{"text_format":"1","workbook":"xlsx","n_sheets":10,"sheets":["summary","cmo","#1, $","#1, %","yields","calc","out","validate","config","guide"],"not_rendered":{"charts":1,"images":0,"macros":1,"external_links":0,"defined_names":12,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"summary","index":0,"n_rows":26,"n_cols":24,"rows_kept":26,"cut":false,"hidden":false,"merged":[[4,4,4,7],[4,8,4,11],[4,12,4,15],[4,16,4,19]]}
[]
[null,"TAB: VALUATION SUMMARY"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,{"$f":"cmo!D4","v":"PHHMC 2007-5"},null,null,{"$f":"cmo!D5","v":270000000}]
[null,null,null,null,"Total amount",null,null,null,"NPV amount",null,null,null,"Index of the first non-zero value",null,null,null,"Index of the last non-zero value"]
[null,"Price, test",{"$f":"_xll.AC.data._get( W10, \"X\", 0)","v":"tranche-name"},"balance-initial","loss-total","amortization-total","coupon-total","payout-total","loss-npv","amortization-npv","coupon-npv","payout-npv","loss-start","amortization-start","coupon-start","payout-start","loss-end","amortization-end","coupon-end","payout-end",null,"Parameter","Value"]
[null,null,"B1-B6","20,000,000","13.26","0.74","0.01","0.91","13.18","0.74","0.01","0.91","0","0","0","0","4","0","0","4",null,"field","summary"," "]
[null,null,"A1","50,000,000","0.34","13.66","0.01","62.62","0.33","13.49","0.01","62.13","0","0","0","0","23","23","0","23",null,"tranches",{"$f":"_xll.AC.data.list_x(cmo!B11:B17, 0, 1)","v":"java.util.ArrayList@Sun, 24 Jun 2018 12:50:59:682..6782663858498218361"}," "]
[null,null,"A2","20,000,000","0.40","13.60","0.01","72.89","0.38","13.41","0.01","72.32","0","0","0","0","30","30","0","30",null,"parameters",{"$f":"_xll.AC.data.map(V7:V8, W7:W8)","v":"java.util.LinkedHashMap@Sun, 24 Jun 2018 12:50:59:713..8289899477103308335"}," "]
[null,null,"A3","60,000,000","0.40","13.60","0.01","72.89","0.38","13.41","0.01","72.32","0","0","0","0","30","30","0","30",null,"summary",{"$f":"_xll.AC.finance.cmo.get(calc!$C$11, W9)","v":"java.util.ArrayList@Sun, 24 Jun 2018 12:54:18:058..7662674348735870177"}," "]
[null,null,"A4","100,000,000","2.37","8.21","0.01","-45.54","2.20","8.05","0.01","-43.02","0","0","0","0","59","59","0","59",null,{"$f":"_xll.AC.data.size(W10, 1)","v":8},{"$f":"_xll.AC.data.size(W10, 2)","v":18}," "]
[null,null,"A5.1","10,000,000","0.04","13.96","0.01","115.16","0.04","13.89","0.01","114.58","0","0","0","0","1","1","0","1",null,null,null," "]
[null,null,"A5.2","10,000,000","42.33","-247.76","31.87","-17113.66","38.66","-246.95","27.82","-16866.23","0","1","0","1","59","22","59","22",null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]

{"sheet":"cmo","index":1,"n_rows":20,"n_cols":18,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: CMO TRANCHE STRUCTURE"]
[]
[null,"Name",null,"PHHMC 2007-5",null,null,null,"mean","stdev"]
[null,"Total balance",null,{"$f":"SUM(C11:C17)","v":270000000},null,"loss rate",null,-4,0.3]
[null,"Coupon rate",null,0.01,null,"amortization rate",null,-4,0.3]
[null,"Period length (in month)",null,3]
[null,"Number of periods",null,60]
[]
[null,"Tranche Name","Outstanding Balance","Loss Parent","Loss Rank","Loss Weight","Amortization Parent","Amortization Rank","Amortization Weight",null,{"$f":"B10","v":"Tranche Name"},{"$f":"C10","v":"Outstanding Balance"},"Loss Parent","Loss Rank","Loss Weight","Amortization Parent","Amortization Rank","Amortization Weight"]
[null,"B1-B6",20000000,"root",1,null,"root",5]
[null,"A1",50000000,{"$f":"$B$18","v":"A1-A5"},null,null,{"$f":"B19","v":"A1-A3"},null,0.46100000000000002]
[null,"A2",20000000,{"$f":"$B$18","v":"A1-A5"},null,null,{"$f":"B20","v":"A2-A3"}]
[null,"A3",60000000,"A1-A5",null,null,{"$f":"B20","v":"A2-A3"}]
[null,"A4",100000000,"A1-A5",null,null,"root",3]
[null,"A5.1",10000000,"A1-A5",null,null,"root",1]
[null,"A5.2",10000000,"A1-A5",null,null,"root",4]
[null,"A1-A5",{"$f":"SUM(C12:C17)","v":250000000},"root",2]
[null,"A1-A3",{"$f":"SUM(C12:C14)","v":130000000},null,null,null,"root",2]
[null,"A2-A3",{"$f":"SUM(C13:C14)","v":80000000},null,null,null,{"$f":"B19","v":"A1-A3"},null,0.53900000000000003]

{"sheet":"#1, $","index":2,"n_rows":69,"n_cols":27,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: TRANCHE CASH FLOWS, IN $",null,null,{"$f":"cmo!D4","v":"PHHMC 2007-5"}]
[]
[null,{"$f":"config!B11","v":"field"},{"$f":"config!B20","v":"tranche-balances"},null,{"$f":"_xll.AC.data.map($B$4:$B$5, C4:C5)","v":"java.util.LinkedHashMap@Sun, 24 Jun 2018 12:50:59:714..8049974222014660387"},null," ",{"$f":"$C$4","v":"tranche-balances"},null,{"$f":"_xll.AC.data.map($B$4:$B$5, H4:H5)","v":"java.util.LinkedHashMap@Sun, 24 Jun 2018 12:50:59:715..6135572671227377768"},null," ",{"$f":"$C$4","v":"tranche-balances"},null,{"$f":"_xll.AC.data.map($B$4:$B$5, M4:M5)","v":"java.util.LinkedHashMap@Sun, 24 Jun 2018 12:50:59:714..6780898330333176502"},null," ",{"$f":"$C$4","v":"tranche-balances"},null,{"$f":"_xll.AC.data.map($B$4:$B$5, R4:R5)","v":"java.util.LinkedHashMap@Sun, 24 Jun 2018 12:50:59:715..2485336566858311935"},null," ",{"$f":"$C$4","v":"tranche-balances"},null,{"$f":"_xll.AC.data.map($B$4:$B$5, W4:W5)","v":"java.util.LinkedHashMap@Sun, 24 Jun 2018 12:50:59:715..4562315236088951072"},null," "]
[null,"tranche-name","root",null,{"$f":"_xll.AC.finance.cmo.get(calc!$C$11, E4)","v":"java.util.ArrayList@Sun, 24 Jun 2018 12:54:18:058..2846595548600205527"},null," ",{"$f":"cmo!B11","v":"B1-B6"},null,{"$f":"_xll.AC.finance.cmo.get(calc!$C$11, J4)","v":"java.util.ArrayList@Sun, 24 Jun 2018 12:54:18:057..8570943505577536692"},null," ",{"$f":"cmo!B16","v":"A5.1"},null,{"$f":"_xll.AC.finance.cmo.get(calc!$C$11, O4)","v":"java.util.ArrayList@Sun, 24 Jun 2018 12:54:18:053..4677961734121925276"},null," ",{"$f":"cmo!B17","v":"A5.2"},null,{"$f":"_xll.AC.finance.cmo.get(calc!$C$11, T4)","v":"java.util.ArrayList@Sun, 24 Jun 2018 12:54:18:052..7735105709803203858"},null," ",{"$f":"cmo!B19","v":"A1-A3"},null,{"$f":"_xll.AC.finance.cmo.get(calc!$C$11, Y4)","v":"java.util.ArrayList@Sun, 24 Jun 2018 12:54:18:052..4556521178850083531"},null," "]
[null,null,null,null,{"$f":"_xll.AC.data.size(E5, 1)","v":4},{"$f":"_xll.AC.data.size(E5, 2)","v":60}]
[null,null,null,{"$f":"SUM(D10:D500)","v":46609803.902006954},{"$f":"SUM(E10:E500)","v":1250174497.7714028},{"$f":"SUM(F10:F500)","v":2529825502.2285976},null,null,{"$f":"SUM(I10:I500)","v":200000},265172840.50840375,14827159.491596259,null,null,{"$f":"SUM(N10:N500)","v":100000},371866.38041871623,139628133.61958128,null,null,{"$f":"SUM(S10:S500)","v":318668271.23596472},423312729.88991839,-2477601412.8709726,null,null,{"$f":"SUM(X10:X500)","v":1300000},48928409.561175264,1704740901.9879754]
[null,"Period","Balance","Coupon","Losses","Amortization",null,{"$f":"C8","v":"Balance"},{"$f":"D8","v":"Coupon"},{"$f":"E8","v":"Losses"},{"$f":"F8","v":"Amortization"},null,{"$f":"H8","v":"Balance"},{"$f":"I8","v":"Coupon"},{"$f":"J8","v":"Losses"},{"$f":"K8","v":"Amortization"},null,{"$f":"M8","v":"Balance"},{"$f":"N8","v":"Coupon"},{"$f":"O8","v":"Losses"},{"$f":"P8","v":"Amortization"},null,{"$f":"R8","v":"Balance"},{"$f":"S8","v":"Coupon"},{"$f":"T8","v":"Losses"},{"$f":"U8","v":"Amortization"}]
[null,0,{"$f":"cmo!D5","v":270000000},null,null,null,null,{"$f":"VLOOKUP(H5, cmo!$B$11:$C$20, 2, FALSE)","v":20000000},null,null,null,null,{"$f":"VLOOKUP(M5, cmo!$B$11:$C$20, 2, FALSE)","v":10000000},null,null,null,null,{"$f":"VLOOKUP(R5, cmo!$B$11:$C$20, 2, FALSE)","v":10000000},null,null,null,null,{"$f":"VLOOKUP(W5, cmo!$B$11:$C$20, 2, FALSE)","v":130000000}]
[null,1,{"$f":"_xll.AC.data._get(E5, \"\", 1)","v":256510761.42001721},2700000,72419767.117652386,116429573.00210674,null,{"$f":"_xll.AC.data._get(J5, \"\", 1)","v":0},200000,235518521.52521122,14827159.491596259,null,{"$f":"_xll.AC.data._get(O5, \"\", 1)","v":0},100000,308274.55562606826,133908501.83873284,null,{"$f":"_xll.AC.data._get(T5, \"\", 1)","v":692347782.80256522},100000,308274.55562606826,-2656232093.0680256,null,{"$f":"_xll.AC.data._get(Y5, \"\", 1)","v":0},1300000,4007569.2231388949,1258459435.7519419]
[null,{"$f":"B10+1","v":2},243626070.09831542,2565107.614200172,68801665.204479039,111584013.29934607,null,0,0,9828809.3149255738,0,null,0,0,63591.824792647945,5719631.7808484584,null,665585844.4969908,6923477.8280256521,1092031.1006485969,124818587.67036036,null,0,0,7571472.0716262227,16764311.622846037]
[null,{"$f":"B11+1","v":3},231320354.30617332,2436260.7009831541,65345715.778921701,106934305.31106763,null,0,0,9335102.2541316692,0,null,0,0,0,0,null,678047735.12237501,6655858.4449699083,-30555.068232791498,-29435157.544592075,null,0,0,7083218.2016629931,209483139.01451632]
[null,4,219569087.49294242,2313203.5430617332,62045059.957133003,102472675.42809942,null,0,0,8863579.9938761406,0,null,0,0,0,0,null,669184155.12849891,6780477.35122375,-177271.59987752326,0,null,0,0,-2246822.6730167074,14638953.63258563]
[null,5,208348746.50793678,2195690.8749294244,58893119.194349341,98191654.595729589,null,0,0,1626827.4202591348,0,null,0,0,0,0,null,666604331.17773306,6691841.5512849893,15737252.075278308,-1.1175870895385742E-8,null,0,0,2924735.4213205278,14027379.227961373]
[null,6,197636771.46815675,2083487.4650793679,55883584.079109512,94084066.477811128,null,0,0,0,0,null,0,0,0,0,null,662612646.60065377,6666043.3117773309,24298389.726277158,1.1175870895385742E-8,null,0,0,3727071.0505872848,13440580.925401587]
[null,7,187411527.20771649,1976367.7146815676,53010403.568920739,90143016.077242717,null,0,0,0,0,null,0,0,0,0,null,658826189.20287371,6626126.4660065379,23055203.953326777,1.1175870895385742E-8,null,0,0,3371632.0851555085,12877573.725320388]
[null,8,177652266.24733061,1874115.2720771651,50267774.650171839,86361878.795230523,null,0,0,0,0,null,0,0,0,0,null,655235633.8707186,6588261.8920287369,21868411.09892498,1.1175870895385742E-8,null,0,0,3041572.6113742744,12337411.256461505]
[null,9,168339093.22460511,1776522.6624733061,47650132.405758731,82734289.912398174,null,0,0,0,0,null,0,0,0,0,null,651832052.98459303,6552356.3387071863,20735608.972443309,1.6763806343078613E-8,null,0,0,2735226.856103681,11819184.273199739]
[null,10,159452930.72817785,1683390.9322460513,45152140.474528424,79254134.475453362,null,0,0,0,0,null,0,0,0,0,null,648606900.09355533,6518320.5298459306,19654494.014232725,-1.1175870895385742E-8,null,0,0,2451028.7989784838,11322019.210779052]
[null,11,150975486.48096362,1594529.3072817784,42768681.887265906,75915537.57373333,null,0,0,0,0,null,0,0,0,0,null,645551994.24446487,6486069.0009355536,18622857.341519617,0,null,0,0,2187507.0883856509,10845076.79624762]
[null,12,142889221.81988665,1509754.8648096363,40494850.264539473,72712854.990538031,null,0,0,0,0,null,0,0,0,0,null,642659504.93985486,6455519.9424446486,17638580.950427238,0,null,0,0,1943280.1513470619,10387550.712934002]
[null,13,135177321.42152837,1428892.2181988666,38325941.362291716,69640664.2147246,null,0,0,0,0,null,0,0,0,0,null,639921937.69969118,6426595.0493985489,16699634.068033766,5.5879354476928711E-9,null,0,0,1717051.4923306187,9948666.3163892273]
[null,14,127823664.22508636,1351773.2142152837,36257444.951611571,66693755.798576541,null,0,0,0,0,null,0,0,0,0,null,637332120.20314753,6399219.3769969121,15804069.64861453,0,null,0,0,1507605.176412517,9527679.3997966461]
[null,15,120812795.50593448,1278236.6422508636,34285037.019650906,63867125.048475631,null,0,0,0,0,null,0,0,0,0,null,634883188.98745823,6373321.2020314755,14950021.008443974,0,null,0,0,1313801.4925342556,9123875.0069250874]
[null,16,114129900.0548948,1208127.9550593449,32404572.279156789,61155964.035398819,null,0,0,0,0,null,0,0,0,0,null,632568576.68180418,6348831.8898745822,14135698.593751907,0,null,0,0,1134572.7928454522,8736566.2907712571]
[null,17,107760776.42008694,1141299.0005489481,30612076.974579338,58555653.91273094,null,0,0,0,0,null,0,0,0,0,null,630381999.75504851,6325685.7668180419,13359386.876639392,0,null,0,0,968919.50430376292,8365093.4161044173]
[null,18,101691812.16990721,1077607.7642008695,28903741.973185558,56061757.529330604,null,0,0,0,0,null,0,0,0,0,null,628317446.75696385,6303819.9975504857,12619441.373962637,0,null,0,0,815906.30882319796,8008822.5041900836]
[null,19,95909960.137316391,1016918.1216990722,27275916.130061943,53670012.326209448,null,0,0,0,0,null,0,0,0,0,null,626369167.03338802,6283174.467569639,11914285.784388505,-10860398.339004857,null,0,0,674658.48832910485,7667144.6180299204]
[null,20,90402715.607179984,959099.60137316398,25725099.916325096,51376323.505584545,null,0,0,0,0,null,0,0,0,0,null,617192185.10999548,6263691.67033388,11242409.239013443,44036848.719072476,null,0,0,544358.43109976395,7339474.7865120806]
[null,21,85158094.409914568,904027.15607179981,24247939.300278995,49176757.461436935,null,0,0,0,0,null,0,0,0,0,null,608434938.37977028,6171921.8510999549,10602363.661118716,42151506.395517364,null,0,0,424242.29575859068,7025251.0659195613]
[null,22,80164611.886148751,851580.94409914571,22841219.871663217,47067535.46105814,null,0,0,0,0,null,0,0,0,0,null,600079489.03735745,6084349.3837977033,9992761.2308096122,40343601.823764108,null,0,0,313596.82923493593,6723933.6372940196]
[null,23,75411262.688512117,801646.11886148748,21501861.199525476,45045027.567387566,null,0,0,0,0,null,0,0,0,0,null,594187334.92925215,6000794.8903735746,9412271.9504545256,27276646.18787482,null,0,0,211756.33494272505,5395655.4088829635]
[null,24,70887501.388021961,754112.62688512122,20226911.414630201,43105746.792232133,null,0,0,0,0,null,0,0,0,0,null,586584591.71503115,5941873.3492925214,8866458.2462880276,-3078981.9137308658,null,0,0,138012.32132228217,3078981.9137308667]
[null,25,66583223.853850894,708875.01388021966,19013542.007677071,41246343.47071781,null,0,0,0,0,null,0,0,0,0,null,579334146.79009449,5865845.9171503112,8359179.7696256544,-2946167.3907655571,null,0,0,110568.31924859429,2946167.390765558]
[null,26,62488749.376529656,665832.238538509,17859042.83495703,39463599.847540222,null,0,0,0,0,null,0,0,0,0,null,572420843.7522347,5793341.4679009449,7874372.3707592543,-2818828.5605385881,null,0,0,86521.997552078901,2818828.5605385872]
[null,27,58594803.505874701,624887.49376529653,16760817.323413411,37754424.865755901,null,0,0,0,0,null,0,0,0,0,null,565830153.2483114,5724208.4375223471,7411224.034247363,-2696744.633268279,null,0,0,65545.604877460835,2696744.633268279]
[null,28,54892501.576132886,585948.03505874705,15716377.867407581,36115849.148977913,null,0,0,0,0,null,0,0,0,0,null,559548147.80792832,5658301.5324831139,6968943.6275655506,-2579703.5106412801,null,0,0,47338.316888688161,2579703.5106412792]
[null,29,51373332.892010838,548925.01576132886,14723341.40981078,34545020.167897858,null,0,0,0,0,null,0,0,0,0,null,553561477.68324208,5595481.4780792836,6546760.8651997736,-2467501.4405641323,null,0,0,31624.333743944811,2467501.4405641323]
[null,30,48029145.550411008,513733.32892010838,13779425.200359469,33039197.58203819,null,0,0,0,0,null,0,0,0,0,null,547857347.65721095,5535614.7768324213,6143926.2416558415,-2359942.6844312982,null,0,0,18151.086407022107,2359942.6844312991]
[null,31,44852131.873836584,480291.45550411008,12882442.724520721,31595748.747521281,null,0,0,0,0,null,0,0,0,0,null,540966322.89793086,5478573.4765721094,5759710.9343616311,-2256839.1962515209,null,0,0,6687.5478563843235,1528253.2530244701]
[null,32,41834814.432563588,448521.31873836584,12030299.796420291,30212144.381401744,null,0,0,0,0,null,0,0,0,0,null,531474974.51778609,5409663.2289793091,5393406.6776326476,-2158010.3129572663,null,0,0,0,0]
[null,33,38970032.633820958,418348.14432563586,11220990.809690583,28885954.372706246,null,0,0,0,0,null,0,0,0,0,null,522420345.35346359,5314749.7451778613,5044325.6090472834,-2063282.4551933017,null,0,0,0,0]
[null,34,36250929.85738419,389700.32633820962,10452595.140402321,27614843.729712408,null,0,0,0,0,null,0,0,0,0,null,513783776.06351703,5224203.4535346357,4711800.0897366805,-1972488.837836599,null,0,0,0,0]
[null,35,33670941.118194349,362509.29857384192,9723273.6965559758,26396568.65210174,null,0,0,0,0,null,0,0,0,0,null,505547379.75601965,5137837.7606351702,4395182.5002371054,-1885469.1894358378,null,0,0,0,0]
[null,36,31223781.237888806,336709.41118194349,9031265.6089326683,25228972.715344913,null,0,0,0,0,null,0,0,0,0,null,497694011.43671161,5055473.7975601964,4093845.0136830718,-1802069.4796674941,null,0,0,0,0]
[null,37,28903433.5085086,312237.81237888808,8374885.0584460404,24109983.152876861,null,0,0,0,0,null,0,0,0,0,null,490207238.74600065,4976940.1143671162,3807179.3482409939,-1722141.6537769176,null,0,0,0,0]
[null,38,26704138.833180234,289034.335085086,7752518.2355064573,23037607.219090667,null,0,0,0,0,null,0,0,0,0,null,483071313.95229572,4902072.3874600064,3534596.500801187,-1645543.3727921899,null,0,0,0,0]
[null,39,24620385.330327019,267041.38833180233,7162620.4273198862,22009928.612625137,null,0,0,0,0,null,0,0,0,0,null,476271147.17530859,4830713.1395229576,3275526.4640679555,-1572137.7580446526,null,0,0,0,0]
[null,40,22646898.390047461,246203.85330327018,6603713.2295153635,21025103.934398461,null,0,0,0,0,null,0,0,0,0,null,469792280.8205151,4762711.471753086,3029417.9293230437,-1501793.1381713189,null,0,0,0,0]
[null,41,20778631.17385206,226468.98390047462,6074381.8790532341,20081359.147682387,null,0,0,0,0,null,0,0,0,0,null,463620865.21553063,4697922.808205151,2795737.9773005899,-1434382.7962630279,null,0,0,0,0]
[null,42,19010755.552191455,207786.3117385206,5573272.7060516961,19176985.997196782,null,0,0,0,0,null,0,0,0,0,null,457743635.45161355,4636208.6521553062,2573971.7598212417,-1369784.7140854849,null,0,0,0,0]
[null,43,17338653.478464652,190107.55552191456,5099090.7030382287,18310338.329137024,null,0,0,0,0,null,0,0,0,0,null,452147889.45021456,4577436.3545161355,2363622.175116892,-1307881.3092240738,null,0,0,0,0]
[null,44,15757908.803967919,173386.53478464653,4650597.2112743817,17479828.231679868,null,0,0,0,0,null,0,0,0,0,null,446821467.29750073,4521478.8945021462,2164209.540176949,-1248559.1594057055,null,0,0,0,0]
[null,45,14264299.546321891,157579.08803967919,4226607.7253502244,16683921.881694166,null,0,0,0,0,null,0,0,0,0,null,441752731.9223488,4468214.6729750074,1975271.2640243089,-1191708.7058352977,null,0,0,0,0]
[null,46,12853790.635566834,142642.99546321892,3825989.8194113555,15921134.931159433,null,0,0,0,0,null,0,0,0,0,null,436930551.24063098,4417527.3192234877,1796361.5266816968,-1137223.9236542452,null,0,0,0,0]
[null,47,11522527.179444883,128537.90635566834,3447661.2015067064,15190027.184200592,null,0,0,0,0,null,0,0,0,0,null,432344281.95932323,4369305.5124063101,1627050.9698721662,-1085001.9417286133,null,0,0,0,0]
[null,48,10266828.315972075,115225.27179444884,3090587.9071934018,14489196.181425905,null,0,0,0,0,null,0,0,0,0,null,427983755.34268773,4323442.8195932321,1466926.4074676458,-1034942.584387565,null,0,0,0,0]
[null,49,9083181.7635477316,102668.28315972076,2753782.6506652478,13817269.083275562,null,0,0,0,0,null,0,0,0,0,null,423839265.41527575,4279837.5534268776,1315590.5667919689,-986947.79166253936,null,0,0,0,0]
[null,50,7968239.2480959874,90831.817635477317,2436303.3629756803,13172891.85334873,null,0,0,0,0,null,0,0,0,0,null,419901560.35982072,4238392.6541527575,1172661.8768660645,-940920.84666776564,null,0,0,0,0]
[null,51,6918813.1051629083,79682.392480959868,2137251.9654994402,12554714.035563672,null,0,0,0,0,null,0,0,0,0,null,416161838.35212404,4199015.6035982072,1037774.3279543507,-896765.28825454786,null,0,0,0,0]
[null,52,5931874.5669602761,69188.131051629083,1855773.458542441,11961366.076294422,null,0,0,0,0,null,0,0,0,0,null,412611749.94042975,4161618.3835212407,910577.4410123087,-854383.29116388783,null,0,0,0,0]
[null,53,5004554.645167416,59318.745669602766,1591055.4618903266,11391423.443209711,null,0,0,0,0,null,0,0,0,0,null,409243410.70937765,4126117.4994042977,790736.41123935452,-813673.10308640776,null,0,0,0,0]
[null,54,4134149.3287473242,50045.546451674163,1342328.4515947762,10843345.978286512,null,0,0,0,0,null,0,0,0,0,null,406049431.25475335,4092434.1070937766,677932.53844497725,-774524.71273475094,null,0,0,0,0]
[null,55,3318132.582963326,41341.49328747324,1108867.1541388151,10315367.286837155,null,0,0,0,0,null,0,0,0,0,null,408068968.12252057,4060494.3125475338,571864.15488191275,-2835553.6135512521,null,0,0,0,0]
[null,56,2554184.9139065254,33181.325829633264,889994.03305073467,9805273.3337444719,null,0,0,0,0,null,0,0,0,0,null,406604643.78676772,4080689.6812252058,464026.28187000816,-700376.66669603391,null,0,0,0,0]
[null,57,1840257.1318548606,25541.849139065253,685086.95052048715,9309901.9982028138,null,0,0,0,0,null,0,0,0,0,null,405225723.00484443,4066046.4378676773,357242.92684654129,-664992.99987162952,null,0,0,0,0]
[null,58,1174728.8582757872,18402.571318548606,493596.27009454777,8823799.5600124802,null,0,0,0,0,null,0,0,0,0,null,403929923.33412158,4052257.2300484446,257424.29375132307,-630271.39714374859,null,0,0,0,0]
