2482646657,null,null,0,0,null,null,2459332.5673412089,321,1009.2508043891635,4.2999999999999872E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q331-1)/(return/12)","v":8078189.2175459638},23778927.439740971,{"$f":"IF((U331-T331)>0,IF(typical-(U331-T331)<min,min,typical-(U331-T331)),IF((U331-T331)<0,IF(typical-(U331-T331)>max,max,typical-(U331-T331)),IF((T331-U331)=0,min,)))","v":1000},{"$f":"W330+V331","v":635627.84098243387},0.99083398858942462,23561.96035348568,null,5000,1610000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[{"$f":"A331+1","v":323},1065.7688494349568,226,5.6000000000000161E-2,3342184.7969023092,3070637.0621674871,0,100000,3070637.0621674871,null,null,0,0,null,null,2597055.1911123167,{"$f":"Q331+1","v":322},1065.7688494349568,5.6000000000000161E-2,8150549.1276921798,25111603.376366466,1000,636627.84098243387,0.93828976192180347,{"$f":"Y331+X332","v":23562.898643247601},null,5000,{"$f":"AB331+AA332","v":1615000},null,-5000,-5000,0,0,0,0,0,0,0,0]
[324,1068.9661559832616,227,2.9999999999999558E-3,3375078.0035431613,3079848.9733539894,0,100000,3079848.9733539894,null,null,0,0,null,null,2604846.3566856533,323,1068.9661559832616,2.9999999999999558E-3,8223512.0370896142,25187941.186495561,1000,637627.84098243387,0.935483311985846,23563.834126559588,null,5000,1620000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[325,1092.4834114148935,228,2.2000000000000079E-2,3408245.3202393539,3147605.6507677771,0,100000,3147605.6507677771,null,null,0,0,null,null,2662152.9765327377,324,1092.4834114148935,{"$f":"(R334-R333)/R333","v":2.2000000000000079E-2},8297082.9707320258,{"$f":"(U333+V333)*(1+S334)","v":25743097.892598465},1000,638627.84098243387,0.9153457064440762,23564.749472266034,null,5000,1625000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[326,1001.8072882674574,229,-8.2999999999999949E-2,3441689.0312413485,2886354.3817540519,0,100000,2886354.3817540519,null,null,0,0,null,null,2441194.2794805206,325,1001.8072882674574,-8.2999999999999949E-2,8371266.9954881268,23607337.767512795,1000,639627.84098243387,0.99819597213094458,23565.747668238164,null,5000,1630000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[327,1021.8434340328065,230,0.02,3475411.4398350264,2944081.4693891332,0,100000,2944081.4693891332,null,null,0,0,null,null,2490018.165070131,326,1021.8434340328065,0.02,8446069.220450528,24080504.522863049,1000,640627.84098243387,0.97862350208916138,23566.726291740251,null,5000,1635000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[328,1093.3724744151029,231,6.9999999999999993E-2,3509414.868500317,3150167.1722463728,0,100000,3150167.1722463728,null,null,0,0,null,null,2664319.4366250401,327,1093.3724744151029,6.9999999999999993E-2,8521494.7972876132,25767209.839463465,1000,641627.84098243387,0.91460140382164612,23567.640893144075,null,5000,1640000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[329,1149.1344706102732,232,5.099999999999999E-2,3543701.6590711535,3310825.6980309375,0,100000,3310825.6980309375,null,null,0,0,null,null,2800199.7278929171,328,1149.1344706102732,5.099999999999999E-2,8597548.9205983449,27082388.541276101,1000,642627.84098243387,0.87022017490166137,23568.511113318975,null,5000,1645000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[330,1154.8801429633245,233,4.9999999999999463E-3,3578274.1728967465,3327379.8265210916,0,100000,3327379.8265210916,null,null,0,0,null,null,2814200.7265323815,329,1154.8801429633245,4.9999999999999463E-3,8674236.8282699957,27218805.483982477,1000,643627.84098243387,0.86589072129518552,23569.377004040271,null,5000,1650000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