{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["guide","calc","project","backtrack","impulse","charts","data, adj","data","fitted","res","config"],"not_rendered":{"charts":11,"images":0,"macros":1,"external_links":0,"defined_names":13,"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":"guide","index":0,"n_rows":2,"n_cols":2,"rows_kept":2,"cut":false,"hidden":false,"merged":[[1,1,32,8]]}
[]
[null,"Package: ac.stats.var\n\nAvailable functions for term structure estimation:\n"]

{"sheet":"calc","index":1,"n_rows":171,"n_cols":22,"rows_kept":171,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: VAR REGRESSION CALCULATOR"]
[]
[null,"A. Inputs and  Calculator:",null,null,null,null,null,null,null,null," "]
[]
[null,"parameters",null,null,null,null,null,null,null,null,null,"Parameter","Date","Value",null,"Parameter",null,"Value"]
[null,"add-constant",1,null,{"$f":"_xll.AC.data.map(B7:B7, C7:C7)","v":"java.util.LinkedHashMap@Tue, 23 Jan 2018 21:43:35:819..940910025344908797"},null,null,null,null,null," ","End date",{"$f":"'data, adj'!B29","v":"2017-06-30"},{"$f":"MATCH(M7, 'data, adj'!B7:B118, 0)","v":23}]
[null,null,null,null,null,null,null,null,null,null," ","Start date",{"$f":"OFFSET('data, adj'!B6, N8, 0)","v":"1997-06-30"},{"$f":"R8+N7","v":103},null,"Sample size",null,{"$f":"COUNT('data, adj'!B35:B114)","v":80}]
[null,"Calculator objects",null,null,null,null,null,null,null,null," ","Numbr of lags (p)",null,1,null,"Projections horizon",null,20]
[null,{"$f":"_xll.AC.data.list_xx(OFFSET('data, adj'!M6, N7, 0, R8, N10), 1)","v":"java.util.ArrayList@Tue, 23 Jan 2018 21:47:27:532..2453772618083353766"},null,null,null,null,null,null,null,null," ","Number of variables",null,7,null,"Backtesting horizon",null,4]
[null,{"$f":"_xll.AC.stats.reg.var(B10, N9, R9, R10, E7)","v":"jmathkr.lib.jmc.objects.stats.regression.linear.OutputVAR@Tue, 23 Jan 2018 21:49:54:542..5637620229310257013"},null,null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null,null,null,null," "]
[]
[null,"B. Output",null,null,null,null,null,null,null,null," "]
[]
[null,"Regression coefficients","-",1,{"$f":"D16+1","v":2},{"$f":"E16+1","v":3},4,5,6,7,null,"Steady state"]
[null,"Variable","Const",{"$f":"data!E6","v":"CA"},{"$f":"data!F6","v":"AB"},{"$f":"data!G6","v":"BC"},{"$f":"data!H6","v":"MB"},{"$f":"data!I6","v":"ON"},{"$f":"data!J6","v":"QC"},{"$f":"data!K6","v":"SK"}," ",null,{"$f":"D17","v":"CA"},{"$f":"E17","v":"AB"},{"$f":"F17","v":"BC"},{"$f":"G17","v":"MB"},"ON","QC","SK"]
[null,null,{"$f":"_xll.AC.stats.reg._get(B11, config!B7, 0)","v":"COEFFS"},"","","","","","","",null,"Model",{"$f":"_xll.AC.stats.reg._get(B11, config!B9, 1)","v":1.5355200214298734E-2},1.5048093015072608E-2,1.5479578162482924E-2,1.559634493454564E-2,1.5788984901952546E-2,1.3533876503042606E-2,1.6663303494124829E-2]
[null,{"$f":"OFFSET($C$17, 0, V19)","v":"CA"},1.0835875153146405E-2,0.60669095057737299,-3.2592612257214312E-2,-8.754933570990775E-3,8.9010549315987481E-2,-0.17448438651183115,-6.0702452396817652E-2,-0.11896350600638983,null,"Third-party",{"$f":"'data, adj'!F5","v":8.4891129817707012E-3},{"$f":"'data, adj'!G5","v":5.8765383963950467E-3},{"$f":"'data, adj'!H5","v":7.8015319897744339E-3},{"$f":"'data, adj'!I5","v":1.1472703089735374E-2},{"$f":"'data, adj'!J5","v":1.035595935290244E-2},{"$f":"'data, adj'!K5","v":8.453187506572122E-3},{"$f":"'data, adj'!L5","v":4.3816279451718921E-3},null,null,1]
[null,"AB",2.4202321679853071E-3,-0.13128479464660398,0.62283484505916586,0.11786870768573576,0.23353190981727551,0.1172395262722708,0.1284490397020405,-0.22714704629766902,null,"Historical average",{"$f":"AVERAGE('data, adj'!M35:M114)","v":1.4012723354437817E-2},{"$f":"AVERAGE('data, adj'!N35:N114)","v":1.524807350030335E-2},{"$f":"AVERAGE('data, adj'!O35:O114)","v":1.4212471600406108E-2},{"$f":"AVERAGE('data, adj'!P35:P114)","v":1.4731454789986475E-2},{"$f":"AVERAGE('data, adj'!Q35:Q114)","v":1.3974570588062018E-2},{"$f":"AVERAGE('data, adj'!R35:R114)","v":1.3348570137132953E-2},{"$f":"AVERAGE('data, adj'!S35:S114)","v":1.6920771649507914E-2},null,null,{"$f":"V19+1","v":2}]
[null,"BC",6.3511253002403465E-3,1.0614248076932709,-7.862749555663949E-2,-8.0312425320565928E-2,0.22652201739090011,-0.34860481658771281,-6.6065467916360754E-2,-0.11271586632729186,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V20+1","v":3}]
[null,"MB",9.3592537896460513E-3,-0.13142696852964786,0.13858692671311085,0.1692105451348245,-0.26951513521789183,-7.4124931677913251E-3,0.31765075498594297,0.21435379880587702,null,"Eigen-values",null,null,null,null,null,null,null,null,null,4]
[null,"ON",1.5604069559005491E-2,0.63800888474906259,-6.0262519028915496E-2,-0.11256666106257539,8.3005907102884829E-2,-0.2267209867341039,-0.26854652328433881,-6.2588876329090493E-2,null,"RE",{"$f":"_xll.AC.stats.reg._get(B11, config!B10, 0)","v":0.58248012652475412},0.58248012652475412,0.4222565402490901,-0.29046699575706647,6.1412916556672539E-2,6.1412916556672539E-2,-8.8744929425615862E-2,null,null,5]
[null,"QC",7.4984133446659839E-3,-0.12119425122242275,0.11917131707883609,0.10068535472680315,-8.1704898283760374E-3,0.15750787029179103,0.23072811616464667,-5.6264243781778411E-2,null,"IM",-0.1520358298055397,0.1520358298055397,0,0,-0.11797138621010601,0.11797138621010601,0,null,null,6]
[null,"SK",6.9787003931866733E-3,0.11563755923749663,0.18915604831149863,2.3717933115362549E-2,-5.8495476908415889E-2,-0.10625577893253373,-1.2207503396841901E-2,0.44712533670063814,null,"ABS",{"$f":"SQRT(M23*M23+M24*M24)","v":0.60199500939870965},0.60199500939870965,0.4222565402490901,0.29046699575706647,0.13299922663057412,0.13299922663057412,8.8744929425615862E-2,null,null,7]
[null,null,"STDEV","","","","","","",""]
[null,{"$f":"B19","v":"CA"},3.2849695461608587E-3,0.30457605442208557,9.832477725669421E-2,0.14041644272219317,0.10317364553101567,0.1842397777127987,0.15512164351139412,8.9620766223759502E-2,null,"Mean square error",null,null,null,null,null,null,null,null,null,{"$f":"V19","v":1}]
[null,"AB",3.1815828596996926E-3,0.29499023982026784,9.5230236264835635E-2,0.13599716560753075,9.9926497820304966E-2,0.17844126425189633,0.15023955480533707,8.6800163497376848E-2,null,"RMSE",{"$f":"_xll.AC.stats.reg._get(B11, config!B18, 1)","v":2.0822962995128612E-2},2.2606872740865036E-2,3.518829385215573E-2,2.1886678895966433E-2,2.1556997354968532E-2,1.4505075470700513E-2,2.3834273111026861E-2,null,null,{"$f":"V20","v":2}]
[null,"BC",5.4848764598788491E-3,0.50854718975853541,0.16417176738467845,0.23445174466441474,0.17226786784501949,0.30762307094482805,0.25900485193469158,0.14963877870694062,null,"RMSE cumulative",{"$f":"_xll.AC.stats.reg._get(B11, config!B19, 1)","v":6.104753883552376E-2},5.7290459207632566E-2,9.361154860871998E-2,3.5479161669334874E-2,4.7250746735840531E-2,3.0715632364768285E-2,5.7757463445172727E-2,null,null,3]
[null,"MB",3.5980862468045155E-3,0.33360763231514773,0.10769689758034208,0.15380065607439181,0.11300795024163468,0.20180114335534255,0.16990752707353379,9.8163237694137609E-2,null,null,null,null,null,null,null,null,null,null,null,4]
[null,"ON",3.7462391576736174E-3,0.34734408509182391,0.11213136851117914,0.1601334711677585,0.11766110628938588,0.21011040132028408,0.17690355023358739,0.10220515564917215,null,null,null,null,null,null,null,null,null,null,null,5]
[null,"QC",2.5029526776457495E-3,0.23206895535865227,7.491767002868692E-2,0.10698903181849902,7.8612221122759715E-2,0.14037982345804245,0.11819352585518333,6.8285727961947512E-2,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"SK",3.9498412997648223E-3,0.36622168387580595,0.11822553011261618,0.16883647073025906,0.12405580034736387,0.22152956757848369,0.1865179769306444,0.10775984336319915,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,"T-STATS","","","","","","","",null,"Statistics",{"$f":"M17","v":"CA"},{"$f":"N17","v":"AB"},"BC","MB","ON","QC","SK"]
[null,{"$f":"B27","v":"CA"},3.2986227119853466,1.9919193967120361,-0.33147913645535687,-6.2349774721981589E-2,0.86272563945828074,-0.94705057006649951,-0.39132161716916625,-1.3274100525917087,null,{"$f":"_xll.FS(\"Reg._get\", B11, config!B8, 0)","v":"#Unknown function: Reg._get"},"#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get",null,null,{"$f":"V27","v":1}]
[null,"AB",0.76070065584076951,-0.44504792676053756,6.5403055740307092,0.86669973715399895,2.3370368712133733,0.65702026245885481,0.85496153039370892,-2.6168965258289352,null,"#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get",null,null,{"$f":"V28","v":2}]
[null,"BC",1.1579340659170712,2.0871707268645978,-0.47893433084876141,-0.34255418075699146,1.3149406225581795,-1.1332206505741398,-0.25507424831183956,-0.75325304911796787,null,"#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get",null,null,3]
[null,"MB",2.6011754993249725,-0.39395671980757713,1.2868237602640757,1.1001939097904698,-2.3849218983408864,-3.6731670814862526E-2,1.8695508107093326,2.1836463816909983,null,"#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get",null,null,4]
[null,"ON",4.1652625212255501,1.8368209281018806,-0.53742783869535593,-0.70295523004462113,0.70546597529631361,-1.0790564641704685,-1.5180391966681506,-0.61238472689119627,null,"#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get",null,null,5]
[null,"QC",2.9958270532381426,-0.52223379484396104,1.5906970549565127,0.94108109042065446,-0.10393409207478209,1.1220121696396628,1.9521214423144158,-0.82395319580003423,null,"#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get","#Unknown function: Reg._get",null,null,6]