[null,59,556902.48291569913,11747.288582757872,315087.37163969694,8334481.8834015327,null,0,0,0,0,null,0,0,0,0,null,402716776.82423282,4039299.2333412161,164348.45631419492,-595320.13452868094,null,0,0,0,0]
[null,60,0,5569.0248291569915,149373.14118517519,7647261.6196346106,null,0,0,0,0,null,0,0,0,0,null,403819503.45276499,4027167.7682423284,77922.215185438879,-1670094.2079251991,null,0,0,0,0]

{"sheet":"#1, %","index":3,"n_rows":69,"n_cols":27,"rows_kept":69,"cut":false,"hidden":false,"merged":[[6,5,6,6]]}
[]
[null,"TAB: TRANCHE CASH FLOWS, IN %",null,null,{"$f":"'#1, $'!E2","v":"PHHMC 2007-5"}]
[]
[]
[null,null,{"$f":"'#1, $'!C5","v":"root"},null,null,null,null,null,{"$f":"'#1, $'!H5","v":"B1-B6"},null,null,null,null,{"$f":"'#1, $'!M5","v":"A5.1"},null,null,null,null,{"$f":"'#1, $'!R5","v":"A5.2"},null,null,null,null,{"$f":"'#1, $'!W5","v":"A1-A3"}]
[null,null,null,null,null,{"$f":"cmo!D8","v":60}]
[null,null,null,null,null,{"$f":"'#1, $'!F8","v":"Amortization"}]
[null,{"$f":"'#1, $'!B8","v":"Period"},{"$f":"'#1, $'!C8","v":"Balance"},{"$f":"'#1, $'!D8","v":"Coupon"},{"$f":"'#1, $'!E8","v":"Losses"},"planned","prepaid",null,{"$f":"C8","v":"Balance"},{"$f":"D8","v":"Coupon"},{"$f":"E8","v":"Losses"},{"$f":"F7","v":"Amortization"},null,{"$f":"'#1, $'!H8","v":"Balance"},{"$f":"'#1, $'!I8","v":"Coupon"},{"$f":"'#1, $'!J8","v":"Losses"},{"$f":"'#1, $'!K8","v":"Amortization"},null,{"$f":"'#1, $'!M8","v":"Balance"},{"$f":"'#1, $'!N8","v":"Coupon"},{"$f":"'#1, $'!O8","v":"Losses"},{"$f":"'#1, $'!P8","v":"Amortization"},null,{"$f":"'#1, $'!R8","v":"Balance"},{"$f":"'#1, $'!S8","v":"Coupon"},{"$f":"'#1, $'!T8","v":"Losses"},{"$f":"'#1, $'!U8","v":"Amortization"}]
[null,{"$f":"'#1, $'!B9","v":0},{"$f":"'#1, $'!C9/'#1, $'!C$9","v":1},null,null,null,null,null,{"$f":"'#1, $'!H9/'#1, $'!$C9","v":7.407407407407407E-2},null,null,null,null,{"$f":"'#1, $'!M9/'#1, $'!$C9","v":3.7037037037037035E-2},null,null,null,null,{"$f":"'#1, $'!R9/'#1, $'!$C9","v":3.7037037037037035E-2},null,null,null,null,{"$f":"'#1, $'!W9/'#1, $'!$C9","v":0.48148148148148145}]
[null,{"$f":"'#1, $'!B10","v":1},{"$f":"'#1, $'!C10/'#1, $'!C$9","v":0.95003985711117489},{"$f":"'#1, $'!D10/'#1, $'!C9","v":0.01},{"$f":"'#1, $'!E10/('#1, $'!C9-'#1, $'!D10)","v":0.27093066635859481},{"$f":"E10 / ((1+E10)^($F$6-B9)-1)","v":1.5330166593947559E-7},{"$f":"'#1, $'!F10/('#1, $'!C9-'#1, $'!D10) - F10","v":0.43557625149484264},null,{"$f":"IF('#1, $'!H9=0, \"\", '#1, $'!H10/'#1, $'!$C10)","v":0},{"$f":"IF('#1, $'!H9=0, \"\", '#1, $'!I10/'#1, $'!$D10)","v":7.407407407407407E-2},{"$f":"IF('#1, $'!H9-'#1, $'!I10=0, \"\", '#1, $'!J10/('#1, $'!H9-'#1, $'!I10))","v":11.894874824505617},{"$f":"IF('#1, $'!H9=0, \"\", '#1, $'!K10/'#1, $'!$F10)","v":0.1273487406101538},null,{"$f":"IF('#1, $'!M9=0, \"\", '#1, $'!M10/'#1, $'!$C10)","v":0},{"$f":"IF('#1, $'!M9=0, \"\", '#1, $'!N10/'#1, $'!$D10)","v":3.7037037037037035E-2},{"$f":"IF('#1, $'!M9-'#1, $'!N10=0, \"\", '#1, $'!O10/('#1, $'!M9-'#1, $'!N10))","v":3.1138844002633156E-2},{"$f":"IF('#1, $'!M9=0, \"\", '#1, $'!P10/'#1, $'!$F10)","v":1.1501244777073074},null,{"$f":"IF('#1, $'!R9=0, \"\", '#1, $'!R10/'#1, $'!$C10)","v":2.6990983885814344},{"$f":"IF('#1, $'!R9=0, \"\", '#1, $'!S10/'#1, $'!$D10)","v":3.7037037037037035E-2},{"$f":"IF('#1, $'!R9-'#1, $'!S10=0, \"\", '#1, $'!T10/('#1, $'!R9-'#1, $'!S10))","v":3.1138844002633156E-2},{"$f":"IF('#1, $'!R9=0, \"\", '#1, $'!U10/'#1, $'!$F10)","v":-22.814067118668916},null,{"$f":"IF('#1, $'!W9=0, \"\", '#1, $'!W10/'#1, $'!$C10)","v":0},{"$f":"IF('#1, $'!W9=0, \"\", '#1, $'!X10/'#1, $'!$D10)","v":0.48148148148148145},{"$f":"IF('#1, $'!W9-'#1, $'!X10=0, \"\", '#1, $'!Y10/('#1, $'!W9-'#1, $'!X10))","v":3.1138844002633215E-2},{"$f":"IF('#1, $'!W9=0, \"\", '#1, $'!Z10/'#1, $'!$F10)","v":10.808761067337855}]
[null,{"$f":"'#1, $'!B11","v":2},{"$f":"'#1, $'!C11/'#1, $'!C$9","v":0.90231877814190897},{"$f":"'#1, $'!D11/'#1, $'!C10","v":0.01},{"$f":"'#1, $'!E11/('#1, $'!C10-'#1, $'!D11)","v":0.27093066635859481},{"$f":"E11 / ((1+E11)^($F$6-B10)-1)","v":1.94835818314996E-7},{"$f":"'#1, $'!F11/('#1, $'!C10-'#1, $'!D11) - F11","v":0.43940095902157472},null,{"$f":"IF('#1, $'!H10=0, \"\", '#1, $'!H11/'#1, $'!$C11)","v":""},{"$f":"IF('#1, $'!H10=0, \"\", '#1, $'!I11/'#1, $'!$D11)","v":""},{"$f":"IF('#1, $'!H10-'#1, $'!I11=0, \"\", '#1, $'!J11/('#1, $'!H10-'#1, $'!I11))","v":""},{"$f":"IF('#1, $'!H10=0, \"\", '#1, $'!K11/'#1, $'!$F11)","v":""},null,{"$f":"IF('#1, $'!M10=0, \"\", '#1, $'!M11/'#1, $'!$C11)","v":""},{"$f":"IF('#1, $'!M10=0, \"\", '#1, $'!N11/'#1, $'!$D11)","v":""},{"$f":"IF('#1, $'!M10-'#1, $'!N11=0, \"\", '#1, $'!O11/('#1, $'!M10-'#1, $'!N11))","v":""},{"$f":"IF('#1, $'!M10=0, \"\", '#1, $'!P11/'#1, $'!$F11)","v":""},null,{"$f":"IF('#1, $'!R10=0, \"\", '#1, $'!R11/'#1, $'!$C11)","v":2.7319976233594101},{"$f":"IF('#1, $'!R10=0, \"\", '#1, $'!S11/'#1, $'!$D11)","v":2.6990983885814344},{"$f":"IF('#1, $'!R10-'#1, $'!S11=0, \"\", '#1, $'!T11/('#1, $'!R10-'#1, $'!S11))","v":1.5932191092773709E-3},{"$f":"IF('#1, $'!R10=0, \"\", '#1, $'!U11/'#1, $'!$F11)","v":1.1186063664470458},null,{"$f":"IF('#1, $'!W10=0, \"\", '#1, $'!W11/'#1, $'!$C11)","v":""},{"$f":"IF('#1, $'!W10=0, \"\", '#1, $'!X11/'#1, $'!$D11)","v":""},{"$f":"IF('#1, $'!W10-'#1, $'!X11=0, \"\", '#1, $'!Y11/('#1, $'!W10-'#1, $'!X11))","v":""},{"$f":"IF('#1, $'!W10=0, \"\", '#1, $'!Z11/'#1, $'!$F11)","v":""}]
[null,{"$f":"'#1, $'!B12","v":3},{"$f":"'#1, $'!C12/'#1, $'!C$9","v":0.85674205298582717},{"$f":"'#1, $'!D12/'#1, $'!C11","v":0.01},{"$f":"'#1, $'!E12/('#1, $'!C11-'#1, $'!D12)","v":0.27093066635859481},2.4762286464740343E-7,{"$f":"'#1, $'!F12/('#1, $'!C11-'#1, $'!D12) - F12","v":0.4433613752345329},null,{"$f":"IF('#1, $'!H11=0, \"\", '#1, $'!H12/'#1, $'!$C12)","v":""},{"$f":"IF('#1, $'!H11=0, \"\", '#1, $'!I12/'#1, $'!$D12)","v":""},{"$f":"IF('#1, $'!H11-'#1, $'!I12=0, \"\", '#1, $'!J12/('#1, $'!H11-'#1, $'!I12))","v":""},{"$f":"IF('#1, $'!H11=0, \"\", '#1, $'!K12/'#1, $'!$F12)","v":""},null,{"$f":"IF('#1, $'!M11=0, \"\", '#1, $'!M12/'#1, $'!$C12)","v":""},{"$f":"IF('#1, $'!M11=0, \"\", '#1, $'!N12/'#1, $'!$D12)","v":""},{"$f":"IF('#1, $'!M11-'#1, $'!N12=0, \"\", '#1, $'!O12/('#1, $'!M11-'#1, $'!N12))","v":""},{"$f":"IF('#1, $'!M11=0, \"\", '#1, $'!P12/'#1, $'!$F12)","v":""},null,{"$f":"IF('#1, $'!R11=0, \"\", '#1, $'!R12/'#1, $'!$C12)","v":2.9312065388976438},{"$f":"IF('#1, $'!R11=0, \"\", '#1, $'!S12/'#1, $'!$D12)","v":2.7319976233594105},{"$f":"IF('#1, $'!R11-'#1, $'!S12=0, \"\", '#1, $'!T12/('#1, $'!R11-'#1, $'!S12))","v":-4.6370735707236809E-5},{"$f":"IF('#1, $'!R11=0, \"\", '#1, $'!U12/'#1, $'!$F12)","v":-0.27526393386076037},null,{"$f":"IF('#1, $'!W11=0, \"\", '#1, $'!W12/'#1, $'!$C12)","v":""},{"$f":"IF('#1, $'!W11=0, \"\", '#1, $'!X12/'#1, $'!$D12)","v":""},{"$f":"IF('#1, $'!W11-'#1, $'!X12=0, \"\", '#1, $'!Y12/('#1, $'!W11-'#1, $'!X12))","v":""},{"$f":"IF('#1, $'!W11=0, \"\", '#1, $'!Z12/'#1, $'!$F12)","v":""}]
[null,{"$f":"'#1, $'!B13","v":4},{"$f":"'#1, $'!C13/'#1, $'!C$9","v":0.81321884256645338},{"$f":"'#1, $'!D13/'#1, $'!C12","v":0.01},{"$f":"'#1, $'!E13/('#1, $'!C12-'#1, $'!D13)","v":0.27093066635859481},3.1471157030172925E-7,{"$f":"'#1, $'!F13/('#1, $'!C12-'#1, $'!D13) - F13","v":0.44746464473023634},null,{"$f":"IF('#1, $'!H12=0, \"\", '#1, $'!H13/'#1, $'!$C13)","v":""},{"$f":"IF('#1, $'!H12=0, \"\", '#1, $'!I13/'#1, $'!$D13)","v":""},{"$f":"IF('#1, $'!H12-'#1, $'!I13=0, \"\", '#1, $'!J13/('#1, $'!H12-'#1, $'!I13))","v":""},{"$f":"IF('#1, $'!H12=0, \"\", '#1, $'!K13/'#1, $'!$F13)","v":""},null,{"$f":"IF('#1, $'!M12=0, \"\", '#1, $'!M13/'#1, $'!$C13)","v":""},{"$f":"IF('#1, $'!M12=0, \"\", '#1, $'!N13/'#1, $'!$D13)","v":""},{"$f":"IF('#1, $'!M12-'#1, $'!N13=0, \"\", '#1, $'!O13/('#1, $'!M12-'#1, $'!N13))","v":""},{"$f":"IF('#1, $'!M12=0, \"\", '#1, $'!P13/'#1, $'!$F13)","v":""},null,{"$f":"IF('#1, $'!R12=0, \"\", '#1, $'!R13/'#1, $'!$C13)","v":3.0477156997339545},{"$f":"IF('#1, $'!R12=0, \"\", '#1, $'!S13/'#1, $'!$D13)","v":2.9312065388976438},{"$f":"IF('#1, $'!R12-'#1, $'!S13=0, \"\", '#1, $'!T13/('#1, $'!R12-'#1, $'!S13))","v":-2.640849793063477E-4},{"$f":"IF('#1, $'!R12=0, \"\", '#1, $'!U13/'#1, $'!$F13)","v":0},null,{"$f":"IF('#1, $'!W12=0, \"\", '#1, $'!W13/'#1, $'!$C13)","v":""},{"$f":"IF('#1, $'!W12=0, \"\", '#1, $'!X13/'#1, $'!$D13)","v":""},{"$f":"IF('#1, $'!W12-'#1, $'!X13=0, \"\", '#1, $'!Y13/('#1, $'!W12-'#1, $'!X13))","v":""},{"$f":"IF('#1, $'!W12=0, \"\", '#1, $'!Z13/'#1, $'!$F13)","v":""}]
[null,{"$f":"'#1, $'!B14","v":5},{"$f":"'#1, $'!C14/'#1, $'!C$9","v":0.77166202410346951},{"$f":"'#1, $'!D14/'#1, $'!C13","v":0.01},{"$f":"'#1, $'!E14/('#1, $'!C13-'#1, $'!D14)","v":0.27093066635859464},3.9997671163163998E-7,{"$f":"'#1, $'!F14/('#1, $'!C13-'#1, $'!D14) - F14","v":0.45171842175325522},null,{"$f":"IF('#1, $'!H13=0, \"\", '#1, $'!H14/'#1, $'!$C14)","v":""},{"$f":"IF('#1, $'!H13=0, \"\", '#1, $'!I14/'#1, $'!$D14)","v":""},{"$f":"IF('#1, $'!H13-'#1, $'!I14=0, \"\", '#1, $'!J14/('#1, $'!H13-'#1, $'!I14))","v":""},{"$f":"IF('#1, $'!H13=0, \"\", '#1, $'!K14/'#1, $'!$F14)","v":""},null,{"$f":"IF('#1, $'!M13=0, \"\", '#1, $'!M14/'#1, $'!$C14)","v":""},{"$f":"IF('#1, $'!M13=0, \"\", '#1, $'!N14/'#1, $'!$D14)","v":""},{"$f":"IF('#1, $'!M13-'#1, $'!N14=0, \"\", '#1, $'!O14/('#1, $'!M13-'#1, $'!N14))","v":""},{"$f":"IF('#1, $'!M13=0, \"\", '#1, $'!P14/'#1, $'!$F14)","v":""},null,{"$f":"IF('#1, $'!R13=0, \"\", '#1, $'!R14/'#1, $'!$C14)","v":3.1994640829400893},{"$f":"IF('#1, $'!R13=0, \"\", '#1, $'!S14/'#1, $'!$D14)","v":3.0477156997339545},{"$f":"IF('#1, $'!R13-'#1, $'!S14=0, \"\", '#1, $'!T14/('#1, $'!R13-'#1, $'!S14))","v":2.3754618359725501E-2},{"$f":"IF('#1, $'!R13=0, \"\", '#1, $'!U14/'#1, $'!$F14)","v":-1.1381691184855325E-16},null,{"$f":"IF('#1, $'!W13=0, \"\", '#1, $'!W14/'#1, $'!$C14)","v":""},{"$f":"IF('#1, $'!W13=0, \"\", '#1, $'!X14/'#1, $'!$D14)","v":""},{"$f":"IF('#1, $'!W13-'#1, $'!X14=0, \"\", '#1, $'!Y14/('#1, $'!W13-'#1, $'!X14))","v":""},{"$f":"IF('#1, $'!W13=0, \"\", '#1, $'!Z14/'#1, $'!$F14)","v":""}]
[null,{"$f":"'#1, $'!B15","v":6},{"$f":"'#1, $'!C15/'#1, $'!C$9","v":0.73198804247465465},{"$f":"'#1, $'!D15/'#1, $'!C14","v":0.01},{"$f":"'#1, $'!E15/('#1, $'!C14-'#1, $'!D15)","v":0.2709306663585947},5.0834287196723015E-7,{"$f":"'#1, $'!F15/('#1, $'!C14-'#1, $'!D15) - F15","v":0.45613091637883807},null,{"$f":"IF('#1, $'!H14=0, \"\", '#1, $'!H15/'#1, $'!$C15)","v":""},{"$f":"IF('#1, $'!H14=0, \"\", '#1, $'!I15/'#1, $'!$D15)","v":""},{"$f":"IF('#1, $'!H14-'#1, $'!I15=0, \"\", '#1, $'!J15/('#1, $'!H14-'#1, $'!I15))","v":""},{"$f":"IF('#1, $'!H14=0, \"\", '#1, $'!K15/'#1, $'!$F15)","v":""},null,{"$f":"IF('#1, $'!M14=0, \"\", '#1, $'!M15/'#1, $'!$C15)","v":""},{"$f":"IF('#1, $'!M14=0, \"\", '#1, $'!N15/'#1, $'!$D15)","v":""},{"$f":"IF('#1, $'!M14-'#1, $'!N15=0, \"\", '#1, $'!O15/('#1, $'!M14-'#1, $'!N15))","v":""},{"$f":"IF('#1, $'!M14=0, \"\", '#1, $'!P15/'#1, $'!$F15)","v":""},null,{"$f":"IF('#1, $'!R14=0, \"\", '#1, $'!R15/'#1, $'!$C15)","v":3.3526789659555534},{"$f":"IF('#1, $'!R14=0, \"\", '#1, $'!S15/'#1, $'!$D15)","v":3.1994640829400893},{"$f":"IF('#1, $'!R14-'#1, $'!S15=0, \"\", '#1, $'!T15/('#1, $'!R14-'#1, $'!S15))","v":3.6819184722333552E-2},{"$f":"IF('#1, $'!R14=0, \"\", '#1, $'!U15/'#1, $'!$F15)","v":1.1878601036044152E-16},null,{"$f":"IF('#1, $'!W14=0, \"\", '#1, $'!W15/'#1, $'!$C15)","v":""},{"$f":"IF('#1, $'!W14=0, \"\", '#1, $'!X15/'#1, $'!$D15)","v":""},{"$f":"IF('#1, $'!W14-'#1, $'!X15=0, \"\", '#1, $'!Y15/('#1, $'!W14-'#1, $'!X15))","v":""},{"$f":"IF('#1, $'!W14=0, \"\", '#1, $'!Z15/'#1, $'!$F15)","v":""}]
[null,{"$f":"'#1, $'!B16","v":7},{"$f":"'#1, $'!C16/'#1, $'!C$9","v":0.69411676743598705},{"$f":"'#1, $'!D16/'#1, $'!C15","v":0.01},{"$f":"'#1, $'!E16/('#1, $'!C15-'#1, $'!D16)","v":0.27093066635859481},6.4606887343245299E-7,{"$f":"'#1, $'!F16/('#1, $'!C15-'#1, $'!D16) - F16","v":0.46071094579117172},null,{"$f":"IF('#1, $'!H15=0, \"\", '#1, $'!H16/'#1, $'!$C16)","v":""},{"$f":"IF('#1, $'!H15=0, \"\", '#1, $'!I16/'#1, $'!$D16)","v":""},{"$f":"IF('#1, $'!H15-'#1, $'!I16=0, \"\", '#1, $'!J16/('#1, $'!H15-'#1, $'!I16))","v":""},{"$f":"IF('#1, $'!H15=0, \"\", '#1, $'!K16/'#1, $'!$F16)","v":""},null,{"$f":"IF('#1, $'!M15=0, \"\", '#1, $'!M16/'#1, $'!$C16)","v":""},{"$f":"IF('#1, $'!M15=0, \"\", '#1, $'!N16/'#1, $'!$D16)","v":""},{"$f":"IF('#1, $'!M15-'#1, $'!N16=0, \"\", '#1, $'!O16/('#1, $'!M15-'#1, $'!N16))","v":""},{"$f":"IF('#1, $'!M15=0, \"\", '#1, $'!P16/'#1, $'!$F16)","v":""},null,{"$f":"IF('#1, $'!R15=0, \"\", '#1, $'!R16/'#1, $'!$C16)","v":3.5153984336975572},{"$f":"IF('#1, $'!R15=0, \"\", '#1, $'!S16/'#1, $'!$D16)","v":3.3526789659555534},{"$f":"IF('#1, $'!R15-'#1, $'!S16=0, \"\", '#1, $'!T16/('#1, $'!R15-'#1, $'!S16))","v":3.5145850174778719E-2},{"$f":"IF('#1, $'!R15=0, \"\", '#1, $'!U16/'#1, $'!$F16)","v":1.239793317522152E-16},null,{"$f":"IF('#1, $'!W15=0, \"\", '#1, $'!W16/'#1, $'!$C16)","v":""},{"$f":"IF('#1, $'!W15=0, \"\", '#1, $'!X16/'#1, $'!$D16)","v":""},{"$f":"IF('#1, $'!W15-'#1, $'!X16=0, \"\", '#1, $'!Y16/('#1, $'!W15-'#1, $'!X16))","v":""},{"$f":"IF('#1, $'!W15=0, \"\", '#1, $'!Z16/'#1, $'!$F16)","v":""}]
[null,{"$f":"'#1, $'!B17","v":8},{"$f":"'#1, $'!C17/'#1, $'!C$9","v":0.65797135647159488},{"$f":"'#1, $'!D17/'#1, $'!C16","v":0.01},{"$f":"'#1, $'!E17/('#1, $'!C16-'#1, $'!D17)","v":0.2709306663585947},8.2110927431820692E-7,{"$f":"'#1, $'!F17/('#1, $'!C16-'#1, $'!D17) - F17","v":0.46546799132187255},null,{"$f":"IF('#1, $'!H16=0, \"\", '#1, $'!H17/'#1, $'!$C17)","v":""},{"$f":"IF('#1, $'!H16=0, \"\", '#1, $'!I17/'#1, $'!$D17)","v":""},{"$f":"IF('#1, $'!H16-'#1, $'!I17=0, \"\", '#1, $'!J17/('#1, $'!H16-'#1, $'!I17))","v":""},{"$f":"IF('#1, $'!H16=0, \"\", '#1, $'!K17/'#1, $'!$F17)","v":""},null,{"$f":"IF('#1, $'!M16=0, \"\", '#1, $'!M17/'#1, $'!$C17)","v":""},{"$f":"IF('#1, $'!M16=0, \"\", '#1, $'!N17/'#1, $'!$D17)","v":""},{"$f":"IF('#1, $'!M16-'#1, $'!N17=0, \"\", '#1, $'!O17/('#1, $'!M16-'#1, $'!N17))","v":""},{"$f":"IF('#1, $'!M16=0, \"\", '#1, $'!P17/'#1, $'!$F17)","v":""},null,{"$f":"IF('#1, $'!R16=0, \"\", '#1, $'!R17/'#1, $'!$C17)","v":3.6883043921234759},{"$f":"IF('#1, $'!R16=0, \"\", '#1, $'!S17/'#1, $'!$D17)","v":3.5153984336975568},{"$f":"IF('#1, $'!R16-'#1, $'!S17=0, \"\", '#1, $'!T17/('#1, $'!R16-'#1, $'!S17))","v":3.3528272710370739E-2},{"$f":"IF('#1, $'!R16=0, \"\", '#1, $'!U17/'#1, $'!$F17)","v":1.2940745443813745E-16},null,{"$f":"IF('#1, $'!W16=0, \"\", '#1, $'!W17/'#1, $'!$C17)","v":""},{"$f":"IF('#1, $'!W16=0, \"\", '#1, $'!X17/'#1, $'!$D17)","v":""},{"$f":"IF('#1, $'!W16-'#1, $'!X17=0, \"\", '#1, $'!Y17/('#1, $'!W16-'#1, $'!X17))","v":""},{"$f":"IF('#1, $'!W16=0, \"\", '#1, $'!Z17/'#1, $'!$F17)","v":""}]
[null,{"$f":"'#1, $'!B18","v":9},{"$f":"'#1, $'!C18/'#1, $'!C$9","v":0.623478123054093},{"$f":"'#1, $'!D18/'#1, $'!C17","v":0.01},{"$f":"'#1, $'!E18/('#1, $'!C17-'#1, $'!D18)","v":0.27093066635859475},1.0435738140505866E-6,{"$f":"'#1, $'!F18/('#1, $'!C17-'#1, $'!D18) - F18","v":0.47041226201360586},null,{"$f":"IF('#1, $'!H17=0, \"\", '#1, $'!H18/'#1, $'!$C18)","v":""},{"$f":"IF('#1, $'!H17=0, \"\", '#1, $'!I18/'#1, $'!$D18)","v":""},{"$f":"IF('#1, $'!H17-'#1, $'!I18=0, \"\", '#1, $'!J18/('#1, $'!H17-'#1, $'!I18))","v":""},{"$f":"IF('#1, $'!H17=0, \"\", '#1, $'!K18/'#1, $'!$F18)","v":""},null,{"$f":"IF('#1, $'!M17=0, \"\", '#1, $'!M18/'#1, $'!$C18)","v":""},{"$f":"IF('#1, $'!M17=0, \"\", '#1, $'!N18/'#1, $'!$D18)","v":""},{"$f":"IF('#1, $'!M17-'#1, $'!N18=0, \"\", '#1, $'!O18/('#1, $'!M17-'#1, $'!N18))","v":""},{"$f":"IF('#1, $'!M17=0, \"\", '#1, $'!P18/'#1, $'!$F18)","v":""},null,{"$f":"IF('#1, $'!R17=0, \"\", '#1, $'!R18/'#1, $'!$C18)","v":3.8721371280935393},{"$f":"IF('#1, $'!R17=0, \"\", '#1, $'!S18/'#1, $'!$D18)","v":3.6883043921234759},{"$f":"IF('#1, $'!R17-'#1, $'!S18=0, \"\", '#1, $'!T18/('#1, $'!R17-'#1, $'!S18))","v":3.1965690639250435E-2},{"$f":"IF('#1, $'!R17=0, \"\", '#1, $'!U18/'#1, $'!$F18)","v":2.0262223028479111E-16},null,{"$f":"IF('#1, $'!W17=0, \"\", '#1, $'!W18/'#1, $'!$C18)","v":""},{"$f":"IF('#1, $'!W17=0, \"\", '#1, $'!X18/'#1, $'!$D18)","v":""},{"$f":"IF('#1, $'!W17-'#1, $'!X18=0, \"\", '#1, $'!Y18/('#1, $'!W17-'#1, $'!X18))","v":""},{"$f":"IF('#1, $'!W17=0, \"\", '#1, $'!Z18/'#1, $'!$F18)","v":""}]
[null,{"$f":"'#1, $'!B19","v":10},{"$f":"'#1, $'!C19/'#1, $'!C$9","v":0.59056641010436239},{"$f":"'#1, $'!D19/'#1, $'!C18","v":0.01},{"$f":"'#1, $'!E19/('#1, $'!C18-'#1, $'!D19)","v":0.27093066635859475},1.3263113469894835E-6,{"$f":"'#1, $'!F19/('#1, $'!C18-'#1, $'!D19) - F19","v":0.47555476559134852},null,{"$f":"IF('#1, $'!H18=0, \"\", '#1, $'!H19/'#1, $'!$C19)","v":""},{"$f":"IF('#1, $'!H18=0, \"\", '#1, $'!I19/'#1, $'!$D19)","v":""},{"$f":"IF('#1, $'!H18-'#1, $'!I19=0, \"\", '#1, $'!J19/('#1, $'!H18-'#1, $'!I19))","v":""},{"$f":"IF('#1, $'!H18=0, \"\", '#1, $'!K19/'#1, $'!$F19)","v":""},null,{"$f":"IF('#1, $'!M18=0, \"\", '#1, $'!M19/'#1, $'!$C19)","v":""},{"$f":"IF('#1, $'!M18=0, \"\", '#1, $'!N19/'#1, $'!$D19)","v":""},{"$f":"IF('#1, $'!M18-'#1, $'!N19=0, \"\", '#1, $'!O19/('#1, $'!M18-'#1, $'!N19))","v":""},{"$f":"IF('#1, $'!M18=0, \"\", '#1, $'!P19/'#1, $'!$F19)","v":""},null,{"$f":"IF('#1, $'!R18=0, \"\", '#1, $'!R19/'#1, $'!$C19)","v":4.0677013406498412},{"$f":"IF('#1, $'!R18=0, \"\", '#1, $'!S19/'#1, $'!$D19)","v":3.8721371280935393},{"$f":"IF('#1, $'!R18-'#1, $'!S19=0, \"\", '#1, $'!T19/('#1, $'!R18-'#1, $'!S19))","v":3.0457269116942284E-2},{"$f":"IF('#1, $'!R18=0, \"\", '#1, $'!U19/'#1, $'!$F19)","v":-1.4101309628013336E-16},null,{"$f":"IF('#1, $'!W18=0, \"\", '#1, $'!W19/'#1, $'!$C19)","v":""},{"$f":"IF('#1, $'!W18=0, \"\", '#1, $'!X19/'#1, $'!$D19)","v":""},{"$f":"IF('#1, $'!W18-'#1, $'!X19=0, \"\", '#1, $'!Y19/('#1, $'!W18-'#1, $'!X19))","v":""},{"$f":"IF('#1, $'!W18=0, \"\", '#1, $'!Z19/'#1, $'!$F19)","v":""}]
[null,{"$f":"'#1, $'!B20","v":11},{"$f":"'#1, $'!C20/'#1, $'!C$9","v":0.55916846844801338},{"$f":"'#1, $'!D20/'#1, $'!C19","v":0.01},{"$f":"'#1, $'!E20/('#1, $'!C19-'#1, $'!D20)","v":0.27093066635859475},1.6856519997276844E-6,{"$f":"'#1, $'!F20/('#1, $'!C19-'#1, $'!D20) - F20","v":0.480907387862058},null,{"$f":"IF('#1, $'!H19=0, \"\", '#1, $'!H20/'#1, $'!$C20)","v":""},{"$f":"IF('#1, $'!H19=0, \"\", '#1, $'!I20/'#1, $'!$D20)","v":""},{"$f":"IF('#1, $'!H19-'#1, $'!I20=0, \"\", '#1, $'!J20/('#1, $'!H19-'#1, $'!I20))","v":""},{"$f":"IF('#1, $'!H19=0, \"\", '#1, $'!K20/'#1, $'!$F20)","v":""},null,{"$f":"IF('#1, $'!M19=0, \"\", '#1, $'!M20/'#1, $'!$C20)","v":""},{"$f":"IF('#1, $'!M19=0, \"\", '#1, $'!N20/'#1, $'!$D20)","v":""},{"$f":"IF('#1, $'!M19-'#1, $'!N20=0, \"\", '#1, $'!O20/('#1, $'!M19-'#1, $'!N20))","v":""},{"$f":"IF('#1, $'!M19=0, \"\", '#1, $'!P20/'#1, $'!$F20)","v":""},null,{"$f":"IF('#1, $'!R19=0, \"\", '#1, $'!R20/'#1, $'!$C20)","v":4.2758729201105243},{"$f":"IF('#1, $'!R19=0, \"\", '#1, $'!S20/'#1, $'!$D20)","v":4.0677013406498421},{"$f":"IF('#1, $'!R19-'#1, $'!S20=0, \"\", '#1, $'!T20/('#1, $'!R19-'#1, $'!S20))","v":2.9002107453563436E-2},{"$f":"IF('#1, $'!R19=0, \"\", '#1, $'!U20/'#1, $'!$F20)","v":0},null,{"$f":"IF('#1, $'!W19=0, \"\", '#1, $'!W20/'#1, $'!$C20)","v":""},{"$f":"IF('#1, $'!W19=0, \"\", '#1, $'!X20/'#1, $'!$D20)","v":""},{"$f":"IF('#1, $'!W19-'#1, $'!X20=0, \"\", '#1, $'!Y20/('#1, $'!W19-'#1, $'!X20))","v":""},{"$f":"IF('#1, $'!W19=0, \"\", '#1, $'!Z20/'#1, $'!$F20)","v":""}]
[null,{"$f":"'#1, $'!B21","v":12},{"$f":"'#1, $'!C21/'#1, $'!C$9","v":0.52921934007365423},{"$f":"'#1, $'!D21/'#1, $'!C20","v":0.01},{"$f":"'#1, $'!E21/('#1, $'!C20-'#1, $'!D21)","v":0.2709306663585947},2.142350430519913E-6,{"$f":"'#1, $'!F21/('#1, $'!C20-'#1, $'!D21) - F21","v":0.48648298172652787},null,{"$f":"IF('#1, $'!H20=0, \"\", '#1, $'!H21/'#1, $'!$C21)","v":""},{"$f":"IF('#1, $'!H20=0, \"\", '#1, $'!I21/'#1, $'!$D21)","v":""},{"$f":"IF('#1, $'!H20-'#1, $'!I21=0, \"\", '#1, $'!J21/('#1, $'!H20-'#1, $'!I21))","v":""},{"$f":"IF('#1, $'!H20=0, \"\", '#1, $'!K21/'#1, $'!$F21)","v":""},null,{"$f":"IF('#1, $'!M20=0, \"\", '#1, $'!M21/'#1, $'!$C21)","v":""},{"$f":"IF('#1, $'!M20=0, \"\", '#1, $'!N21/'#1, $'!$D21)","v":""},{"$f":"IF('#1, $'!M20-'#1, $'!N21=0, \"\", '#1, $'!O21/('#1, $'!M20-'#1, $'!N21))","v":""},{"$f":"IF('#1, $'!M20=0, \"\", '#1, $'!P21/'#1, $'!$F21)","v":""},null,{"$f":"IF('#1, $'!R20=0, \"\", '#1, $'!R21/'#1, $'!$C21)","v":4.4976065847005158},{"$f":"IF('#1, $'!R20=0, \"\", '#1, $'!S21/'#1, $'!$D21)","v":4.2758729201105234},{"$f":"IF('#1, $'!R20-'#1, $'!S21=0, \"\", '#1, $'!T21/('#1, $'!R20-'#1, $'!S21))","v":2.7599246216607524E-2},{"$f":"IF('#1, $'!R20=0, \"\", '#1, $'!U21/'#1, $'!$F21)","v":0},null,{"$f":"IF('#1, $'!W20=0, \"\", '#1, $'!W21/'#1, $'!$C21)","v":""},{"$f":"IF('#1, $'!W20=0, \"\", '#1, $'!X21/'#1, $'!$D21)","v":""},{"$f":"IF('#1, $'!W20-'#1, $'!X21=0, \"\", '#1, $'!Y21/('#1, $'!W20-'#1, $'!X21))","v":""},{"$f":"IF('#1, $'!W20=0, \"\", '#1, $'!Z21/'#1, $'!$F21)","v":""}]