[331,1211.4692699685272,234,4.8999999999999849E-2,3613134.7910042196,3490421.4380206247,0,100000,3490421.4380206247,null,null,0,0,null,null,2952096.562132468,330,1211.4692699685272,4.8999999999999849E-2,8751563.8018389121,28553575.952697616,1000,644627.84098243387,0.82544396691628752,23570.202448007189,null,5000,1655000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[332,1194.5087001889679,235,-1.3999999999999986E-2,3648285.9142625877,3441555.537888336,0,100000,3441555.537888336,null,null,0,0,null,null,2910767.2102626134,331,1194.5087001889679,-1.3999999999999986E-2,8829535.1668542363,28154811.88935985,1000,645627.84098243387,0.83716426664937882,23571.039612273838,null,5000,1660000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[333,1343.8222877125888,236,0.125,3683729.9635481099,3871749.9801243781,0,100000,3871749.9801243781,null,null,0,0,null,null,3274613.1115454398,332,1343.8222877125888,0.125,8908156.2932446916,31675288.375529833,1000,646627.84098243387,0.74414601479944786,23571.783758288639,null,5000,1665000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[334,1578.9911880622919,237,0.17500000000000004,3719469.3799110088,4549306.2266461449,0,{"$f":"IF(C343=\"NA\",\"NA\",IF(H342=\"NA\",G343,H342+G343))","v":100000},4549306.2266461449,null,null,0,0,null,null,3847670.406065892,333,1578.9911880622919,0.17500000000000004,8987432.5956883933,37219638.841247559,1000,647627.84098243387,0.63331575727612577,23572.417074045916,null,5000,1670000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[335,1542.6743907368591,238,-2.3000000000000083E-2,3755506.6247436018,4444672.1834332831,0,100000,4444672.1834332831,null,null,0,0,null,null,3759173.9867263758,334,1542.6743907368591,-2.3000000000000083E-2,9067369.5339857973,36364564.14789886,1000,648627.84098243387,0.64822493068180742,23573.065298976599,null,5000,1675000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[336,1642.9482261347548,239,6.4999999999999919E-2,3791844.1799497977,4733575.875356446,0,100000,4733575.875356446,null,null,0,0,null,null,4003520.2958635902,335,1642.9482261347548,6.4999999999999919E-2,9147972.6134356782,38729325.817512281,1000,649627.84098243387,0.6086619067434812,23573.673960883341,null,5000,1680000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[337,1429.3649567372368,240,-0.12999999999999995,3828484.5481160465,4118211.0115601085,0,100000,4118211.0115601085,null,null,0,0,null,null,3483062.6574013238,336,1429.3649567372368,-0.12999999999999995,9229247.3852143083,33695383.461235687,1000,650627.84098243387,0.69961138706147263,23574.373572270404,null,5000,1685000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[338,1453.6641610017696,241,1.6999999999999856E-2,3865430.2526836796,4188220.59875663,0,100000,4188220.59875663,null,null,0,0,null,null,3542274.7225771458,337,1453.6641610017696,1.6999999999999856E-2,9311199.4467577599,34269221.980076693,1000,651627.84098243387,0.68791680143704304,23575.061489071843,null,5000,1690000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[339,1317.0197298676032,242,-9.3999999999999986E-2,3902683.8381227106,3794527.8624735069,0,100000,3794527.8624735069,null,null,0,0,null,null,3209300.898654894,338,1317.0197298676032,-9.3999999999999986E-2,9393834.4421474114,31048821.113949485,1000,652627.84098243387,0.7592900678113057,23575.820779139653,null,5000,1695000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[340,1436.8685252855551,243,9.0999999999999928E-2,3940247.8701070664,4139829.8979585958,0,100000,4139829.8979585958,null,null,0,0,null,null,3501347.2804324892,339,1436.8685252855551,9.0999999999999928E-2,9477158.0624986365,33875354.835