[null,"SK",1.7668305796494135,0.3157583625679356,1.5999594007429472,0.14047873076697637,-0.47152552919432189,-0.47964603594005273,-6.5449473545282924E-2,4.1492760451926847,null,null,null,null,null,null,null,null,null,null,null,7]
[null,null,"P-VALUE","","","","","","",""]
[null,{"$f":"B35","v":"CA"},1.4584679560356584E-3,4.9835195879025518E-2,0.74116033606443299,0.95044177214576897,0.39089982072097129,0.34650091860635124,0.69661299895440054,0.18819639520825371,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V35","v":1}]
[null,"AB",0.4491004384127455,0.65750217464657723,5.5740234650158982E-9,0.38873134227948025,2.1970981873803419E-2,0.51307745698560736,0.39515787987384554,1.0629116276117623E-2,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V36","v":2}]
[null,"BC",0.25037971216905142,4.0096871727669958E-2,0.63330835127734386,0.73284363011780873,0.1923341439097821,0.26054905993678479,0.79932863246203123,0.45353686606304477,null,null,null,null,null,null,null,null,null,null,null,3]
[null,"MB",1.1087501455737669E-2,0.69467436488318191,0.20191366660861965,0.27458885234394126,1.9479250721335939E-2,0.97079161490090438,6.5251443760071304E-2,3.1955528096112351E-2,null,null,null,null,null,null,null,null,null,null,null,4]
[null,"ON",7.880145198613242E-5,6.9997376412337831E-2,0.59248275400652339,0.4841500675059518,0.48259531943524436,0.28384613836184558,0.13299639512440597,0.54204194834235464,null,null,null,null,null,null,null,null,null,null,null,5]
[null,"QC",3.6552251642698597E-3,0.60296890743317499,0.11567179713309228,0.34953212097041741,0.91748505944341341,0.26525598876762091,5.4466905054923576E-2,0.41244681521364379,null,null,null,null,null,null,null,null,null,null,null,6]
[null,"SK",8.11189762047686E-2,0.7530186074877756,0.11359944328713212,0.88863932323798211,0.63856515466234431,0.63280435790816014,0.94798147691842338,8.3451854422378346E-5,null,null,null,null,null,null,null,null,null,null,null,7]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N131=\"\", \"\", OFFSET(data!#REF!, N131, 0))","v":""},{"$f":"IF(N130=\"\", \"\", IF(N130+1>$N$8, \"\", N130+1))","v":""}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N132=\"\", \"\", OFFSET(data!#REF!, N132, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N133=\"\", \"\", OFFSET(data!#REF!, N133, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N134=\"\", \"\", OFFSET(data!#REF!, N134, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N135=\"\", \"\", OFFSET(data!#REF!, N135, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N136=\"\", \"\", OFFSET(data!#REF!, N136, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N137=\"\", \"\", OFFSET(data!#REF!, N137, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N138=\"\", \"\", OFFSET(data!#REF!, N138, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N139=\"\", \"\", OFFSET(data!#REF!, N139, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N140=\"\", \"\", OFFSET(data!#REF!, N140, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N141=\"\", \"\", OFFSET(data!#REF!, N141, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N142=\"\", \"\", OFFSET(data!#REF!, N142, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N143=\"\", \"\", OFFSET(data!#REF!, N143, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N144=\"\", \"\", OFFSET(data!#REF!, N144, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N145=\"\", \"\", OFFSET(data!#REF!, N145, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N146=\"\", \"\", OFFSET(data!#REF!, N146, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N147=\"\", \"\", OFFSET(data!#REF!, N147, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N148=\"\", \"\", OFFSET(data!#REF!, N148, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N149=\"\", \"\", OFFSET(data!#REF!, N149, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N150=\"\", \"\", OFFSET(data!#REF!, N150, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N151=\"\", \"\", OFFSET(data!#REF!, N151, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N152=\"\", \"\", OFFSET(data!#REF!, N152, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N153=\"\", \"\", OFFSET(data!#REF!, N153, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N154=\"\", \"\", OFFSET(data!#REF!, N154, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N155=\"\", \"\", OFFSET(data!#REF!, N155, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N156=\"\", \"\", OFFSET(data!#REF!, N156, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N157=\"\", \"\", OFFSET(data!#REF!, N157, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N158=\"\", \"\", OFFSET(data!#REF!, N158, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N159=\"\", \"\", OFFSET(data!#REF!, N159, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N160=\"\", \"\", OFFSET(data!#REF!, N160, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N161=\"\", \"\", OFFSET(data!#REF!, N161, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N162=\"\", \"\", OFFSET(data!#REF!, N162, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N163=\"\", \"\", OFFSET(data!#REF!, N163, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N164=\"\", \"\", OFFSET(data!#REF!, N164, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N165=\"\", \"\", OFFSET(data!#REF!, N165, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N166=\"\", \"\", OFFSET(data!#REF!, N166, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N167=\"\", \"\", OFFSET(data!#REF!, N167, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N168=\"\", \"\", OFFSET(data!#REF!, N168, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N169=\"\", \"\", OFFSET(data!#REF!, N169, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N170=\"\", \"\", OFFSET(data!#REF!, N170, 0))","v":""},""]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(N171=\"\", \"\", OFFSET(data!#REF!, N171, 0))","v":""},""]

{"sheet":"project","index":2,"n_rows":51,"n_cols":34,"rows_kept":51,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: PROJECTED VALUES, 90% CONFIDENCE BAND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COLUMNS('data, adj'!B6:F6)","v":5},{"$f":"T2+1","v":6},{"$f":"U2+1","v":7},8,9,10,11,null,{"$f":"NORMINV(0.95, 0, 1)","v":1.6448536269514715}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average values",null,null,null,null,null,null,null,"Lower bound"]
[null,"Projections - value",null,null,null,null,null,null,null,null,"Cumulative projections - value",null,null,null,null,null,null,null,null,"Average projected cumulative values",null,null,null,null,null,null,null,"Lower range of projected cumulative values"]
[null,"Date",{"$f":"calc!M17","v":"CA"},{"$f":"calc!N17","v":"AB"},{"$f":"calc!O17","v":"BC"},{"$f":"calc!P17","v":"MB"},{"$f":"calc!Q17","v":"ON"},{"$f":"calc!R17","v":"QC"},{"$f":"calc!S17","v":"SK"},null,{"$f":"B5","v":"Date"},{"$f":"C5","v":"CA"},{"$f":"D5","v":"AB"},"BC","MB","ON","QC","SK",null,{"$f":"L5","v":"CA"},{"$f":"M5","v":"AB"},"BC","MB","ON","QC","SK",null,{"$f":"L5","v":"CA"},"AB","BC","MB","ON","QC","SK"]
[null,{"$f":"calc!M7","v":"2017-06-30"},{"$f":"_xll.AC.stats.reg._get(calc!B11, config!B12, 0)","v":8.6355900218340054E-3},1.6150503819027051E-2,0.1137734067698748,-5.3246224918748197E-3,-5.624844223644665E-2,1.6558944443037404E-2,1.1871694328631222E-2,null,{"$f":"B6","v":"2017-06-30"},{"$f":"_xll.AC.stats.reg._get(calc!B11, config!B13, 0)","v":0},0,0,0,0,0,0,null,{"$f":"VLOOKUP($K6, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.148941041436601},{"$f":"VLOOKUP($K6, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.903841629085189},{"$f":"VLOOKUP($K6, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.481467568331881},{"$f":"VLOOKUP($K6, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.557239950230489},{"$f":"VLOOKUP($K6, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.274380353933427},{"$f":"VLOOKUP($K6, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.597273163069067},{"$f":"VLOOKUP($K6, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.592878072929793},null,{"$f":"T6","v":13.148941041436601},{"$f":"U6","v":12.903841629085189},13.481467568331881,12.557239950230489,13.274380353933427,12.597273163069067,12.592878072929793]
[null,{"$f":"DATE(YEAR(B6), MONTH(B6)+4, 0)","v":"2017-09-30"},2.1475604191746937E-2,1.6348281703988912E-2,2.10800938131653E-2,3.9370924768499335E-2,1.4454134395063488E-2,1.4168416692032393E-2,2.5124914807563549E-2,null,{"$f":"B7","v":"2017-09-30"},8.6355900218340054E-3,1.6150503819027051E-2,0.1137734067698748,-5.3246224918748197E-3,-5.624844223644665E-2,1.6558944443037404E-2,1.1871694328631222E-2,null,{"$f":"T$6+L7","v":13.157576631458435},{"$f":"U$6+M7","v":12.919992132904216},{"$f":"V$6+N7","v":13.595240975101756},{"$f":"W$6+O7","v":12.551915327738614},{"$f":"X$6+P7","v":13.218131911696981},{"$f":"Y$6+Q7","v":12.613832107512104},{"$f":"Z$6+R7","v":12.604749767258424},null,{"$f":"T7-$AB$2*SQRT(L31)","v":13.127650249391344},{"$f":"U7-$AB$2*SQRT(M31)","v":12.89100761329162},{"$f":"V7-$AB$2*SQRT(N31)","v":13.545273233781002},{"$f":"W7-$AB$2*SQRT(O31)","v":12.519136423027593},{"$f":"X7-$AB$2*SQRT(P31)","v":13.184003320009348},{"$f":"Y7-$AB$2*SQRT(Q31)","v":12.591029972796848},{"$f":"Z7-$AB$2*SQRT(R31)","v":12.568766340873458}]