[null,{"$f":"'#1, $'!B22","v":13},{"$f":"'#1, $'!C22/'#1, $'!C$9","v":0.50065674600566068},{"$f":"'#1, $'!D22/'#1, $'!C21","v":0.01},{"$f":"'#1, $'!E22/('#1, $'!C21-'#1, $'!D22)","v":0.27093066635859475},2.7227846933932281E-6,{"$f":"'#1, $'!F22/('#1, $'!C21-'#1, $'!D22) - F22","v":0.4922954671800337},null,{"$f":"IF('#1, $'!H21=0, \"\", '#1, $'!H22/'#1, $'!$C22)","v":""},{"$f":"IF('#1, $'!H21=0, \"\", '#1, $'!I22/'#1, $'!$D22)","v":""},{"$f":"IF('#1, $'!H21-'#1, $'!I22=0, \"\", '#1, $'!J22/('#1, $'!H21-'#1, $'!I22))","v":""},{"$f":"IF('#1, $'!H21=0, \"\", '#1, $'!K22/'#1, $'!$F22)","v":""},null,{"$f":"IF('#1, $'!M21=0, \"\", '#1, $'!M22/'#1, $'!$C22)","v":""},{"$f":"IF('#1, $'!M21=0, \"\", '#1, $'!N22/'#1, $'!$D22)","v":""},{"$f":"IF('#1, $'!M21-'#1, $'!N22=0, \"\", '#1, $'!O22/('#1, $'!M21-'#1, $'!N22))","v":""},{"$f":"IF('#1, $'!M21=0, \"\", '#1, $'!P22/'#1, $'!$F22)","v":""},null,{"$f":"IF('#1, $'!R21=0, \"\", '#1, $'!R22/'#1, $'!$C22)","v":4.7339445031922125},{"$f":"IF('#1, $'!R21=0, \"\", '#1, $'!S22/'#1, $'!$D22)","v":4.4976065847005158},{"$f":"IF('#1, $'!R21-'#1, $'!S22=0, \"\", '#1, $'!T22/('#1, $'!R21-'#1, $'!S22))","v":2.6247674096124694E-2},{"$f":"IF('#1, $'!R21=0, \"\", '#1, $'!U22/'#1, $'!$F22)","v":8.023954841187996E-17},null,{"$f":"IF('#1, $'!W21=0, \"\", '#1, $'!W22/'#1, $'!$C22)","v":""},{"$f":"IF('#1, $'!W21=0, \"\", '#1, $'!X22/'#1, $'!$D22)","v":""},{"$f":"IF('#1, $'!W21-'#1, $'!X22=0, \"\", '#1, $'!Y22/('#1, $'!W21-'#1, $'!X22))","v":""},{"$f":"IF('#1, $'!W21=0, \"\", '#1, $'!Z22/'#1, $'!$F22)","v":""}]
[null,{"$f":"'#1, $'!B23","v":14},{"$f":"'#1, $'!C23/'#1, $'!C$9","v":0.47342097861143095},{"$f":"'#1, $'!D23/'#1, $'!C22","v":0.01},{"$f":"'#1, $'!E23/('#1, $'!C22-'#1, $'!D23)","v":0.2709306663585947},3.460479986867212E-6,{"$f":"'#1, $'!F23/('#1, $'!C22-'#1, $'!D23) - F23","v":0.49835994390718802},null,{"$f":"IF('#1, $'!H22=0, \"\", '#1, $'!H23/'#1, $'!$C23)","v":""},{"$f":"IF('#1, $'!H22=0, \"\", '#1, $'!I23/'#1, $'!$D23)","v":""},{"$f":"IF('#1, $'!H22-'#1, $'!I23=0, \"\", '#1, $'!J23/('#1, $'!H22-'#1, $'!I23))","v":""},{"$f":"IF('#1, $'!H22=0, \"\", '#1, $'!K23/'#1, $'!$F23)","v":""},null,{"$f":"IF('#1, $'!M22=0, \"\", '#1, $'!M23/'#1, $'!$C23)","v":""},{"$f":"IF('#1, $'!M22=0, \"\", '#1, $'!N23/'#1, $'!$D23)","v":""},{"$f":"IF('#1, $'!M22-'#1, $'!N23=0, \"\", '#1, $'!O23/('#1, $'!M22-'#1, $'!N23))","v":""},{"$f":"IF('#1, $'!M22=0, \"\", '#1, $'!P23/'#1, $'!$F23)","v":""},null,{"$f":"IF('#1, $'!R22=0, \"\", '#1, $'!R23/'#1, $'!$C23)","v":4.9860260544625064},{"$f":"IF('#1, $'!R22=0, \"\", '#1, $'!S23/'#1, $'!$D23)","v":4.7339445031922125},{"$f":"IF('#1, $'!R22-'#1, $'!S23=0, \"\", '#1, $'!T23/('#1, $'!R22-'#1, $'!S23))","v":2.4946334506293882E-2},{"$f":"IF('#1, $'!R22=0, \"\", '#1, $'!U23/'#1, $'!$F23)","v":0},null,{"$f":"IF('#1, $'!W22=0, \"\", '#1, $'!W23/'#1, $'!$C23)","v":""},{"$f":"IF('#1, $'!W22=0, \"\", '#1, $'!X23/'#1, $'!$D23)","v":""},{"$f":"IF('#1, $'!W22-'#1, $'!X23=0, \"\", '#1, $'!Y23/('#1, $'!W22-'#1, $'!X23))","v":""},{"$f":"IF('#1, $'!W22=0, \"\", '#1, $'!Z23/'#1, $'!$F23)","v":""}]
[null,{"$f":"'#1, $'!B24","v":15},{"$f":"'#1, $'!C24/'#1, $'!C$9","v":0.44745479817012768},{"$f":"'#1, $'!D24/'#1, $'!C23","v":0.01},{"$f":"'#1, $'!E24/('#1, $'!C23-'#1, $'!D24)","v":0.27093066635859464},4.3980453549776573E-6,{"$f":"'#1, $'!F24/('#1, $'!C23-'#1, $'!D24) - F24","v":0.50469281834888247},null,{"$f":"IF('#1, $'!H23=0, \"\", '#1, $'!H24/'#1, $'!$C24)","v":""},{"$f":"IF('#1, $'!H23=0, \"\", '#1, $'!I24/'#1, $'!$D24)","v":""},{"$f":"IF('#1, $'!H23-'#1, $'!I24=0, \"\", '#1, $'!J24/('#1, $'!H23-'#1, $'!I24))","v":""},{"$f":"IF('#1, $'!H23=0, \"\", '#1, $'!K24/'#1, $'!$F24)","v":""},null,{"$f":"IF('#1, $'!M23=0, \"\", '#1, $'!M24/'#1, $'!$C24)","v":""},{"$f":"IF('#1, $'!M23=0, \"\", '#1, $'!N24/'#1, $'!$D24)","v":""},{"$f":"IF('#1, $'!M23-'#1, $'!N24=0, \"\", '#1, $'!O24/('#1, $'!M23-'#1, $'!N24))","v":""},{"$f":"IF('#1, $'!M23=0, \"\", '#1, $'!P24/'#1, $'!$F24)","v":""},null,{"$f":"IF('#1, $'!R23=0, \"\", '#1, $'!R24/'#1, $'!$C24)","v":5.2550989018069032},{"$f":"IF('#1, $'!R23=0, \"\", '#1, $'!S24/'#1, $'!$D24)","v":4.9860260544625064},{"$f":"IF('#1, $'!R23-'#1, $'!S24=0, \"\", '#1, $'!T24/('#1, $'!R23-'#1, $'!S24))","v":2.3694131902291658E-2},{"$f":"IF('#1, $'!R23=0, \"\", '#1, $'!U24/'#1, $'!$F24)","v":0},null,{"$f":"IF('#1, $'!W23=0, \"\", '#1, $'!W24/'#1, $'!$C24)","v":""},{"$f":"IF('#1, $'!W23=0, \"\", '#1, $'!X24/'#1, $'!$D24)","v":""},{"$f":"IF('#1, $'!W23-'#1, $'!X24=0, \"\", '#1, $'!Y24/('#1, $'!W23-'#1, $'!X24))","v":""},{"$f":"IF('#1, $'!W23=0, \"\", '#1, $'!Z24/'#1, $'!$F24)","v":""}]
[null,{"$f":"'#1, $'!B25","v":16},{"$f":"'#1, $'!C25/'#1, $'!C$9","v":0.42270333353664741},{"$f":"'#1, $'!D25/'#1, $'!C24","v":0.01},{"$f":"'#1, $'!E25/('#1, $'!C24-'#1, $'!D25)","v":0.2709306663585947},5.5896352971466318E-6,{"$f":"'#1, $'!F25/('#1, $'!C24-'#1, $'!D25) - F25","v":0.51131194744481279},null,{"$f":"IF('#1, $'!H24=0, \"\", '#1, $'!H25/'#1, $'!$C25)","v":""},{"$f":"IF('#1, $'!H24=0, \"\", '#1, $'!I25/'#1, $'!$D25)","v":""},{"$f":"IF('#1, $'!H24-'#1, $'!I25=0, \"\", '#1, $'!J25/('#1, $'!H24-'#1, $'!I25))","v":""},{"$f":"IF('#1, $'!H24=0, \"\", '#1, $'!K25/'#1, $'!$F25)","v":""},null,{"$f":"IF('#1, $'!M24=0, \"\", '#1, $'!M25/'#1, $'!$C25)","v":""},{"$f":"IF('#1, $'!M24=0, \"\", '#1, $'!N25/'#1, $'!$D25)","v":""},{"$f":"IF('#1, $'!M24-'#1, $'!N25=0, \"\", '#1, $'!O25/('#1, $'!M24-'#1, $'!N25))","v":""},{"$f":"IF('#1, $'!M24=0, \"\", '#1, $'!P25/'#1, $'!$F25)","v":""},null,{"$f":"IF('#1, $'!R24=0, \"\", '#1, $'!R25/'#1, $'!$C25)","v":5.5425315923132148},{"$f":"IF('#1, $'!R24=0, \"\", '#1, $'!S25/'#1, $'!$D25)","v":5.2550989018069023},{"$f":"IF('#1, $'!R24-'#1, $'!S25=0, \"\", '#1, $'!T25/('#1, $'!R24-'#1, $'!S25))","v":2.2489937795965635E-2},{"$f":"IF('#1, $'!R24=0, \"\", '#1, $'!U25/'#1, $'!$F25)","v":0},null,{"$f":"IF('#1, $'!W24=0, \"\", '#1, $'!W25/'#1, $'!$C25)","v":""},{"$f":"IF('#1, $'!W24=0, \"\", '#1, $'!X25/'#1, $'!$D25)","v":""},{"$f":"IF('#1, $'!W24-'#1, $'!X25=0, \"\", '#1, $'!Y25/('#1, $'!W24-'#1, $'!X25))","v":""},{"$f":"IF('#1, $'!W24=0, \"\", '#1, $'!Z25/'#1, $'!$F25)","v":""}]
[null,{"$f":"'#1, $'!B26","v":17},{"$f":"'#1, $'!C26/'#1, $'!C$9","v":0.39911398674106274},{"$f":"'#1, $'!D26/'#1, $'!C25","v":0.01},{"$f":"'#1, $'!E26/('#1, $'!C25-'#1, $'!D26)","v":0.2709306663585947},7.1040786221127096E-6,{"$f":"'#1, $'!F26/('#1, $'!C25-'#1, $'!D26) - F26","v":0.51823680164569541},null,{"$f":"IF('#1, $'!H25=0, \"\", '#1, $'!H26/'#1, $'!$C26)","v":""},{"$f":"IF('#1, $'!H25=0, \"\", '#1, $'!I26/'#1, $'!$D26)","v":""},{"$f":"IF('#1, $'!H25-'#1, $'!I26=0, \"\", '#1, $'!J26/('#1, $'!H25-'#1, $'!I26))","v":""},{"$f":"IF('#1, $'!H25=0, \"\", '#1, $'!K26/'#1, $'!$F26)","v":""},null,{"$f":"IF('#1, $'!M25=0, \"\", '#1, $'!M26/'#1, $'!$C26)","v":""},{"$f":"IF('#1, $'!M25=0, \"\", '#1, $'!N26/'#1, $'!$D26)","v":""},{"$f":"IF('#1, $'!M25-'#1, $'!N26=0, \"\", '#1, $'!O26/('#1, $'!M25-'#1, $'!N26))","v":""},{"$f":"IF('#1, $'!M25=0, \"\", '#1, $'!P26/'#1, $'!$F26)","v":""},null,{"$f":"IF('#1, $'!R25=0, \"\", '#1, $'!R26/'#1, $'!$C26)","v":5.8498279308754446},{"$f":"IF('#1, $'!R25=0, \"\", '#1, $'!S26/'#1, $'!$D26)","v":5.5425315923132148},{"$f":"IF('#1, $'!R25-'#1, $'!S26=0, \"\", '#1, $'!T26/('#1, $'!R25-'#1, $'!S26))","v":2.1332596458093701E-2},{"$f":"IF('#1, $'!R25=0, \"\", '#1, $'!U26/'#1, $'!$F26)","v":0},null,{"$f":"IF('#1, $'!W25=0, \"\", '#1, $'!W26/'#1, $'!$C26)","v":""},{"$f":"IF('#1, $'!W25=0, \"\", '#1, $'!X26/'#1, $'!$D26)","v":""},{"$f":"IF('#1, $'!W25-'#1, $'!X26=0, \"\", '#1, $'!Y26/('#1, $'!W25-'#1, $'!X26))","v":""},{"$f":"IF('#1, $'!W25=0, \"\", '#1, $'!Z26/'#1, $'!$F26)","v":""}]
[null,{"$f":"'#1, $'!B27","v":18},{"$f":"'#1, $'!C27/'#1, $'!C$9","v":0.37663634137002672},{"$f":"'#1, $'!D27/'#1, $'!C26","v":1.0000000000000002E-2},{"$f":"'#1, $'!E27/('#1, $'!C26-'#1, $'!D27)","v":0.2709306663585947},9.0288555187650265E-6,{"$f":"'#1, $'!F27/('#1, $'!C26-'#1, $'!D27) - F27","v":0.525488650259747},null,{"$f":"IF('#1, $'!H26=0, \"\", '#1, $'!H27/'#1, $'!$C27)","v":""},{"$f":"IF('#1, $'!H26=0, \"\", '#1, $'!I27/'#1, $'!$D27)","v":""},{"$f":"IF('#1, $'!H26-'#1, $'!I27=0, \"\", '#1, $'!J27/('#1, $'!H26-'#1, $'!I27))","v":""},{"$f":"IF('#1, $'!H26=0, \"\", '#1, $'!K27/'#1, $'!$F27)","v":""},null,{"$f":"IF('#1, $'!M26=0, \"\", '#1, $'!M27/'#1, $'!$C27)","v":""},{"$f":"IF('#1, $'!M26=0, \"\", '#1, $'!N27/'#1, $'!$D27)","v":""},{"$f":"IF('#1, $'!M26-'#1, $'!N27=0, \"\", '#1, $'!O27/('#1, $'!M26-'#1, $'!N27))","v":""},{"$f":"IF('#1, $'!M26=0, \"\", '#1, $'!P27/'#1, $'!$F27)","v":""},null,{"$f":"IF('#1, $'!R26=0, \"\", '#1, $'!R27/'#1, $'!$C27)","v":6.1786434261508463},{"$f":"IF('#1, $'!R26=0, \"\", '#1, $'!S27/'#1, $'!$D27)","v":5.8498279308754437},{"$f":"IF('#1, $'!R26-'#1, $'!S27=0, \"\", '#1, $'!T27/('#1, $'!R26-'#1, $'!S27))","v":2.0220930298935066E-2},{"$f":"IF('#1, $'!R26=0, \"\", '#1, $'!U27/'#1, $'!$F27)","v":0},null,{"$f":"IF('#1, $'!W26=0, \"\", '#1, $'!W27/'#1, $'!$C27)","v":""},{"$f":"IF('#1, $'!W26=0, \"\", '#1, $'!X27/'#1, $'!$D27)","v":""},{"$f":"IF('#1, $'!W26-'#1, $'!X27=0, \"\", '#1, $'!Y27/('#1, $'!W26-'#1, $'!X27))","v":""},{"$f":"IF('#1, $'!W26=0, \"\", '#1, $'!Z27/'#1, $'!$F27)","v":""}]
[null,{"$f":"'#1, $'!B28","v":19},{"$f":"'#1, $'!C28/'#1, $'!C$9","v":0.35522207458265331},{"$f":"'#1, $'!D28/'#1, $'!C27","v":0.01},{"$f":"'#1, $'!E28/('#1, $'!C27-'#1, $'!D28)","v":0.27093066635859459},1.1475152968417714E-5,{"$f":"'#1, $'!F28/('#1, $'!C27-'#1, $'!D28) - F28","v":0.53309077276705008},null,{"$f":"IF('#1, $'!H27=0, \"\", '#1, $'!H28/'#1, $'!$C28)","v":""},{"$f":"IF('#1, $'!H27=0, \"\", '#1, $'!I28/'#1, $'!$D28)","v":""},{"$f":"IF('#1, $'!H27-'#1, $'!I28=0, \"\", '#1, $'!J28/('#1, $'!H27-'#1, $'!I28))","v":""},{"$f":"IF('#1, $'!H27=0, \"\", '#1, $'!K28/'#1, $'!$F28)","v":""},null,{"$f":"IF('#1, $'!M27=0, \"\", '#1, $'!M28/'#1, $'!$C28)","v":""},{"$f":"IF('#1, $'!M27=0, \"\", '#1, $'!N28/'#1, $'!$D28)","v":""},{"$f":"IF('#1, $'!M27-'#1, $'!N28=0, \"\", '#1, $'!O28/('#1, $'!M27-'#1, $'!N28))","v":""},{"$f":"IF('#1, $'!M27=0, \"\", '#1, $'!P28/'#1, $'!$F28)","v":""},null,{"$f":"IF('#1, $'!R27=0, \"\", '#1, $'!R28/'#1, $'!$C28)","v":6.5308041639950796},{"$f":"IF('#1, $'!R27=0, \"\", '#1, $'!S28/'#1, $'!$D28)","v":6.1786434261508463},{"$f":"IF('#1, $'!R27-'#1, $'!S28=0, \"\", '#1, $'!T28/('#1, $'!R27-'#1, $'!S28))","v":1.9153744922346533E-2},{"$f":"IF('#1, $'!R27=0, \"\", '#1, $'!U28/'#1, $'!$F28)","v":-0.20235505579903218},null,{"$f":"IF('#1, $'!W27=0, \"\", '#1, $'!W28/'#1, $'!$C28)","v":""},{"$f":"IF('#1, $'!W27=0, \"\", '#1, $'!X28/'#1, $'!$D28)","v":""},{"$f":"IF('#1, $'!W27-'#1, $'!X28=0, \"\", '#1, $'!Y28/('#1, $'!W27-'#1, $'!X28))","v":""},{"$f":"IF('#1, $'!W27=0, \"\", '#1, $'!Z28/'#1, $'!$F28)","v":""}]
[null,{"$f":"'#1, $'!B29","v":20},{"$f":"'#1, $'!C29/'#1, $'!C$9","v":0.33482487261918514},{"$f":"'#1, $'!D29/'#1, $'!C28","v":0.01},{"$f":"'#1, $'!E29/('#1, $'!C28-'#1, $'!D29)","v":0.27093066635859475},1.4584291165689874E-5,{"$f":"'#1, $'!F29/('#1, $'!C28-'#1, $'!D29) - F29","v":0.54106870042678867},null,{"$f":"IF('#1, $'!H28=0, \"\", '#1, $'!H29/'#1, $'!$C29)","v":""},{"$f":"IF('#1, $'!H28=0, \"\", '#1, $'!I29/'#1, $'!$D29)","v":""},{"$f":"IF('#1, $'!H28-'#1, $'!I29=0, \"\", '#1, $'!J29/('#1, $'!H28-'#1, $'!I29))","v":""},{"$f":"IF('#1, $'!H28=0, \"\", '#1, $'!K29/'#1, $'!$F29)","v":""},null,{"$f":"IF('#1, $'!M28=0, \"\", '#1, $'!M29/'#1, $'!$C29)","v":""},{"$f":"IF('#1, $'!M28=0, \"\", '#1, $'!N29/'#1, $'!$D29)","v":""},{"$f":"IF('#1, $'!M28-'#1, $'!N29=0, \"\", '#1, $'!O29/('#1, $'!M28-'#1, $'!N29))","v":""},{"$f":"IF('#1, $'!M28=0, \"\", '#1, $'!P29/'#1, $'!$F29)","v":""},null,{"$f":"IF('#1, $'!R28=0, \"\", '#1, $'!R29/'#1, $'!$C29)","v":6.8271420937379084},{"$f":"IF('#1, $'!R28=0, \"\", '#1, $'!S29/'#1, $'!$D29)","v":6.5308041639950796},{"$f":"IF('#1, $'!R28-'#1, $'!S29=0, \"\", '#1, $'!T29/('#1, $'!R28-'#1, $'!S29))","v":1.8129833851944836E-2},{"$f":"IF('#1, $'!R28=0, \"\", '#1, $'!U29/'#1, $'!$F29)","v":0.85714285714285732},null,{"$f":"IF('#1, $'!W28=0, \"\", '#1, $'!W29/'#1, $'!$C29)","v":""},{"$f":"IF('#1, $'!W28=0, \"\", '#1, $'!X29/'#1, $'!$D29)","v":""},{"$f":"IF('#1, $'!W28-'#1, $'!X29=0, \"\", '#1, $'!Y29/('#1, $'!W28-'#1, $'!X29))","v":""},{"$f":"IF('#1, $'!W28=0, \"\", '#1, $'!Z29/'#1, $'!$F29)","v":""}]
[null,{"$f":"'#1, $'!B30","v":21},{"$f":"'#1, $'!C30/'#1, $'!C$9","v":0.31540034966635028},{"$f":"'#1, $'!D30/'#1, $'!C29","v":0.01},{"$f":"'#1, $'!E30/('#1, $'!C29-'#1, $'!D30)","v":0.27093066635859459},1.8535893222441918E-5,{"$f":"'#1, $'!F30/('#1, $'!C29-'#1, $'!D30) - F30","v":0.54945049334625595},null,{"$f":"IF('#1, $'!H29=0, \"\", '#1, $'!H30/'#1, $'!$C30)","v":""},{"$f":"IF('#1, $'!H29=0, \"\", '#1, $'!I30/'#1, $'!$D30)","v":""},{"$f":"IF('#1, $'!H29-'#1, $'!I30=0, \"\", '#1, $'!J30/('#1, $'!H29-'#1, $'!I30))","v":""},{"$f":"IF('#1, $'!H29=0, \"\", '#1, $'!K30/'#1, $'!$F30)","v":""},null,{"$f":"IF('#1, $'!M29=0, \"\", '#1, $'!M30/'#1, $'!$C30)","v":""},{"$f":"IF('#1, $'!M29=0, \"\", '#1, $'!N30/'#1, $'!$D30)","v":""},{"$f":"IF('#1, $'!M29-'#1, $'!N30=0, \"\", '#1, $'!O30/('#1, $'!M29-'#1, $'!N30))","v":""},{"$f":"IF('#1, $'!M29=0, \"\", '#1, $'!P30/'#1, $'!$F30)","v":""},null,{"$f":"IF('#1, $'!R29=0, \"\", '#1, $'!R30/'#1, $'!$C30)","v":7.1447692975728794},{"$f":"IF('#1, $'!R29=0, \"\", '#1, $'!S30/'#1, $'!$D30)","v":6.8271420937379093},{"$f":"IF('#1, $'!R29-'#1, $'!S30=0, \"\", '#1, $'!T30/('#1, $'!R29-'#1, $'!S30))","v":1.7351901890406515E-2},{"$f":"IF('#1, $'!R29=0, \"\", '#1, $'!U30/'#1, $'!$F30)","v":0.85714285714285698},null,{"$f":"IF('#1, $'!W29=0, \"\", '#1, $'!W30/'#1, $'!$C30)","v":""},{"$f":"IF('#1, $'!W29=0, \"\", '#1, $'!X30/'#1, $'!$D30)","v":""},{"$f":"IF('#1, $'!W29-'#1, $'!X30=0, \"\", '#1, $'!Y30/('#1, $'!W29-'#1, $'!X30))","v":""},{"$f":"IF('#1, $'!W29=0, \"\", '#1, $'!Z30/'#1, $'!$F30)","v":""}]
[null,{"$f":"'#1, $'!B31","v":22},{"$f":"'#1, $'!C31/'#1, $'!C$9","v":0.29690596994869906},{"$f":"'#1, $'!D31/'#1, $'!C30","v":0.01},{"$f":"'#1, $'!E31/('#1, $'!C30-'#1, $'!D31)","v":0.27093066635859475},2.3558271798360251E-5,{"$f":"'#1, $'!F31/('#1, $'!C30-'#1, $'!D31) - F31","v":0.5582670592158181},null,{"$f":"IF('#1, $'!H30=0, \"\", '#1, $'!H31/'#1, $'!$C31)","v":""},{"$f":"IF('#1, $'!H30=0, \"\", '#1, $'!I31/'#1, $'!$D31)","v":""},{"$f":"IF('#1, $'!H30-'#1, $'!I31=0, \"\", '#1, $'!J31/('#1, $'!H30-'#1, $'!I31))","v":""},{"$f":"IF('#1, $'!H30=0, \"\", '#1, $'!K31/'#1, $'!$F31)","v":""},null,{"$f":"IF('#1, $'!M30=0, \"\", '#1, $'!M31/'#1, $'!$C31)","v":""},{"$f":"IF('#1, $'!M30=0, \"\", '#1, $'!N31/'#1, $'!$D31)","v":""},{"$f":"IF('#1, $'!M30-'#1, $'!N31=0, \"\", '#1, $'!O31/('#1, $'!M30-'#1, $'!N31))","v":""},{"$f":"IF('#1, $'!M30=0, \"\", '#1, $'!P31/'#1, $'!$F31)","v":""},null,{"$f":"IF('#1, $'!R30=0, \"\", '#1, $'!R31/'#1, $'!$C31)","v":7.4855908975097556},{"$f":"IF('#1, $'!R30=0, \"\", '#1, $'!S31/'#1, $'!$D31)","v":7.1447692975728803},{"$f":"IF('#1, $'!R30-'#1, $'!S31=0, \"\", '#1, $'!T31/('#1, $'!R30-'#1, $'!S31))","v":1.658960979429942E-2},{"$f":"IF('#1, $'!R30=0, \"\", '#1, $'!U31/'#1, $'!$F31)","v":0.85714285714285687},null,{"$f":"IF('#1, $'!W30=0, \"\", '#1, $'!W31/'#1, $'!$C31)","v":""},{"$f":"IF('#1, $'!W30=0, \"\", '#1, $'!X31/'#1, $'!$D31)","v":""},{"$f":"IF('#1, $'!W30-'#1, $'!X31=0, \"\", '#1, $'!Y31/('#1, $'!W30-'#1, $'!X31))","v":""},{"$f":"IF('#1, $'!W30=0, \"\", '#1, $'!Z31/'#1, $'!$F31)","v":""}]
[null,{"$f":"'#1, $'!B32","v":23},{"$f":"'#1, $'!C32/'#1, $'!C$9","v":0.27930097292041522},{"$f":"'#1, $'!D32/'#1, $'!C31","v":0.01},{"$f":"'#1, $'!E32/('#1, $'!C31-'#1, $'!D32)","v":0.27093066635859464},2.9941635448133081E-5,{"$f":"'#1, $'!F32/('#1, $'!C31-'#1, $'!D32) - F32","v":0.56755252119074251},null,{"$f":"IF('#1, $'!H31=0, \"\", '#1, $'!H32/'#1, $'!$C32)","v":""},{"$f":"IF('#1, $'!H31=0, \"\", '#1, $'!I32/'#1, $'!$D32)","v":""},{"$f":"IF('#1, $'!H31-'#1, $'!I32=0, \"\", '#1, $'!J32/('#1, $'!H31-'#1, $'!I32))","v":""},{"$f":"IF('#1, $'!H31=0, \"\", '#1, $'!K32/'#1, $'!$F32)","v":""},null,{"$f":"IF('#1, $'!M31=0, \"\", '#1, $'!M32/'#1, $'!$C32)","v":""},{"$f":"IF('#1, $'!M31=0, \"\", '#1, $'!N32/'#1, $'!$D32)","v":""},{"$f":"IF('#1, $'!M31-'#1, $'!N32=0, \"\", '#1, $'!O32/('#1, $'!M31-'#1, $'!N32))","v":""},{"$f":"IF('#1, $'!M31=0, \"\", '#1, $'!P32/'#1, $'!$F32)","v":""},null,{"$f":"IF('#1, $'!R31=0, \"\", '#1, $'!R32/'#1, $'!$C32)","v":7.8792916833067235},{"$f":"IF('#1, $'!R31=0, \"\", '#1, $'!S32/'#1, $'!$D32)","v":7.4855908975097556},{"$f":"IF('#1, $'!R31-'#1, $'!S32=0, \"\", '#1, $'!T32/('#1, $'!R31-'#1, $'!S32))","v":1.584347670298001E-2},{"$f":"IF('#1, $'!R31=0, \"\", '#1, $'!U32/'#1, $'!$F32)","v":0.60554178032345152},null,{"$f":"IF('#1, $'!W31=0, \"\", '#1, $'!W32/'#1, $'!$C32)","v":""},{"$f":"IF('#1, $'!W31=0, \"\", '#1, $'!X32/'#1, $'!$D32)","v":""},{"$f":"IF('#1, $'!W31-'#1, $'!X32=0, \"\", '#1, $'!Y32/('#1, $'!W31-'#1, $'!X32))","v":""},{"$f":"IF('#1, $'!W31=0, \"\", '#1, $'!Z32/'#1, $'!$F32)","v":""}]
[null,{"$f":"'#1, $'!B33","v":24},{"$f":"'#1, $'!C33/'#1, $'!C$9","v":0.26254630143711838},{"$f":"'#1, $'!D33/'#1, $'!C32","v":0.01},{"$f":"'#1, $'!E33/('#1, $'!C32-'#1, $'!D33)","v":0.2709306663585947},3.8054882117369288E-5,{"$f":"'#1, $'!F33/('#1, $'!C32-'#1, $'!D33) - F33","v":0.57734464398396268},null,{"$f":"IF('#1, $'!H32=0, \"\", '#1, $'!H33/'#1, $'!$C33)","v":""},{"$f":"IF('#1, $'!H32=0, \"\", '#1, $'!I33/'#1, $'!$D33)","v":""},{"$f":"IF('#1, $'!H32-'#1, $'!I33=0, \"\", '#1, $'!J33/('#1, $'!H32-'#1, $'!I33))","v":""},{"$f":"IF('#1, $'!H32=0, \"\", '#1, $'!K33/'#1, $'!$F33)","v":""},null,{"$f":"IF('#1, $'!M32=0, \"\", '#1, $'!M33/'#1, $'!$C33)","v":""},{"$f":"IF('#1, $'!M32=0, \"\", '#1, $'!N33/'#1, $'!$D33)","v":""},{"$f":"IF('#1, $'!M32-'#1, $'!N33=0, \"\", '#1, $'!O33/('#1, $'!M32-'#1, $'!N33))","v":""},{"$f":"IF('#1, $'!M32=0, \"\", '#1, $'!P33/'#1, $'!$F33)","v":""},null,{"$f":"IF('#1, $'!R32=0, \"\", '#1, $'!R33/'#1, $'!$C33)","v":8.2748662349403652},{"$f":"IF('#1, $'!R32=0, \"\", '#1, $'!S33/'#1, $'!$D33)","v":7.8792916833067226},{"$f":"IF('#1, $'!R32-'#1, $'!S33=0, \"\", '#1, $'!T33/('#1, $'!R32-'#1, $'!S33))","v":1.507271849148439E-2},{"$f":"IF('#1, $'!R32=0, \"\", '#1, $'!U33/'#1, $'!$F33)","v":-7.1428571428571411E-2},null,{"$f":"IF('#1, $'!W32=0, \"\", '#1, $'!W33/'#1, $'!$C33)","v":""},{"$f":"IF('#1, $'!W32=0, \"\", '#1, $'!X33/'#1, $'!$D33)","v":""},{"$f":"IF('#1, $'!W32-'#1, $'!X33=0, \"\", '#1, $'!Y33/('#1, $'!W32-'#1, $'!X33))","v":""},{"$f":"IF('#1, $'!W32=0, \"\", '#1, $'!Z33/'#1, $'!$F33)","v":""}]
[null,{"$f":"'#1, $'!B34","v":25},{"$f":"'#1, $'!C34/'#1, $'!C$9","v":0.24660453279204034},{"$f":"'#1, $'!D34/'#1, $'!C33","v":0.01},{"$f":"'#1, $'!E34/('#1, $'!C33-'#1, $'!D34)","v":0.2709306663585947},4.8366957286483831E-5,{"$f":"'#1, $'!F34/('#1, $'!C33-'#1, $'!D34) - F34","v":0.58768532920858174},null,{"$f":"IF('#1, $'!H33=0, \"\", '#1, $'!H34/'#1, $'!$C34)","v":""},{"$f":"IF('#1, $'!H33=0, \"\", '#1, $'!I34/'#1, $'!$D34)","v":""},{"$f":"IF('#1, $'!H33-'#1, $'!I34=0, \"\", '#1, $'!J34/('#1, $'!H33-'#1, $'!I34))","v":""},{"$f":"IF('#1, $'!H33=0, \"\", '#1, $'!K34/'#1, $'!$F34)","v":""},null,{"$f":"IF('#1, $'!M33=0, \"\", '#1, $'!M34/'#1, $'!$C34)","v":""},{"$f":"IF('#1, $'!M33=0, \"\", '#1, $'!N34/'#1, $'!$D34)","v":""},{"$f":"IF('#1, $'!M33-'#1, $'!N34=0, \"\", '#1, $'!O34/('#1, $'!M33-'#1, $'!N34))","v":""},{"$f":"IF('#1, $'!M33=0, \"\", '#1, $'!P34/'#1, $'!$F34)","v":""},null,{"$f":"IF('#1, $'!R33=0, \"\", '#1, $'!R34/'#1, $'!$C34)","v":8.700902618679498},{"$f":"IF('#1, $'!R33=0, \"\", '#1, $'!S34/'#1, $'!$D34)","v":8.2748662349403634},{"$f":"IF('#1, $'!R33-'#1, $'!S34=0, \"\", '#1, $'!T34/('#1, $'!R33-'#1, $'!S34))","v":1.4394540954830941E-2},{"$f":"IF('#1, $'!R33=0, \"\", '#1, $'!U34/'#1, $'!$F34)","v":-7.1428571428571411E-2},null,{"$f":"IF('#1, $'!W33=0, \"\", '#1, $'!W34/'#1, $'!$C34)","v":""},{"$f":"IF('#1, $'!W33=0, \"\", '#1, $'!X34/'#1, $'!$D34)","v":""},{"$f":"IF('#1, $'!W33-'#1, $'!X34=0, \"\", '#1, $'!Y34/('#1, $'!W33-'#1, $'!X34))","v":""},{"$f":"IF('#1, $'!W33=0, \"\", '#1, $'!Z34/'#1, $'!$F34)","v":""}]
[null,{"$f":"'#1, $'!B35","v":26},{"$f":"'#1, $'!C35/'#1, $'!C$9","v":0.23143981250566539},{"$f":"'#1, $'!D35/'#1, $'!C34","v":0.01},{"$f":"'#1, $'!E35/('#1, $'!C34-'#1, $'!D35)","v":0.27093066635859475},6.1474022565271782E-5,{"$f":"'#1, $'!F35/('#1, $'!C34-'#1, $'!D35) - F35","v":0.59862119348718734},null,{"$f":"IF('#1, $'!H34=0, \"\", '#1, $'!H35/'#1, $'!$C35)","v":""},{"$f":"IF('#1, $'!H34=0, \"\", '#1, $'!I35/'#1, $'!$D35)","v":""},{"$f":"IF('#1, $'!H34-'#1, $'!I35=0, \"\", '#1, $'!J35/('#1, $'!H34-'#1, $'!I35))","v":""},{"$f":"IF('#1, $'!H34=0, \"\", '#1, $'!K35/'#1, $'!$F35)","v":""},null,{"$f":"IF('#1, $'!M34=0, \"\", '#1, $'!M35/'#1, $'!$C35)","v":""},{"$f":"IF('#1, $'!M34=0, \"\", '#1, $'!N35/'#1, $'!$D35)","v":""},{"$f":"IF('#1, $'!M34-'#1, $'!N35=0, \"\", '#1, $'!O35/('#1, $'!M34-'#1, $'!N35))","v":""},{"$f":"IF('#1, $'!M34=0, \"\", '#1, $'!P35/'#1, $'!$F35)","v":""},null,{"$f":"IF('#1, $'!R34=0, \"\", '#1, $'!R35/'#1, $'!$C35)","v":9.16038246025823},{"$f":"IF('#1, $'!R34=0, \"\", '#1, $'!S35/'#1, $'!$D35)","v":8.700902618679498},{"$f":"IF('#1, $'!R34-'#1, $'!S35=0, \"\", '#1, $'!T35/('#1, $'!R34-'#1, $'!S35))","v":1.3729402158815414E-2},{"$f":"IF('#1, $'!R34=0, \"\", '#1, $'!U35/'#1, $'!$F35)","v":-7.1428571428571452E-2},null,{"$f":"IF('#1, $'!W34=0, \"\", '#1, $'!W35/'#1, $'!$C35)","v":""},{"$f":"IF('#1, $'!W34=0, \"\", '#1, $'!X35/'#1, $'!$D35)","v":""},{"$f":"IF('#1, $'!W34-'#1, $'!X35=0, \"\", '#1, $'!Y35/('#1, $'!W34-'#1, $'!X35))","v":""},{"$f":"IF('#1, $'!W34=0, \"\", '#1, $'!Z35/'#1, $'!$F35)","v":""}]