318886,1000,653627.84098243387,0.69595789900211347,23576.516737038655,null,5000,1700000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[341,1354.9670193442782,244,-5.700000000000012E-2,3978124.935691291,3903859.5937749553,0,100000,3903859.5937749553,null,null,0,0,null,null,3301770.4854478366,340,1354.9670193442782,-5.700000000000012E-2,9561176.0463527925,31945402.609705705,1000,654627.84098243387,0.7380253435865467,23577.254762382243,null,5000,1705000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[342,1124.622626055751,245,-0.16999999999999998,4016317.6434887177,3240203.4628332132,0,100000,3240203.4628332132,null,null,0,0,null,null,2740469.5029217047,341,1124.622626055751,-0.16999999999999998,9645894.1800723989,26515514.166055739,1000,655627.84098243387,0.8891871609476466,23578.143949543191,null,5000,1710000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[343,1205.5954551317652,246,7.2000000000000161E-2,4054828.6238511247,3473498.1121572047,0,100000,3473498.1121572047,null,null,0,0,null,null,2937783.3071320676,342,1205.5954551317652,7.2000000000000161E-2,9731318.2982396688,28425703.186011754,1000,656627.84098243387,0.82946563521235672,23578.973415178403,null,5000,1715000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[344,1212.8290278625559,247,6.0000000000000765E-3,4093660.5290498831,3494339.100830148,0,100000,3494339.100830148,null,null,0,0,null,null,2955410.0069748601,343,1212.8290278625559,6.0000000000000765E-3,9817454.2840583306,28597263.405127823,1000,657627.84098243387,0.82451852406794901,23579.79793370247,null,5000,1720000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[345,1090.3332960484379,248,-0.1009999999999999,4132816.0334586329,3141410.8516463037,0,100000,3141410.8516463037,null,null,0,0,null,null,2656913.5962703996,344,1090.3332960484379,-0.1009999999999999,9904308.0697588157,25709838.801209915,1000,658627.84098243387,0.917150749797496,23580.715084452266,null,5000,1725000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[346,802.48530589165023,249,-0.26400000000000007,4172297.8337374534,2312078.3868116792,0,100000,2312078.3868116792,null,null,0,0,null,null,1955488.4068550142,345,802.48530589165023,-0.26400000000000007,9991885.6370068062,18923177.357690498,1000,659627.84098243387,1.2461287361379023,23581.961213188402,null,5000,1730000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[347,766.37346712652595,250,-4.5000000000000019E-2,4212108.6490185987,2208034.8594051534,0,100000,2208034.8594051534,null,null,0,0,null,null,1867491.4285465383,346,766.37346712652595,-4.5000000000000019E-2,10080193.017315196,18072589.376594424,1000,660627.84098243387,1.304846844123458,23583.266060032525,null,5000,1735000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[348,823.08510369388887,251,7.3999999999999996E-2,4252251.2210937534,2371429.4390011351,0,100000,2371429.4390011351,null,null,0,0,null,null,2005685.7942589824,347,823.08510369388887,7.3999999999999996E-2,10169236.29245949,19411034.990462411,1000,661627.84098243387,1.2149411956456777,23584.48100122817,null,5000,1740000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[349,804.1541463089294,252,-2.3000000000000031E-2,4292728.3146028696,2316886.5619041091,0,100000,2316886.5619041091,null,null,0,0,null,null,1959555.0209910257,348,804.1541463089294,-2.3000000000000031E-2,10259021.594896652,18965558.185681775,1000,662627.84098243387,1.2435426772217788,23585.724543905391,null,5000,1745000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[350,772.79213460288111,253,-3.9000000000000055E-2,4333542.7172245579,2226527.9859898486,0,100000,2226527.9859898486,null,null,0,0,null,null