[null,"2017-12-31",2.0280943121640773E-2,1.9269607252283657E-2,2.627902726045624E-2,1.153744042516661E-2,2.0561135908677631E-2,1.2776774506773315E-2,2.0276608132415892E-2,null,"2017-12-31",3.0111194213580942E-2,3.2498785523015966E-2,0.1348535005830401,3.4046302276624515E-2,-4.179430784138316E-2,3.0727361135069797E-2,3.699660913619477E-2,null,{"$f":"T$6+L8","v":13.179052235650181},12.936340414608205,13.616321068914921,12.591286252507114,13.232586046092043,12.628000524204136,12.629874682065987,null,13.125563891932179,12.881443976100286,13.53061209265093,12.546384951686113,13.180705330064113,12.591530084586653,12.565286813395817]
[null,"2018-03-31",1.6533620624022655E-2,1.699724164489283E-2,1.6568342310286824E-2,1.8953991045404898E-2,1.6019900228492145E-2,1.4934164564090103E-2,1.9642771254539018E-2,null,"2018-03-31",5.0392137335221715E-2,5.1768392775299626E-2,0.16113252784349635,4.5583742701791122E-2,-2.1233171932705529E-2,4.3504135641843113E-2,5.7273217268610663E-2,null,13.199333178771822,12.955610021860489,13.642600096175379,12.602823692932279,13.253147182000722,12.64077729871091,12.650151290198403,null,13.125692085891639,12.875071141669837,13.525968475808551,12.545361295864597,13.187546306190729,12.593131287698906,12.560996947004805]
[null,"2018-06-30",1.5816203265011392E-2,1.6549991509184795E-2,1.6741423454594142E-2,1.6072640294520747E-2,1.5964635523031699E-2,1.3897349631600804E-2,1.8288247947554306E-2,null,"2018-06-30",6.6925757959244367E-2,6.8765634420192456E-2,0.17770087015378316,6.4537733747196013E-2,-5.213271704213384E-3,5.8438300205933214E-2,7.6915988523149681E-2,null,13.215866799395846,12.972607263505381,13.659168438485665,12.621777683977685,13.269167082229213,12.655711463275001,12.669794061452942,null,13.124925712860291,12.867663458986732,13.515832806806088,12.552973476581299,13.191859439386098,12.598217957652377,12.559469525643106]
[null,"2018-09-30",1.5371262647616263E-2,1.5881146915967131E-2,1.5588954553125926E-2,1.629151744016431E-2,1.5650957800165399E-2,1.3800250134225592E-2,1.7706226026675959E-2,null,"2018-09-30",8.2741961224255756E-2,8.5315625929377248E-2,0.19444229360837731,8.0610374041716754E-2,1.0751363818818315E-2,7.2335649837534016E-2,9.5204236470703987E-2,null,13.231683002660857,12.989157255014566,13.675909861940259,12.637850324272206,13.285131717752245,12.669608812906601,12.688082309400496,null,13.125755380672395,12.861577834013659,13.50925472918358,12.558510879579915,13.197641095963192,12.603245922235812,12.559295542094342]
[null,"2018-12-31",1.528255816856103E-2,1.5521212708123441E-2,1.5492778778138327E-2,1.585002372108802E-2,1.568890681864691E-2,1.3617578943492421E-2,1.726239934202696E-2,null,"2018-12-31",9.8113223871872018E-2,0.10119677284534438,0.21003124816150323,9.6901891481881067E-2,2.6402321618983714E-2,8.6135899971759605E-2,0.11291046249737995,null,13.247054265308472,13.005038401930534,13.691498816493384,12.65414184171237,13.30078267555241,12.683409063040827,12.705788535427173,null,13.127931428866175,12.856701260178443,13.504174977614836,12.565109806328396,13.204223083795762,12.608989360533613,12.560632569149998]
[null,"2019-03-31",1.5259283830499827E-2,1.5276038811574419E-2,1.5383507787001854E-2,1.5761072115904835E-2,1.5696413201912205E-2,1.3568160772868609E-2,1.7007353836071194E-2,null,"2019-03-31",0.11339578204043305,0.11671798555346782,0.22552402693964155,0.11275191520296909,4.2091228437630621E-2,9.975347891525202E-2,0.13017286183940691,null,13.262336823477034,13.020559614638657,13.706991595271523,12.669991865433458,13.316471582371058,12.697026641984319,12.7230509347692,null,13.131396434812526,12.853241574646685,13.50105688465124,12.572001723365631,13.211693670575354,12.615230684802084,12.563152208417049]
[null,"2019-06-30",1.5278224552042504E-2,1.5145204025252046E-2,1.5396103306282747E-2,1.5665213761395583E-2,1.5728787760913368E-2,1.3535618677910895E-2,1.6846666275672793E-2,null,"2019-06-30",0.12865506587093287,0.13199402436504223,0.24090753472664339,0.12851298731887392,5.7787641639542822E-2,0.11332163968812063,0.14718021567547809,null,13.277596107307533,13.035835653450231,13.722375103058525,12.685752937549363,13.33216799557297,12.710594802757187,12.740058288605271,null,13.135900461525397,12.851113613742569,13.49943653831353,12.579453724738357,13.219827798332533,12.621991641852174,12.566693617387417]
[null,"2019-09-30",1.5300779771594983E-2,1.5076442847460828E-2,1.541274508414112E-2,1.5627538034677188E-2,1.5750838226467178E-2,1.352641464722262E-2,1.675512415737003E-2,null,"2019-09-30",0.14393329042297537,0.14713922839029428,0.25630363803292616,0.14417820108026952,7.351642940045619E-2,0.12685725836603154,0.16402688195115089,null,13.292874331859576,13.050980857475484,13.737771206364808,12.701418151310758,13.347896783333884,12.724130421435099,12.756904954880943,null,13.141253676435818,12.850208602077172,13.499100774282528,12.587367893071118,13.228513045962702,12.62919472655279,12.571091097260378]
[null,{"$f":"DATE(YEAR(B15), MONTH(B15)+4, 0)","v":"2019-12-31"},1.5320807107421928E-2,1.504601435203007E-2,1.5435460769017976E-2,1.5605304896092752E-2,1.576757368693912E-2,1.3523970177872395E-2,1.6704162931789578E-2,null,"2019-12-31",0.15923407019457037,0.1622156712377551,0.27171638311706731,0.15980573911494672,8.9267267626923372E-2,0.14038367301325416,0.18078200610852091,null,13.30817511163117,13.066057300322944,13.753183951448948,12.717045689345436,13.36364762156035,12.737656836082321,12.773660079038313,null,13.147290543537927,12.850378358035083,13.499806741668426,12.595722433131028,13.237639861492369,12.636785850537262,12.576219652245724]
[null,"2020-03-31",1.5335062231591279E-2,1.5035142220810864E-2,1.5452321720909122E-2,1.5596467401848044E-2,1.5777834271762263E-2,1.352532482219657E-2,1.6678027963543451E-2,null,"2020-03-31",0.17455487730199229,0.17726168558978517,0.28715184388608528,0.17541104401103946,0.1050348413138625,0.15390764319112657,0.19748616904031049,null,13.323495918738592,13.081103314674975,13.768619412217967,12.732650994241528,13.37941519524729,12.751180806260194,12.790364241970103,null,13.153885340856593,12.851479073103581,13.501378037539968,12.604463556812295,13.24713077074604,12.644709356644093,12.581974340319952]
[null,"2020-06-30",1.5344367356221571E-2,1.5033736169007755E-2,1.5464230721909573E-2,1.559307416570949E-2,1.5783898487723276E-2,1.3527470536100022E-2,1.6665744332566026E-2,null,"2020-06-30",0.18988993953358357,0.19229682781059604,0.30260416560699438,0.19100751141288752,0.12081267558562475,0.16743296801332314,0.21416419700385395,null,13.338830980970185,13.096138456895785,13.784071733938875,12.748247461643377,13.395193029519053,12.76470613108239,12.807042269933646,null,13.160941774177836,12.853379402813491,13.503672595882698,12.613547022021564,13.256925768549626,12.652919260409369,12.588270100735757]
[null,"2020-09-30",1.534992516441454E-2,1.5036026850407612E-2,1.5471621670535039E-2,1.5592589611756249E-2,1.5787115466636668E-2,1.3529543401309813E-2,1.6660872462682261E-2,null,"2020-09-30",0.20523430688980515,0.20733056397960378,0.31806839632890394,0.20660058557859701,0.13659657407334802,0.18096043854942315,0.23082994133641999,null,13.354175348326406,13.111172193064792,13.799535964660786,12.763840535809086,13.410976928006775,12.77823360161849,12.823708014266213,null,13.168387363292748,12.855966753481951,13.506582216785111,12.622930891976557,13.266980129241359,12.661376726394819,12.595036912857557]
[null,"2020-12-31",1.5353006973510127E-2,1.5039231959131524E-2,1.5475928146217819E-2,1.5593148142987054E-2,1.5788670067645554E-2,1.3531150009611279E-2,1.6659606628966199E-2,null,"2020-12-31",0.2205842320542197,0.2223665908300114,0.333540017999439,0.22219317519035325,0.15238368953998468,0.19448998195073297,0.24749081379910226,null,13.369525273490821,13.126208219915201,13.815007586331321,12.779433125420843,13.426764043473412,12.7917631450198,12.840368886728895,null,13.176166958793363,12.859147113295155,13.510022637782775,12.632579412618753,13.277259579096228,12.6700500188806,12.60221724605044]
[null,"2021-03-31",1.535456603794672E-2,1.5042137809810188E-2,1.5478222498102184E-2,1.5593992945410437E-2,1.5789300054468634E-2,1.3532274277429205E-2,1.6659887952356241E-2,null,"2021-03-31",0.23593723902772984,0.23740582278914291,0.34901594614565684,0.23778632333334032,0.16817235960763025,0.20802113196034425,0.26415042042806847,null,13.38487828046433,13.141247451874332,13.830483514477539,12.795026273563829,13.442552713541058,12.805294295029411,12.857028493357861,null,13.184238055924121,12.862843277587663,13.51392790795156,12.642462048436784,13.287737499959233,12.678913159986974,12.609763554947289]
[null,"2021-06-30",1.5355260672501918E-2,1.5044365082729112E-2,1.5479330348065524E-2,1.5594764054192047E-2,1.5789469136447038E-2,1.3532998526649263E-2,1.6660668020729311E-2,null,"2021-06-30",0.25129180506567655,0.25244796059895308,0.36449416864375905,0.25338031627875074,0.18396165966209888,0.22155340623777345,0.2808103083804247,null,13.400232846502277,13.156289589684143,13.84596173697564,12.81062026650924,13.458342013595527,12.818826569306841,12.873688381310217,null,13.192567220035199,12.866992164099575,13.518245424509406,12.652553155846558,13.298392693744205,12.687944881389232,12.617636346443787]