[null,{"$f":"'#1, $'!B36","v":27},{"$f":"'#1, $'!C36/'#1, $'!C$9","v":0.21701779076249889},{"$f":"'#1, $'!D36/'#1, $'!C35","v":0.01},{"$f":"'#1, $'!E36/('#1, $'!C35-'#1, $'!D36)","v":0.27093066635859464},7.8134023675359221E-5,{"$f":"'#1, $'!F36/('#1, $'!C35-'#1, $'!D36) - F36","v":0.61020424597553558},null,{"$f":"IF('#1, $'!H35=0, \"\", '#1, $'!H36/'#1, $'!$C36)","v":""},{"$f":"IF('#1, $'!H35=0, \"\", '#1, $'!I36/'#1, $'!$D36)","v":""},{"$f":"IF('#1, $'!H35-'#1, $'!I36=0, \"\", '#1, $'!J36/('#1, $'!H35-'#1, $'!I36))","v":""},{"$f":"IF('#1, $'!H35=0, \"\", '#1, $'!K36/'#1, $'!$F36)","v":""},null,{"$f":"IF('#1, $'!M35=0, \"\", '#1, $'!M36/'#1, $'!$C36)","v":""},{"$f":"IF('#1, $'!M35=0, \"\", '#1, $'!N36/'#1, $'!$D36)","v":""},{"$f":"IF('#1, $'!M35-'#1, $'!N36=0, \"\", '#1, $'!O36/('#1, $'!M35-'#1, $'!N36))","v":""},{"$f":"IF('#1, $'!M35=0, \"\", '#1, $'!P36/'#1, $'!$F36)","v":""},null,{"$f":"IF('#1, $'!R35=0, \"\", '#1, $'!R36/'#1, $'!$C36)","v":9.6566609902801606},{"$f":"IF('#1, $'!R35=0, \"\", '#1, $'!S36/'#1, $'!$D36)","v":9.1603824602582318},{"$f":"IF('#1, $'!R35-'#1, $'!S36=0, \"\", '#1, $'!T36/('#1, $'!R35-'#1, $'!S36))","v":1.3077939010757622E-2},{"$f":"IF('#1, $'!R35=0, \"\", '#1, $'!U36/'#1, $'!$F36)","v":-7.1428571428571438E-2},null,{"$f":"IF('#1, $'!W35=0, \"\", '#1, $'!W36/'#1, $'!$C36)","v":""},{"$f":"IF('#1, $'!W35=0, \"\", '#1, $'!X36/'#1, $'!$D36)","v":""},{"$f":"IF('#1, $'!W35-'#1, $'!X36=0, \"\", '#1, $'!Y36/('#1, $'!W35-'#1, $'!X36))","v":""},{"$f":"IF('#1, $'!W35=0, \"\", '#1, $'!Z36/'#1, $'!$F36)","v":""}]
[null,{"$f":"'#1, $'!B37","v":28},{"$f":"'#1, $'!C37/'#1, $'!C$9","v":0.20330556139308475},{"$f":"'#1, $'!D37/'#1, $'!C36","v":0.01},{"$f":"'#1, $'!E37/('#1, $'!C36-'#1, $'!D37)","v":0.27093066635859475},9.9310686318517896E-5,{"$f":"'#1, $'!F37/('#1, $'!C36-'#1, $'!D37) - F37","v":0.62249268592957174},null,{"$f":"IF('#1, $'!H36=0, \"\", '#1, $'!H37/'#1, $'!$C37)","v":""},{"$f":"IF('#1, $'!H36=0, \"\", '#1, $'!I37/'#1, $'!$D37)","v":""},{"$f":"IF('#1, $'!H36-'#1, $'!I37=0, \"\", '#1, $'!J37/('#1, $'!H36-'#1, $'!I37))","v":""},{"$f":"IF('#1, $'!H36=0, \"\", '#1, $'!K37/'#1, $'!$F37)","v":""},null,{"$f":"IF('#1, $'!M36=0, \"\", '#1, $'!M37/'#1, $'!$C37)","v":""},{"$f":"IF('#1, $'!M36=0, \"\", '#1, $'!N37/'#1, $'!$D37)","v":""},{"$f":"IF('#1, $'!M36-'#1, $'!N37=0, \"\", '#1, $'!O37/('#1, $'!M36-'#1, $'!N37))","v":""},{"$f":"IF('#1, $'!M36=0, \"\", '#1, $'!P37/'#1, $'!$F37)","v":""},null,{"$f":"IF('#1, $'!R36=0, \"\", '#1, $'!R37/'#1, $'!$C37)","v":10.193526105416526},{"$f":"IF('#1, $'!R36=0, \"\", '#1, $'!S37/'#1, $'!$D37)","v":9.6566609902801588},{"$f":"IF('#1, $'!R36-'#1, $'!S37=0, \"\", '#1, $'!T37/('#1, $'!R36-'#1, $'!S37))","v":1.2440724406660927E-2},{"$f":"IF('#1, $'!R36=0, \"\", '#1, $'!U37/'#1, $'!$F37)","v":-7.1428571428571438E-2},null,{"$f":"IF('#1, $'!W36=0, \"\", '#1, $'!W37/'#1, $'!$C37)","v":""},{"$f":"IF('#1, $'!W36=0, \"\", '#1, $'!X37/'#1, $'!$D37)","v":""},{"$f":"IF('#1, $'!W36-'#1, $'!X37=0, \"\", '#1, $'!Y37/('#1, $'!W36-'#1, $'!X37))","v":""},{"$f":"IF('#1, $'!W36=0, \"\", '#1, $'!Z37/'#1, $'!$F37)","v":""}]
[null,{"$f":"'#1, $'!B38","v":29},{"$f":"'#1, $'!C38/'#1, $'!C$9","v":0.19027160330374385},{"$f":"'#1, $'!D38/'#1, $'!C37","v":0.01},{"$f":"'#1, $'!E38/('#1, $'!C37-'#1, $'!D38)","v":0.27093066635859481},1.2622953268084757E-4,{"$f":"'#1, $'!F38/('#1, $'!C37-'#1, $'!D38) - F38","v":0.63555184604486203},null,{"$f":"IF('#1, $'!H37=0, \"\", '#1, $'!H38/'#1, $'!$C38)","v":""},{"$f":"IF('#1, $'!H37=0, \"\", '#1, $'!I38/'#1, $'!$D38)","v":""},{"$f":"IF('#1, $'!H37-'#1, $'!I38=0, \"\", '#1, $'!J38/('#1, $'!H37-'#1, $'!I38))","v":""},{"$f":"IF('#1, $'!H37=0, \"\", '#1, $'!K38/'#1, $'!$F38)","v":""},null,{"$f":"IF('#1, $'!M37=0, \"\", '#1, $'!M38/'#1, $'!$C38)","v":""},{"$f":"IF('#1, $'!M37=0, \"\", '#1, $'!N38/'#1, $'!$D38)","v":""},{"$f":"IF('#1, $'!M37-'#1, $'!N38=0, \"\", '#1, $'!O38/('#1, $'!M37-'#1, $'!N38))","v":""},{"$f":"IF('#1, $'!M37=0, \"\", '#1, $'!P38/'#1, $'!$F38)","v":""},null,{"$f":"IF('#1, $'!R37=0, \"\", '#1, $'!R38/'#1, $'!$C38)","v":10.775268928859537},{"$f":"IF('#1, $'!R37=0, \"\", '#1, $'!S38/'#1, $'!$D38)","v":10.193526105416526},{"$f":"IF('#1, $'!R37-'#1, $'!S38=0, \"\", '#1, $'!T38/('#1, $'!R37-'#1, $'!S38))","v":1.1818267630291592E-2},{"$f":"IF('#1, $'!R37=0, \"\", '#1, $'!U38/'#1, $'!$F38)","v":-7.1428571428571411E-2},null,{"$f":"IF('#1, $'!W37=0, \"\", '#1, $'!W38/'#1, $'!$C38)","v":""},{"$f":"IF('#1, $'!W37=0, \"\", '#1, $'!X38/'#1, $'!$D38)","v":""},{"$f":"IF('#1, $'!W37-'#1, $'!X38=0, \"\", '#1, $'!Y38/('#1, $'!W37-'#1, $'!X38))","v":""},{"$f":"IF('#1, $'!W37=0, \"\", '#1, $'!Z38/'#1, $'!$F38)","v":""}]
[null,{"$f":"'#1, $'!B39","v":30},{"$f":"'#1, $'!C39/'#1, $'!C$9","v":0.1778857242607815},{"$f":"'#1, $'!D39/'#1, $'!C38","v":0.01},{"$f":"'#1, $'!E39/('#1, $'!C38-'#1, $'!D39)","v":0.27093066635859481},1.6044923751647435E-4,{"$f":"'#1, $'!F39/('#1, $'!C38-'#1, $'!D39) - F39","v":0.64945531388019073},null,{"$f":"IF('#1, $'!H38=0, \"\", '#1, $'!H39/'#1, $'!$C39)","v":""},{"$f":"IF('#1, $'!H38=0, \"\", '#1, $'!I39/'#1, $'!$D39)","v":""},{"$f":"IF('#1, $'!H38-'#1, $'!I39=0, \"\", '#1, $'!J39/('#1, $'!H38-'#1, $'!I39))","v":""},{"$f":"IF('#1, $'!H38=0, \"\", '#1, $'!K39/'#1, $'!$F39)","v":""},null,{"$f":"IF('#1, $'!M38=0, \"\", '#1, $'!M39/'#1, $'!$C39)","v":""},{"$f":"IF('#1, $'!M38=0, \"\", '#1, $'!N39/'#1, $'!$D39)","v":""},{"$f":"IF('#1, $'!M38-'#1, $'!N39=0, \"\", '#1, $'!O39/('#1, $'!M38-'#1, $'!N39))","v":""},{"$f":"IF('#1, $'!M38=0, \"\", '#1, $'!P39/'#1, $'!$F39)","v":""},null,{"$f":"IF('#1, $'!R38=0, \"\", '#1, $'!R39/'#1, $'!$C39)","v":11.406768564770411},{"$f":"IF('#1, $'!R38=0, \"\", '#1, $'!S39/'#1, $'!$D39)","v":10.775268928859539},{"$f":"IF('#1, $'!R38-'#1, $'!S39=0, \"\", '#1, $'!T39/('#1, $'!R38-'#1, $'!S39))","v":1.1211015131789655E-2},{"$f":"IF('#1, $'!R38=0, \"\", '#1, $'!U39/'#1, $'!$F39)","v":-7.1428571428571397E-2},null,{"$f":"IF('#1, $'!W38=0, \"\", '#1, $'!W39/'#1, $'!$C39)","v":""},{"$f":"IF('#1, $'!W38=0, \"\", '#1, $'!X39/'#1, $'!$D39)","v":""},{"$f":"IF('#1, $'!W38-'#1, $'!X39=0, \"\", '#1, $'!Y39/('#1, $'!W38-'#1, $'!X39))","v":""},{"$f":"IF('#1, $'!W38=0, \"\", '#1, $'!Z39/'#1, $'!$F39)","v":""}]
[null,{"$f":"'#1, $'!B40","v":31},{"$f":"'#1, $'!C40/'#1, $'!C$9","v":0.16611900694013551},{"$f":"'#1, $'!D40/'#1, $'!C39","v":0.01},{"$f":"'#1, $'!E40/('#1, $'!C39-'#1, $'!D40)","v":0.2709306663585947},2.039525803895554E-4,{"$f":"'#1, $'!F40/('#1, $'!C39-'#1, $'!D40) - F40","v":0.66428627224094006},null,{"$f":"IF('#1, $'!H39=0, \"\", '#1, $'!H40/'#1, $'!$C40)","v":""},{"$f":"IF('#1, $'!H39=0, \"\", '#1, $'!I40/'#1, $'!$D40)","v":""},{"$f":"IF('#1, $'!H39-'#1, $'!I40=0, \"\", '#1, $'!J40/('#1, $'!H39-'#1, $'!I40))","v":""},{"$f":"IF('#1, $'!H39=0, \"\", '#1, $'!K40/'#1, $'!$F40)","v":""},null,{"$f":"IF('#1, $'!M39=0, \"\", '#1, $'!M40/'#1, $'!$C40)","v":""},{"$f":"IF('#1, $'!M39=0, \"\", '#1, $'!N40/'#1, $'!$D40)","v":""},{"$f":"IF('#1, $'!M39-'#1, $'!N40=0, \"\", '#1, $'!O40/('#1, $'!M39-'#1, $'!N40))","v":""},{"$f":"IF('#1, $'!M39=0, \"\", '#1, $'!P40/'#1, $'!$F40)","v":""},null,{"$f":"IF('#1, $'!R39=0, \"\", '#1, $'!R40/'#1, $'!$C40)","v":12.061106134700603},{"$f":"IF('#1, $'!R39=0, \"\", '#1, $'!S40/'#1, $'!$D40)","v":11.406768564770411},{"$f":"IF('#1, $'!R39-'#1, $'!S40=0, \"\", '#1, $'!T40/('#1, $'!R39-'#1, $'!S40))","v":1.0619351657082665E-2},{"$f":"IF('#1, $'!R39=0, \"\", '#1, $'!U40/'#1, $'!$F40)","v":-7.1428571428571452E-2},null,{"$f":"IF('#1, $'!W39=0, \"\", '#1, $'!W40/'#1, $'!$C40)","v":""},{"$f":"IF('#1, $'!W39=0, \"\", '#1, $'!X40/'#1, $'!$D40)","v":""},{"$f":"IF('#1, $'!W39-'#1, $'!X40=0, \"\", '#1, $'!Y40/('#1, $'!W39-'#1, $'!X40))","v":""},{"$f":"IF('#1, $'!W39=0, \"\", '#1, $'!Z40/'#1, $'!$F40)","v":""}]
[null,{"$f":"'#1, $'!B41","v":32},{"$f":"'#1, $'!C41/'#1, $'!C$9","v":0.15494375715764291},{"$f":"'#1, $'!D41/'#1, $'!C40","v":0.01},{"$f":"'#1, $'!E41/('#1, $'!C40-'#1, $'!D41)","v":0.2709306663585947},2.5926246614902179E-4,{"$f":"'#1, $'!F41/('#1, $'!C40-'#1, $'!D41) - F41","v":0.68013911063265575},null,{"$f":"IF('#1, $'!H40=0, \"\", '#1, $'!H41/'#1, $'!$C41)","v":""},{"$f":"IF('#1, $'!H40=0, \"\", '#1, $'!I41/'#1, $'!$D41)","v":""},{"$f":"IF('#1, $'!H40-'#1, $'!I41=0, \"\", '#1, $'!J41/('#1, $'!H40-'#1, $'!I41))","v":""},{"$f":"IF('#1, $'!H40=0, \"\", '#1, $'!K41/'#1, $'!$F41)","v":""},null,{"$f":"IF('#1, $'!M40=0, \"\", '#1, $'!M41/'#1, $'!$C41)","v":""},{"$f":"IF('#1, $'!M40=0, \"\", '#1, $'!N41/'#1, $'!$D41)","v":""},{"$f":"IF('#1, $'!M40-'#1, $'!N41=0, \"\", '#1, $'!O41/('#1, $'!M40-'#1, $'!N41))","v":""},{"$f":"IF('#1, $'!M40=0, \"\", '#1, $'!P41/'#1, $'!$F41)","v":""},null,{"$f":"IF('#1, $'!R40=0, \"\", '#1, $'!R41/'#1, $'!$C41)","v":12.704131277419842},{"$f":"IF('#1, $'!R40=0, \"\", '#1, $'!S41/'#1, $'!$D41)","v":12.061106134700603},{"$f":"IF('#1, $'!R40-'#1, $'!S41=0, \"\", '#1, $'!T41/('#1, $'!R40-'#1, $'!S41))","v":1.0070655607133189E-2},{"$f":"IF('#1, $'!R40=0, \"\", '#1, $'!U41/'#1, $'!$F41)","v":-7.1428571428571397E-2},null,{"$f":"IF('#1, $'!W40=0, \"\", '#1, $'!W41/'#1, $'!$C41)","v":""},{"$f":"IF('#1, $'!W40=0, \"\", '#1, $'!X41/'#1, $'!$D41)","v":""},{"$f":"IF('#1, $'!W40-'#1, $'!X41=0, \"\", '#1, $'!Y41/('#1, $'!W40-'#1, $'!X41))","v":""},{"$f":"IF('#1, $'!W40=0, \"\", '#1, $'!Z41/'#1, $'!$F41)","v":""}]
[null,{"$f":"'#1, $'!B42","v":33},{"$f":"'#1, $'!C42/'#1, $'!C$9","v":0.14433345419933688},{"$f":"'#1, $'!D42/'#1, $'!C41","v":0.01},{"$f":"'#1, $'!E42/('#1, $'!C41-'#1, $'!D42)","v":0.27093066635859475},3.2959006919870557E-4,{"$f":"'#1, $'!F42/('#1, $'!C41-'#1, $'!D42) - F42","v":0.69712137476383185},null,{"$f":"IF('#1, $'!H41=0, \"\", '#1, $'!H42/'#1, $'!$C42)","v":""},{"$f":"IF('#1, $'!H41=0, \"\", '#1, $'!I42/'#1, $'!$D42)","v":""},{"$f":"IF('#1, $'!H41-'#1, $'!I42=0, \"\", '#1, $'!J42/('#1, $'!H41-'#1, $'!I42))","v":""},{"$f":"IF('#1, $'!H41=0, \"\", '#1, $'!K42/'#1, $'!$F42)","v":""},null,{"$f":"IF('#1, $'!M41=0, \"\", '#1, $'!M42/'#1, $'!$C42)","v":""},{"$f":"IF('#1, $'!M41=0, \"\", '#1, $'!N42/'#1, $'!$D42)","v":""},{"$f":"IF('#1, $'!M41-'#1, $'!N42=0, \"\", '#1, $'!O42/('#1, $'!M41-'#1, $'!N42))","v":""},{"$f":"IF('#1, $'!M41=0, \"\", '#1, $'!P42/'#1, $'!$F42)","v":""},null,{"$f":"IF('#1, $'!R41=0, \"\", '#1, $'!R42/'#1, $'!$C42)","v":13.405694325748913},{"$f":"IF('#1, $'!R41=0, \"\", '#1, $'!S42/'#1, $'!$D42)","v":12.704131277419844},{"$f":"IF('#1, $'!R41-'#1, $'!S42=0, \"\", '#1, $'!T42/('#1, $'!R41-'#1, $'!S42))","v":9.5870523303567858E-3},{"$f":"IF('#1, $'!R41=0, \"\", '#1, $'!U42/'#1, $'!$F42)","v":-7.1428571428571369E-2},null,{"$f":"IF('#1, $'!W41=0, \"\", '#1, $'!W42/'#1, $'!$C42)","v":""},{"$f":"IF('#1, $'!W41=0, \"\", '#1, $'!X42/'#1, $'!$D42)","v":""},{"$f":"IF('#1, $'!W41-'#1, $'!X42=0, \"\", '#1, $'!Y42/('#1, $'!W41-'#1, $'!X42))","v":""},{"$f":"IF('#1, $'!W41=0, \"\", '#1, $'!Z42/'#1, $'!$F42)","v":""}]
[null,{"$f":"'#1, $'!B43","v":34},{"$f":"'#1, $'!C43/'#1, $'!C$9","v":0.13426270317549699},{"$f":"'#1, $'!D43/'#1, $'!C42","v":0.01},{"$f":"'#1, $'!E43/('#1, $'!C42-'#1, $'!D43)","v":0.2709306663585947},4.190242324976735E-4,{"$f":"'#1, $'!F43/('#1, $'!C42-'#1, $'!D43) - F43","v":0.71535614093777344},null,{"$f":"IF('#1, $'!H42=0, \"\", '#1, $'!H43/'#1, $'!$C43)","v":""},{"$f":"IF('#1, $'!H42=0, \"\", '#1, $'!I43/'#1, $'!$D43)","v":""},{"$f":"IF('#1, $'!H42-'#1, $'!I43=0, \"\", '#1, $'!J43/('#1, $'!H42-'#1, $'!I43))","v":""},{"$f":"IF('#1, $'!H42=0, \"\", '#1, $'!K43/'#1, $'!$F43)","v":""},null,{"$f":"IF('#1, $'!M42=0, \"\", '#1, $'!M43/'#1, $'!$C43)","v":""},{"$f":"IF('#1, $'!M42=0, \"\", '#1, $'!N43/'#1, $'!$D43)","v":""},{"$f":"IF('#1, $'!M42-'#1, $'!N43=0, \"\", '#1, $'!O43/('#1, $'!M42-'#1, $'!N43))","v":""},{"$f":"IF('#1, $'!M42=0, \"\", '#1, $'!P43/'#1, $'!$F43)","v":""},null,{"$f":"IF('#1, $'!R42=0, \"\", '#1, $'!R43/'#1, $'!$C43)","v":14.172981992042917},{"$f":"IF('#1, $'!R42=0, \"\", '#1, $'!S43/'#1, $'!$D43)","v":13.405694325748911},{"$f":"IF('#1, $'!R42-'#1, $'!S43=0, \"\", '#1, $'!T43/('#1, $'!R42-'#1, $'!S43))","v":9.1102769491431274E-3},{"$f":"IF('#1, $'!R42=0, \"\", '#1, $'!U43/'#1, $'!$F43)","v":-7.1428571428571369E-2},null,{"$f":"IF('#1, $'!W42=0, \"\", '#1, $'!W43/'#1, $'!$C43)","v":""},{"$f":"IF('#1, $'!W42=0, \"\", '#1, $'!X43/'#1, $'!$D43)","v":""},{"$f":"IF('#1, $'!W42-'#1, $'!X43=0, \"\", '#1, $'!Y43/('#1, $'!W42-'#1, $'!X43))","v":""},{"$f":"IF('#1, $'!W42=0, \"\", '#1, $'!Z43/'#1, $'!$F43)","v":""}]
[null,{"$f":"'#1, $'!B44","v":35},{"$f":"'#1, $'!C44/'#1, $'!C$9","v":0.12470718932664573},{"$f":"'#1, $'!D44/'#1, $'!C43","v":0.01},{"$f":"'#1, $'!E44/('#1, $'!C43-'#1, $'!D44)","v":0.2709306663585947},5.3277399224186078E-4,{"$f":"'#1, $'!F44/('#1, $'!C43-'#1, $'!D44) - F44","v":0.73498492896282941},null,{"$f":"IF('#1, $'!H43=0, \"\", '#1, $'!H44/'#1, $'!$C44)","v":""},{"$f":"IF('#1, $'!H43=0, \"\", '#1, $'!I44/'#1, $'!$D44)","v":""},{"$f":"IF('#1, $'!H43-'#1, $'!I44=0, \"\", '#1, $'!J44/('#1, $'!H43-'#1, $'!I44))","v":""},{"$f":"IF('#1, $'!H43=0, \"\", '#1, $'!K44/'#1, $'!$F44)","v":""},null,{"$f":"IF('#1, $'!M43=0, \"\", '#1, $'!M44/'#1, $'!$C44)","v":""},{"$f":"IF('#1, $'!M43=0, \"\", '#1, $'!N44/'#1, $'!$D44)","v":""},{"$f":"IF('#1, $'!M43-'#1, $'!N44=0, \"\", '#1, $'!O44/('#1, $'!M43-'#1, $'!N44))","v":""},{"$f":"IF('#1, $'!M43=0, \"\", '#1, $'!P44/'#1, $'!$F44)","v":""},null,{"$f":"IF('#1, $'!R43=0, \"\", '#1, $'!R44/'#1, $'!$C44)","v":15.014352523780314},{"$f":"IF('#1, $'!R43=0, \"\", '#1, $'!S44/'#1, $'!$D44)","v":14.172981992042915},{"$f":"IF('#1, $'!R43-'#1, $'!S44=0, \"\", '#1, $'!T44/('#1, $'!R43-'#1, $'!S44))","v":8.640946814402594E-3},{"$f":"IF('#1, $'!R43=0, \"\", '#1, $'!U44/'#1, $'!$F44)","v":-7.1428571428571397E-2},null,{"$f":"IF('#1, $'!W43=0, \"\", '#1, $'!W44/'#1, $'!$C44)","v":""},{"$f":"IF('#1, $'!W43=0, \"\", '#1, $'!X44/'#1, $'!$D44)","v":""},{"$f":"IF('#1, $'!W43-'#1, $'!X44=0, \"\", '#1, $'!Y44/('#1, $'!W43-'#1, $'!X44))","v":""},{"$f":"IF('#1, $'!W43=0, \"\", '#1, $'!Z44/'#1, $'!$F44)","v":""}]
[null,{"$f":"'#1, $'!B45","v":36},{"$f":"'#1, $'!C45/'#1, $'!C$9","v":0.11564363421440299},{"$f":"'#1, $'!D45/'#1, $'!C44","v":0.01},{"$f":"'#1, $'!E45/('#1, $'!C44-'#1, $'!D45)","v":0.27093066635859475},6.7747974856878143E-4,{"$f":"'#1, $'!F45/('#1, $'!C44-'#1, $'!D45) - F45","v":0.75617130372099539},null,{"$f":"IF('#1, $'!H44=0, \"\", '#1, $'!H45/'#1, $'!$C45)","v":""},{"$f":"IF('#1, $'!H44=0, \"\", '#1, $'!I45/'#1, $'!$D45)","v":""},{"$f":"IF('#1, $'!H44-'#1, $'!I45=0, \"\", '#1, $'!J45/('#1, $'!H44-'#1, $'!I45))","v":""},{"$f":"IF('#1, $'!H44=0, \"\", '#1, $'!K45/'#1, $'!$F45)","v":""},null,{"$f":"IF('#1, $'!M44=0, \"\", '#1, $'!M45/'#1, $'!$C45)","v":""},{"$f":"IF('#1, $'!M44=0, \"\", '#1, $'!N45/'#1, $'!$D45)","v":""},{"$f":"IF('#1, $'!M44-'#1, $'!N45=0, \"\", '#1, $'!O45/('#1, $'!M44-'#1, $'!N45))","v":""},{"$f":"IF('#1, $'!M44=0, \"\", '#1, $'!P45/'#1, $'!$F45)","v":""},null,{"$f":"IF('#1, $'!R44=0, \"\", '#1, $'!R45/'#1, $'!$C45)","v":15.939581681182799},{"$f":"IF('#1, $'!R44=0, \"\", '#1, $'!S45/'#1, $'!$D45)","v":15.014352523780312},{"$f":"IF('#1, $'!R44-'#1, $'!S45=0, \"\", '#1, $'!T45/('#1, $'!R44-'#1, $'!S45))","v":8.1796427973060137E-3},{"$f":"IF('#1, $'!R44=0, \"\", '#1, $'!U45/'#1, $'!$F45)","v":-7.1428571428571438E-2},null,{"$f":"IF('#1, $'!W44=0, \"\", '#1, $'!W45/'#1, $'!$C45)","v":""},{"$f":"IF('#1, $'!W44=0, \"\", '#1, $'!X45/'#1, $'!$D45)","v":""},{"$f":"IF('#1, $'!W44-'#1, $'!X45=0, \"\", '#1, $'!Y45/('#1, $'!W44-'#1, $'!X45))","v":""},{"$f":"IF('#1, $'!W44=0, \"\", '#1, $'!Z45/'#1, $'!$F45)","v":""}]
[null,{"$f":"'#1, $'!B46","v":37},{"$f":"'#1, $'!C46/'#1, $'!C$9","v":0.10704975373521704},{"$f":"'#1, $'!D46/'#1, $'!C45","v":0.01},{"$f":"'#1, $'!E46/('#1, $'!C45-'#1, $'!D46)","v":0.27093066635859475},8.6161351399980269E-4,{"$f":"'#1, $'!F46/('#1, $'!C45-'#1, $'!D46) - F46","v":0.77910536584361989},null,{"$f":"IF('#1, $'!H45=0, \"\", '#1, $'!H46/'#1, $'!$C46)","v":""},{"$f":"IF('#1, $'!H45=0, \"\", '#1, $'!I46/'#1, $'!$D46)","v":""},{"$f":"IF('#1, $'!H45-'#1, $'!I46=0, \"\", '#1, $'!J46/('#1, $'!H45-'#1, $'!I46))","v":""},{"$f":"IF('#1, $'!H45=0, \"\", '#1, $'!K46/'#1, $'!$F46)","v":""},null,{"$f":"IF('#1, $'!M45=0, \"\", '#1, $'!M46/'#1, $'!$C46)","v":""},{"$f":"IF('#1, $'!M45=0, \"\", '#1, $'!N46/'#1, $'!$D46)","v":""},{"$f":"IF('#1, $'!M45-'#1, $'!N46=0, \"\", '#1, $'!O46/('#1, $'!M45-'#1, $'!N46))","v":""},{"$f":"IF('#1, $'!M45=0, \"\", '#1, $'!P46/'#1, $'!$F46)","v":""},null,{"$f":"IF('#1, $'!R45=0, \"\", '#1, $'!R46/'#1, $'!$C46)","v":16.960173212697839},{"$f":"IF('#1, $'!R45=0, \"\", '#1, $'!S46/'#1, $'!$D46)","v":15.939581681182799},{"$f":"IF('#1, $'!R45-'#1, $'!S46=0, \"\", '#1, $'!T46/('#1, $'!R45-'#1, $'!S46))","v":7.7269077323084421E-3},{"$f":"IF('#1, $'!R45=0, \"\", '#1, $'!U46/'#1, $'!$F46)","v":-7.1428571428571383E-2},null,{"$f":"IF('#1, $'!W45=0, \"\", '#1, $'!W46/'#1, $'!$C46)","v":""},{"$f":"IF('#1, $'!W45=0, \"\", '#1, $'!X46/'#1, $'!$D46)","v":""},{"$f":"IF('#1, $'!W45-'#1, $'!X46=0, \"\", '#1, $'!Y46/('#1, $'!W45-'#1, $'!X46))","v":""},{"$f":"IF('#1, $'!W45=0, \"\", '#1, $'!Z46/'#1, $'!$F46)","v":""}]
[null,{"$f":"'#1, $'!B47","v":38},{"$f":"'#1, $'!C47/'#1, $'!C$9","v":9.8904217900667529E-2},{"$f":"'#1, $'!D47/'#1, $'!C46","v":0.01},{"$f":"'#1, $'!E47/('#1, $'!C46-'#1, $'!D47)","v":0.27093066635859481},1.0959953619064399E-3,{"$f":"'#1, $'!F47/('#1, $'!C46-'#1, $'!D47) - F47","v":0.80400940208035543},null,{"$f":"IF('#1, $'!H46=0, \"\", '#1, $'!H47/'#1, $'!$C47)","v":""},{"$f":"IF('#1, $'!H46=0, \"\", '#1, $'!I47/'#1, $'!$D47)","v":""},{"$f":"IF('#1, $'!H46-'#1, $'!I47=0, \"\", '#1, $'!J47/('#1, $'!H46-'#1, $'!I47))","v":""},{"$f":"IF('#1, $'!H46=0, \"\", '#1, $'!K47/'#1, $'!$F47)","v":""},null,{"$f":"IF('#1, $'!M46=0, \"\", '#1, $'!M47/'#1, $'!$C47)","v":""},{"$f":"IF('#1, $'!M46=0, \"\", '#1, $'!N47/'#1, $'!$D47)","v":""},{"$f":"IF('#1, $'!M46-'#1, $'!N47=0, \"\", '#1, $'!O47/('#1, $'!M46-'#1, $'!N47))","v":""},{"$f":"IF('#1, $'!M46=0, \"\", '#1, $'!P47/'#1, $'!$F47)","v":""},null,{"$f":"IF('#1, $'!R46=0, \"\", '#1, $'!R47/'#1, $'!$C47)","v":18.089754437318661},{"$f":"IF('#1, $'!R46=0, \"\", '#1, $'!S47/'#1, $'!$D47)","v":16.960173212697839},{"$f":"IF('#1, $'!R46-'#1, $'!S47=0, \"\", '#1, $'!T47/('#1, $'!R46-'#1, $'!S47))","v":7.283245153400752E-3},{"$f":"IF('#1, $'!R46=0, \"\", '#1, $'!U47/'#1, $'!$F47)","v":-7.1428571428571411E-2},null,{"$f":"IF('#1, $'!W46=0, \"\", '#1, $'!W47/'#1, $'!$C47)","v":""},{"$f":"IF('#1, $'!W46=0, \"\", '#1, $'!X47/'#1, $'!$D47)","v":""},{"$f":"IF('#1, $'!W46-'#1, $'!X47=0, \"\", '#1, $'!Y47/('#1, $'!W46-'#1, $'!X47))","v":""},{"$f":"IF('#1, $'!W46=0, \"\", '#1, $'!Z47/'#1, $'!$F47)","v":""}]
[null,{"$f":"'#1, $'!B48","v":39},{"$f":"'#1, $'!C48/'#1, $'!C$9","v":9.1186612334544517E-2},{"$f":"'#1, $'!D48/'#1, $'!C47","v":0.01},{"$f":"'#1, $'!E48/('#1, $'!C47-'#1, $'!D48)","v":0.27093066635859464},1.3944624400002797E-3,{"$f":"'#1, $'!F48/('#1, $'!C47-'#1, $'!D48) - F48","v":0.83114506496239315},null,{"$f":"IF('#1, $'!H47=0, \"\", '#1, $'!H48/'#1, $'!$C48)","v":""},{"$f":"IF('#1, $'!H47=0, \"\", '#1, $'!I48/'#1, $'!$D48)","v":""},{"$f":"IF('#1, $'!H47-'#1, $'!I48=0, \"\", '#1, $'!J48/('#1, $'!H47-'#1, $'!I48))","v":""},{"$f":"IF('#1, $'!H47=0, \"\", '#1, $'!K48/'#1, $'!$F48)","v":""},null,{"$f":"IF('#1, $'!M47=0, \"\", '#1, $'!M48/'#1, $'!$C48)","v":""},{"$f":"IF('#1, $'!M47=0, \"\", '#1, $'!N48/'#1, $'!$D48)","v":""},{"$f":"IF('#1, $'!M47-'#1, $'!N48=0, \"\", '#1, $'!O48/('#1, $'!M47-'#1, $'!N48))","v":""},{"$f":"IF('#1, $'!M47=0, \"\", '#1, $'!P48/'#1, $'!$F48)","v":""},null,{"$f":"IF('#1, $'!R47=0, \"\", '#1, $'!R48/'#1, $'!$C48)","v":19.344585423228327},{"$f":"IF('#1, $'!R47=0, \"\", '#1, $'!S48/'#1, $'!$D48)","v":18.089754437318664},{"$f":"IF('#1, $'!R47-'#1, $'!S48=0, \"\", '#1, $'!T48/('#1, $'!R47-'#1, $'!S48))","v":6.8491183276810433E-3},{"$f":"IF('#1, $'!R47=0, \"\", '#1, $'!U48/'#1, $'!$F48)","v":-7.1428571428571425E-2},null,{"$f":"IF('#1, $'!W47=0, \"\", '#1, $'!W48/'#1, $'!$C48)","v":""},{"$f":"IF('#1, $'!W47=0, \"\", '#1, $'!X48/'#1, $'!$D48)","v":""},{"$f":"IF('#1, $'!W47-'#1, $'!X48=0, \"\", '#1, $'!Y48/('#1, $'!W47-'#1, $'!X48))","v":""},{"$f":"IF('#1, $'!W47=0, \"\", '#1, $'!Z48/'#1, $'!$F48)","v":""}]