,1883132.3751723757,349,772.79213460288111,-3.9000000000000055E-2,10349555.108187454,18226862.416440185,1000,663627.84098243387,1.2940090293670956,23587.018552934758,null,5000,1750000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[351,844.661803120949,254,9.2999999999999944E-2,4374697.2398680979,2433595.0886869044,0,100000,2433595.0886869044,null,null,0,0,null,null,2058263.6860634065,350,844.661803120949,9.2999999999999944E-2,10440843.067422353,19923053.62116912,1000,664627.84098243387,1.1839057908207644,23588.20245872558,null,5000,1755000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[352,971.36107358909123,255,0.14999999999999986,4416194.716866998,2798634.3519899398,0,100000,2798634.3519899398,null,null,0,0,null,null,2367003.2389729172,351,971.36107358909123,0.14999999999999986,10532891.759650869,22912661.664344486,1000,665627.84098243387,1.0294832963658822,23589.231942021946,null,5000,1760000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[353,1244.3135352676261,256,0.28100000000000025,4458038.0061742216,3585050.6048991131,0,100000,3585050.6048991131,null,null,0,0,null,null,3032131.1491243071,352,1244.3135352676261,0.28100000000000025,10625707.524314629,29352400.592025291,1000,666627.84098243387,0.80365596906001724,23590.035597991005,null,5000,1765000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[354,1200.762561533259,257,-3.5000000000000121E-2,4500229.9895590069,3459573.8337276438,0,100000,3459573.8337276438,null,null,0,0,null,null,2926006.5589049561,353,1200.762561533259,-3.5000000000000121E-2,10719296.753683915,28326031.571304403,1000,667627.84098243387,0.83280411301556201,23590.868402104021,null,5000,1770000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[355,1296.8235664559199,258,8.0000000000000154E-2,4542773.572805332,3736339.7404258554,0,100000,3736339.7404258554,null,null,0,0,null,null,3160087.0836173529,354,1296.8235664559199,8.0000000000000154E-2,10813665.89329795,30593194.097008757,1000,668627.84098243387,0.77111491945885358,23591.639517023479,null,5000,1775000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[356,1304.6045078546554,259,5.9999999999999247E-3,4585671.6859120429,3758757.7788684107,0,100000,3758757.7788684107,null,null,0,0,null,null,3179047.6061190572,355,1304.6045078546554,5.9999999999999247E-3,10908821.442408761,30777759.261590809,1000,669627.84098243387,0.76651582451178302,23592.40603284799,null,5000,1780000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[357,1422.0189135615744,260,9.0000000000000066E-2,4628927.2832946423,4097045.9789665681,0,100000,4097045.9789665681,null,null,0,0,null,null,3465161.8906697724,356,1422.0189135615744,9.0000000000000066E-2,11004769.954428833,33548847.595133983,1000,670627.84098243387,0.70322552707503017,23593.109258375065,null,5000,1785000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[358,1318.2115328715795,261,-7.3000000000000009E-2,4672543.3439887641,3797961.6225020089,0,100000,3797961.6225020089,null,null,0,0,null,null,3212205.0726508792,357,1318.2115328715795,-7.3000000000000009E-2,11101518.037382409,31100708.720689204,1000,671627.84098243387,0.75860358907770253,23593.867861964143,null,5000,1790000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[359,1407.849917106847,262,6.8000000000000074E-2,4716522.8718553381,4056223.0128321457,0,100000,4056223.0128321457,null,null,0,0,null,null,3430635.0175911393,358,1407.849917106847,6.8000000000000074E-2,11199072.354360597,33216624.913696073,1000,672627.84098243387,0.71030298602781128,23594.57816495017,null,5000,1795000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[360,1454.3089643713729,263,3.2999999999999967