[null,"2021-09-30",1.5355502180483612E-2,1.5045907432288497E-2,1.5479783507784398E-2,1.5595357081407324E-2,1.5789435745354859E-2,1.3533434858355193E-2,1.6661472799374924E-2,null,"2021-09-30",0.26664706573817848,0.26749232568168219,0.37997349899182459,0.26897508033294276,0.19975112879854592,0.23508640476442272,0.297470976401154,null,13.415588107174779,13.171333954766871,13.861441067323707,12.826215030563432,13.474131482731973,12.832359567833489,12.890349049330947,null,13.201127572923227,12.871542156997549,13.522932493012648,12.66283118616807,13.30920789229298,12.697127632260072,12.62580257878748]
[null,"2021-12-31",1.5355530850814786E-2,1.5046897587680668E-2,1.5479908621144397E-2,1.5595767295790658E-2,1.5789335122716325E-2,1.3533680308399597E-2,1.6662126588516971E-2,null,"2021-12-31",0.28200256791866207,0.28253823311397069,0.39545328249960898,0.28457043741435006,0.21554056454390078,0.24861983962277792,0.31413244920052891,null,13.430943609355262,13.186379862199161,13.876920850831491,12.84181038764484,13.489920918477328,12.845893002691845,12.907010522130321,null,13.209897030298919,12.876450748693859,13.527953807282037,12.673277993343051,13.320168715658767,12.706446788891633,12.634234388148476]
[null,"2022-03-31",1.5355476271754123E-2,1.5047492296680337E-2,1.5479889242893615E-2,1.5596030217286323E-2,1.5789229690588057E-2,1.3533808075690251E-2,1.6662596190604458E-2,null,"2022-03-31",0.29735809876947683,0.29758513070165138,0.41093319112075338,0.30016620471014072,0.2313298996666171,0.26215351993117753,0.33079457578904586,null,13.446299140206078,13.201426759786841,13.892400759452634,12.85740615494063,13.505710253600045,12.859426683000244,12.923672648718838,null,13.218857085632639,12.881682600451116,13.53327967524752,12.683878197503116,13.331262964429415,12.715890027317288,12.642908074830386]
[null,"2022-06-30",1.5355402123415731E-2,1.5047826366084321E-2,1.5479821046203129E-2,1.5596187696895178E-2,1.578914323572974E-2,1.3533867914619916E-2,1.6662906146733797E-2,null,"2022-06-30",0.31271357504123093,0.31263262299833172,0.426413080363647,0.31576223492742705,0.24711912935720515,0.27568732800686779,0.34745717197965031,null,13.461654616477832,13.21647425208352,13.907880648695528,12.873002185157915,13.521499483290633,12.872960491075935,12.940335244909443,null,13.227991966777839,12.887208007869667,13.538884752465407,12.694618660909001,13.342480129437073,12.725446842500361,12.651803304836848]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Third party",null,null,null,null,null,null,null,"Upper bound"]
[null,"Projections - variance",null,null,null,null,null,null,null,null,"Cumulative projections - variance",null,null,null,null,null,null,null,null,"Third-party projected cumulative values",null,null,null,null,null,null,null,"Upper range of projected cumulative values"]
[null,{"$f":"B5","v":"Date"},"CA","AB","BC","MB","ON","QC","SK",null,{"$f":"B30","v":"Date"},"CA","AB","BC","MB","ON","QC","SK",null,{"$f":"T5","v":"CA"},{"$f":"U5","v":"AB"},"BC","MB","ON","QC","SK",null,{"$f":"L30","v":"CA"},"AB","BC","MB","ON","QC","SK"]
[null,{"$f":"B7","v":"2017-09-30"},{"$f":"_xll.AC.stats.reg._get(calc!B11, config!B14, 0)","v":4.175157241380171E-4},4.5456976066346716E-4,1.1397593624634546E-3,4.7779241226610054E-4,4.8059929383204947E-4,2.1255229929698289E-4,6.0918528029646284E-4,null,{"$f":"B31","v":"2017-09-30"},{"$f":"_xll.AC.stats.reg._get(calc!B11, config!B15, 0)","v":3.3101975954953101E-4},3.1051150773471215E-4,9.2283684038359096E-4,3.9713152358644645E-4,4.3050898658386562E-4,1.9217482786523121E-4,4.7857556027877408E-4,null,{"$f":"T6","v":13.148941041436601},{"$f":"U6","v":12.903841629085189},13.481467568331881,12.557239950230489,13.274380353933427,12.597273163069067,12.592878072929793,null,{"$f":"T6","v":13.148941041436601},{"$f":"U6","v":12.903841629085189},13.481467568331881,12.557239950230489,13.274380353933427,12.597273163069067,12.592878072929793]
[null,"2017-12-31",4.3528814719220486E-4,5.2459285384388139E-4,1.1793460864894393E-3,4.9504312194818866E-4,4.8599530568558787E-4,2.2206945566177408E-4,6.4387501570549802E-4,null,"2017-12-31",1.0574596055237515E-3,1.1138682530831522E-3,2.7151767239596853E-3,7.4518367552597864E-4,9.9484955286767104E-4,4.9161766885655279E-4,1.5418687040640363E-3,null,{"$f":"VLOOKUP($K7, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.125237243891263},{"$f":"VLOOKUP($K7, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.889565876311741},{"$f":"VLOOKUP($K7, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.482300993036509},{"$f":"VLOOKUP($K7, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.568024641306591},{"$f":"VLOOKUP($K7, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.226319707655112},{"$f":"VLOOKUP($K7, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.602944268520188},{"$f":"VLOOKUP($K7, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.603162781256149},null,{"$f":"T7+$AB$2*SQRT(L31)","v":13.187503013525525},{"$f":"U7+$AB$2*SQRT(M31)","v":12.948976652516812},{"$f":"V7+$AB$2*SQRT(N31)","v":13.645208716422511},{"$f":"W7+$AB$2*SQRT(O31)","v":12.584694232449635},{"$f":"X7+$AB$2*SQRT(P31)","v":13.252260503384614},{"$f":"Y7+$AB$2*SQRT(Q31)","v":12.636634242227361},{"$f":"Z7+$AB$2*SQRT(R31)","v":12.64073319364339}]
[null,"2018-03-31",4.3942054027317975E-4,5.596508102415856E-4,1.1895281558348442E-3,5.0031558102240584E-4,4.871284878318001E-4,2.2510717464481179E-4,6.575540200475015E-4,null,"2018-03-31",2.0044071191607019E-3,2.3974892040804488E-3,5.0278012902735328E-3,1.2204302509966523E-3,1.5906138563489183E-3,8.3907074636691459E-4,2.9378559410126398E-3,null,{"$f":"VLOOKUP($K8, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.117477460729312},{"$f":"VLOOKUP($K8, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.902088208345591},{"$f":"VLOOKUP($K8, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.484521461417877},{"$f":"VLOOKUP($K8, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.571791569115822},{"$f":"VLOOKUP($K8, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.212573300254558},{"$f":"VLOOKUP($K8, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.607810817230703},{"$f":"VLOOKUP($K8, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.607295434380205},null,13.232540579368182,12.991236853116124,13.702030045178912,12.636187553328115,13.284466762119974,12.66447096382162,12.694462550736157]
[null,"2018-06-30",4.4035080843649255E-4,5.7474839869990266E-4,1.1916014556950542E-3,5.0298379355091338E-4,4.8751854530106503E-4,2.2625565707872264E-4,6.6419482287248088E-4,null,"2018-06-30",3.0567911255494416E-3,4.0706062547906261E-3,7.5937066462133107E-3,1.7497478919730673E-3,2.2089727048782279E-3,1.2217520231564186E-3,4.4987276708609823E-3,null,{"$f":"VLOOKUP($K9, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.119631649631209},{"$f":"VLOOKUP($K9, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.90725991775602},{"$f":"VLOOKUP($K9, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.482340064584891},{"$f":"VLOOKUP($K9, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.579259022408008},{"$f":"VLOOKUP($K9, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.225298955275651},{"$f":"VLOOKUP($K9, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.614603050811001},{"$f":"VLOOKUP($K9, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.606595561099018},null,13.272974271652004,13.03614890205114,13.759231716542207,12.660286089999962,13.318748057810716,12.688423309722914,12.739305633392002]
[null,"2018-09-30",4.4062407008060416E-4,5.8071758075844537E-4,1.1921233735375308E-3,5.0401852451960793E-4,4.8771316915189347E-4,2.2660854313679427E-4,6.6739680600238094E-4,null,"2018-09-30",4.1472854864503276E-3,6.0159849357765364E-3,1.0265565401326074E-2,2.3266111193123713E-3,2.8292315503002773E-3,1.6277813803051511E-3,6.1303881141007025E-3,null,{"$f":"VLOOKUP($K10, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.123356883713454},{"$f":"VLOOKUP($K10, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.913036435622534},{"$f":"VLOOKUP($K10, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.487293949672033},{"$f":"VLOOKUP($K10, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.585501739087496},{"$f":"VLOOKUP($K10, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.227197154359679},{"$f":"VLOOKUP($K10, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.620038189016384},{"$f":"VLOOKUP($K10, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.605321807947728},null,13.3068078859314,13.077551068024031,13.802504070165242,12.690581891374071,13.346474725072328,12.713204968897625,12.780118597262778]
[null,"2018-12-31",4.4074790014793299E-4,5.8283111888389493E-4,1.1923064013649931E-3,5.0443818155763433E-4,4.8782355438446024E-4,2.2671289249412565E-4,6.6883636807493904E-4,null,"2018-12-31",5.2448797821297057E-3,8.1328975108022547E-3,1.2969749408045897E-2,2.9298007809168262E-3,3.446167070832657E-3,2.0470165108155683E-3,7.7878085875744477E-3,null,{"$f":"VLOOKUP($K11, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.130615236968447},{"$f":"VLOOKUP($K11, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.917889458849142},{"$f":"VLOOKUP($K11, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.494484020014799},{"$f":"VLOOKUP($K11, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.594934004471558},{"$f":"VLOOKUP($K11, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.229627280470503},{"$f":"VLOOKUP($K11, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.626646374769136},{"$f":"VLOOKUP($K11, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.604217693920539},null,13.337610624649319,13.116736676015474,13.842564994696938,12.717189768964497,13.372622339541298,12.735971703577389,12.81686907670665]