[null,{"$f":"'#1, $'!B49","v":40},{"$f":"'#1, $'!C49/'#1, $'!C$9","v":8.387740144462022E-2},{"$f":"'#1, $'!D49/'#1, $'!C48","v":0.01},{"$f":"'#1, $'!E49/('#1, $'!C48-'#1, $'!D49)","v":0.27093066635859481},1.7747398861936478E-3,{"$f":"'#1, $'!F49/('#1, $'!C48-'#1, $'!D49) - F49","v":0.86082259304240993},null,{"$f":"IF('#1, $'!H48=0, \"\", '#1, $'!H49/'#1, $'!$C49)","v":""},{"$f":"IF('#1, $'!H48=0, \"\", '#1, $'!I49/'#1, $'!$D49)","v":""},{"$f":"IF('#1, $'!H48-'#1, $'!I49=0, \"\", '#1, $'!J49/('#1, $'!H48-'#1, $'!I49))","v":""},{"$f":"IF('#1, $'!H48=0, \"\", '#1, $'!K49/'#1, $'!$F49)","v":""},null,{"$f":"IF('#1, $'!M48=0, \"\", '#1, $'!M49/'#1, $'!$C49)","v":""},{"$f":"IF('#1, $'!M48=0, \"\", '#1, $'!N49/'#1, $'!$D49)","v":""},{"$f":"IF('#1, $'!M48-'#1, $'!N49=0, \"\", '#1, $'!O49/('#1, $'!M48-'#1, $'!N49))","v":""},{"$f":"IF('#1, $'!M48=0, \"\", '#1, $'!P49/'#1, $'!$F49)","v":""},null,{"$f":"IF('#1, $'!R48=0, \"\", '#1, $'!R49/'#1, $'!$C49)","v":20.744221691168658},{"$f":"IF('#1, $'!R48=0, \"\", '#1, $'!S49/'#1, $'!$D49)","v":19.344585423228327},{"$f":"IF('#1, $'!R48-'#1, $'!S49=0, \"\", '#1, $'!T49/('#1, $'!R48-'#1, $'!S49))","v":6.4249495871749034E-3},{"$f":"IF('#1, $'!R48=0, \"\", '#1, $'!U49/'#1, $'!$F49)","v":-7.1428571428571438E-2},null,{"$f":"IF('#1, $'!W48=0, \"\", '#1, $'!W49/'#1, $'!$C49)","v":""},{"$f":"IF('#1, $'!W48=0, \"\", '#1, $'!X49/'#1, $'!$D49)","v":""},{"$f":"IF('#1, $'!W48-'#1, $'!X49=0, \"\", '#1, $'!Y49/('#1, $'!W48-'#1, $'!X49))","v":""},{"$f":"IF('#1, $'!W48=0, \"\", '#1, $'!Z49/'#1, $'!$F49)","v":""}]
[null,{"$f":"'#1, $'!B50","v":41},{"$f":"'#1, $'!C50/'#1, $'!C$9","v":7.6957893236489106E-2},{"$f":"'#1, $'!D50/'#1, $'!C49","v":0.01},{"$f":"'#1, $'!E50/('#1, $'!C49-'#1, $'!D50)","v":0.2709306663585947},2.2595815156151466E-3,{"$f":"'#1, $'!F50/('#1, $'!C49-'#1, $'!D50) - F50","v":0.89341278871011764},null,{"$f":"IF('#1, $'!H49=0, \"\", '#1, $'!H50/'#1, $'!$C50)","v":""},{"$f":"IF('#1, $'!H49=0, \"\", '#1, $'!I50/'#1, $'!$D50)","v":""},{"$f":"IF('#1, $'!H49-'#1, $'!I50=0, \"\", '#1, $'!J50/('#1, $'!H49-'#1, $'!I50))","v":""},{"$f":"IF('#1, $'!H49=0, \"\", '#1, $'!K50/'#1, $'!$F50)","v":""},null,{"$f":"IF('#1, $'!M49=0, \"\", '#1, $'!M50/'#1, $'!$C50)","v":""},{"$f":"IF('#1, $'!M49=0, \"\", '#1, $'!N50/'#1, $'!$D50)","v":""},{"$f":"IF('#1, $'!M49-'#1, $'!N50=0, \"\", '#1, $'!O50/('#1, $'!M49-'#1, $'!N50))","v":""},{"$f":"IF('#1, $'!M49=0, \"\", '#1, $'!P50/'#1, $'!$F50)","v":""},null,{"$f":"IF('#1, $'!R49=0, \"\", '#1, $'!R50/'#1, $'!$C50)","v":22.312387247094197},{"$f":"IF('#1, $'!R49=0, \"\", '#1, $'!S50/'#1, $'!$D50)","v":20.744221691168658},{"$f":"IF('#1, $'!R49-'#1, $'!S50=0, \"\", '#1, $'!T50/('#1, $'!R49-'#1, $'!S50))","v":6.0111199569240813E-3},{"$f":"IF('#1, $'!R49=0, \"\", '#1, $'!U50/'#1, $'!$F50)","v":-7.1428571428571438E-2},null,{"$f":"IF('#1, $'!W49=0, \"\", '#1, $'!W50/'#1, $'!$C50)","v":""},{"$f":"IF('#1, $'!W49=0, \"\", '#1, $'!X50/'#1, $'!$D50)","v":""},{"$f":"IF('#1, $'!W49-'#1, $'!X50=0, \"\", '#1, $'!Y50/('#1, $'!W49-'#1, $'!X50))","v":""},{"$f":"IF('#1, $'!W49=0, \"\", '#1, $'!Z50/'#1, $'!$F50)","v":""}]
[null,{"$f":"'#1, $'!B51","v":42},{"$f":"'#1, $'!C51/'#1, $'!C$9","v":7.0410205748857244E-2},{"$f":"'#1, $'!D51/'#1, $'!C50","v":0.01},{"$f":"'#1, $'!E51/('#1, $'!C50-'#1, $'!D51)","v":0.27093066635859475},2.8782751386324189E-3,{"$f":"'#1, $'!F51/('#1, $'!C50-'#1, $'!D51) - F51","v":0.92936277406183565},null,{"$f":"IF('#1, $'!H50=0, \"\", '#1, $'!H51/'#1, $'!$C51)","v":""},{"$f":"IF('#1, $'!H50=0, \"\", '#1, $'!I51/'#1, $'!$D51)","v":""},{"$f":"IF('#1, $'!H50-'#1, $'!I51=0, \"\", '#1, $'!J51/('#1, $'!H50-'#1, $'!I51))","v":""},{"$f":"IF('#1, $'!H50=0, \"\", '#1, $'!K51/'#1, $'!$F51)","v":""},null,{"$f":"IF('#1, $'!M50=0, \"\", '#1, $'!M51/'#1, $'!$C51)","v":""},{"$f":"IF('#1, $'!M50=0, \"\", '#1, $'!N51/'#1, $'!$D51)","v":""},{"$f":"IF('#1, $'!M50-'#1, $'!N51=0, \"\", '#1, $'!O51/('#1, $'!M50-'#1, $'!N51))","v":""},{"$f":"IF('#1, $'!M50=0, \"\", '#1, $'!P51/'#1, $'!$F51)","v":""},null,{"$f":"IF('#1, $'!R50=0, \"\", '#1, $'!R51/'#1, $'!$C51)","v":24.078140092588136},{"$f":"IF('#1, $'!R50=0, \"\", '#1, $'!S51/'#1, $'!$D51)","v":22.312387247094197},{"$f":"IF('#1, $'!R50-'#1, $'!S51=0, \"\", '#1, $'!T51/('#1, $'!R50-'#1, $'!S51))","v":5.6079690748133638E-3},{"$f":"IF('#1, $'!R50=0, \"\", '#1, $'!U51/'#1, $'!$F51)","v":-7.1428571428571452E-2},null,{"$f":"IF('#1, $'!W50=0, \"\", '#1, $'!W51/'#1, $'!$C51)","v":""},{"$f":"IF('#1, $'!W50=0, \"\", '#1, $'!X51/'#1, $'!$D51)","v":""},{"$f":"IF('#1, $'!W50-'#1, $'!X51=0, \"\", '#1, $'!Y51/('#1, $'!W50-'#1, $'!X51))","v":""},{"$f":"IF('#1, $'!W50=0, \"\", '#1, $'!Z51/'#1, $'!$F51)","v":""}]
[null,{"$f":"'#1, $'!B52","v":43},{"$f":"'#1, $'!C52/'#1, $'!C$9","v":6.4217235105424639E-2},{"$f":"'#1, $'!D52/'#1, $'!C51","v":0.01},{"$f":"'#1, $'!E52/('#1, $'!C51-'#1, $'!D52)","v":0.27093066635859464},3.6686475168456324E-3,{"$f":"'#1, $'!F52/('#1, $'!C51-'#1, $'!D52) - F52","v":0.96921700086131746},null,{"$f":"IF('#1, $'!H51=0, \"\", '#1, $'!H52/'#1, $'!$C52)","v":""},{"$f":"IF('#1, $'!H51=0, \"\", '#1, $'!I52/'#1, $'!$D52)","v":""},{"$f":"IF('#1, $'!H51-'#1, $'!I52=0, \"\", '#1, $'!J52/('#1, $'!H51-'#1, $'!I52))","v":""},{"$f":"IF('#1, $'!H51=0, \"\", '#1, $'!K52/'#1, $'!$F52)","v":""},null,{"$f":"IF('#1, $'!M51=0, \"\", '#1, $'!M52/'#1, $'!$C52)","v":""},{"$f":"IF('#1, $'!M51=0, \"\", '#1, $'!N52/'#1, $'!$D52)","v":""},{"$f":"IF('#1, $'!M51-'#1, $'!N52=0, \"\", '#1, $'!O52/('#1, $'!M51-'#1, $'!N52))","v":""},{"$f":"IF('#1, $'!M51=0, \"\", '#1, $'!P52/'#1, $'!$F52)","v":""},null,{"$f":"IF('#1, $'!R51=0, \"\", '#1, $'!R52/'#1, $'!$C52)","v":26.077451170692207},{"$f":"IF('#1, $'!R51=0, \"\", '#1, $'!S52/'#1, $'!$D52)","v":24.078140092588132},{"$f":"IF('#1, $'!R51-'#1, $'!S52=0, \"\", '#1, $'!T52/('#1, $'!R51-'#1, $'!S52))","v":5.2157953965371803E-3},{"$f":"IF('#1, $'!R51=0, \"\", '#1, $'!U52/'#1, $'!$F52)","v":-7.1428571428571466E-2},null,{"$f":"IF('#1, $'!W51=0, \"\", '#1, $'!W52/'#1, $'!$C52)","v":""},{"$f":"IF('#1, $'!W51=0, \"\", '#1, $'!X52/'#1, $'!$D52)","v":""},{"$f":"IF('#1, $'!W51-'#1, $'!X52=0, \"\", '#1, $'!Y52/('#1, $'!W51-'#1, $'!X52))","v":""},{"$f":"IF('#1, $'!W51=0, \"\", '#1, $'!Z52/'#1, $'!$F52)","v":""}]
[null,{"$f":"'#1, $'!B53","v":44},{"$f":"'#1, $'!C53/'#1, $'!C$9","v":5.8362625199881182E-2},{"$f":"'#1, $'!D53/'#1, $'!C52","v":0.01},{"$f":"'#1, $'!E53/('#1, $'!C52-'#1, $'!D53)","v":0.27093066635859464},4.6797650416187785E-3,{"$f":"'#1, $'!F53/('#1, $'!C52-'#1, $'!D53) - F53","v":1.0136456876898738},null,{"$f":"IF('#1, $'!H52=0, \"\", '#1, $'!H53/'#1, $'!$C53)","v":""},{"$f":"IF('#1, $'!H52=0, \"\", '#1, $'!I53/'#1, $'!$D53)","v":""},{"$f":"IF('#1, $'!H52-'#1, $'!I53=0, \"\", '#1, $'!J53/('#1, $'!H52-'#1, $'!I53))","v":""},{"$f":"IF('#1, $'!H52=0, \"\", '#1, $'!K53/'#1, $'!$F53)","v":""},null,{"$f":"IF('#1, $'!M52=0, \"\", '#1, $'!M53/'#1, $'!$C53)","v":""},{"$f":"IF('#1, $'!M52=0, \"\", '#1, $'!N53/'#1, $'!$D53)","v":""},{"$f":"IF('#1, $'!M52-'#1, $'!N53=0, \"\", '#1, $'!O53/('#1, $'!M52-'#1, $'!N53))","v":""},{"$f":"IF('#1, $'!M52=0, \"\", '#1, $'!P53/'#1, $'!$F53)","v":""},null,{"$f":"IF('#1, $'!R52=0, \"\", '#1, $'!R53/'#1, $'!$C53)","v":28.355378423372326},{"$f":"IF('#1, $'!R52=0, \"\", '#1, $'!S53/'#1, $'!$D53)","v":26.077451170692211},{"$f":"IF('#1, $'!R52-'#1, $'!S53=0, \"\", '#1, $'!T53/('#1, $'!R52-'#1, $'!S53))","v":4.8348566776704686E-3},{"$f":"IF('#1, $'!R52=0, \"\", '#1, $'!U53/'#1, $'!$F53)","v":-7.1428571428571466E-2},null,{"$f":"IF('#1, $'!W52=0, \"\", '#1, $'!W53/'#1, $'!$C53)","v":""},{"$f":"IF('#1, $'!W52=0, \"\", '#1, $'!X53/'#1, $'!$D53)","v":""},{"$f":"IF('#1, $'!W52-'#1, $'!X53=0, \"\", '#1, $'!Y53/('#1, $'!W52-'#1, $'!X53))","v":""},{"$f":"IF('#1, $'!W52=0, \"\", '#1, $'!Z53/'#1, $'!$F53)","v":""}]
[null,{"$f":"'#1, $'!B54","v":45},{"$f":"'#1, $'!C54/'#1, $'!C$9","v":5.2830739060451451E-2},{"$f":"'#1, $'!D54/'#1, $'!C53","v":0.01},{"$f":"'#1, $'!E54/('#1, $'!C53-'#1, $'!D54)","v":0.2709306663585947},5.9756214069082098E-3,{"$f":"'#1, $'!F54/('#1, $'!C53-'#1, $'!D54) - F54","v":1.0634839467879587},null,{"$f":"IF('#1, $'!H53=0, \"\", '#1, $'!H54/'#1, $'!$C54)","v":""},{"$f":"IF('#1, $'!H53=0, \"\", '#1, $'!I54/'#1, $'!$D54)","v":""},{"$f":"IF('#1, $'!H53-'#1, $'!I54=0, \"\", '#1, $'!J54/('#1, $'!H53-'#1, $'!I54))","v":""},{"$f":"IF('#1, $'!H53=0, \"\", '#1, $'!K54/'#1, $'!$F54)","v":""},null,{"$f":"IF('#1, $'!M53=0, \"\", '#1, $'!M54/'#1, $'!$C54)","v":""},{"$f":"IF('#1, $'!M53=0, \"\", '#1, $'!N54/'#1, $'!$D54)","v":""},{"$f":"IF('#1, $'!M53-'#1, $'!N54=0, \"\", '#1, $'!O54/('#1, $'!M53-'#1, $'!N54))","v":""},{"$f":"IF('#1, $'!M53=0, \"\", '#1, $'!P54/'#1, $'!$F54)","v":""},null,{"$f":"IF('#1, $'!R53=0, \"\", '#1, $'!R54/'#1, $'!$C54)","v":30.969114921332157},{"$f":"IF('#1, $'!R53=0, \"\", '#1, $'!S54/'#1, $'!$D54)","v":28.355378423372326},{"$f":"IF('#1, $'!R53-'#1, $'!S54=0, \"\", '#1, $'!T54/('#1, $'!R53-'#1, $'!S54))","v":4.4653707242002369E-3},{"$f":"IF('#1, $'!R53=0, \"\", '#1, $'!U54/'#1, $'!$F54)","v":-7.1428571428571438E-2},null,{"$f":"IF('#1, $'!W53=0, \"\", '#1, $'!W54/'#1, $'!$C54)","v":""},{"$f":"IF('#1, $'!W53=0, \"\", '#1, $'!X54/'#1, $'!$D54)","v":""},{"$f":"IF('#1, $'!W53-'#1, $'!X54=0, \"\", '#1, $'!Y54/('#1, $'!W53-'#1, $'!X54))","v":""},{"$f":"IF('#1, $'!W53=0, \"\", '#1, $'!Z54/'#1, $'!$F54)","v":""}]
[null,{"$f":"'#1, $'!B55","v":46},{"$f":"'#1, $'!C55/'#1, $'!C$9","v":4.7606631983580866E-2},{"$f":"'#1, $'!D55/'#1, $'!C54","v":0.01},{"$f":"'#1, $'!E55/('#1, $'!C54-'#1, $'!D55)","v":0.27093066635859481},7.6402557725371396E-3,{"$f":"'#1, $'!F55/('#1, $'!C54-'#1, $'!D55) - F55","v":1.1197866062121031},null,{"$f":"IF('#1, $'!H54=0, \"\", '#1, $'!H55/'#1, $'!$C55)","v":""},{"$f":"IF('#1, $'!H54=0, \"\", '#1, $'!I55/'#1, $'!$D55)","v":""},{"$f":"IF('#1, $'!H54-'#1, $'!I55=0, \"\", '#1, $'!J55/('#1, $'!H54-'#1, $'!I55))","v":""},{"$f":"IF('#1, $'!H54=0, \"\", '#1, $'!K55/'#1, $'!$F55)","v":""},null,{"$f":"IF('#1, $'!M54=0, \"\", '#1, $'!M55/'#1, $'!$C55)","v":""},{"$f":"IF('#1, $'!M54=0, \"\", '#1, $'!N55/'#1, $'!$D55)","v":""},{"$f":"IF('#1, $'!M54-'#1, $'!N55=0, \"\", '#1, $'!O55/('#1, $'!M54-'#1, $'!N55))","v":""},{"$f":"IF('#1, $'!M54=0, \"\", '#1, $'!P55/'#1, $'!$F55)","v":""},null,{"$f":"IF('#1, $'!R54=0, \"\", '#1, $'!R55/'#1, $'!$C55)","v":33.992350087890081},{"$f":"IF('#1, $'!R54=0, \"\", '#1, $'!S55/'#1, $'!$D55)","v":30.969114921332153},{"$f":"IF('#1, $'!R54-'#1, $'!S55=0, \"\", '#1, $'!T55/('#1, $'!R54-'#1, $'!S55))","v":4.1075164033772815E-3},{"$f":"IF('#1, $'!R54=0, \"\", '#1, $'!U55/'#1, $'!$F55)","v":-7.1428571428571425E-2},null,{"$f":"IF('#1, $'!W54=0, \"\", '#1, $'!W55/'#1, $'!$C55)","v":""},{"$f":"IF('#1, $'!W54=0, \"\", '#1, $'!X55/'#1, $'!$D55)","v":""},{"$f":"IF('#1, $'!W54-'#1, $'!X55=0, \"\", '#1, $'!Y55/('#1, $'!W54-'#1, $'!X55))","v":""},{"$f":"IF('#1, $'!W54=0, \"\", '#1, $'!Z55/'#1, $'!$F55)","v":""}]
[null,{"$f":"'#1, $'!B56","v":47},{"$f":"'#1, $'!C56/'#1, $'!C$9","v":4.2676026590536605E-2},{"$f":"'#1, $'!D56/'#1, $'!C55","v":0.01},{"$f":"'#1, $'!E56/('#1, $'!C55-'#1, $'!D56)","v":0.27093066635859464},9.7849952264035291E-3,{"$f":"'#1, $'!F56/('#1, $'!C55-'#1, $'!D56) - F56","v":1.1839065964015936},null,{"$f":"IF('#1, $'!H55=0, \"\", '#1, $'!H56/'#1, $'!$C56)","v":""},{"$f":"IF('#1, $'!H55=0, \"\", '#1, $'!I56/'#1, $'!$D56)","v":""},{"$f":"IF('#1, $'!H55-'#1, $'!I56=0, \"\", '#1, $'!J56/('#1, $'!H55-'#1, $'!I56))","v":""},{"$f":"IF('#1, $'!H55=0, \"\", '#1, $'!K56/'#1, $'!$F56)","v":""},null,{"$f":"IF('#1, $'!M55=0, \"\", '#1, $'!M56/'#1, $'!$C56)","v":""},{"$f":"IF('#1, $'!M55=0, \"\", '#1, $'!N56/'#1, $'!$D56)","v":""},{"$f":"IF('#1, $'!M55-'#1, $'!N56=0, \"\", '#1, $'!O56/('#1, $'!M55-'#1, $'!N56))","v":""},{"$f":"IF('#1, $'!M55=0, \"\", '#1, $'!P56/'#1, $'!$F56)","v":""},null,{"$f":"IF('#1, $'!R55=0, \"\", '#1, $'!R56/'#1, $'!$C56)","v":37.521654340775626},{"$f":"IF('#1, $'!R55=0, \"\", '#1, $'!S56/'#1, $'!$D56)","v":33.992350087890081},{"$f":"IF('#1, $'!R55-'#1, $'!S56=0, \"\", '#1, $'!T56/('#1, $'!R55-'#1, $'!S56))","v":3.7614349087907689E-3},{"$f":"IF('#1, $'!R55=0, \"\", '#1, $'!U56/'#1, $'!$F56)","v":-7.1428571428571397E-2},null,{"$f":"IF('#1, $'!W55=0, \"\", '#1, $'!W56/'#1, $'!$C56)","v":""},{"$f":"IF('#1, $'!W55=0, \"\", '#1, $'!X56/'#1, $'!$D56)","v":""},{"$f":"IF('#1, $'!W55-'#1, $'!X56=0, \"\", '#1, $'!Y56/('#1, $'!W55-'#1, $'!X56))","v":""},{"$f":"IF('#1, $'!W55=0, \"\", '#1, $'!Z56/'#1, $'!$F56)","v":""}]
[null,{"$f":"'#1, $'!B57","v":48},{"$f":"'#1, $'!C57/'#1, $'!C$9","v":3.8025290059155836E-2},{"$f":"'#1, $'!D57/'#1, $'!C56","v":0.01},{"$f":"'#1, $'!E57/('#1, $'!C56-'#1, $'!D57)","v":0.27093066635859481},1.2558939668109821E-2,{"$f":"'#1, $'!F57/('#1, $'!C56-'#1, $'!D57) - F57","v":1.2576096154140139},null,{"$f":"IF('#1, $'!H56=0, \"\", '#1, $'!H57/'#1, $'!$C57)","v":""},{"$f":"IF('#1, $'!H56=0, \"\", '#1, $'!I57/'#1, $'!$D57)","v":""},{"$f":"IF('#1, $'!H56-'#1, $'!I57=0, \"\", '#1, $'!J57/('#1, $'!H56-'#1, $'!I57))","v":""},{"$f":"IF('#1, $'!H56=0, \"\", '#1, $'!K57/'#1, $'!$F57)","v":""},null,{"$f":"IF('#1, $'!M56=0, \"\", '#1, $'!M57/'#1, $'!$C57)","v":""},{"$f":"IF('#1, $'!M56=0, \"\", '#1, $'!N57/'#1, $'!$D57)","v":""},{"$f":"IF('#1, $'!M56-'#1, $'!N57=0, \"\", '#1, $'!O57/('#1, $'!M56-'#1, $'!N57))","v":""},{"$f":"IF('#1, $'!M56=0, \"\", '#1, $'!P57/'#1, $'!$F57)","v":""},null,{"$f":"IF('#1, $'!R56=0, \"\", '#1, $'!R57/'#1, $'!$C57)","v":41.686073066681622},{"$f":"IF('#1, $'!R56=0, \"\", '#1, $'!S57/'#1, $'!$D57)","v":37.521654340775619},{"$f":"IF('#1, $'!R56-'#1, $'!S57=0, \"\", '#1, $'!T57/('#1, $'!R56-'#1, $'!S57))","v":3.4272312778414952E-3},{"$f":"IF('#1, $'!R56=0, \"\", '#1, $'!U57/'#1, $'!$F57)","v":-7.1428571428571452E-2},null,{"$f":"IF('#1, $'!W56=0, \"\", '#1, $'!W57/'#1, $'!$C57)","v":""},{"$f":"IF('#1, $'!W56=0, \"\", '#1, $'!X57/'#1, $'!$D57)","v":""},{"$f":"IF('#1, $'!W56-'#1, $'!X57=0, \"\", '#1, $'!Y57/('#1, $'!W56-'#1, $'!X57))","v":""},{"$f":"IF('#1, $'!W56=0, \"\", '#1, $'!Z57/'#1, $'!$F57)","v":""}]
[null,{"$f":"'#1, $'!B58","v":49},{"$f":"'#1, $'!C58/'#1, $'!C$9","v":3.3641413939065674E-2},{"$f":"'#1, $'!D58/'#1, $'!C57","v":0.01},{"$f":"'#1, $'!E58/('#1, $'!C57-'#1, $'!D58)","v":0.27093066635859481},1.6164551184233062E-2,{"$f":"'#1, $'!F58/('#1, $'!C57-'#1, $'!D58) - F58","v":1.3432462647287489},null,{"$f":"IF('#1, $'!H57=0, \"\", '#1, $'!H58/'#1, $'!$C58)","v":""},{"$f":"IF('#1, $'!H57=0, \"\", '#1, $'!I58/'#1, $'!$D58)","v":""},{"$f":"IF('#1, $'!H57-'#1, $'!I58=0, \"\", '#1, $'!J58/('#1, $'!H57-'#1, $'!I58))","v":""},{"$f":"IF('#1, $'!H57=0, \"\", '#1, $'!K58/'#1, $'!$F58)","v":""},null,{"$f":"IF('#1, $'!M57=0, \"\", '#1, $'!M58/'#1, $'!$C58)","v":""},{"$f":"IF('#1, $'!M57=0, \"\", '#1, $'!N58/'#1, $'!$D58)","v":""},{"$f":"IF('#1, $'!M57-'#1, $'!N58=0, \"\", '#1, $'!O58/('#1, $'!M57-'#1, $'!N58))","v":""},{"$f":"IF('#1, $'!M57=0, \"\", '#1, $'!P58/'#1, $'!$F58)","v":""},null,{"$f":"IF('#1, $'!R57=0, \"\", '#1, $'!R58/'#1, $'!$C58)","v":46.661982160943957},{"$f":"IF('#1, $'!R57=0, \"\", '#1, $'!S58/'#1, $'!$D58)","v":41.686073066681622},{"$f":"IF('#1, $'!R57-'#1, $'!S58=0, \"\", '#1, $'!T58/('#1, $'!R57-'#1, $'!S58))","v":3.1049761674526431E-3},{"$f":"IF('#1, $'!R57=0, \"\", '#1, $'!U58/'#1, $'!$F58)","v":-7.1428571428571369E-2},null,{"$f":"IF('#1, $'!W57=0, \"\", '#1, $'!W58/'#1, $'!$C58)","v":""},{"$f":"IF('#1, $'!W57=0, \"\", '#1, $'!X58/'#1, $'!$D58)","v":""},{"$f":"IF('#1, $'!W57-'#1, $'!X58=0, \"\", '#1, $'!Y58/('#1, $'!W57-'#1, $'!X58))","v":""},{"$f":"IF('#1, $'!W57=0, \"\", '#1, $'!Z58/'#1, $'!$F58)","v":""}]
[null,{"$f":"'#1, $'!B59","v":50},{"$f":"'#1, $'!C59/'#1, $'!C$9","v":2.9511997215170324E-2},{"$f":"'#1, $'!D59/'#1, $'!C58","v":0.01},{"$f":"'#1, $'!E59/('#1, $'!C58-'#1, $'!D59)","v":0.2709306663585947},2.0881564933133506E-2,{"$f":"'#1, $'!F59/('#1, $'!C58-'#1, $'!D59) - F59","v":1.4440182590930508},null,{"$f":"IF('#1, $'!H58=0, \"\", '#1, $'!H59/'#1, $'!$C59)","v":""},{"$f":"IF('#1, $'!H58=0, \"\", '#1, $'!I59/'#1, $'!$D59)","v":""},{"$f":"IF('#1, $'!H58-'#1, $'!I59=0, \"\", '#1, $'!J59/('#1, $'!H58-'#1, $'!I59))","v":""},{"$f":"IF('#1, $'!H58=0, \"\", '#1, $'!K59/'#1, $'!$F59)","v":""},null,{"$f":"IF('#1, $'!M58=0, \"\", '#1, $'!M59/'#1, $'!$C59)","v":""},{"$f":"IF('#1, $'!M58=0, \"\", '#1, $'!N59/'#1, $'!$D59)","v":""},{"$f":"IF('#1, $'!M58-'#1, $'!N59=0, \"\", '#1, $'!O59/('#1, $'!M58-'#1, $'!N59))","v":""},{"$f":"IF('#1, $'!M58=0, \"\", '#1, $'!P59/'#1, $'!$F59)","v":""},null,{"$f":"IF('#1, $'!R58=0, \"\", '#1, $'!R59/'#1, $'!$C59)","v":52.696906717523106},{"$f":"IF('#1, $'!R58=0, \"\", '#1, $'!S59/'#1, $'!$D59)","v":46.661982160943957},{"$f":"IF('#1, $'!R58-'#1, $'!S59=0, \"\", '#1, $'!T59/('#1, $'!R58-'#1, $'!S59))","v":2.7947079069438828E-3},{"$f":"IF('#1, $'!R58=0, \"\", '#1, $'!U59/'#1, $'!$F59)","v":-7.1428571428571369E-2},null,{"$f":"IF('#1, $'!W58=0, \"\", '#1, $'!W59/'#1, $'!$C59)","v":""},{"$f":"IF('#1, $'!W58=0, \"\", '#1, $'!X59/'#1, $'!$D59)","v":""},{"$f":"IF('#1, $'!W58-'#1, $'!X59=0, \"\", '#1, $'!Y59/('#1, $'!W58-'#1, $'!X59))","v":""},{"$f":"IF('#1, $'!W58=0, \"\", '#1, $'!Z59/'#1, $'!$F59)","v":""}]
[null,{"$f":"'#1, $'!B60","v":51},{"$f":"'#1, $'!C60/'#1, $'!C$9","v":2.5625233722825585E-2},{"$f":"'#1, $'!D60/'#1, $'!C59","v":0.01},{"$f":"'#1, $'!E60/('#1, $'!C59-'#1, $'!D60)","v":0.27093066635859475},2.710501639494221E-2,{"$f":"'#1, $'!F60/('#1, $'!C59-'#1, $'!D60) - F60","v":1.5644045924414702},null,{"$f":"IF('#1, $'!H59=0, \"\", '#1, $'!H60/'#1, $'!$C60)","v":""},{"$f":"IF('#1, $'!H59=0, \"\", '#1, $'!I60/'#1, $'!$D60)","v":""},{"$f":"IF('#1, $'!H59-'#1, $'!I60=0, \"\", '#1, $'!J60/('#1, $'!H59-'#1, $'!I60))","v":""},{"$f":"IF('#1, $'!H59=0, \"\", '#1, $'!K60/'#1, $'!$F60)","v":""},null,{"$f":"IF('#1, $'!M59=0, \"\", '#1, $'!M60/'#1, $'!$C60)","v":""},{"$f":"IF('#1, $'!M59=0, \"\", '#1, $'!N60/'#1, $'!$D60)","v":""},{"$f":"IF('#1, $'!M59-'#1, $'!N60=0, \"\", '#1, $'!O60/('#1, $'!M59-'#1, $'!N60))","v":""},{"$f":"IF('#1, $'!M59=0, \"\", '#1, $'!P60/'#1, $'!$F60)","v":""},null,{"$f":"IF('#1, $'!R59=0, \"\", '#1, $'!R60/'#1, $'!$C60)","v":60.149310586461525},{"$f":"IF('#1, $'!R59=0, \"\", '#1, $'!S60/'#1, $'!$D60)","v":52.696906717523113},{"$f":"IF('#1, $'!R59-'#1, $'!S60=0, \"\", '#1, $'!T60/('#1, $'!R59-'#1, $'!S60))","v":2.4964348692234381E-3},{"$f":"IF('#1, $'!R59=0, \"\", '#1, $'!U60/'#1, $'!$F60)","v":-7.1428571428571425E-2},null,{"$f":"IF('#1, $'!W59=0, \"\", '#1, $'!W60/'#1, $'!$C60)","v":""},{"$f":"IF('#1, $'!W59=0, \"\", '#1, $'!X60/'#1, $'!$D60)","v":""},{"$f":"IF('#1, $'!W59-'#1, $'!X60=0, \"\", '#1, $'!Y60/('#1, $'!W59-'#1, $'!X60))","v":""},{"$f":"IF('#1, $'!W59=0, \"\", '#1, $'!Z60/'#1, $'!$F60)","v":""}]
[null,{"$f":"'#1, $'!B61","v":52},{"$f":"'#1, $'!C61/'#1, $'!C$9","v":2.1969905803556577E-2},{"$f":"'#1, $'!D61/'#1, $'!C60","v":0.01},{"$f":"'#1, $'!E61/('#1, $'!C60-'#1, $'!D61)","v":0.2709306663585947},3.5408340189848134E-2,{"$f":"'#1, $'!F61/('#1, $'!C60-'#1, $'!D61) - F61","v":1.7108720943599831},null,{"$f":"IF('#1, $'!H60=0, \"\", '#1, $'!H61/'#1, $'!$C61)","v":""},{"$f":"IF('#1, $'!H60=0, \"\", '#1, $'!I61/'#1, $'!$D61)","v":""},{"$f":"IF('#1, $'!H60-'#1, $'!I61=0, \"\", '#1, $'!J61/('#1, $'!H60-'#1, $'!I61))","v":""},{"$f":"IF('#1, $'!H60=0, \"\", '#1, $'!K61/'#1, $'!$F61)","v":""},null,{"$f":"IF('#1, $'!M60=0, \"\", '#1, $'!M61/'#1, $'!$C61)","v":""},{"$f":"IF('#1, $'!M60=0, \"\", '#1, $'!N61/'#1, $'!$D61)","v":""},{"$f":"IF('#1, $'!M60-'#1, $'!N61=0, \"\", '#1, $'!O61/('#1, $'!M60-'#1, $'!N61))","v":""},{"$f":"IF('#1, $'!M60=0, \"\", '#1, $'!P61/'#1, $'!$F61)","v":""},null,{"$f":"IF('#1, $'!R60=0, \"\", '#1, $'!R61/'#1, $'!$C61)","v":69.558407765164205},{"$f":"IF('#1, $'!R60=0, \"\", '#1, $'!S61/'#1, $'!$D61)","v":60.149310586461525},{"$f":"IF('#1, $'!R60-'#1, $'!S61=0, \"\", '#1, $'!T61/('#1, $'!R60-'#1, $'!S61))","v":2.2101382399303108E-3},{"$f":"IF('#1, $'!R60=0, \"\", '#1, $'!U61/'#1, $'!$F61)","v":-7.1428571428571466E-2},null,{"$f":"IF('#1, $'!W60=0, \"\", '#1, $'!W61/'#1, $'!$C61)","v":""},{"$f":"IF('#1, $'!W60=0, \"\", '#1, $'!X61/'#1, $'!$D61)","v":""},{"$f":"IF('#1, $'!W60-'#1, $'!X61=0, \"\", '#1, $'!Y61/('#1, $'!W60-'#1, $'!X61))","v":""},{"$f":"IF('#1, $'!W60=0, \"\", '#1, $'!Z61/'#1, $'!$F61)","v":""}]