E-2,4760868.8957874645,4190078.3722556061,0,100000,4190078.3722556061,null,null,0,0,null,null,3543845.9731716467,359,1454.3089643713729,3.2999999999999967E-2,11297439.623980263,34313806.535848044,1000,673627.84098243387,0.68761179673553852,23595.265776746906,null,5000,1800000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[361,1362.6874996159765,264,-6.2999999999999903E-2,4805584.4699190268,3926103.4348035031,0,100000,3926103.4348035031,null,null,0,0,null,null,3320583.6768618333,360,1362.6874996159765,-6.2999999999999903E-2,11396626.620846769,32152973.724089619,1000,674627.84098243387,0.73384396663344553,23595.999620713541,null,5000,1805000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[362,1373.5889996129044,265,8.0000000000000609E-3,4850672.6738350186,3957512.262281931,0,100000,3957512.262281931,null,null,0,0,null,null,3347148.346276728,361,1373.5889996129044,8.0000000000000609E-3,11496640.17602049,32411205.513882335,1000,675627.84098243387,0.72801980816810064,23596.727640521709,null,5000,1810000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[363,1464.2458735873563,266,6.6000000000000114E-2,4896136.6127836434,4218708.0715925386,0,100000,4218708.0715925386,null,null,0,0,null,null,3568060.137130992,362,1464.2458735873563,6.6000000000000114E-2,11597487.177487331,34551411.077798568,1000,676627.84098243387,0.68294541103949402,23597.41058593275,null,5000,1815000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[364,1473.0313488288805,267,6.0000000000000305E-3,4941979.4178901734,4244020.3200220941,0,100000,4244020.3200220941,null,null,0,0,null,null,3589468.4979537781,363,1473.0313488288805,6.0000000000000305E-3,11699174.570633054,34759725.54426536,1000,677627.84098243387,0.67887217797166399,23598.08945811072,null,5000,1820000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[365,1420.0022202710406,268,-3.6000000000000094E-2,4988204.2463725926,4091235.5885012979,0,100000,4091235.5885012979,null,null,0,0,null,null,3460247.6320274416,364,1420.0022202710406,-3.6000000000000094E-2,11801709.358721664,33509339.424671803,1000,678627.84098243387,0.70422425100795027,23598.793682361727,null,5000,1825000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[366,1482.4823179629666,269,4.4000000000000115E-2,5034814.2817590293,4271249.9543953547,0,100000,4271249.9543953547,null,null,0,0,null,null,3612498.5278366492,365,1482.4823179629666,4.4000000000000115E-2,11905098.603377674,34984794.359357364,1000,679627.84098243387,0.67454430173175306,23599.468226663459,null,5000,1830000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[367,1497.3071411425963,270,1.0000000000000005E-2,5081812.7341070212,4313962.4539393084,0,100000,4313962.4539393084,null,null,0,0,null,null,3648623.5131150158,366,1497.3071411425963,1.0000000000000005E-2,12009349.425072491,35335652.302950941,1000,680627.84098243387,0.66786564527896342,23600.136092308738,null,5000,1835000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[368,1506.2909839894519,271,6.0000000000000305E-3,5129202.8402245799,4339846.2286629444,0,100000,4339846.2286629444,null,null,0,0,null,null,3670515.254193706,367,1506.2909839894519,6.0000000000000305E-3,12114469.003614759,35548672.216768645,1000,681627.84098243387,0.66388235117193184,23600.799974659909,null,5000,1840000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[369,1681.0207381322284,272,0.11600000000000008,5176987.8638931178,4843268.3911878467,0,100000,4843268.3911878467,null,null,0,0,null,null,4096295.0236801761,368,1681.0207381322284,0.11600000000000008,12220464.578644883,39673434.19391381,1000,682627.84098243387,0.59487665875621121,23601.394851318666,null,5000