[null,"2019-03-31",4.4081671092529277E-4,5.8351037897537558E-4,1.1924003706062281E-3,5.0458316108789516E-4,4.8787968593465921E-4,2.2673974277087866E-4,6.6942148500057444E-4,null,"2019-03-31",6.3371317720508609E-3,1.0347394888216737E-2,1.567489332838648E-2,3.5490348262336487E-3,4.05774698744912E-3,2.472914859759629E-3,9.4500802233791811E-3,null,{"$f":"VLOOKUP($K12, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.138882187497222},{"$f":"VLOOKUP($K12, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.924434253730846},{"$f":"VLOOKUP($K12, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.503266631039573},{"$f":"VLOOKUP($K12, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.605576688406821},{"$f":"VLOOKUP($K12, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.236654099805214},{"$f":"VLOOKUP($K12, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.633892676610662},{"$f":"VLOOKUP($K12, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.606216956603845},null,13.36617710175077,13.153375543682625,13.878822655371932,12.743173877096345,13.397342267309059,12.757828765548041,12.850944501704348]
[null,"2019-06-30",4.408537672977754E-4,5.8370650741850568E-4,1.1924531547098452E-3,5.0462995953381008E-4,4.8790559507449479E-4,2.2674629705295201E-4,6.6963730292670287E-4,null,"2019-06-30",7.4209327531682768E-3,1.2611969658852806E-2,1.8370284748272868E-2,4.176433620807482E-3,4.6646154941318036E-3,2.9016425925357998E-3,1.1108788210730558E-2,null,{"$f":"VLOOKUP($K13, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.147348630098238},{"$f":"VLOOKUP($K13, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.927428202353708},{"$f":"VLOOKUP($K13, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.51438384332498},{"$f":"VLOOKUP($K13, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.613861717807179},{"$f":"VLOOKUP($K13, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.242717327648085},{"$f":"VLOOKUP($K13, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.641581874986715},{"$f":"VLOOKUP($K13, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.609438885888952},null,13.393277212141541,13.187877654630629,13.912926305891807,12.767982007501285,13.421249494166762,12.778822599166554,12.88294966112135]
[null,"2019-09-30",4.4087170939023515E-4,5.8375759156443683E-4,1.1924802591675851E-3,5.0464332592100756E-4,4.8791626996035596E-4,2.2674801502748114E-4,6.697092303735244E-4,null,"2019-09-30",8.4969336257864295E-3,1.4898854600434506E-2,2.1054392996023158E-2,4.8077074440771731E-3,5.2678794447515217E-3,3.3312294981417204E-3,1.2761498852133414E-2,null,{"$f":"VLOOKUP($K14, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.15613658751125},{"$f":"VLOOKUP($K14, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.930372018405365},{"$f":"VLOOKUP($K14, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.525913319418777},{"$f":"VLOOKUP($K14, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.625151333590619},{"$f":"VLOOKUP($K14, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.24869466134532},{"$f":"VLOOKUP($K14, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.649956863542283},{"$f":"VLOOKUP($K14, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.614745935249299},null,13.419291753089668,13.220557693157893,13.94531366780352,12.792052150360369,13.444508192813407,12.7991979636622,12.913422959823125]
[null,"2019-12-31",4.408795013027733E-4,5.8376997806951323E-4,1.1924927838130885E-3,5.0464679650075476E-4,4.8792025185874342E-4,2.2674865259563839E-4,6.6973084869479055E-4,null,"2019-12-31",9.566966744285102E-3,1.7193368702319734E-2,2.3729062765183932E-2,5.4404347031226322E-3,5.8686751356055436E-3,3.760780744227039E-3,1.4408462770402371E-2,null,{"$f":"VLOOKUP($K15, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.165215948907008},{"$f":"VLOOKUP($K15, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.934217693258965},{"$f":"VLOOKUP($K15, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.536724795734493},{"$f":"VLOOKUP($K15, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.63741015780573},{"$f":"VLOOKUP($K15, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.256180729138647},{"$f":"VLOOKUP($K15, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.658539017091286},{"$f":"VLOOKUP($K15, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.622599677663953},null,13.444494987283333,13.251753112873795,13.976441638447088,12.815468409550398,13.467280520705065,12.819066116317408,12.942718812501507]
[null,"2020-03-31",4.4088254814202453E-4,5.8377322085044893E-4,1.1924979698179404E-3,5.0464763598473059E-4,4.8792159299156329E-4,2.2674897914512241E-4,6.6973668819028263E-4,null,{"$f":"B41","v":"2020-03-31"},1.0632890810132698E-2,1.9488614103544941E-2,2.639689716743622E-2,6.0734633885846509E-3,6.4678942558244416E-3,4.1899787512909318E-3,1.6050879184374027E-2,null,{"$f":"VLOOKUP($K16, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.172959528844194},{"$f":"VLOOKUP($K16, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.938341976693964},{"$f":"VLOOKUP($K16, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.547718690672966},{"$f":"VLOOKUP($K16, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.649514103148629},{"$f":"VLOOKUP($K16, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.265399952313144},{"$f":"VLOOKUP($K16, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.667407559802147},{"$f":"VLOOKUP($K16, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.632235405117452},null,13.469059679724413,13.281736242610805,14.00656116122947,12.838368945559845,13.489655381628332,12.83852782162738,12.971100505830902]
[null,"2020-06-30",4.408836252610158E-4,5.8377441064092666E-4,1.1924999098773814E-3,5.0464785970333239E-4,4.8792200072568818E-4,2.2674915607238781E-4,6.6973812881016503E-4,null,"2020-06-30",1.1696197244701613E-2,2.1781930077568571E-2,2.9060215796436022E-2,6.7063082675108132E-3,7.0661720206521162E-3,4.6187779523374252E-3,1.7690073298620188E-2,null,{"$f":"VLOOKUP($K17, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.179378669891793},{"$f":"VLOOKUP($K17, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.942863436106672},{"$f":"VLOOKUP($K17, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.555106371288622},{"$f":"VLOOKUP($K17, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.661346446550269},{"$f":"VLOOKUP($K17, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.272839887156293},{"$f":"VLOOKUP($K17, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.675698078268626},{"$f":"VLOOKUP($K17, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.637738172007465},null,13.493106496620591,13.310727556246368,14.035860786895967,12.860838431670761,13.511699619748541,12.857652255876296,12.998754143620253]
[null,"2020-09-30",4.408839691810015E-4,5.8377501439996703E-4,1.1925005657255844E-3,5.0464794457898425E-4,4.8792211217221846E-4,2.2674924478289878E-4,6.6973848587720383E-4,null,"2020-09-30",1.2757945295839884E-2,2.4072729748281778E-2,3.1720761410981818E-2,7.3388315737285582E-3,7.6639234987339573E-3,5.0472407923703357E-3,1.9327160515679356E-2,null,{"$f":"VLOOKUP($K18, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.186246683935684},{"$f":"VLOOKUP($K18, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.948628846347662},{"$f":"VLOOKUP($K18, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.56107110903158},{"$f":"VLOOKUP($K18, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.67481297715138},{"$f":"VLOOKUP($K18, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.278919162645431},{"$f":"VLOOKUP($K18, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.684053744977074},{"$f":"VLOOKUP($K18, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.644753292283101},null,13.516720187762534,13.338897510978079,14.064470871995052,12.88294790126519,13.533460290488479,12.87649300175541,13.025814439131535]
[null,"2020-12-31",4.408840680340858E-4,5.8377534031157734E-4,1.192500765769107E-3,5.0464798839324897E-4,4.8792213988930425E-4,2.2674928478787177E-4,6.6973859981510385E-4,null,"2020-12-31",1.3818827343558965E-2,2.6361297047793882E-2,3.4379717206300925E-2,7.9710466047454263E-3,8.2614030223298884E-3,5.4754563458045847E-3,2.0962961756163051E-2,null,{"$f":"VLOOKUP($K19, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.195191817019609},{"$f":"VLOOKUP($K19, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.956046657184807},{"$f":"VLOOKUP($K19, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.568738796132767},{"$f":"VLOOKUP($K19, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.688489535472341},{"$f":"VLOOKUP($K19, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.286675398352347},{"$f":"VLOOKUP($K19, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.693093162755762},{"$f":"VLOOKUP($K19, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.651959668137254},null,13.539963333360063,13.366377632647634,14.092489712536461,12.904750179641615,13.554973726772191,12.895090476842162,13.052379115674869]