[null,{"$f":"'#1, $'!B62","v":53},{"$f":"'#1, $'!C62/'#1, $'!C$9","v":1.8535387574694133E-2},{"$f":"'#1, $'!D62/'#1, $'!C61","v":0.01},{"$f":"'#1, $'!E62/('#1, $'!C61-'#1, $'!D62)","v":0.2709306663585947},4.6653467230882519E-2,{"$f":"'#1, $'!F62/('#1, $'!C61-'#1, $'!D62) - F62","v":1.8931192296774455},null,{"$f":"IF('#1, $'!H61=0, \"\", '#1, $'!H62/'#1, $'!$C62)","v":""},{"$f":"IF('#1, $'!H61=0, \"\", '#1, $'!I62/'#1, $'!$D62)","v":""},{"$f":"IF('#1, $'!H61-'#1, $'!I62=0, \"\", '#1, $'!J62/('#1, $'!H61-'#1, $'!I62))","v":""},{"$f":"IF('#1, $'!H61=0, \"\", '#1, $'!K62/'#1, $'!$F62)","v":""},null,{"$f":"IF('#1, $'!M61=0, \"\", '#1, $'!M62/'#1, $'!$C62)","v":""},{"$f":"IF('#1, $'!M61=0, \"\", '#1, $'!N62/'#1, $'!$D62)","v":""},{"$f":"IF('#1, $'!M61-'#1, $'!N62=0, \"\", '#1, $'!O62/('#1, $'!M61-'#1, $'!N62))","v":""},{"$f":"IF('#1, $'!M61=0, \"\", '#1, $'!P62/'#1, $'!$F62)","v":""},null,{"$f":"IF('#1, $'!R61=0, \"\", '#1, $'!R62/'#1, $'!$C62)","v":81.774191656506005},{"$f":"IF('#1, $'!R61=0, \"\", '#1, $'!S62/'#1, $'!$D62)","v":69.558407765164205},{"$f":"IF('#1, $'!R61-'#1, $'!S62=0, \"\", '#1, $'!T62/('#1, $'!R61-'#1, $'!S62))","v":1.9357753331838813E-3},{"$f":"IF('#1, $'!R61=0, \"\", '#1, $'!U62/'#1, $'!$F62)","v":-7.1428571428571411E-2},null,{"$f":"IF('#1, $'!W61=0, \"\", '#1, $'!W62/'#1, $'!$C62)","v":""},{"$f":"IF('#1, $'!W61=0, \"\", '#1, $'!X62/'#1, $'!$D62)","v":""},{"$f":"IF('#1, $'!W61-'#1, $'!X62=0, \"\", '#1, $'!Y62/('#1, $'!W61-'#1, $'!X62))","v":""},{"$f":"IF('#1, $'!W61=0, \"\", '#1, $'!Z62/'#1, $'!$F62)","v":""}]
[null,{"$f":"'#1, $'!B63","v":54},{"$f":"'#1, $'!C63/'#1, $'!C$9","v":1.5311664180545645E-2},{"$f":"'#1, $'!D63/'#1, $'!C62","v":0.01},{"$f":"'#1, $'!E63/('#1, $'!C62-'#1, $'!D63)","v":0.27093066635859464},6.2194931389176297E-2,{"$f":"'#1, $'!F63/('#1, $'!C62-'#1, $'!D63) - F63","v":2.1263863714682985},null,{"$f":"IF('#1, $'!H62=0, \"\", '#1, $'!H63/'#1, $'!$C63)","v":""},{"$f":"IF('#1, $'!H62=0, \"\", '#1, $'!I63/'#1, $'!$D63)","v":""},{"$f":"IF('#1, $'!H62-'#1, $'!I63=0, \"\", '#1, $'!J63/('#1, $'!H62-'#1, $'!I63))","v":""},{"$f":"IF('#1, $'!H62=0, \"\", '#1, $'!K63/'#1, $'!$F63)","v":""},null,{"$f":"IF('#1, $'!M62=0, \"\", '#1, $'!M63/'#1, $'!$C63)","v":""},{"$f":"IF('#1, $'!M62=0, \"\", '#1, $'!N63/'#1, $'!$D63)","v":""},{"$f":"IF('#1, $'!M62-'#1, $'!N63=0, \"\", '#1, $'!O63/('#1, $'!M62-'#1, $'!N63))","v":""},{"$f":"IF('#1, $'!M62=0, \"\", '#1, $'!P63/'#1, $'!$F63)","v":""},null,{"$f":"IF('#1, $'!R62=0, \"\", '#1, $'!R63/'#1, $'!$C63)","v":98.218375526795285},{"$f":"IF('#1, $'!R62=0, \"\", '#1, $'!S63/'#1, $'!$D63)","v":81.774191656505991},{"$f":"IF('#1, $'!R62-'#1, $'!S63=0, \"\", '#1, $'!T63/('#1, $'!R62-'#1, $'!S63))","v":1.6732837327218617E-3},{"$f":"IF('#1, $'!R62=0, \"\", '#1, $'!U63/'#1, $'!$F63)","v":-7.1428571428571438E-2},null,{"$f":"IF('#1, $'!W62=0, \"\", '#1, $'!W63/'#1, $'!$C63)","v":""},{"$f":"IF('#1, $'!W62=0, \"\", '#1, $'!X63/'#1, $'!$D63)","v":""},{"$f":"IF('#1, $'!W62-'#1, $'!X63=0, \"\", '#1, $'!Y63/('#1, $'!W62-'#1, $'!X63))","v":""},{"$f":"IF('#1, $'!W62=0, \"\", '#1, $'!Z63/'#1, $'!$F63)","v":""}]
[null,{"$f":"'#1, $'!B64","v":55},{"$f":"'#1, $'!C64/'#1, $'!C$9","v":1.2289379936901207E-2},{"$f":"'#1, $'!D64/'#1, $'!C63","v":0.01},{"$f":"'#1, $'!E64/('#1, $'!C63-'#1, $'!D64)","v":0.27093066635859475},8.4287714195939764E-2,{"$f":"'#1, $'!F64/('#1, $'!C63-'#1, $'!D64) - F64","v":2.4360767156865011},null,{"$f":"IF('#1, $'!H63=0, \"\", '#1, $'!H64/'#1, $'!$C64)","v":""},{"$f":"IF('#1, $'!H63=0, \"\", '#1, $'!I64/'#1, $'!$D64)","v":""},{"$f":"IF('#1, $'!H63-'#1, $'!I64=0, \"\", '#1, $'!J64/('#1, $'!H63-'#1, $'!I64))","v":""},{"$f":"IF('#1, $'!H63=0, \"\", '#1, $'!K64/'#1, $'!$F64)","v":""},null,{"$f":"IF('#1, $'!M63=0, \"\", '#1, $'!M64/'#1, $'!$C64)","v":""},{"$f":"IF('#1, $'!M63=0, \"\", '#1, $'!N64/'#1, $'!$D64)","v":""},{"$f":"IF('#1, $'!M63-'#1, $'!N64=0, \"\", '#1, $'!O64/('#1, $'!M63-'#1, $'!N64))","v":""},{"$f":"IF('#1, $'!M63=0, \"\", '#1, $'!P64/'#1, $'!$F64)","v":""},null,{"$f":"IF('#1, $'!R63=0, \"\", '#1, $'!R64/'#1, $'!$C64)","v":122.98151382428675},{"$f":"IF('#1, $'!R63=0, \"\", '#1, $'!S64/'#1, $'!$D64)","v":98.218375526795299},{"$f":"IF('#1, $'!R63-'#1, $'!S64=0, \"\", '#1, $'!T64/('#1, $'!R63-'#1, $'!S64))","v":1.4225867986116492E-3},{"$f":"IF('#1, $'!R63=0, \"\", '#1, $'!U64/'#1, $'!$F64)","v":-0.27488634526562505},null,{"$f":"IF('#1, $'!W63=0, \"\", '#1, $'!W64/'#1, $'!$C64)","v":""},{"$f":"IF('#1, $'!W63=0, \"\", '#1, $'!X64/'#1, $'!$D64)","v":""},{"$f":"IF('#1, $'!W63-'#1, $'!X64=0, \"\", '#1, $'!Y64/('#1, $'!W63-'#1, $'!X64))","v":""},{"$f":"IF('#1, $'!W63=0, \"\", '#1, $'!Z64/'#1, $'!$F64)","v":""}]
[null,{"$f":"'#1, $'!B65","v":56},{"$f":"'#1, $'!C65/'#1, $'!C$9","v":9.4599441255797233E-3},{"$f":"'#1, $'!D65/'#1, $'!C64","v":1.0000000000000002E-2},{"$f":"'#1, $'!E65/('#1, $'!C64-'#1, $'!D65)","v":0.27093066635859464},0.11698416896834178,{"$f":"'#1, $'!F65/('#1, $'!C64-'#1, $'!D65) - F65","v":2.8679226275788103},null,{"$f":"IF('#1, $'!H64=0, \"\", '#1, $'!H65/'#1, $'!$C65)","v":""},{"$f":"IF('#1, $'!H64=0, \"\", '#1, $'!I65/'#1, $'!$D65)","v":""},{"$f":"IF('#1, $'!H64-'#1, $'!I65=0, \"\", '#1, $'!J65/('#1, $'!H64-'#1, $'!I65))","v":""},{"$f":"IF('#1, $'!H64=0, \"\", '#1, $'!K65/'#1, $'!$F65)","v":""},null,{"$f":"IF('#1, $'!M64=0, \"\", '#1, $'!M65/'#1, $'!$C65)","v":""},{"$f":"IF('#1, $'!M64=0, \"\", '#1, $'!N65/'#1, $'!$D65)","v":""},{"$f":"IF('#1, $'!M64-'#1, $'!N65=0, \"\", '#1, $'!O65/('#1, $'!M64-'#1, $'!N65))","v":""},{"$f":"IF('#1, $'!M64=0, \"\", '#1, $'!P65/'#1, $'!$F65)","v":""},null,{"$f":"IF('#1, $'!R64=0, \"\", '#1, $'!R65/'#1, $'!$C65)","v":159.19154544096102},{"$f":"IF('#1, $'!R64=0, \"\", '#1, $'!S65/'#1, $'!$D65)","v":122.98151382428674},{"$f":"IF('#1, $'!R64-'#1, $'!S65=0, \"\", '#1, $'!T65/('#1, $'!R64-'#1, $'!S65))","v":1.1486132312065016E-3},{"$f":"IF('#1, $'!R64=0, \"\", '#1, $'!U65/'#1, $'!$F65)","v":-7.1428571428571452E-2},null,{"$f":"IF('#1, $'!W64=0, \"\", '#1, $'!W65/'#1, $'!$C65)","v":""},{"$f":"IF('#1, $'!W64=0, \"\", '#1, $'!X65/'#1, $'!$D65)","v":""},{"$f":"IF('#1, $'!W64-'#1, $'!X65=0, \"\", '#1, $'!Y65/('#1, $'!W64-'#1, $'!X65))","v":""},{"$f":"IF('#1, $'!W64=0, \"\", '#1, $'!Z65/'#1, $'!$F65)","v":""}]
[null,{"$f":"'#1, $'!B66","v":57},{"$f":"'#1, $'!C66/'#1, $'!C$9","v":6.8157671550180023E-3},{"$f":"'#1, $'!D66/'#1, $'!C65","v":0.01},{"$f":"'#1, $'!E66/('#1, $'!C65-'#1, $'!D66)","v":0.27093066635859475},0.168376106741636,{"$f":"'#1, $'!F66/('#1, $'!C65-'#1, $'!D66) - F66","v":3.5134017321005477},null,{"$f":"IF('#1, $'!H65=0, \"\", '#1, $'!H66/'#1, $'!$C66)","v":""},{"$f":"IF('#1, $'!H65=0, \"\", '#1, $'!I66/'#1, $'!$D66)","v":""},{"$f":"IF('#1, $'!H65-'#1, $'!I66=0, \"\", '#1, $'!J66/('#1, $'!H65-'#1, $'!I66))","v":""},{"$f":"IF('#1, $'!H65=0, \"\", '#1, $'!K66/'#1, $'!$F66)","v":""},null,{"$f":"IF('#1, $'!M65=0, \"\", '#1, $'!M66/'#1, $'!$C66)","v":""},{"$f":"IF('#1, $'!M65=0, \"\", '#1, $'!N66/'#1, $'!$D66)","v":""},{"$f":"IF('#1, $'!M65-'#1, $'!N66=0, \"\", '#1, $'!O66/('#1, $'!M65-'#1, $'!N66))","v":""},{"$f":"IF('#1, $'!M65=0, \"\", '#1, $'!P66/'#1, $'!$F66)","v":""},null,{"$f":"IF('#1, $'!R65=0, \"\", '#1, $'!R66/'#1, $'!$C66)","v":220.20059913931865},{"$f":"IF('#1, $'!R65=0, \"\", '#1, $'!S66/'#1, $'!$D66)","v":159.19154544096102},{"$f":"IF('#1, $'!R65-'#1, $'!S66=0, \"\", '#1, $'!T66/('#1, $'!R65-'#1, $'!S66))","v":8.8747496314471738E-4},{"$f":"IF('#1, $'!R65=0, \"\", '#1, $'!U66/'#1, $'!$F66)","v":-7.1428571428571425E-2},null,{"$f":"IF('#1, $'!W65=0, \"\", '#1, $'!W66/'#1, $'!$C66)","v":""},{"$f":"IF('#1, $'!W65=0, \"\", '#1, $'!X66/'#1, $'!$D66)","v":""},{"$f":"IF('#1, $'!W65-'#1, $'!X66=0, \"\", '#1, $'!Y66/('#1, $'!W65-'#1, $'!X66))","v":""},{"$f":"IF('#1, $'!W65=0, \"\", '#1, $'!Z66/'#1, $'!$F66)","v":""}]
[null,{"$f":"'#1, $'!B67","v":58},{"$f":"'#1, $'!C67/'#1, $'!C$9","v":4.350847623243656E-3},{"$f":"'#1, $'!D67/'#1, $'!C66","v":0.01},{"$f":"'#1, $'!E67/('#1, $'!C66-'#1, $'!D67)","v":0.27093066635859475},0.25732107900551976,{"$f":"'#1, $'!F67/('#1, $'!C66-'#1, $'!D67) - F67","v":4.5859851602230153},null,{"$f":"IF('#1, $'!H66=0, \"\", '#1, $'!H67/'#1, $'!$C67)","v":""},{"$f":"IF('#1, $'!H66=0, \"\", '#1, $'!I67/'#1, $'!$D67)","v":""},{"$f":"IF('#1, $'!H66-'#1, $'!I67=0, \"\", '#1, $'!J67/('#1, $'!H66-'#1, $'!I67))","v":""},{"$f":"IF('#1, $'!H66=0, \"\", '#1, $'!K67/'#1, $'!$F67)","v":""},null,{"$f":"IF('#1, $'!M66=0, \"\", '#1, $'!M67/'#1, $'!$C67)","v":""},{"$f":"IF('#1, $'!M66=0, \"\", '#1, $'!N67/'#1, $'!$D67)","v":""},{"$f":"IF('#1, $'!M66-'#1, $'!N67=0, \"\", '#1, $'!O67/('#1, $'!M66-'#1, $'!N67))","v":""},{"$f":"IF('#1, $'!M66=0, \"\", '#1, $'!P67/'#1, $'!$F67)","v":""},null,{"$f":"IF('#1, $'!R66=0, \"\", '#1, $'!R67/'#1, $'!$C67)","v":343.84949385425949},{"$f":"IF('#1, $'!R66=0, \"\", '#1, $'!S67/'#1, $'!$D67)","v":220.20059913931868},{"$f":"IF('#1, $'!R66-'#1, $'!S67=0, \"\", '#1, $'!T67/('#1, $'!R66-'#1, $'!S67))","v":6.4167826567032126E-4},{"$f":"IF('#1, $'!R66=0, \"\", '#1, $'!U67/'#1, $'!$F67)","v":-7.1428571428571425E-2},null,{"$f":"IF('#1, $'!W66=0, \"\", '#1, $'!W67/'#1, $'!$C67)","v":""},{"$f":"IF('#1, $'!W66=0, \"\", '#1, $'!X67/'#1, $'!$D67)","v":""},{"$f":"IF('#1, $'!W66-'#1, $'!X67=0, \"\", '#1, $'!Y67/('#1, $'!W66-'#1, $'!X67))","v":""},{"$f":"IF('#1, $'!W66=0, \"\", '#1, $'!Z67/'#1, $'!$F67)","v":""}]
[null,{"$f":"'#1, $'!B68","v":59},{"$f":"'#1, $'!C68/'#1, $'!C$9","v":2.0626017885766634E-3},{"$f":"'#1, $'!D68/'#1, $'!C67","v":0.01},{"$f":"'#1, $'!E68/('#1, $'!C67-'#1, $'!D68)","v":0.27093066635859475},0.44034809816694459,{"$f":"'#1, $'!F68/('#1, $'!C67-'#1, $'!D68) - F68","v":6.7261299446462619},null,{"$f":"IF('#1, $'!H67=0, \"\", '#1, $'!H68/'#1, $'!$C68)","v":""},{"$f":"IF('#1, $'!H67=0, \"\", '#1, $'!I68/'#1, $'!$D68)","v":""},{"$f":"IF('#1, $'!H67-'#1, $'!I68=0, \"\", '#1, $'!J68/('#1, $'!H67-'#1, $'!I68))","v":""},{"$f":"IF('#1, $'!H67=0, \"\", '#1, $'!K68/'#1, $'!$F68)","v":""},null,{"$f":"IF('#1, $'!M67=0, \"\", '#1, $'!M68/'#1, $'!$C68)","v":""},{"$f":"IF('#1, $'!M67=0, \"\", '#1, $'!N68/'#1, $'!$D68)","v":""},{"$f":"IF('#1, $'!M67-'#1, $'!N68=0, \"\", '#1, $'!O68/('#1, $'!M67-'#1, $'!N68))","v":""},{"$f":"IF('#1, $'!M67=0, \"\", '#1, $'!P68/'#1, $'!$F68)","v":""},null,{"$f":"IF('#1, $'!R67=0, \"\", '#1, $'!R68/'#1, $'!$C68)","v":723.13697492563324},{"$f":"IF('#1, $'!R67=0, \"\", '#1, $'!S68/'#1, $'!$D68)","v":343.84949385425955},{"$f":"IF('#1, $'!R67-'#1, $'!S68=0, \"\", '#1, $'!T68/('#1, $'!R67-'#1, $'!S68))","v":4.1098352001565268E-4},{"$f":"IF('#1, $'!R67=0, \"\", '#1, $'!U68/'#1, $'!$F68)","v":-7.1428571428571438E-2},null,{"$f":"IF('#1, $'!W67=0, \"\", '#1, $'!W68/'#1, $'!$C68)","v":""},{"$f":"IF('#1, $'!W67=0, \"\", '#1, $'!X68/'#1, $'!$D68)","v":""},{"$f":"IF('#1, $'!W67-'#1, $'!X68=0, \"\", '#1, $'!Y68/('#1, $'!W67-'#1, $'!X68))","v":""},{"$f":"IF('#1, $'!W67=0, \"\", '#1, $'!Z68/'#1, $'!$F68)","v":""}]
[null,{"$f":"'#1, $'!B69","v":60},{"$f":"'#1, $'!C69/'#1, $'!C$9","v":0},{"$f":"'#1, $'!D69/'#1, $'!C68","v":0.01},{"$f":"'#1, $'!E69/('#1, $'!C68-'#1, $'!D69)","v":0.2709306663585947},1.0000000000000002,{"$f":"'#1, $'!F69/('#1, $'!C68-'#1, $'!D69) - F69","v":12.870483475055545},null,{"$f":"IF('#1, $'!H68=0, \"\", '#1, $'!H69/'#1, $'!$C69)","v":""},{"$f":"IF('#1, $'!H68=0, \"\", '#1, $'!I69/'#1, $'!$D69)","v":""},{"$f":"IF('#1, $'!H68-'#1, $'!I69=0, \"\", '#1, $'!J69/('#1, $'!H68-'#1, $'!I69))","v":""},{"$f":"IF('#1, $'!H68=0, \"\", '#1, $'!K69/'#1, $'!$F69)","v":""},null,{"$f":"IF('#1, $'!M68=0, \"\", '#1, $'!M69/'#1, $'!$C69)","v":""},{"$f":"IF('#1, $'!M68=0, \"\", '#1, $'!N69/'#1, $'!$D69)","v":""},{"$f":"IF('#1, $'!M68-'#1, $'!N69=0, \"\", '#1, $'!O69/('#1, $'!M68-'#1, $'!N69))","v":""},{"$f":"IF('#1, $'!M68=0, \"\", '#1, $'!P69/'#1, $'!$F69)","v":""},null,{"$f":"IF('#1, $'!R68=0, \"\", '#1, $'!R69/'#1, $'!$C69)","v":{"$error":"#DIV/0!"}},{"$f":"IF('#1, $'!R68=0, \"\", '#1, $'!S69/'#1, $'!$D69)","v":723.13697492563324},{"$f":"IF('#1, $'!R68-'#1, $'!S69=0, \"\", '#1, $'!T69/('#1, $'!R68-'#1, $'!S69))","v":1.9544581402545599E-4},{"$f":"IF('#1, $'!R68=0, \"\", '#1, $'!U69/'#1, $'!$F69)","v":-0.21839114326063777},null,{"$f":"IF('#1, $'!W68=0, \"\", '#1, $'!W69/'#1, $'!$C69)","v":""},{"$f":"IF('#1, $'!W68=0, \"\", '#1, $'!X69/'#1, $'!$D69)","v":""},{"$f":"IF('#1, $'!W68-'#1, $'!X69=0, \"\", '#1, $'!Y69/('#1, $'!W68-'#1, $'!X69))","v":""},{"$f":"IF('#1, $'!W68=0, \"\", '#1, $'!Z69/'#1, $'!$F69)","v":""}]

{"sheet":"yields","index":4,"n_rows":247,"n_cols":15,"rows_kept":247,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: DISCOUNT FACTORS, FORWARD LIBOR RATES, AND FLOATING COUPON PAYMENTS"]
[]
[null,"Discount factors:",null,null,{"$f":"_xll.AC.data.list_x(OFFSET(I8, 0, 0, COUNT(I8:I300), 1), 1, 1)","v":"java.util.ArrayList@Sun, 24 Jun 2018 12:50:55:461..6427654618439067051"},null,null,null,null," "]
[null,"Source: Bloomberg, ",null,null,null,null,"Time period (in month)",null,3,null,"Source: Bloomberg SWPM tool",null,null,null,"Coupon payments"]
[null,"maturity","treasury rate",null,"Month index","Interpolated treasury rate","Discount factor (Monthly)",{"$f":"E6","v":"Month index"},"Discount factor",null,"Month index","Date","Projected 1-month Libor",null,{"$f":"K6","v":"Month index"}]
[null,0.25,2,null,0,{"$f":"F10 - (F13-F10)","v":0.02},1,0,{"$f":"OFFSET($G$7, I$5*H7, 0)","v":1},null,{"$f":"E7","v":0},null,null,null,{"$f":"K7","v":0}]
[null,0.5,2,null,{"$f":"E7+1","v":1},{"$f":"F7*2/3+F10*1/3","v":0.02},{"$f":"G7*2/3+G10*1/3","v":0.99834983498349827},{"$f":"H7+1","v":1},{"$f":"OFFSET($G$7, I$5*H8, 0)","v":0.99504950495049505},null,{"$f":"E8","v":1},null,null,null,{"$f":"K8","v":1}]
[null,1,2,null,{"$f":"E8+1","v":2},{"$f":"F7*1/3+F10*2/3","v":0.02},{"$f":"G7*1/3+G10*2/3","v":0.99669966996699677},{"$f":"H8+1","v":2},0.99009900990099009,null,2,null,null,null,2]
[null,2,2,null,3,{"$f":"C7/100","v":0.02},{"$f":"AVERAGE(G7, G13)","v":0.99504950495049505},3,0.98519752965395546,null,3,null,null,null,3]
[null,3,2,null,4,{"$f":"F10*2/3+F13*1/3","v":0.02},{"$f":"G10*2/3+G13*1/3","v":0.99339933993399343},4,0.98029604940692083,null,4,null,null,null,4]
[null,4,2,null,5,{"$f":"F10*1/3+F13*2/3","v":0.02},{"$f":"G10*1/3+G13*2/3","v":0.99174917491749182},5,0.97544309866728263,null,5,null,null,null,5]
[null,5,2,null,6,{"$f":"C8/100","v":0.02},{"$f":"1 / (1+F13/2)","v":0.99009900990099009},6,0.97059014792764453,null,6,null,null,null,6]
[null,7,2,null,7,{"$f":"F13*2/3+F16*1/3","v":0.02},{"$f":"G13*2/3+G16*1/3","v":0.98846518315197862},7,0.96578524620523032,null,7,null,null,null,7]
[null,8,2,null,8,{"$f":"F13*1/3+F16*2/3","v":0.02},{"$f":"G13*1/3+G16*2/3","v":0.98683135640296704},8,0.96098034448281622,null,8,null,null,null,8]
[null,9,2,null,9,{"$f":"AVERAGE(F13, F19)","v":0.02},{"$f":"AVERAGE(G13, G19)","v":0.98519752965395546},9,0.95622301604478255,null,9,null,null,null,9]
[null,10,2,null,10,{"$f":"F16*2/3+F19*1/3","v":0.02},{"$f":"G16*2/3+G19*1/3","v":0.98356370290494399},10,0.95146568760674888,null,10,null,null,null,10]
[null,15,2,null,11,{"$f":"F16*1/3+F19*2/3","v":0.02},{"$f":"G16*1/3+G19*2/3","v":0.9819298761559323},11,0.94675546143047784,null,11,null,null,null,11]
[null,20,2,null,12,{"$f":"C9/100","v":0.02},{"$f":"(1 - F19*SUM(G$13)/2) / (1+F19/2)","v":0.98029604940692083},12,0.94204523525420669,null,12,null,null,null,12]
[null,null,null,null,13,{"$f":"F19*2/3+F22*1/3","v":0.02},{"$f":"G19*2/3+G22*1/3","v":0.97867839916037469},13,0.937381644980671,null,13,null,null,null,13]
[null,null,null,null,14,{"$f":"F19*1/3+F22*2/3","v":0.02},{"$f":"G19*1/3+G22*2/3","v":0.97706074891382877},14,0.93271805470713531,null,14,null,null,null,14]
[null,null,null,null,15,{"$f":"AVERAGE(F19, F25)","v":0.02},{"$f":"AVERAGE(G19, G25)","v":0.97544309866728263},15,0.9281006385947238,null,15,null,null,null,15]
[null,null,null,null,16,{"$f":"F22*2/3+F25*1/3","v":0.02},{"$f":"G22*2/3+G25*1/3","v":0.97382544842073671},16,0.92348322248231229,null,16,null,null,null,16]
[null,null,null,null,17,{"$f":"F22*1/3+F25*2/3","v":0.02},{"$f":"G22*1/3+G25*2/3","v":0.97220779817419056},17,0.9189115233611127,null,17,null,null,null,17]
[null,null,null,null,18,{"$f":"AVERAGE(F19, F31)","v":0.02},{"$f":"(1 - F25*SUM(G$13, G$19)/2) / (1+F25/2)","v":0.97059014792764453},18,0.91433982423991311,null,18,null,null,null,18]
[null,null,null,null,19,{"$f":"F25*2/3+F28*1/3","v":0.02},{"$f":"G25*2/3+G28*1/3","v":0.96898851402017316},19,0.90981338946644819,null,19,null,null,null,19]
[null,null,null,null,20,{"$f":"F25*1/3+F28*2/3","v":0.02},{"$f":"G25*1/3+G28*2/3","v":0.96738688011270169},20,0.90528695469298326,null,20,null,null,null,20]
[null,null,null,null,21,{"$f":"AVERAGE(F25, F31)","v":0.02},{"$f":"AVERAGE(G25, G31)","v":0.96578524620523032},21,0.90080533610539426,null,21,null,null,null,21]
[null,null,null,null,22,{"$f":"F28*2/3+F31*1/3","v":0.02},{"$f":"G28*2/3+G31*1/3","v":0.96418361229775895},22,0.89632371751780515,null,22,null,null,null,22]
[null,null,null,null,23,{"$f":"F28*1/3+F31*2/3","v":0.02},{"$f":"G28*1/3+G31*2/3","v":0.96258197839028758},23,0.89188647139147936,null,23,null,null,null,23]
[null,null,null,null,24,{"$f":"C10/100","v":0.02},{"$f":"(1 - F31*SUM(G$13, G$19, G$25)/2) / (1+F31/2)","v":0.96098034448281622},24,0.88744922526515368,null,24,null,null,null,24]
[null,null,null,null,25,{"$f":"F31*2/3+F34*1/3","v":0.02},{"$f":"G31*2/3+G34*1/3","v":0.95939456833680503},25,0.88305591226879154,null,25,null,null,null,25]
[null,null,null,null,26,{"$f":"F31*1/3+F34*2/3","v":0.02},{"$f":"G31*1/3+G34*2/3","v":0.95780879219079373},26,0.8786625992724294,null,26,null,null,null,26]
[null,null,null,null,27,{"$f":"AVERAGE(F31, F37)","v":0.02},{"$f":"AVERAGE(G31, G37)","v":0.95622301604478255},27,0.87431278442454607,null,27,null,null,null,27]
[null,null,null,null,28,{"$f":"F34*2/3+F37*1/3","v":0.02},{"$f":"G34*2/3+G37*1/3","v":0.95463723989877125},28,0.86996296957666275,null,28,null,null,null,28]
[null,null,null,null,29,{"$f":"F34*1/3+F37*2/3","v":0.02},{"$f":"G34*1/3+G37*2/3","v":0.95305146375276006},29,0.86565622220252081,null,29,null,null,null,29]
[null,null,null,null,30,{"$f":"AVERAGE(F31, F43)","v":0.02},{"$f":"(1 - F37*SUM(G$13, G$19, G$25, G$31)/2) / (1+F37/2)","v":0.95146568760674888},30,0.86134947482837898,null,30,null,null,null,30]
[null,null,null,null,31,{"$f":"F37*2/3+F40*1/3","v":0.02},{"$f":"G37*2/3+G40*1/3","v":0.94989561221465857},31,0.8570853685173474,null,31,null,null,null,31]
[null,null,null,null,32,{"$f":"F37*1/3+F40*2/3","v":0.02},{"$f":"G37*1/3+G40*2/3","v":0.94832553682256826},32,0.85282126220631582,null,32,null,null,null,32]
[null,null,null,null,33,{"$f":"AVERAGE(F37, F43)","v":0.02},{"$f":"AVERAGE(G37, G43)","v":0.94675546143047784},33,0.84859937476965097,null,33,null,null,null,33]
[null,null,null,null,34,{"$f":"F40*2/3+F43*1/3","v":0.02},{"$f":"G40*2/3+G43*1/3","v":0.94518538603838742},34,0.84437748733298601,null,34,null,null,null,34]
[null,null,null,null,35,{"$f":"F40*1/3+F43*2/3","v":0.02},{"$f":"G40*1/3+G43*2/3","v":0.94361531064629711},35,0.84019740076203053,null,35,null,null,null,35]
[null,null,null,null,36,{"$f":"C11/100","v":0.02},{"$f":"(1 - F43*SUM(G$13, G$19, G$25, G$31, G$37)/2) / (1+F43/2)","v":0.94204523525420669},36,0.83601731419107517,null,36,null,null,null,36]
[null,null,null,null,37,{"$f":"F43*2/3+F46*1/3","v":0.02},{"$f":"G43*2/3+G46*1/3","v":0.94049070516302824},37,0.83187861461587187,null,37,null,null,null,37]
[null,null,null,null,38,{"$f":"F43*1/3+F46*2/3","v":0.02},{"$f":"G43*1/3+G46*2/3","v":0.93893617507184968},38,0.82773991504066846,null,38,null,null,null,38]
[null,null,null,null,39,{"$f":"AVERAGE(F43, F49)","v":0.02},{"$f":"AVERAGE(G43, G49)","v":0.937381644980671},39,0.82364219268898198,null,39,null,null,null,39]
[null,null,null,null,40,{"$f":"F46*2/3+F49*1/3","v":0.02},{"$f":"G46*2/3+G49*1/3","v":0.93582711488949255},40,0.81954447033729549,null,40,null,null,null,40]
[null,null,null,null,41,{"$f":"F46*1/3+F49*2/3","v":0.02},{"$f":"G46*1/3+G49*2/3","v":0.93427258479831399},41,0.81548731949404163,null,41,null,null,null,41]
[null,null,null,null,42,{"$f":"AVERAGE(F43, F55)","v":0.02},{"$f":"(1 - F49*SUM(G$13, G$19, G$25, G$31, G$37, G$43)/2) / (1+F49/2)","v":0.93271805470713531},42,0.81143016865078776,null,42,null,null,null,42]
[null,null,null,null,43,{"$f":"F49*2/3+F52*1/3","v":0.02},{"$f":"G49*2/3+G52*1/3","v":0.93117891600299818},43,0.80741318761786296,null,43,null,null,null,43]
[null,null,null,null,44,{"$f":"F49*1/3+F52*2/3","v":0.02},{"$f":"G49*1/3+G52*2/3","v":0.92963977729886094},44,0.80339620658493827,null,44,null,null,null,44]
[null,null,null,null,45,{"$f":"AVERAGE(F49, F55)","v":0.02},{"$f":"AVERAGE(G49, G55)","v":0.9281006385947238},45,0.79941899764144853,null,45,null,null,null,45]
[null,null,null,null,46,{"$f":"F52*2/3+F55*1/3","v":0.02},{"$f":"G52*2/3+G55*1/3","v":0.92656149989058667},46,0.79544178869795867,null,46,null,null,null,46]
[null,null,null,null,47,{"$f":"F52*1/3+F55*2/3","v":0.02},{"$f":"G52*1/3+G55*2/3","v":0.92502236118644943},47,0.79150395806084006,null,47,null,null,null,47]
[null,null,null,null,48,{"$f":"C12/100","v":0.02},{"$f":"(1 - F55*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49)/2) / (1+F55/2)","v":0.92348322248231229},48,0.78756612742372145,null,48,null,null,null,48]
[null,null,null,null,49,{"$f":"F55*2/3+F58*1/3","v":0.02},{"$f":"G55*2/3+G58*1/3","v":0.92195932277524573},49,0.78366728520875251,null,49,null,null,null,49]
[null,null,null,null,50,{"$f":"F55*1/3+F58*2/3","v":0.02},{"$f":"G55*1/3+G58*2/3","v":0.92043542306817927},50,0.77976844299378356,null,50,null,null,null,50]
[null,null,null,null,51,{"$f":"AVERAGE(F55, F61)","v":0.02},{"$f":"AVERAGE(G55, G61)","v":0.9189115233611127},51,0.77590820317698272,null,51,null,null,null,51]