,1845000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[370,1677.6586966559639,273,-2.0000000000000222E-3,5225171.0960922269,4833581.8544054711,0,100000,4833581.8544054711,null,null,0,0,null,null,4088102.4336328157,369,1677.6586966559639,-2.0000000000000222E-3,12327343.45013359,39595085.325525984,1000,683627.84098243387,0.59606879634890908,23601.990920115015,null,5000,1850000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[371,1634.0395705429089,274,-2.5999999999999975E-2,5273755.8552263286,4707908.7261909284,0,100000,4707908.7261909284,null,null,0,0,null,null,3981811.7703583622,370,1634.0395705429089,-2.5999999999999975E-2,12435112.978884704,38566587.10706231,1000,684627.84098243387,0.61198028372577928,23602.602900398742,null,5000,1855000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[372,1709.2053907878828,275,4.6000000000000076E-2,5322745.4873532141,4924472.5275957109,0,100000,4924472.5275957109,null,null,0,0,null,null,4164975.1117948471,371,1709.2053907878828,4.6000000000000076E-2,12543780.587042078,40341696.113987178,1000,685627.84098243387,0.58506719285447351,23603.187967591595,null,5000,1860000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[373,1528.0296193643674,276,-0.10599999999999994,5372143.3664144911,4402478.4396705655,0,100000,4402478.4396705655,null,null,0,0,null,null,3723487.7499445933,372,1528.0296193643674,-0.10599999999999994,12653353.758600758,36066370.325904541,1000,686627.84098243387,0.65443757589985851,23603.842405167496,null,5000,1865000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[374,1485.244790022165,277,-2.8000000000000028E-2,5421952.8944679433,4279209.04335979,0,100000,4279209.04335979,null,null,0,0,null,null,3619230.0929461448,373,1485.244790022165,-2.8000000000000028E-2,12763840.039922429,35057483.956779212,1000,687627.84098243387,0.67328968713977211,23604.515694854636,null,5000,1870000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[375,1620.402065914182,278,9.099999999999997E-2,5472177.5019218447,4668617.0663055312,0,100000,4668617.0663055312,null,null,0,0,null,null,3948580.0314042438,374,1620.402065914182,9.099999999999997E-2,12875247.04025512,38248805.996846117,1000,688627.84098243387,0.61713078564598722,23605.132825640281,null,5000,1875000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[376,1594.4756328595552,279,-1.5999999999999955E-2,5522820.6477711927,4593919.1932446435,0,100000,4593919.1932446435,null,null,0,0,null,null,3885402.7509017764,375,1594.4756328595552,-1.5999999999999955E-2,12987582.432257243,37637809.100896582,1000,689627.84098243387,0.62716543256706025,23605.75999107285,null,5000,1880000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[377,1543.4524126080494,280,-3.2000000000000015E-2,5573885.8198359516,4446913.7790608145,0,100000,4446913.7790608145,null,null,0,0,null,null,3761069.8628729195,376,1543.4524126080494,-3.2000000000000015E-2,13100853.952526052,36434367.209667891,1000,690627.84098243387,0.647898174139525,23606.407889246988,null,5000,1885000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[378,1569.691103622386,281,1.6999999999999852E-2,5625376.5350012518,4522511.313304848,0,100000,4522511.313304848,null,null,0,0,null,null,3825008.050541759,377,1569.691103622386,1.6999999999999852E-2,13215069.402130434,37054768.452232242,1000,691627.84098243387,0.63706801783630784,23607.044957264825,null,5000,1890000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[379,1516.3216060992247,282,-3.4000000000000093E-2,5677296.3394595953,4368745.9286524821,0,100000,4368745.9286524821,null,null,0,0,null,null,3694957.7768233386,378,1516.3216060992247,-3.4000000000000093E-2,13