[null,"2021-03-31",4.408840936424021E-4,5.8377550345775295E-4,1.1925008206341513E-3,5.0464801204227344E-4,4.8792214668054467E-4,2.2674930102938669E-4,6.6973865303888525E-4,null,"2021-03-31",1.4879265621333342E-2,2.8648175708623526E-2,3.7037827602194033E-2,8.6030193872448334E-3,8.8587563877808671E-3,5.9035057339171942E-3,2.259802912225858E-2,null,{"$f":"VLOOKUP($K20, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.205289922817677},{"$f":"VLOOKUP($K20, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.964438584563805},{"$f":"VLOOKUP($K20, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.578061417914927},{"$f":"VLOOKUP($K20, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.702794273909891},{"$f":"VLOOKUP($K20, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.295107550458361},{"$f":"VLOOKUP($K20, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.702538661854565},{"$f":"VLOOKUP($K20, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.66094042859743},null,13.562883588188278,13.393269326535247,14.119992534879866,12.926286838222932,13.576268507850596,12.913476271159,13.078520527407349]
[null,"2021-06-30",4.4088409984644221E-4,5.8377557698737511E-4,1.1925008343106004E-3,5.0464802381390724E-4,4.8792214874687084E-4,2.267493069860562E-4,6.697386819152206E-4,null,"2021-06-30",1.5939500934899122E-2,3.0933896228194643E-2,3.9695530039961902E-2,9.2348217270094637E-3,9.4560613625236569E-3,6.3314511567842957E-3,2.423270802026745E-2,null,{"$f":"VLOOKUP($K21, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.214966259419292},{"$f":"VLOOKUP($K21, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.971626530479584},{"$f":"VLOOKUP($K21, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.588050202644324},{"$f":"VLOOKUP($K21, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.713287759241968},{"$f":"VLOOKUP($K21, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.304514919746646},{"$f":"VLOOKUP($K21, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.71025424657736},{"$f":"VLOOKUP($K21, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.668403161593291},null,13.585518505004538,13.419651626161,14.147039121003518,12.947590498690875,13.597367927122884,12.931675430071847,13.104293431768433]
[null,"2021-09-30",4.4088410148990296E-4,5.8377560682738351E-4,1.1925008376547765E-3,5.0464802908488523E-4,4.879221496726057E-4,2.2674930896069367E-4,6.6973869687883113E-4,null,"2021-09-30",1.699966070840234E-2,3.3218879509666378E-2,4.2353063931999287E-2,9.8665133502108763E-3,1.0053355691669317E-2,6.7593356784754581E-3,2.586720053269477E-2,null,{"$f":"VLOOKUP($K22, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.224004384257723},{"$f":"VLOOKUP($K22, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.979384064839994},{"$f":"VLOOKUP($K22, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.597582134201733},{"$f":"VLOOKUP($K22, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.72645743454513},{"$f":"VLOOKUP($K22, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.311547996086256},{"$f":"VLOOKUP($K22, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.719195628344847},{"$f":"VLOOKUP($K22, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.674434302476904},null,13.607898472969355,13.44558701526871,14.173678049441875,12.968687377171921,13.618291333446848,12.949708257224451,13.129740416176647]
[null,"2021-12-31",4.4088410210666807E-4,5.8377561776823156E-4,1.192500838661708E-3,5.0464803121020219E-4,4.8792215017161918E-4,2.2674930955061094E-4,6.697387038879345E-4,null,"2021-12-31",1.8059806076501903E-2,3.5503423629282473E-2,4.5010549469944469E-2,1.049813777195098E-2,1.0650655164357077E-2,7.1871869268188317E-3,2.7501616785142059E-2,null,{"$f":"VLOOKUP($K23, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.232846947778924},{"$f":"VLOOKUP($K23, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.987558030787762},{"$f":"VLOOKUP($K23, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.60791549989678},{"$f":"VLOOKUP($K23, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.74002477813722},{"$f":"VLOOKUP($K23, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.319765646466292},{"$f":"VLOOKUP($K23, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.727888653166044},{"$f":"VLOOKUP($K23, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.680535069559857},null,13.630048641426331,13.471125752536192,14.199949641634765,12.989598874958794,13.639055073170967,12.967591503406906,13.154895519874414]
[null,"2022-03-31",4.4088410242290349E-4,5.837756213940093E-4,1.1925008391084724E-3,5.0464803198451769E-4,4.8792215043258507E-4,2.2674930970909319E-4,6.6973870684043711E-4,null,"2022-03-31",1.911996205800455E-2,3.7787723303631719E-2,4.7668039825949395E-2,1.1129724036350262E-2,1.124796449043031E-2,7.6150214824533321E-3,2.9136011780346905E-2,null,{"$f":"VLOOKUP($K24, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.241702535008015},{"$f":"VLOOKUP($K24, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":12.99641005567462},{"$f":"VLOOKUP($K24, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.61791656902723},{"$f":"VLOOKUP($K24, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.753980158333436},{"$f":"VLOOKUP($K24, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.328565835326202},{"$f":"VLOOKUP($K24, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.736962627043823},{"$f":"VLOOKUP($K24, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.686979122138188},null,13.651990188411606,13.496308975704462,14.225887894380945,13.010342781946628,13.659673121295889,12.985339216492058,13.179786656112165]
[null,"2022-06-30",4.4088410259332652E-4,5.8377562247685004E-4,1.1925008393489939E-3,5.0464803223947293E-4,4.8792215055633504E-4,2.2674930974806199E-4,6.6973870796290501E-4,null,"2022-06-30",2.0180135633074029E-2,4.007189735377796E-2,5.0325553348096061E-2,1.1761290204116115E-2,1.1845283433032561E-2,8.0428486495529514E-3,3.0770409662442474E-2,null,{"$f":"VLOOKUP($K25, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.250842780191064},{"$f":"VLOOKUP($K25, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":13.005719442726015},{"$f":"VLOOKUP($K25, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.628727865083631},{"$f":"VLOOKUP($K25, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.766082641469696},{"$f":"VLOOKUP($K25, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.335075105966748},{"$f":"VLOOKUP($K25, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.743948101460214},{"$f":"VLOOKUP($K25, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.694266082569799},null,13.673741194779517,13.521170919122566,14.251521843657748,13.030934112378144,13.680157542770674,13.0029633386832,13.204437222607291]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP($K26, 'data, adj'!$B$7:$S$118, T$2, FALSE)","v":13.260614614020565},{"$f":"VLOOKUP($K26, 'data, adj'!$B$7:$S$118, U$2, FALSE)","v":13.015748742334065},{"$f":"VLOOKUP($K26, 'data, adj'!$B$7:$S$118, V$2, FALSE)","v":13.640047031032761},{"$f":"VLOOKUP($K26, 'data, adj'!$B$7:$S$118, W$2, FALSE)","v":12.779881519126072},{"$f":"VLOOKUP($K26, 'data, adj'!$B$7:$S$118, X$2, FALSE)","v":13.341237025643428},{"$f":"VLOOKUP($K26, 'data, adj'!$B$7:$S$118, Y$2, FALSE)","v":12.751960347300587},{"$f":"VLOOKUP($K26, 'data, adj'!$B$7:$S$118, Z$2, FALSE)","v":12.702639088668608},null,13.695317266177824,13.545740496297373,14.276876544925649,13.05138570940683,13.700518837144193,13.020474139651508,13.228867184982038]

{"sheet":"backtrack","index":3,"n_rows":85,"n_cols":45,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: IN-SAMPLE BACKTESTING OF THE DATA",null,null,null,null,null,null,null,null,null,null,"Variance",{"$f":"OFFSET(project!L30, $P$4, 0)","v":3.0567911255494416E-3},{"$f":"OFFSET(project!M30, $P$4, 0)","v":4.0706062547906261E-3},{"$f":"OFFSET(project!N30, $P$4, 0)","v":7.5937066462133107E-3},{"$f":"OFFSET(project!O30, $P$4, 0)","v":1.7497478919730673E-3},{"$f":"OFFSET(project!P30, $P$4, 0)","v":2.2089727048782279E-3},{"$f":"OFFSET(project!Q30, $P$4, 0)","v":1.2217520231564186E-3},{"$f":"OFFSET(project!R30, $P$4, 0)","v":4.4987276708609823E-3},null,null,null,null,null,null,"quantile",null,{"$f":"NORMINV(0.95, 0, 1)","v":1.6448536269514715},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNT(AS7:AS500)","v":75}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMPRODUCT(AS7:AS81, AS7:AS81)","v":0.28385770699236346}]
[null,null,"Actual data",null,{"$f":"AVERAGE(E7:E500)","v":12.521703463482412},12.466651893536797,12.84803339023289,11.977144390872548,12.578117576078039,12.150758061728455,12.028253525144958,null,"Projected Data",null,"T",4,null,null,null,null,null,3,{"$f":"V4+1","v":4},{"$f":"W4+1","v":5},6,7,8,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SQRT(AS3/AS2)","v":6.1520479732889329E-2}]
[null,null,null,"Actual values",{"$f":"COLUMNS('data, adj'!$B6:F6)","v":5},{"$f":"COLUMNS('data, adj'!$B6:G6)","v":6},{"$f":"COLUMNS('data, adj'!$B6:H6)","v":7},{"$f":"COLUMNS('data, adj'!$B6:I6)","v":8},{"$f":"COLUMNS('data, adj'!$B6:J6)","v":9},{"$f":"COLUMNS('data, adj'!$B6:K6)","v":10},{"$f":"COLUMNS('data, adj'!$B6:L6)","v":11},null,null,"Projected cumulative values",null,null,null,null,null,null,null,"Average values",null,null,null,null,null,null,"Lower bound",null,null,null,null,null,null,"Upper bound",null,null,null,null,null,null,null,null,{"$f":"AS4/E4","v":4.9131078620655872E-3}]
[null,"#","Actuial Date","Forecast Date",{"$f":"'data, adj'!F6","v":"CA"},{"$f":"'data, adj'!G6","v":"AB"},{"$f":"'data, adj'!H6","v":"BC"},{"$f":"'data, adj'!I6","v":"MB"},{"$f":"'data, adj'!J6","v":"ON"},{"$f":"'data, adj'!K6","v":"QC"},{"$f":"'data, adj'!L6","v":"SK"},null,"Forecast Date",{"$f":"E6","v":"CA"},"AB","BC","MB","ON","QC","SK",null,{"$f":"N6","v":"CA"},{"$f":"O6","v":"AB"},"BC","MB","ON","QC","SK",{"$f":"V6","v":"CA"},{"$f":"W6","v":"AB"},"BC","MB","ON","QC","SK","CA","AB","BC","MB","ON","QC","SK",null,null,{"$f":"AJ6","v":"CA"}]