[null,null,null,null,52,{"$f":"F58*2/3+F61*1/3","v":0.02},{"$f":"G58*2/3+G61*1/3","v":0.91738762365404614},52,0.77204796336018189,null,52,null,null,null,52]
[null,null,null,null,53,{"$f":"F58*1/3+F61*2/3","v":0.02},{"$f":"G58*1/3+G61*2/3","v":0.91586372394697968},53,0.76822594373958686,null,53,null,null,null,53]
[null,null,null,null,54,{"$f":"AVERAGE(F55, F67)","v":0.02},{"$f":"(1 - F61*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55)/2) / (1+F61/2)","v":0.91433982423991311},54,0.76440392411899183,null,54,null,null,null,54]
[null,null,null,null,55,{"$f":"F61*2/3+F64*1/3","v":0.02},{"$f":"G61*2/3+G64*1/3","v":0.91283101264875821},55,0.76061974627681872,null,55,null,null,null,55]
[null,null,null,null,56,{"$f":"F61*1/3+F64*2/3","v":0.02},{"$f":"G61*1/3+G64*2/3","v":0.9113222010576032},56,0.7568355684346455,null,56,null,null,null,56]
[null,null,null,null,57,{"$f":"AVERAGE(F61, F67)","v":0.02},{"$f":"AVERAGE(G61, G67)","v":0.90981338946644819},57,0.75308885769982048,null,57,null,null,null,57]
[null,null,null,null,58,{"$f":"F64*2/3+F67*1/3","v":0.02},{"$f":"G64*2/3+G67*1/3","v":0.90830457787529317},58,0.74934214696499557,null,58,null,null,null,58]
[null,null,null,null,59,{"$f":"F64*1/3+F67*2/3","v":0.02},{"$f":"G64*1/3+G67*2/3","v":0.90679576628413816},59,0.74563253237605986,null,59,null,null,null,59]
[null,null,null,null,60,{"$f":"C13/100","v":0.02},{"$f":"(1 - F67*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61)/2) / (1+F67/2)","v":0.90528695469298326},60,0.74192291778712416,null,60,null,null,null,60]
[null,null,null,null,61,{"$f":"F67*2/3+F70*1/3","v":0.02},{"$f":"G67*2/3+G70*1/3","v":0.90379308183045359},61,0.73825003205550477,null,61,null,null,null,61]
[null,null,null,null,62,{"$f":"F67*1/3+F70*2/3","v":0.02},{"$f":"G67*1/3+G70*2/3","v":0.90229920896792393},62,0.73457714632388538,null,62,null,null,null,62]
[null,null,null,null,63,{"$f":"AVERAGE(F67, F73)","v":0.02},{"$f":"AVERAGE(G67, G73)","v":0.90080533610539426},63,0.7309406257975295,null,63,null,null,null,63]
[null,null,null,null,64,{"$f":"F70*2/3+F73*1/3","v":0.02},{"$f":"G70*2/3+G73*1/3","v":0.89931146324286448},64,0.72730410527117362,null,64,null,null,null,64]
[null,null,null,null,65,{"$f":"F70*1/3+F73*2/3","v":0.02},{"$f":"G70*1/3+G73*2/3","v":0.89781759038033482},65,{"$f":"OFFSET($G$7, I$5*H72, 0)","v":0.723703589898544},null,{"$f":"E72","v":65},null,null,null,{"$f":"K72","v":65}]
[null,null,null,null,{"$f":"E72+1","v":66},{"$f":"AVERAGE(F67, F79)","v":0.02},{"$f":"(1 - F73*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67)/2) / (1+F73/2)","v":0.89632371751780515},{"$f":"H72+1","v":66},0.72010307452591449,null,66,null,null,null,66]
[null,null,null,null,67,{"$f":"F73*2/3+F76*1/3","v":0.02},{"$f":"G73*2/3+G76*1/3","v":0.89484463547569648},67,0.71653820782034061,null,67,null,null,null,67]
[null,null,null,null,68,{"$f":"F73*1/3+F76*2/3","v":0.02},{"$f":"G73*1/3+G76*2/3","v":0.89336555343358803},68,0.71297334111476685,null,68,null,null,null,68]
[null,null,null,null,69,{"$f":"AVERAGE(F73, F79)","v":0.02},{"$f":"AVERAGE(G73, G79)","v":0.89188647139147936},69,0.70944377011914916,null,69,null,null,null,69]
[null,null,null,null,70,{"$f":"F76*2/3+F79*1/3","v":0.02},{"$f":"G76*2/3+G79*1/3","v":0.89040738934937091},70,0.70591419912353137,null,70,null,null,null,70]
[null,null,null,null,71,{"$f":"F76*1/3+F79*2/3","v":0.02},{"$f":"G76*1/3+G79*2/3","v":0.88892830730726224},71,0.70241957437539515,null,71,null,null,null,71]
[null,null,null,null,72,{"$f":"AVERAGE(F67, F91)","v":0.02},{"$f":"(1 - F79*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73)/2) / (1+F79/2)","v":0.88744922526515368},72,0.69892494962725893,null,72,null,null,null,72]
[null,null,null,null,73,{"$f":"F79*2/3+F82*1/3","v":0.02},{"$f":"G79*2/3+G82*1/3","v":0.88598478759969967},73,0.6954649251241537,null,73,null,null,null,73]
[null,null,null,null,74,{"$f":"F79*1/3+F82*2/3","v":0.02},{"$f":"G79*1/3+G82*2/3","v":0.88452034993424555},74,0.69200490062104847,null,74,null,null,null,74]
[null,null,null,null,75,{"$f":"AVERAGE(F79, F85)","v":0.02},{"$f":"AVERAGE(G79, G85)","v":0.88305591226879154},75,0.68857913378629076,null,75,null,null,null,75]
[null,null,null,null,76,{"$f":"F82*2/3+F85*1/3","v":0.02},{"$f":"G82*2/3+G85*1/3","v":0.88159147460333753},76,0.68515336695153317,null,76,null,null,null,76]
[null,null,null,null,77,{"$f":"F82*1/3+F85*2/3","v":0.02},{"$f":"G82*1/3+G85*2/3","v":0.88012703693788341},77,0.68176151860028789,null,77,null,null,null,77]
[null,null,null,null,78,{"$f":"AVERAGE(F79, F91)","v":0.02},{"$f":"(1 - F85*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79)/2) / (1+F85/2)","v":0.8786625992724294},78,0.6783696702490426,null,78,null,null,null,78]
[null,null,null,null,79,{"$f":"F85*2/3+F88*1/3","v":0.02},{"$f":"G85*2/3+G88*1/3","v":0.87721266098980166},79,0.6750114045547404,null,79,null,null,null,79]
[null,null,null,null,80,{"$f":"F85*1/3+F88*2/3","v":0.02},{"$f":"G85*1/3+G88*2/3","v":0.87576272270717381},80,0.67165313886043831,null,80,null,null,null,80]
[null,null,null,null,81,{"$f":"AVERAGE(F85, F91)","v":0.02},{"$f":"AVERAGE(G85, G91)","v":0.87431278442454607},81,0,null,81,null,null,null,81]
[null,null,null,null,82,{"$f":"F88*2/3+F91*1/3","v":0.02},{"$f":"G88*2/3+G91*1/3","v":0.87286284614191834},82,0,null,82,null,null,null,82]
[null,null,null,null,83,{"$f":"F88*1/3+F91*2/3","v":0.02},{"$f":"G88*1/3+G91*2/3","v":0.87141290785929049},83,0,null,83,null,null,null,83]
[null,null,null,null,84,{"$f":"C14/100","v":0.02},{"$f":"(1 - F91*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85)/2) / (1+F91/2)","v":0.86996296957666275},84,0,null,84,null,null,null,84]
[null,null,null,null,85,{"$f":"F91*2/3+F94*1/3","v":0.02},{"$f":"G91*2/3+G94*1/3","v":0.86852738711861543},85,0,null,85,null,null,null,85]
[null,null,null,null,86,{"$f":"F91*1/3+F94*2/3","v":0.02},{"$f":"G91*1/3+G94*2/3","v":0.86709180466056812},86,0,null,86,null,null,null,86]
[null,null,null,null,87,{"$f":"AVERAGE(F91, F97)","v":0.02},{"$f":"AVERAGE(G91, G97)","v":0.86565622220252081},87,0,null,87,null,null,null,87]
[null,null,null,null,88,{"$f":"F94*2/3+F97*1/3","v":0.02},{"$f":"G94*2/3+G97*1/3","v":0.86422063974447361},88,0,null,88,null,null,null,88]
[null,null,null,null,89,{"$f":"F94*1/3+F97*2/3","v":0.02},{"$f":"G94*1/3+G97*2/3","v":0.86278505728642629},89,0,null,89,null,null,null,89]
[null,null,null,null,90,{"$f":"AVERAGE(F91, F103)","v":0.02},{"$f":"(1 - F97*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91)/2) / (1+F97/2)","v":0.86134947482837898},90,0,null,90,null,null,null,90]
[null,null,null,null,91,{"$f":"F97*2/3+F100*1/3","v":0.02},{"$f":"G97*2/3+G100*1/3","v":0.85992810605803516},91,0,null,91,null,null,null,91]
[null,null,null,null,92,{"$f":"F97*1/3+F100*2/3","v":0.02},{"$f":"G97*1/3+G100*2/3","v":0.85850673728769133},92,0,null,92,null,null,null,92]
[null,null,null,null,93,{"$f":"AVERAGE(F97, F103)","v":0.02},{"$f":"AVERAGE(G97, G103)","v":0.8570853685173474},93,0,null,93,null,null,null,93]
[null,null,null,null,94,{"$f":"F100*2/3+F103*1/3","v":0.02},{"$f":"G100*2/3+G103*1/3","v":0.85566399974700347},94,0,null,94,null,null,null,94]
[null,null,null,null,95,{"$f":"F100*1/3+F103*2/3","v":0.02},{"$f":"G100*1/3+G103*2/3","v":0.85424263097665964},95,0,null,95,null,null,null,95]
[null,null,null,null,96,{"$f":"C15/100","v":0.02},{"$f":"(1 - F103*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97)/2) / (1+F103/2)","v":0.85282126220631582},96,0,null,96,null,null,null,96]
[null,null,null,null,97,{"$f":"F103*2/3+F106*1/3","v":0.02},{"$f":"G103*2/3+G106*1/3","v":0.85141396639409417},null,null,null,97,null,null,null,97]
[null,null,null,null,98,{"$f":"F103*1/3+F106*2/3","v":0.02},{"$f":"G103*1/3+G106*2/3","v":0.85000667058187251},null,null,null,98,null,null,null,98]
[null,null,null,null,99,{"$f":"AVERAGE(F103, F109)","v":0.02},{"$f":"AVERAGE(G103, G109)","v":0.84859937476965097},null,null,null,99,null,null,null,99]
[null,null,null,null,100,{"$f":"F106*2/3+F109*1/3","v":0.02},{"$f":"G106*2/3+G109*1/3","v":0.84719207895742932},null,null,null,100,null,null,null,100]
[null,null,null,null,101,{"$f":"F106*1/3+F109*2/3","v":0.02},{"$f":"G106*1/3+G109*2/3","v":0.84578478314520766},null,null,null,101,null,null,null,101]
[null,null,null,null,102,{"$f":"AVERAGE(F103, F115)","v":0.02},{"$f":"(1 - F109*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103)/2) / (1+F109/2)","v":0.84437748733298601},null,null,null,102,null,null,null,102]
[null,null,null,null,103,{"$f":"F109*2/3+F112*1/3","v":0.02},{"$f":"G109*2/3+G112*1/3","v":0.84298412514266752},null,null,null,103,null,null,null,103]
[null,null,null,null,104,{"$f":"F109*1/3+F112*2/3","v":0.02},{"$f":"G109*1/3+G112*2/3","v":0.84159076295234903},null,null,null,104,null,null,null,104]
[null,null,null,null,105,{"$f":"AVERAGE(F109, F115)","v":0.02},{"$f":"AVERAGE(G109, G115)","v":0.84019740076203053},null,null,null,105,null,null,null,105]
[null,null,null,null,106,{"$f":"F112*2/3+F115*1/3","v":0.02},{"$f":"G112*2/3+G115*1/3","v":0.83880403857171215},null,null,null,106,null,null,null,106]
[null,null,null,null,107,{"$f":"F112*1/3+F115*2/3","v":0.02},{"$f":"G112*1/3+G115*2/3","v":0.83741067638139366},null,null,null,107,null,null,null,107]
[null,null,null,null,108,{"$f":"C16/100","v":0.02},{"$f":"(1 - F115*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109)/2) / (1+F115/2)","v":0.83601731419107517},null,null,null,108,null,null,null,108]
[null,null,null,null,109,{"$f":"F115*2/3+F118*1/3","v":0.02},{"$f":"G115*2/3+G118*1/3","v":0.8346377476660074},null,null,null,109,null,null,null,109]
[null,null,null,null,110,{"$f":"F115*1/3+F118*2/3","v":0.02},{"$f":"G115*1/3+G118*2/3","v":0.83325818114093964},null,null,null,110,null,null,null,110]
[null,null,null,null,111,{"$f":"AVERAGE(F115, F121)","v":0.02},{"$f":"AVERAGE(G115, G121)","v":0.83187861461587187},null,null,null,111,null,null,null,111]
[null,null,null,null,112,{"$f":"F118*2/3+F121*1/3","v":0.02},{"$f":"G118*2/3+G121*1/3","v":0.8304990480908041},null,null,null,112,null,null,null,112]
[null,null,null,null,113,{"$f":"F118*1/3+F121*2/3","v":0.02},{"$f":"G118*1/3+G121*2/3","v":0.82911948156573634},null,null,null,113,null,null,null,113]
[null,null,null,null,114,{"$f":"AVERAGE(F115, F127)","v":0.02},{"$f":"(1 - F121*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115)/2) / (1+F121/2)","v":0.82773991504066846},null,null,null,114,null,null,null,114]
[null,null,null,null,115,{"$f":"F121*2/3+F124*1/3","v":0.02},{"$f":"G121*2/3+G124*1/3","v":0.82637400759010626},null,null,null,115,null,null,null,115]
[null,null,null,null,116,{"$f":"F121*1/3+F124*2/3","v":0.02},{"$f":"G121*1/3+G124*2/3","v":0.82500810013954418},null,null,null,116,null,null,null,116]
[null,null,null,null,117,{"$f":"AVERAGE(F121, F127)","v":0.02},{"$f":"AVERAGE(G121, G127)","v":0.82364219268898198},null,null,null,117,null,null,null,117]
[null,null,null,null,118,{"$f":"F124*2/3+F127*1/3","v":0.02},{"$f":"G124*2/3+G127*1/3","v":0.82227628523841978},null,null,null,118,null,null,null,118]
[null,null,null,null,119,{"$f":"F124*1/3+F127*2/3","v":0.02},{"$f":"G124*1/3+G127*2/3","v":0.82091037778785769},null,null,null,119,null,null,null,119]
[null,null,null,null,120,{"$f":"C17/100","v":0.02},{"$f":"(1 - F127*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121)/2) / (1+F127/2)","v":0.81954447033729549},null,null,null,120,null,null,null,120]
[null,null,null,null,121,{"$f":"F127*2/3+F130*1/3","v":0.02},{"$f":"G127*2/3+G130*1/3","v":0.81819208672287758},null,null,null,121,null,null,null,121]
[null,null,null,null,122,{"$f":"F127*1/3+F130*2/3","v":0.02},{"$f":"G127*1/3+G130*2/3","v":0.81683970310845955},null,null,null,122,null,null,null,122]
[null,null,null,null,123,{"$f":"AVERAGE(F127, F133)","v":0.02},{"$f":"AVERAGE(G127, G133)","v":0.81548731949404163},null,null,null,123,null,null,null,123]
[null,null,null,null,124,{"$f":"F130*2/3+F133*1/3","v":0.02},{"$f":"G130*2/3+G133*1/3","v":0.81413493587962371},null,null,null,124,null,null,null,124]
[null,null,null,null,125,{"$f":"F130*1/3+F133*2/3","v":0.02},{"$f":"G130*1/3+G133*2/3","v":0.81278255226520568},null,null,null,125,null,null,null,125]
[null,null,null,null,126,{"$f":"AVERAGE(F127, F139)","v":0.02},{"$f":"(1 - F133*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127)/2) / (1+F133/2)","v":0.81143016865078776},null,null,null,126,null,null,null,126]
[null,null,null,null,127,{"$f":"F133*2/3+F136*1/3","v":0.02},{"$f":"G133*2/3+G136*1/3","v":0.81009117497314609},null,null,null,127,null,null,null,127]
[null,null,null,null,128,{"$f":"F133*1/3+F136*2/3","v":0.02},{"$f":"G133*1/3+G136*2/3","v":0.80875218129550452},null,null,null,128,null,null,null,128]
[null,null,null,null,129,{"$f":"AVERAGE(F133, F139)","v":0.02},{"$f":"AVERAGE(G133, G139)","v":0.80741318761786296},null,null,null,{"$f":"E136","v":129},null,null,null,{"$f":"K136","v":129}]
[null,null,null,null,{"$f":"E136+1","v":130},{"$f":"F136*2/3+F139*1/3","v":0.02},{"$f":"G136*2/3+G139*1/3","v":0.8060741939402214},null,null,null,130,null,null,null,130]
[null,null,null,null,131,{"$f":"F136*1/3+F139*2/3","v":0.02},{"$f":"G136*1/3+G139*2/3","v":0.80473520026257983},null,null,null,131,null,null,null,131]
[null,null,null,null,132,{"$f":"F127*4/5 + F187*1/5","v":0.02},{"$f":"(1 - F139*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133)/2) / (1+F139/2)","v":0.80339620658493827},null,null,null,132,null,null,null,132]
[null,null,null,null,133,{"$f":"F139*2/3+F142*1/3","v":0.02},{"$f":"G139*2/3+G142*1/3","v":0.80207047027044165},null,null,null,133,null,null,null,133]
[null,null,null,null,134,{"$f":"F139*1/3+F142*2/3","v":0.02},{"$f":"G139*1/3+G142*2/3","v":0.80074473395594503},null,null,null,134,null,null,null,134]
[null,null,null,null,135,{"$f":"AVERAGE(F139, F145)","v":0.02},{"$f":"AVERAGE(G139, G145)","v":0.79941899764144853},null,null,null,135,null,null,null,135]
[null,null,null,null,136,{"$f":"F142*2/3+F145*1/3","v":0.02},{"$f":"G142*2/3+G145*1/3","v":0.79809326132695191},null,null,null,136,null,null,null,136]
[null,null,null,null,137,{"$f":"F142*1/3+F145*2/3","v":0.02},{"$f":"G142*1/3+G145*2/3","v":0.79676752501245529},null,null,null,137,null,null,null,137]
[null,null,null,null,138,{"$f":"AVERAGE(F139, F151)","v":0.02},{"$f":"(1 - F145*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139)/2) / (1+F145/2)","v":0.79544178869795867},null,null,null,138,null,null,null,138]
[null,null,null,null,139,{"$f":"F145*2/3+F148*1/3","v":0.02},{"$f":"G145*2/3+G148*1/3","v":0.79412917848558573},null,null,null,139,null,null,null,139]
[null,null,null,null,140,{"$f":"F145*1/3+F148*2/3","v":0.02},{"$f":"G145*1/3+G148*2/3","v":0.7928165682732129},null,null,null,140,null,null,null,140]
[null,null,null,null,141,{"$f":"AVERAGE(F145, F151)","v":0.02},{"$f":"AVERAGE(G145, G151)","v":0.79150395806084006},null,null,null,141,null,null,null,141]
[null,null,null,null,142,{"$f":"F148*2/3+F151*1/3","v":0.02},{"$f":"G148*2/3+G151*1/3","v":0.79019134784846723},null,null,null,142,null,null,null,142]
[null,null,null,null,143,{"$f":"F148*1/3+F151*2/3","v":0.02},{"$f":"G148*1/3+G151*2/3","v":0.7888787376360944},null,null,null,143,null,null,null,143]
[null,null,null,null,144,{"$f":"F127*3/5 + F187*2/5","v":0.02},{"$f":"(1 - F151*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145)/2) / (1+F$151/2)","v":0.78756612742372145},null,null,null,144,null,null,null,144]
[null,null,null,null,145,{"$f":"F151*2/3+F154*1/3","v":0.02},{"$f":"G151*2/3+G154*1/3","v":0.78626651335206521},null,null,null,145,null,null,null,145]
[null,null,null,null,146,{"$f":"F151*1/3+F154*2/3","v":0.02},{"$f":"G151*1/3+G154*2/3","v":0.78496689928040886},null,null,null,146,null,null,null,146]
[null,null,null,null,147,{"$f":"AVERAGE(F151, F157)","v":0.02},{"$f":"AVERAGE(G151, G157)","v":0.78366728520875251},null,null,null,147,null,null,null,147]
[null,null,null,null,148,{"$f":"F154*2/3+F157*1/3","v":0.02},{"$f":"G154*2/3+G157*1/3","v":0.78236767113709615},null,null,null,148,null,null,null,148]
[null,null,null,null,149,{"$f":"F154*1/3+F157*2/3","v":0.02},{"$f":"G154*1/3+G157*2/3","v":0.7810680570654398},null,null,null,149,null,null,null,149]
[null,null,null,null,150,{"$f":"AVERAGE(F151, F163)","v":0.02},{"$f":"(1 - F157*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151)/2) / (1+F$151/2)","v":0.77976844299378356},null,null,null,150,null,null,null,150]
[null,null,null,null,151,{"$f":"F157*2/3+F160*1/3","v":0.02},{"$f":"G157*2/3+G160*1/3","v":0.77848169638818332},null,null,null,151,null,null,null,151]
[null,null,null,null,152,{"$f":"F157*1/3+F160*2/3","v":0.02},{"$f":"G157*1/3+G160*2/3","v":0.77719494978258297},null,null,null,152,null,null,null,152]
[null,null,null,null,153,{"$f":"AVERAGE(F157, F163)","v":0.02},{"$f":"AVERAGE(G157, G163)","v":0.77590820317698272},null,null,null,153,null,null,null,153]
[null,null,null,null,154,{"$f":"F160*2/3+F163*1/3","v":0.02},{"$f":"G160*2/3+G163*1/3","v":0.77462145657138248},null,null,null,154,null,null,null,154]
[null,null,null,null,155,{"$f":"F160*1/3+F163*2/3","v":0.02},{"$f":"G160*1/3+G163*2/3","v":0.77333470996578213},null,null,null,155,null,null,null,155]
[null,null,null,null,156,{"$f":"F127*2/5 + F187*3/5","v":0.02},{"$f":"(1 - F163*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157)/2) / (1+F$151/2)","v":0.77204796336018189},null,null,null,156,null,null,null,156]
[null,null,null,null,157,{"$f":"F163*2/3+F166*1/3","v":0.02},{"$f":"G163*2/3+G166*1/3","v":0.77077395681998362},null,null,null,157,null,null,null,157]
[null,null,null,null,158,{"$f":"F163*1/3+F166*2/3","v":0.02},{"$f":"G163*1/3+G166*2/3","v":0.76949995027978524},null,null,null,158,null,null,null,158]
[null,null,null,null,159,{"$f":"AVERAGE(F163, F169)","v":0.02},{"$f":"AVERAGE(G163, G169)","v":0.76822594373958686},null,null,null,159,null,null,null,159]
[null,null,null,null,160,{"$f":"F166*2/3+F169*1/3","v":0.02},{"$f":"G166*2/3+G169*1/3","v":0.76695193719938848},null,null,null,160,null,null,null,160]
[null,null,null,null,161,{"$f":"F166*1/3+F169*2/3","v":0.02},{"$f":"G166*1/3+G169*2/3","v":0.7656779306591901},null,null,null,161,null,null,null,161]
[null,null,null,null,162,{"$f":"AVERAGE(F163, F175)","v":0.02},{"$f":"(1 - F169*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163)/2) / (1+F$151/2)","v":0.76440392411899183},null,null,null,162,null,null,null,162]
[null,null,null,null,163,{"$f":"F169*2/3+F172*1/3","v":0.02},{"$f":"G169*2/3+G172*1/3","v":0.76314253150493405},null,null,null,163,null,null,null,163]
[null,null,null,null,164,{"$f":"F169*1/3+F172*2/3","v":0.02},{"$f":"G169*1/3+G172*2/3","v":0.76188113889087639},null,null,null,164,null,null,null,164]
[null,null,null,null,165,{"$f":"AVERAGE(F169, F175)","v":0.02},{"$f":"AVERAGE(G169, G175)","v":0.76061974627681872},null,null,null,165,null,null,null,165]
[null,null,null,null,166,{"$f":"F172*2/3+F175*1/3","v":0.02},{"$f":"G172*2/3+G175*1/3","v":0.75935835366276094},null,null,null,166,null,null,null,166]
[null,null,null,null,167,{"$f":"F172*1/3+F175*2/3","v":0.02},{"$f":"G172*1/3+G175*2/3","v":0.75809696104870317},null,null,null,167,null,null,null,167]
[null,null,null,null,168,{"$f":"F127*1/5 + F187*4/5","v":0.02},{"$f":"(1 - F175*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169)/2) / (1+F$151/2)","v":0.7568355684346455},null,null,null,168,null,null,null,168]
[null,null,null,null,169,{"$f":"F175*2/3+F178*1/3","v":0.02},{"$f":"G175*2/3+G178*1/3","v":0.75558666485637049},null,null,null,169,null,null,null,169]
[null,null,null,null,170,{"$f":"F175*1/3+F178*2/3","v":0.02},{"$f":"G175*1/3+G178*2/3","v":0.75433776127809549},null,null,null,170,null,null,null,170]
[null,null,null,null,171,{"$f":"AVERAGE(F175, F181)","v":0.02},{"$f":"AVERAGE(G175, G181)","v":0.75308885769982048},null,null,null,171,null,null,null,171]
[null,null,null,null,172,{"$f":"F178*2/3+F181*1/3","v":0.02},{"$f":"G178*2/3+G181*1/3","v":0.75183995412154547},null,null,null,172,null,null,null,172]
[null,null,null,null,173,{"$f":"F178*1/3+F181*2/3","v":0.02},{"$f":"G178*1/3+G181*2/3","v":0.75059105054327047},null,null,null,173,null,null,null,173]
[null,null,null,null,174,{"$f":"AVERAGE(F175, F187)","v":0.02},{"$f":"(1 - F181*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169, G$175)/2) / (1+F$151/2)","v":0.74934214696499557},null,null,null,174,null,null,null,174]
[null,null,null,null,175,{"$f":"F181*2/3+F184*1/3","v":0.02},{"$f":"G181*2/3+G184*1/3","v":0.74810560876868371},null,null,null,175,null,null,null,175]
[null,null,null,null,176,{"$f":"F181*1/3+F184*2/3","v":0.02},{"$f":"G181*1/3+G184*2/3","v":0.74686907057237173},null,null,null,176,null,null,null,176]
[null,null,null,null,177,{"$f":"AVERAGE(F181, F187)","v":0.02},{"$f":"AVERAGE(G181, G187)","v":0.74563253237605986},null,null,null,177,null,null,null,177]
[null,null,null,null,178,{"$f":"F184*2/3+F187*1/3","v":0.02},{"$f":"G184*2/3+G187*1/3","v":0.744395994179748},null,null,null,178,null,null,null,178]