330236.647148186,35795872.324856341,1000,692627.84098243387,0.65949070169390056,23607.70444796652,null,5000,1895000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[380,1388.9505911868898,283,-8.4000000000000005E-2,5729648.808955092,4001771.2706456739,0,100000,4001771.2706456739,null,null,0,0,null,null,3384581.3235701784,379,1388.9505911868898,-8.4000000000000005E-2,13446363.619207757,32789935.049568411,1000,693627.84098243387,0.71996801494967311,23608.42441598147,null,5000,1900000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[381,1370.8942335014603,284,-1.2999999999999933E-2,5782437.5490297182,3949748.2441272805,0,100000,3949748.2441272805,null,null,0,0,null,null,3340581.7663637665,380,1370.8942335014603,-1.2999999999999933E-2,13563458.316034488,32364652.893924024,1000,694627.84098243387,0.72945087634212058,23609.15386685781,null,5000,1905000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[382,1475.0821952475715,285,7.6000000000000095E-2,5835666.1952716298,4249929.1106809545,0,100000,4249929.1106809545,null,null,0,0,null,null,3594465.9806074132,381,1475.0821952475715,7.6000000000000095E-2,13681528.802001441,34825442.513862252,1000,695627.84098243387,0.67792832373803025,23609.831795181548,null,5000,1910000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[383,1343.7998798705376,286,-8.9000000000000037E-2,5889338.4135655612,3871685.4198303493,0,100000,3871685.4198303493,null,null,0,0,null,null,3274558.5083333533,382,1343.7998798705376,-8.9000000000000037E-2,13800583.208684789,31726889.13012851,1000,696627.84098243387,0.74415842342264582,23610.57595360497,null,5000,1915000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[384,1288.7040847958456,287,-4.0999999999999953E-2,5943457.9003452733,3712946.3176173051,0,100000,3712946.3176173051,null,null,0,0,null,null,3140301.6094916859,383,1288.7040847958456,-4.0999999999999953E-2,13920629.735423824,30427045.675793245,1000,697627.84098243387,0.77597332995062118,23611.35192693492,null,5000,1920000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[385,1433.0389422929804,{"$f":"IF(AND(A394>=startm,A394<=endm),A394-startm,\"NA\")","v":288},0.11200000000000013,{"$f":"IF(C394=\"NA\",\"NA\",IF(C394=0,typical,(1+return/12)*typical*((1+return/12)^C394-1)/(return/12)))","v":5998028.382848151},{"$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,{"$f":"IF(C394=\"NA\",\"NA\",(IF(P393=\"NA\",0,P393))*(1+D394)+L394)","v":3492015.389754755},384,1433.0389422929804,0.11200000000000013,14041676.649885688,33835986.791482091,1000,698627.84098243387,{"$f":"V394/R394","v":0.69781774276134989},23612.049744677683,null,{"$f":"typical","v":5000},1925000,null,{"$f":"IF(A394=endm,E394,IF(C394=\"NA\",\"NA\",-typical))","v":-5000},{"$f":"IF(A394=endm,P394,IF(C394=\"NA\",\"NA\",-typical))","v":-5000},{"$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},6053053.6193718854,4265046.5832617283,0,100000,4265046.5832617283,null,null,0,0,null,null,3607251.8976166616,385,1480.3292273886486,3.2999999999999891E-2,{"$f":"(1+return/12)*typical*((1+return/12)^Q395-1)/(return/12)","v":14163732.288634734},34953607.355600998,{"$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},{"$f":"W394+V395","v":699627.84098243387},0.67552540441563402,23612.725270082097,null,5000,1930000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[{"$f":"A395+1","v":387},1450.7226428408756,290,-2.0000000000000073E-2,6108537.3995333174,4179745.6515964936,0,100000,4179745.6515964936,null,null,0,0,null,null,3535106.8596643284,{"$f":"Q395+1","v":386},1450.7226428408756,-2.0000000000000073E-2,14286805.057706693,34255515.208488978,1000,700627.84098243387,0.68931163715881039,{"$f":"Y395+X396","v":23613.414581719255},null,5000,{"$f":"AB395+AA396","v":1935000},null,-5000,-5000,0,0,0,0,0,0,0,0]