[null,1,{"$f":"calc!M7","v":"2017-06-30"},{"$f":"OFFSET(C7, $P$4, 0)","v":"2016-06-30"},{"$f":"VLOOKUP($C7, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":13.148941041436601},{"$f":"VLOOKUP($C7, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.903841629085189},{"$f":"VLOOKUP($C7, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.481467568331881},{"$f":"VLOOKUP($C7, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.557239950230489},{"$f":"VLOOKUP($C7, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":13.274380353933427},{"$f":"VLOOKUP($C7, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.597273163069067},{"$f":"VLOOKUP($C7, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.592878072929793},null,{"$f":"C7","v":"2017-06-30"},{"$f":"_xll.AC.stats.reg._get(calc!B11, config!B16, 0)","v":5.0392137335221715E-2},5.1768392775299626E-2,0.16113252784349635,4.5583742701791122E-2,-2.1233171932705529E-2,4.3504135641843113E-2,5.7273217268610663E-2,null,{"$f":"OFFSET(E7, $P$4, 0) + OFFSET(N7, $P$4, 0)","v":13.120806046040583},{"$f":"OFFSET(F7, $P$4, 0) + OFFSET(O7, $P$4, 0)","v":12.909852425766159},{"$f":"OFFSET(G7, $P$4, 0) + OFFSET(P7, $P$4, 0)","v":13.435414550441852},{"$f":"OFFSET(H7, $P$4, 0) + OFFSET(Q7, $P$4, 0)","v":12.519609630402392},{"$f":"OFFSET(I7, $P$4, 0) + OFFSET(R7, $P$4, 0)","v":13.219865991747923},{"$f":"OFFSET(J7, $P$4, 0) + OFFSET(S7, $P$4, 0)","v":12.581248873833415},{"$f":"OFFSET(K7, $P$4, 0) + OFFSET(T7, $P$4, 0)","v":12.606254639108315},{"$f":"V7 - SQRT(N$2)*$AC$2","v":13.029864959505028},{"$f":"W7 - SQRT(O$2)*$AC$2","v":12.80490862124751},{"$f":"X7 - SQRT(P$2)*$AC$2","v":13.292078918762275},{"$f":"Y7 - SQRT(Q$2)*$AC$2","v":12.450805423006006},{"$f":"Z7 - SQRT(R$2)*$AC$2","v":13.142558348904808},{"$f":"AA7 - SQRT(S$2)*$AC$2","v":12.523755368210791},{"$f":"AB7 - SQRT(T$2)*$AC$2","v":12.495930103298479},{"$f":"V7 + SQRT(N$2)*$AC$2","v":13.211747132576138},{"$f":"W7 + SQRT(O$2)*$AC$2","v":13.014796230284809},{"$f":"X7 + SQRT(P$2)*$AC$2","v":13.578750182121428},{"$f":"Y7 + SQRT(Q$2)*$AC$2","v":12.588413837798779},{"$f":"Z7 + SQRT(R$2)*$AC$2","v":13.297173634591038},{"$f":"AA7 + SQRT(S$2)*$AC$2","v":12.638742379456039},{"$f":"AB7 + SQRT(T$2)*$AC$2","v":12.71657917491815},null,null,{"$f":"V7-E7","v":-2.8134995396017715E-2}]
[null,{"$f":"B7+1","v":2},{"$f":"DATE(YEAR(C7), MONTH(C7)-2, 0)","v":"2017-03-31"},{"$f":"OFFSET(C8, $P$4, 0)","v":"2016-03-31"},{"$f":"VLOOKUP($C8, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":13.140305451414767},{"$f":"VLOOKUP($C8, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.887691125266162},{"$f":"VLOOKUP($C8, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.367694161562007},{"$f":"VLOOKUP($C8, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.562564572722364},{"$f":"VLOOKUP($C8, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":13.330628796169874},{"$f":"VLOOKUP($C8, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.58071421862603},{"$f":"VLOOKUP($C8, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.581006378601161},null,{"$f":"C8","v":"2017-03-31"},8.6338242043343477E-2,1.8503113746772694E-2,4.5518686512640877E-2,3.6883188856504448E-2,0.12179785778842409,4.338660432682797E-2,3.2788580675786015E-4,null,13.228248563310318,12.886186402411928,13.670167906696069,12.590490258482919,13.223092612711454,12.587411389822332,12.584487700566152,13.137307476774764,12.781242597893279,13.526832275016492,12.521686051086533,13.145784969868339,12.529917884199708,12.474163164756316,13.319189649845873,12.991130206930578,13.813503538375645,12.659294465879306,13.300400255554569,12.644904895444956,12.694812236375988,null,null,8.7943111895551596E-2]
[null,{"$f":"B8+1","v":3},{"$f":"DATE(YEAR(C8), MONTH(C8)-2, 0)","v":"2016-12-31"},"2015-12-31",{"$f":"VLOOKUP($C9, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":13.098416936358715},{"$f":"VLOOKUP($C9, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.893365221288324},{"$f":"VLOOKUP($C9, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.370066849578922},{"$f":"VLOOKUP($C9, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.541455002734237},{"$f":"VLOOKUP($C9, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":13.250418804258102},{"$f":"VLOOKUP($C9, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.570420576667141},{"$f":"VLOOKUP($C9, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.587436299612639},null,"2016-12-31",4.7699245252071469E-2,2.7671815742366886E-2,3.6145103193668385E-2,2.5179302116827687E-2,7.5266407598044593E-2,3.6668416867339612E-2,-2.1835265946417867E-2,null,13.137812271057239,12.886235387773683,13.589618779181537,12.500854833314694,13.135394745366538,12.558150851316602,12.636705518939026,13.046871184521684,12.781291583255033,13.44628314750196,12.432050625918308,13.058087102523423,12.500657345693979,12.52638098312919,13.228753357592794,12.991179192292332,13.732954410861113,12.56965904071108,13.212702388209653,12.615644356939226,12.747030054748862,null,null,3.9395334698523854E-2]
[null,4,"2016-09-30","2015-09-30",{"$f":"VLOOKUP($C10, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":13.083196262814619},{"$f":"VLOOKUP($C10, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.895061190941259},{"$f":"VLOOKUP($C10, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.360408151970212},{"$f":"VLOOKUP($C10, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.533331137095139},{"$f":"VLOOKUP($C10, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":13.206384621733042},{"$f":"VLOOKUP($C10, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.56431685752346},{"$f":"VLOOKUP($C10, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.609502350276268},null,"2016-09-30",-3.0289905107745263E-2,3.5316668509108189E-2,-0.14424656753544893,3.2899571310810428E-2,5.5227660547728159E-2,3.5330361383531204E-2,4.0049224562372726E-2,null,13.05727040684296,12.872231733928318,13.420248497615662,12.541381707783415,13.10019013652108,12.563940532844379,12.589193945933291,12.966329320307405,12.767287929409669,13.276912865936085,12.472577500387029,13.022882493677965,12.506447027221755,12.478869410123455,13.148211493378515,12.977175538446968,13.563584129295238,12.610185915179802,13.177497779364195,12.621434038467003,12.699518481743127,null,null,-2.5925855971658862E-2]
[null,5,"2016-06-30","2015-06-30",{"$f":"VLOOKUP($C11, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":13.104028312711167},{"$f":"VLOOKUP($C11, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.877114800307558},{"$f":"VLOOKUP($C11, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.474332064267845},{"$f":"VLOOKUP($C11, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.512965258264503},{"$f":"VLOOKUP($C11, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":13.157411937680733},{"$f":"VLOOKUP($C11, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.549151581202242},{"$f":"VLOOKUP($C11, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.58833394889003},null,"2016-06-30",1.677773332941538E-2,3.2737625458600955E-2,-3.8917513825992602E-2,6.6443721378899277E-3,6.2454054067189832E-2,3.2097292631172204E-2,1.7920690218283845E-2,null,13.068597405996135,12.932120095477272,13.430726276983393,12.536799229413448,13.111702918645999,12.55952343847736,12.63089094019403,12.97765631946058,12.827176290958622,13.287390645303816,12.467995022017062,13.034395275802884,12.502029932854736,12.520566404384194,13.15953849253169,13.037063899995921,13.574061908662969,12.605603436809835,13.189010561489114,12.617016944099984,12.741215476003866,null,null,-3.5430906715031796E-2]
[null,6,"2016-03-31","2015-03-31",{"$f":"VLOOKUP($C12, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":13.101090710128648},{"$f":"VLOOKUP($C12, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.862576588391281},{"$f":"VLOOKUP($C12, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.513922916339954},{"$f":"VLOOKUP($C12, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.528724823550524},{"$f":"VLOOKUP($C12, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":13.116317135667927},{"$f":"VLOOKUP($C12, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.541476454442867},{"$f":"VLOOKUP($C12, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.586643787444357},null,"2016-03-31",0.12715785318166956,2.3609814020647484E-2,0.15624499035611406,6.1765434932395342E-2,0.10677547704352737,4.5934935379464706E-2,-2.1560868782058585E-3,null,12.989813359262488,12.830609486039368,13.358522612131051,12.51131933439363,13.056490737885357,12.525907127600222,12.585335554814801,12.898872272726933,12.725665681520718,13.215186980451474,12.442515126997243,12.979183095042242,12.468413621977598,12.475011019004965,13.080754445798043,12.935553290558017,13.501858243810627,12.580123541790016,13.133798380728471,12.583400633222846,12.695660090624637,null,null,-0.11127735086616042]