[null,null,null,null,179,{"$f":"F184*1/3+F187*2/3","v":0.02},{"$f":"G184*1/3+G187*2/3","v":0.74315945598343602},null,null,null,179,null,null,null,179]
[null,null,null,null,180,{"$f":"C18/100","v":0.02},{"$f":"(1 - F187*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169, G$175, G$181)/2) / (1+F$151/2)","v":0.74192291778712416},null,null,null,180,null,null,null,180]
[null,null,null,null,181,{"$f":"F187*2/3+F190*1/3","v":0.02},{"$f":"G187*2/3+G190*1/3","v":0.74069862254325103},null,null,null,181,null,null,null,181]
[null,null,null,null,182,{"$f":"F187*1/3+F190*2/3","v":0.02},{"$f":"G187*1/3+G190*2/3","v":0.7394743272993779},null,null,null,182,null,null,null,182]
[null,null,null,null,183,{"$f":"AVERAGE(F187, F193)","v":0.02},{"$f":"AVERAGE(G187, G193)","v":0.73825003205550477},null,null,null,183,null,null,null,183]
[null,null,null,null,184,{"$f":"F190*2/3+F193*1/3","v":0.02},{"$f":"G190*2/3+G193*1/3","v":0.73702573681163164},null,null,null,184,null,null,null,184]
[null,null,null,null,185,{"$f":"F190*1/3+F193*2/3","v":0.02},{"$f":"G190*1/3+G193*2/3","v":0.73580144156775851},null,null,null,185,null,null,null,185]
[null,null,null,null,186,{"$f":"AVERAGE(F187, F199)","v":0.02},{"$f":"(1 - F193*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169, G$175, G$181, G$187)/2) / (1+F$151/2)","v":0.73457714632388538},null,null,null,186,null,null,null,186]
[null,null,null,null,187,{"$f":"F193*2/3+F196*1/3","v":0.02},{"$f":"G193*2/3+G196*1/3","v":0.73336497281510016},null,null,null,187,null,null,null,187]
[null,null,null,null,188,{"$f":"F193*1/3+F196*2/3","v":0.02},{"$f":"G193*1/3+G196*2/3","v":0.73215279930631483},null,null,null,188,null,null,null,188]
[null,null,null,null,189,{"$f":"AVERAGE(F193, F199)","v":0.02},{"$f":"AVERAGE(G193, G199)","v":0.7309406257975295},null,null,null,189,null,null,null,189]
[null,null,null,null,190,{"$f":"F196*2/3+F199*1/3","v":0.02},{"$f":"G196*2/3+G199*1/3","v":0.72972845228874417},null,null,null,190,null,null,null,190]
[null,null,null,null,191,{"$f":"F196*1/3+F199*2/3","v":0.02},{"$f":"G196*1/3+G199*2/3","v":0.72851627877995884},null,null,null,191,null,null,null,191]
[null,null,null,null,192,{"$f":"F187*4/5 + F247*1/5","v":0.02},{"$f":"(1 - F199*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169, G$175, G$181, G$187, G$193)/2) / (1+F$151/2)","v":0.72730410527117362},null,null,null,192,null,null,null,192]
[null,null,null,null,193,{"$f":"F199*2/3+F202*1/3","v":0.02},{"$f":"G199*2/3+G202*1/3","v":0.726103933480297},null,null,null,{"$f":"E200","v":193},null,null,null,{"$f":"K200","v":193}]
[null,null,null,null,{"$f":"E200+1","v":194},{"$f":"F199*1/3+F202*2/3","v":0.02},{"$f":"G199*1/3+G202*2/3","v":0.7249037616894205},null,null,null,194,null,null,null,194]
[null,null,null,null,195,{"$f":"AVERAGE(F199, F205)","v":0.02},{"$f":"AVERAGE(G199, G205)","v":0.723703589898544},null,null,null,195,null,null,null,195]
[null,null,null,null,196,{"$f":"F202*2/3+F205*1/3","v":0.02},{"$f":"G202*2/3+G205*1/3","v":0.72250341810766749},null,null,null,196,null,null,null,196]
[null,null,null,null,197,{"$f":"F202*1/3+F205*2/3","v":0.02},{"$f":"G202*1/3+G205*2/3","v":0.72130324631679099},null,null,null,197,null,null,null,197]
[null,null,null,null,198,{"$f":"AVERAGE(F199, F211)","v":0.02},{"$f":"(1 - F205*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169, G$175, G$181, G$187, G$193, G$199)/2) / (1+F$151/2)","v":0.72010307452591449},null,null,null,198,null,null,null,198]
[null,null,null,null,199,{"$f":"F205*2/3+F208*1/3","v":0.02},{"$f":"G205*2/3+G208*1/3","v":0.71891478562405653},null,null,null,199,null,null,null,199]
[null,null,null,null,200,{"$f":"F205*1/3+F208*2/3","v":0.02},{"$f":"G205*1/3+G208*2/3","v":0.71772649672219857},null,null,null,200,null,null,null,200]
[null,null,null,null,201,{"$f":"AVERAGE(F205, F211)","v":0.02},{"$f":"AVERAGE(G205, G211)","v":0.71653820782034061},null,null,null,201,null,null,null,201]
[null,null,null,null,202,{"$f":"F208*2/3+F211*1/3","v":0.02},{"$f":"G208*2/3+G211*1/3","v":0.71534991891848265},null,null,null,202,null,null,null,202]
[null,null,null,null,203,{"$f":"F208*1/3+F211*2/3","v":0.02},{"$f":"G208*1/3+G211*2/3","v":0.71416163001662469},null,null,null,203,null,null,null,203]
[null,null,null,null,204,{"$f":"F187*3/5 + F247*2/5","v":0.02},{"$f":"(1 - F211*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169, G$175, G$181, G$187, G$193, G$199, G$205)/2) / (1+F$151/2)","v":0.71297334111476685},null,null,null,204,null,null,null,204]
[null,null,null,null,205,{"$f":"F211*2/3+F214*1/3","v":0.02},{"$f":"G211*2/3+G214*1/3","v":0.71179681744956091},null,null,null,205,null,null,null,205]
[null,null,null,null,206,{"$f":"F211*1/3+F214*2/3","v":0.02},{"$f":"G211*1/3+G214*2/3","v":0.71062029378435509},null,null,null,206,null,null,null,206]
[null,null,null,null,207,{"$f":"AVERAGE(F211, F217)","v":0.02},{"$f":"AVERAGE(G211, G217)","v":0.70944377011914916},null,null,null,207,null,null,null,207]
[null,null,null,null,208,{"$f":"F214*2/3+F217*1/3","v":0.02},{"$f":"G214*2/3+G217*1/3","v":0.70826724645394323},null,null,null,208,null,null,null,208]
[null,null,null,null,209,{"$f":"F214*1/3+F217*2/3","v":0.02},{"$f":"G214*1/3+G217*2/3","v":0.7070907227887373},null,null,null,209,null,null,null,209]
[null,null,null,null,210,{"$f":"AVERAGE(F211, F223)","v":0.02},{"$f":"(1 - F217*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169, G$175, G$181, G$187, G$193, G$199, G$205, G$211)/2) / (1+F$151/2)","v":0.70591419912353137},null,null,null,210,null,null,null,210]
[null,null,null,null,211,{"$f":"F217*2/3+F220*1/3","v":0.02},{"$f":"G217*2/3+G220*1/3","v":0.70474932420748604},null,null,null,211,null,null,null,211]
[null,null,null,null,212,{"$f":"F217*1/3+F220*2/3","v":0.02},{"$f":"G217*1/3+G220*2/3","v":0.70358444929144059},null,null,null,212,null,null,null,212]
[null,null,null,null,213,{"$f":"AVERAGE(F217, F223)","v":0.02},{"$f":"AVERAGE(G217, G223)","v":0.70241957437539515},null,null,null,213,null,null,null,213]
[null,null,null,null,214,{"$f":"F220*2/3+F223*1/3","v":0.02},{"$f":"G220*2/3+G223*1/3","v":0.70125469945934971},null,null,null,214,null,null,null,214]
[null,null,null,null,215,{"$f":"F220*1/3+F223*2/3","v":0.02},{"$f":"G220*1/3+G223*2/3","v":0.70008982454330426},null,null,null,215,null,null,null,215]
[null,null,null,null,216,{"$f":"F187*2/5 + F247*3/5","v":0.02},{"$f":"(1 - F223*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169, G$175, G$181, G$187, G$193, G$199, G$205, G$211, G$217)/2) / (1+F$151/2)","v":0.69892494962725893},null,null,null,216,null,null,null,216]
[null,null,null,null,217,{"$f":"F223*2/3+F226*1/3","v":0.02},{"$f":"G223*2/3+G226*1/3","v":0.69777160812622385},null,null,null,217,null,null,null,217]
[null,null,null,null,218,{"$f":"F223*1/3+F226*2/3","v":0.02},{"$f":"G223*1/3+G226*2/3","v":0.69661826662518878},null,null,null,218,null,null,null,218]
[null,null,null,null,219,{"$f":"AVERAGE(F223, F229)","v":0.02},{"$f":"AVERAGE(G223, G229)","v":0.6954649251241537},null,null,null,219,null,null,null,219]
[null,null,null,null,220,{"$f":"F226*2/3+F229*1/3","v":0.02},{"$f":"G226*2/3+G229*1/3","v":0.69431158362311862},null,null,null,220,null,null,null,220]
[null,null,null,null,221,{"$f":"F226*1/3+F229*2/3","v":0.02},{"$f":"G226*1/3+G229*2/3","v":0.69315824212208355},null,null,null,221,null,null,null,221]
[null,null,null,null,222,{"$f":"AVERAGE(F223, F235)","v":0.02},{"$f":"(1 - F229*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169, G$175, G$181, G$187, G$193, G$199, G$205, G$211, G$217, G$223)/2) / (1+F$151/2)","v":0.69200490062104847},null,null,null,222,null,null,null,222]
[null,null,null,null,223,{"$f":"F229*2/3+F232*1/3","v":0.02},{"$f":"G229*2/3+G232*1/3","v":0.69086297834279586},null,null,null,223,null,null,null,223]
[null,null,null,null,224,{"$f":"F229*1/3+F232*2/3","v":0.02},{"$f":"G229*1/3+G232*2/3","v":0.68972105606454337},null,null,null,224,null,null,null,224]
[null,null,null,null,225,{"$f":"AVERAGE(F229, F235)","v":0.02},{"$f":"AVERAGE(G229, G235)","v":0.68857913378629076},null,null,null,225,null,null,null,225]
[null,null,null,null,226,{"$f":"F232*2/3+F235*1/3","v":0.02},{"$f":"G232*2/3+G235*1/3","v":0.68743721150803827},null,null,null,226,null,null,null,226]
[null,null,null,null,227,{"$f":"F232*1/3+F235*2/3","v":0.02},{"$f":"G232*1/3+G235*2/3","v":0.68629528922978567},null,null,null,227,null,null,null,227]
[null,null,null,null,228,{"$f":"F187*1/5 + F247*4/5","v":0.02},{"$f":"(1 - F235*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169, G$175, G$181, G$187, G$193, G$199, G$205, G$211, G$217, G$223, G$229)/2) / (1+F$151/2)","v":0.68515336695153317},null,null,null,228,null,null,null,228]
[null,null,null,null,229,{"$f":"F235*2/3+F238*1/3","v":0.02},{"$f":"G235*2/3+G238*1/3","v":0.68402275083445141},null,null,null,229,null,null,null,229]
[null,null,null,null,230,{"$f":"F235*1/3+F238*2/3","v":0.02},{"$f":"G235*1/3+G238*2/3","v":0.68289213471736965},null,null,null,230,null,null,null,230]
[null,null,null,null,231,{"$f":"AVERAGE(F235, F241)","v":0.02},{"$f":"AVERAGE(G235, G241)","v":0.68176151860028789},null,null,null,231,null,null,null,231]
[null,null,null,null,232,{"$f":"F238*2/3+F241*1/3","v":0.02},{"$f":"G238*2/3+G241*1/3","v":0.68063090248320612},null,null,null,232,null,null,null,232]
[null,null,null,null,233,{"$f":"F238*1/3+F241*2/3","v":0.02},{"$f":"G238*1/3+G241*2/3","v":0.67950028636612436},null,null,null,233,null,null,null,233]
[null,null,null,null,234,{"$f":"AVERAGE(F235, F247)","v":0.02},{"$f":"(1 - F241*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169, G$175, G$181, G$187, G$193, G$199, G$205, G$211, G$217, G$223, G$229, G$235)/2) / (1+F$151/2)","v":0.6783696702490426},null,null,null,234,null,null,null,234]
[null,null,null,null,235,{"$f":"F241*2/3+F244*1/3","v":0.02},{"$f":"G241*2/3+G244*1/3","v":0.67725024835094183},null,null,null,235,null,null,null,235]
[null,null,null,null,236,{"$f":"F241*1/3+F244*2/3","v":0.02},{"$f":"G241*1/3+G244*2/3","v":0.67613082645284117},null,null,null,236,null,null,null,236]
[null,null,null,null,237,{"$f":"AVERAGE(F241, F247)","v":0.02},{"$f":"AVERAGE(G241, G247)","v":0.6750114045547404},null,null,null,237,null,null,null,237]
[null,null,null,null,238,{"$f":"F244*2/3+F247*1/3","v":0.02},{"$f":"G244*2/3+G247*1/3","v":0.67389198265663974},null,null,null,238,null,null,null,238]
[null,null,null,null,239,{"$f":"F244*1/3+F247*2/3","v":0.02},{"$f":"G244*1/3+G247*2/3","v":0.67277256075853897},null,null,null,239,null,null,null,239]
[null,null,null,null,240,{"$f":"C19/100","v":0.02},{"$f":"(1 - F247*SUM(G$13, G$19, G$25, G$31, G$37, G$43, G$49, G$55, G$61, G$67, G$73, G$79, G$85, G$91, G$97, G$103, G$109, G$115, G$121, G$127, G$133, G$139, G$145, G$151, G$157, G$163, G$169, G$175, G$181, G$187, G$193, G$199, G$205, G$211, G$217, G$223, G$229, G$235, G$241)/2) / (1+F$151/2)","v":0.67165313886043831},null,null,null,240,null,null,null,240]

{"sheet":"calc","index":5,"n_rows":33,"n_cols":7,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: CMO CALCULATOR"]
[]
[null,"CMO Calculator objects",null,null,"CMO Functions"]
[]
[null,"Sample size",0,null,"Function parameters"]
[null,null,null,null,"arg-x","loss-rate"]
[null,null,null,null,"arg-y","tranche-price"]
[null,"Name",{"$f":"cmo!D4","v":"PHHMC 2007-5"},null,"name-tranche",{"$f":"cmo!B16","v":"A5.1"}]
[null,"CMO Object",{"$f":"_xll.AC.finance.cmo.model(cmo!D4, cmo!D6, cmo!D8, cmo!B11:I20)","v":"jeconkr.finance.FSTP.lib.model.cmo.CMO@Sun, 24 Jun 2018 12:50:59:765..6560790286919917282"}," ",{"$f":"_xll.AC.data.map(E7:E9, F7:F9)","v":"java.util.LinkedHashMap@Sun, 24 Jun 2018 12:50:59:682..4133231790662887917"},null," "]
[null,"Calculator",{"$f":"_xll.AC.finance.cmo.calc(calc!C10, yields!E4, cmo!H5, cmo!I5, cmo!H6, cmo!I6, C6)","v":"jeconkr.finance.FSTP.lib.model.cmo.calculator.CalculatorCMO@Sun, 24 Jun 2018 12:54:18:052..1666347281276317072"}," "]
[null,null,null,null,"Function object"]
[null,null,null,null,{"$f":"_xll.AC.finance.cmo.F($C$11, E10)","v":"jeconkr.finance.FSTP.lib.model.cmo.factory.FactoryCMO$FunctionCMO@Sun, 24 Jun 2018 12:54:18:053..2071019729525657325"},null," "]
[null,{"$f":"B9","v":"Name"},null,null,null,null," "]
[null,{"$f":"B10","v":"CMO Object"},null,null,"Function arguments",null," "]
[null,"Calculator",null,null,{"$f":"_xll.AC.data.list_lin_x(0.5%, 3%, 10)","v":"java.util.ArrayList@Sun, 24 Jun 2018 12:50:59:681..8095167022489556612"},null," "]
[null,null,null,null,null,null," "]
[null,null,null,null,"Function values",null," "]
[null,{"$f":"B14","v":"Name"},null,null,{"$f":"_xll.AC.math.F.eval1(E13, E16, cmo!H5)","v":{"$error":"#NAME?"}},null," "]
[null,{"$f":"B15","v":"CMO Object"}]
[null,"Calculator",null,null,"Solution:",{"$f":"_xll.FS(\"F.solve\", E13, 1, 0%, 4%, 0.1%, 10)","v":"#Unknown function: F.solve"}]
[]
[null,null,null,null,"loss-rate",{"$f":"F9 & \" price\"","v":"A5.1 price"}]
[null,{"$f":"B19","v":"Name"},null,null,{"$f":"_xll.AC.data._get(E16, \"\", 0)","v":5.0000000000000001E-3},{"$f":"_xll.AC.data._get(E19, \"\", 0)","v":0}]
[null,{"$f":"B20","v":"CMO Object"},null,null,7.7777777777777776E-3,0]
[null,"Calculator",null,null,1.0555555555555554E-2,0]
[null,null,null,null,1.3333333333333332E-2,0]
[null,null,null,null,1.6111111111111111E-2,0]
[null,{"$f":"B24","v":"Name"},null,null,1.8888888888888889E-2,0]
[null,{"$f":"B25","v":"CMO Object"},null,null,2.1666666666666667E-2,0]
[null,"Calculator",null,null,2.4444444444444446E-2,0]
[null,null,null,null,2.7222222222222224E-2,0]
[null,null,null,null,3.0000000000000002E-2,0]

{"sheet":"out","index":6,"n_rows":25,"n_cols":25,"rows_kept":25,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: CMO TRANCHE STRUCTURE OUTPUT",null,null,null,{"$f":"config!B10","v":"ranking"},{"$f":"config!B14","v":"ranking-loss"},null,null,{"$f":"F2","v":"ranking"},{"$f":"config!B15","v":"ranking-amortization"}]
[null,null,null,null,null,{"$f":"config!B11","v":"field"},{"$f":"config!B16","v":"cmo-structure"},null,null,{"$f":"F3","v":"field"},{"$f":"G3","v":"cmo-structure"}]
[null,null,null,null,null,{"$f":"config!B12","v":"period"},7,null,null,{"$f":"F4","v":"period"},{"$f":"G4","v":7}]
[null,null,null,null,null,"Loss-ranking:",{"$f":"_xll.AC.data.map(F2:F4, G2:G4)","v":"java.util.LinkedHashMap@Sun, 24 Jun 2018 12:50:59:858..1562710132011837713"},null," ","Amortization-ranking:",{"$f":"_xll.AC.data.map(J2:J4, K2:K4)","v":"java.util.LinkedHashMap@Sun, 24 Jun 2018 12:50:59:858..6900393333470424505"},null," ",null,null,null," ",null,null,null,null,null,null,null," "]
[]
[null,{"$f":"cmo!D4","v":"PHHMC 2007-5"}]
[]
[null,"Output object",{"$f":"_xll.AC.finance.cmo.get(calc!$C$10, G5)","v":"java.util.ArrayList@Sun, 24 Jun 2018 12:50:59:859..3894293974771873218"},null," ",{"$f":"_xll.AC.finance.cmo.get(calc!$C$10, K5)","v":"java.util.ArrayList@Sun, 24 Jun 2018 12:50:59:859..6882225664108132992"},null,null," ",null,null,null," ",null,null,null," "]
[null,"Dimension",{"$f":"_xll.AC.data.size(C9, 1)","v":7},{"$f":"_xll.AC.data.size(C9, 2)","v":2},null,{"$f":"_xll.AC.data.size(F9, 1)","v":7},{"$f":"_xll.AC.data.size(F9, 2)","v":3}]
[]
[null,"Loss ranking structure",null,null,null,"Amortization ranking structure",null,null,null,{"$f":"B12","v":"Loss ranking structure"},null,null,null,{"$f":"F12","v":"Amortization ranking structure"},null,null,null,{"$f":"J12","v":"Loss ranking structure"},null,null,null,{"$f":"N12","v":"Amortization ranking structure"}]
[null,{"$f":"_xll.AC.data._get(C9, \"\", 0)","v":"B1-B6"},"",null,null,{"$f":"_xll.AC.data._get(F9, \"\", 0)","v":"A5.1"},"",""]
[null,"A1-A5","A1[pr]",null,null,"A1-A3","A1[46.1%]",""]
[null,"","A2[pr]",null,null,"","A2-A3[53.9%]","A2[pr]"]
[null,"","A3[pr]",null,null,"","","A3[pr]"]
[null,"","A4[pr]",null,null,"A4","",""]
[null,"","A5.1[pr]",null,null,"A5.2","",""]
[null,"","A5.2[pr]",null,null,"B1-B6","",""]
[]
[]
[]
[]
[]
[null,{"$f":"B12","v":"Loss ranking structure"},null,null,null,{"$f":"F12","v":"Amortization ranking structure"},null,null,null,{"$f":"B25","v":"Loss ranking structure"},null,null,null,{"$f":"F25","v":"Amortization ranking structure"}]

{"sheet":"validate","index":7,"n_rows":19,"n_cols":10,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: CMO STRUCTURE VALIDATION"]
[null,"Validates (i) consistency of CMO child/parent balances; (ii) consistency of CMO balances with respect to losses / prepaid amortization ranking structure"]
[]
[null,{"$f":"cmo!D4","v":"PHHMC 2007-5"}]
[null,"Logs",{"$f":"_xll.AC.finance.cmo.validate(calc!C11)","v":"java.util.ArrayList@Sun, 24 Jun 2018 12:54:18:056..8956914243305320219"},null,null," ",null," ",null," "]
[null,{"$f":"_xll.AC.data.size(C6, 1)","v":305}]
[]
[null,"#","log"]
[null,1,{"$f":"_xll.AC.data._get(C6, \"\", 0)","v":"Error: Tranche 'root' balance is not balanced in period 1: 256,510,761 not equal 692,347,783;"}]
[null,{"$f":"B10+1","v":2},"Error: Tranche 'root' balance is not balanced in period 2: 243,626,070 not equal 665,585,844;"]
[null,{"$f":"B11+1","v":3}]
[null,4]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]

{"sheet":"config","index":8,"n_rows":22,"n_cols":8,"rows_kept":22,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: CONFIGURATION FILE",null,null,"Calculation enabled",null,true]
[]
[]
[null,"Test connection",{"$f":"_xll.AC.test.connection()","v":"host: home-pc; user: Konstantin Rybakov; key: null"}]
[]
[null,"Keys to retrieve output objects",null,null,"Configuration parameters for output arrays"]
[]
[null,"Key","Description",null,"Cell address","Row count","Col count","Comment"]
[null,"ranking","Key for CMO ranking name",null,{"$f":"addressFla(out!B13)","v":"'out'!$B$13"},{"$f":"out!C10","v":7},{"$f":"out!D10","v":2},"Loss ranking of CMO #1"]
[null,"field","Key for CMO field name",null,{"$f":"addressFla(out!F13)","v":"'out'!$F$13"},{"$f":"out!F10","v":7},{"$f":"out!G10","v":3},"Prepaid amortization ranking of CMO #1"]
[null,"period","Key for the period value",null,{"$f":"addressFla(summary!C6)","v":"'summary'!$C$6"},{"$f":"summary!V11","v":8},{"$f":"summary!W11","v":18},"Summary output for CMO #1"]
[null,"tranche-name","Name of the tranche, which field output is retrieved",null,{"$f":"addressFla('#1, $'!C10)","v":"'#1, $'!$C$10"},{"$f":"'#1, $'!F6","v":60},{"$f":"'#1, $'!E6","v":4},"Cash flows of Tranche #1 of CMO #1"]
[null,"ranking-loss","Ranking structure of the CMO tranches with respect to losses allocation",null,{"$f":"addressFla('#1, $'!H10)","v":"'#1, $'!$H$10"},{"$f":"F13","v":60},4,"Cash flows of Tranche #2 of CMO #1"]
[null,"ranking-amortization","Ranking structure of the CMO tranches with respect to amortization allocation",null,{"$f":"addressFla('#1, $'!M10)","v":"'#1, $'!$M$10"},60,4,"Cash flows of Tranche #3 of CMO #1"]
[null,"cmo-structure","Structure of the CMO tranches",null,{"$f":"addressFla('#1, $'!R10)","v":"'#1, $'!$R$10"},60,4,"Cash flows of Tranche #4 of CMO #1"]
[null,"cmo-balances","Balances of the CMO tranches in a given period of time",null,{"$f":"addressFla(validate!C10)","v":"'validate'!$C$10"},{"$f":"validate!B7","v":305},1,"Validation output for CMO #1"]
[null,"cmo-value-total","Total payout of the CMO tranches"]
[null,"cmo-value-npv","NPV value of the CMO tranches"]
[null,"tranche-balances","Balances of a given CMO tranche (balance, losses, coupon, amortization planned amd prepaid)"]
[null,"summary","Summary of the CMO valuation"]
[null,"tranches","Names of tranches in the summary output"]

{"sheet":"guide","index":9,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,1,32,8]]}
[]
[null,"Package: CMO\n\nAvailable functions:\n\n1.     CMO cmo-object = cmo(name, coupon-rate, number-of-periods, loss/amortization-ranking-structure);\nThe function creates an instance of CMO object\nSetting the ranking structure:\n1. If the alocation weights are set for the tranches, the weights-based ranking is applied to determine allocation of balances;\n2. If weights are not set, butranking is specified (each rank is described by an integer value), then hierarchial ranking is applied;\n3. If neither weights nor hierarchial ranking is set, then the default pro-rata ranking is applied. \n\n2.     CalculatorCMO cmo-calculator = calc(cmo-object, discount-factors, loss-rate-mean, loss-rate-stdev, amort-rate-mean, amort-rate-stdev);\nThe function creates an instance of the calculator and performes calculatins. \nMean and standard deviation of loss rates are calculated based on ratios of historical losses to outstanding balances at the beginning of the period;\nMean and standard deviation of prepaid amortization rates are calculated based on ratios of historical amortization adjusted for calculated planned amortization to outstanding balances at the end of the period but prior to prepaid amortization adjustment;\n\nNotes:\n\nBalance allocation order:\n     1. First losses are allocated to the tranches based on the loss-ranking structure;\n     2. Then coupon is paid based on outstanding balances;\n     3. Finally, amortization of the balances is performed (planned and prepaid);\n"]