[388,1443.4690296266713,291,-4.9999999999999316E-3,6164483.5445294268,4158846.9233385115,0,100000,4158846.9233385115,null,null,0,0,null,null,3517431.3253660072,387,1443.4690296266713,-4.9999999999999316E-3,14410903.433187578,34085232.632446535,1000,701627.84098243387,0.69277551473247267,23614.107357233988,null,5000,1940000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[389,1351.0870117305642,292,-6.4000000000000071E-2,6220895.9074005056,3892680.7202448463,0,100000,3892680.7202448463,null,null,0,0,null,null,3292315.7205425827,388,1351.0870117305642,{"$f":"(R398-R397)/R397","v":-6.4000000000000071E-2},14536035.961797474,{"$f":"(U397+V397)*(1+S398)","v":31904713.743969955},1000,702627.84098243387,0.74014478069708622,23614.847502014687,null,5000,1945000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[390,1452.4185376103565,293,7.4999999999999956E-2,6277778.3732955093,4184631.7742632097,0,100000,4184631.7742632097,null,null,0,0,null,null,3539239.3995832764,389,1452.4185376103565,7.4999999999999956E-2,14662211.261479117,34298642.274767697,1000,703627.84098243387,0.68850677274147554,23615.536008787429,null,5000,1950000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[391,1436.4419336966425,294,-1.0999999999999996E-2,6335134.8597396398,4138600.8247463144,0,100000,4138600.8247463144,null,null,0,0,null,null,3500307.7661878602,390,1436.4419336966425,-1.0999999999999996E-2,14789438.021991447,33922346.209745251,1000,704627.84098243387,0.69616458315619367,23616.232173370587,null,5000,1955000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[392,1452.2427949673054,295,1.0999999999999838E-2,6392969.316904135,4184125.4338185233,0,100000,4184125.4338185233,null,null,0,0,null,null,3538811.1516159261,391,1452.2427949673054,1.0999999999999838E-2,14917725.005508041,34296503.018052444,1000,705627.84098243387,0.6885900921426249,23616.920763462731,null,5000,1960000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[393,1562.6132473848206,296,7.6000000000000026E-2,6451285.7278783377,4502118.9667887315,0,100000,4502118.9667887315,null,null,0,0,null,null,3807760.7991387369,392,1562.6132473848206,7.6000000000000026E-2,15047081.047220608,36904113.247424431,1000,706627.84098243387,0.63995361723292277,23617.560717079963,null,5000,1965000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[394,1540.7366619214331,297,-1.4000000000000025E-2,6510088.1089439886,4439089.3012536895,0,100000,4439089.3012536895,null,null,0,0,null,null,3754452.1479507945,393,1540.7366619214331,-1.4000000000000025E-2,15177515.055947442,36388441.66196049,1000,707627.84098243387,0.64904017974941464,23618.209757259712,null,5000,1970000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[395,1610.0698117078975,298,4.4999999999999971E-2,6569380.5098518562,4638848.3198101055,0,100000,4638848.3198101055,null,null,0,0,null,null,3923402.4946085801,394,1610.0698117078975,4.4999999999999971E-2,15309036.014747007,38026966.536748707,1000,708627.84098243387,0.62109108109991829,23618.830848340811,null,5000,1975000,null,-5000,-5000,0,0,0,0,0,0,0,0]
[396,1616.5100909547291,299,3.9999999999999758E-3,6629167.0141006205,4657403.713089346,0,100000,4657403.713089346,null,null,0,0,null,null,3939096.1045870143,395,1616.5100909547291,3.9999999999999758E-3,15441652.981536562,38180078.402895704,1000,709627.84098243387,0.61861661464135287,23619.449464955451,null,5000,1980000,null,6629167.0141006205,3939096.1045870143,4657403.713089346,0,0,6629167.0141006205,3939096.1045870143,4657403.713089346,0,100000]