[null,7,"2015-12-31","2014-12-31",{"$f":"VLOOKUP($C13, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":13.043586368396189},{"$f":"VLOOKUP($C13, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.87407123455715},{"$f":"VLOOKUP($C13, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.445175596499816},{"$f":"VLOOKUP($C13, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.487892569113379},{"$f":"VLOOKUP($C13, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":13.067829047055591},{"$f":"VLOOKUP($C13, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.531379205922269},{"$f":"VLOOKUP($C13, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.599987977687878},null,"2015-12-31",9.4225902661049202E-2,1.2164153216532211E-2,0.14444318268172077,1.2962264201315099E-2,6.7565698310947594E-2,2.6771645394333871E-2,3.6717541251147484E-2,null,12.993271728583501,12.938598494168678,13.322941372873428,12.524858677382447,13.050566671829054,12.567919001949519,12.673674225562154,12.902330642047946,12.833654689650029,13.179605741193852,12.456054469986061,12.97325902898594,12.510425496326896,12.563349689752318,13.084212815119056,13.043542298687328,13.466277004553005,12.593662884778833,13.127874314672169,12.625412507572143,12.78399876137199,null,null,-5.0314639812688355E-2]
[null,8,"2015-09-30","2014-09-30",{"$f":"VLOOKUP($C14, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":13.001751594612617},{"$f":"VLOOKUP($C14, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.874271180726154},{"$f":"VLOOKUP($C14, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.360439678169273},{"$f":"VLOOKUP($C14, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.512486919635792},{"$f":"VLOOKUP($C14, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":13.048484302128641},{"$f":"VLOOKUP($C14, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.531780005360016},{"$f":"VLOOKUP($C14, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.593506157140883},null,"2015-09-30",5.5518812230343551E-2,-2.0394467978361221E-3,5.9808819446388051E-2,2.8894788147623137E-2,5.1705834392439504E-2,3.2160527484362343E-2,-4.3122112075926755E-3,null,12.992574082884456,12.933059235275325,13.368912752264935,12.513583085945287,13.025565740277761,12.529155651496149,12.632248802838294,12.901632996348901,12.828115430756675,13.225577120585358,12.444778878548901,12.948258097434646,12.471662145873525,12.521924267028458,13.083515169420011,13.038003039793974,13.512248383944511,12.582387293341673,13.102873383120876,12.586649157118773,12.74257333864813,null,null,-9.1775117281613916E-3]
[null,9,"2015-06-30","2014-06-30",{"$f":"VLOOKUP($C15, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.985943244957122},{"$f":"VLOOKUP($C15, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.887225683075039},{"$f":"VLOOKUP($C15, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.341927731025621},{"$f":"VLOOKUP($C15, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.501622436157479},{"$f":"VLOOKUP($C15, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":13.036853418177287},{"$f":"VLOOKUP($C15, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.523041638606847},{"$f":"VLOOKUP($C15, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.60493936541009},null,"2015-06-30",8.2654161039012283E-2,4.4894412402232658E-2,8.8798545957771577E-2,3.5176793255968779E-2,7.4849500468712762E-2,3.6481799870512741E-2,2.595157478394108E-2,null,12.945359235118863,12.875474289607331,13.243220722441555,12.497497222975703,13.004055240112251,12.53566250209618,12.583580902950743,12.854418148583308,12.770530485088681,13.099885090761978,12.428693015579316,12.926747597269136,12.478168996473556,12.473256367140907,13.036300321654418,12.98041809412598,13.386556354121131,12.566301430372089,13.081362882955366,12.593156007718804,12.693905438760579,null,null,-4.058400983825905E-2]
[null,10,"2015-03-31","2014-03-31",{"$f":"VLOOKUP($C16, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.950416615821245},{"$f":"VLOOKUP($C16, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.875021903620411},{"$f":"VLOOKUP($C16, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.306262023272627},{"$f":"VLOOKUP($C16, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.495513170996817},{"$f":"VLOOKUP($C16, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":13.006272159816348},{"$f":"VLOOKUP($C16, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.516791081700296},{"$f":"VLOOKUP($C16, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.604556776554197},null,"2015-03-31",3.9396743441241902E-2,-4.4412417581042328E-2,5.2260588858424273E-2,1.5806163396811714E-2,5.0218578069008736E-2,9.116045899927077E-3,-1.9221221739396645E-2,null,12.901834987460287,12.969178775241661,13.226561520354615,12.506345072625475,12.98087599188368,12.532468959712952,12.685525962392294,12.810893900924732,12.864234970723011,13.083225888675038,12.437540865229089,12.903568349040565,12.474975454090329,12.575201426582458,12.992776073995842,13.07412257976031,13.369897152034191,12.575149280021861,13.058183634726795,12.589962465335576,12.79585049820213,null,null,-4.8581628360958362E-2]
[null,11,"2014-12-31","2013-12-31",{"$f":"VLOOKUP($C17, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.944826356442528},{"$f":"VLOOKUP($C17, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.908229120247707},{"$f":"VLOOKUP($C17, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.283689395666338},{"$f":"VLOOKUP($C17, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.488262161472305},{"$f":"VLOOKUP($C17, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.995011708039153},{"$f":"VLOOKUP($C17, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.524079003865154},{"$f":"VLOOKUP($C17, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.619515843873227},null,"2014-12-31",4.8445372140972651E-2,3.0369373920971506E-2,3.9251977207090283E-2,3.659651591014277E-2,5.5554963789901976E-2,4.3839998084364964E-2,5.4158381688926255E-2,null,12.945429328086519,12.906174856745324,13.302510983747286,12.576708479351451,12.996119822419962,12.526520985555864,12.608871573684603,12.854488241550964,12.801231052226674,13.159175352067709,12.507904271955065,12.918812179576847,12.46902747993324,12.498547037874767,13.036370414622073,13.011118661263973,13.445846615426863,12.645512686747837,13.073427465263077,12.584014491178488,12.719196109494439,null,null,6.0297164399081282E-4]
[null,12,"2014-09-30","2013-09-30",{"$f":"VLOOKUP($C18, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.925985897334709},{"$f":"VLOOKUP($C18, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.89803162045331},{"$f":"VLOOKUP($C18, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.273909525524498},{"$f":"VLOOKUP($C18, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.484404894288266},{"$f":"VLOOKUP($C18, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.970172110007459},{"$f":"VLOOKUP($C18, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.506899199525769},{"$f":"VLOOKUP($C18, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.598601101496499},null,"2014-09-30",6.6588185549747742E-2,3.502761482201492E-2,9.5003226740436195E-2,2.9178191657021717E-2,5.5393630270302079E-2,2.225645197037995E-2,3.3647701341794858E-2,null,12.968212098550429,12.910750358681454,13.340492186828371,12.493238867162606,12.987206870720247,12.533660602248016,12.594716277742403,12.877271012014875,12.805806554162805,13.197156555148794,12.42443465976622,12.909899227877132,12.476167096625392,12.484391741932567,13.059153185085984,13.015694163200104,13.483827818507947,12.562043074558993,13.064514513563362,12.59115410787064,12.705040813552239,null,null,4.2226201215720849E-2]
[null,13,"2014-06-30","2013-06-30",{"$f":"VLOOKUP($C19, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.900828531429536},{"$f":"VLOOKUP($C19, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.888115905107645},{"$f":"VLOOKUP($C19, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.222523594920029},{"$f":"VLOOKUP($C19, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.48549444567495},{"$f":"VLOOKUP($C19, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.956259205067921},{"$f":"VLOOKUP($C19, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.51037581899819},{"$f":"VLOOKUP($C19, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.593665661659101},null,"2014-06-30",4.4530703689327551E-2,-1.264161550031411E-2,2.0697127521525298E-2,1.2002777300752381E-2,4.7796035044330554E-2,2.5286683097990342E-2,-1.0084758708356721E-2,null,12.884269987560334,12.844911714644956,13.225470982131208,12.472261698072282,12.931399487487132,12.50660711417442,12.618793334711659,12.793328901024779,12.739967910126307,13.082135350451631,12.403457490675896,12.854091844644017,12.449113608551796,12.508468798901824,12.975211074095888,12.949855519163606,13.368806613810785,12.541065905468669,13.008707130330247,12.564100619797044,12.729117870521495,null,null,-1.6558543869201969E-2]
[null,14,"2014-03-31","2013-03-31",{"$f":"VLOOKUP($C20, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.890917960770734},{"$f":"VLOOKUP($C20, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.901093070471799},{"$f":"VLOOKUP($C20, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.235218736424402},{"$f":"VLOOKUP($C20, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.48731905344672},{"$f":"VLOOKUP($C20, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.948269480398597},{"$f":"VLOOKUP($C20, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.503811478814816},{"$f":"VLOOKUP($C20, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.607449407729732},null,"2014-03-31",1.0917026689553182E-2,6.8085704769862643E-2,-8.657216069787383E-3,1.9026019178754419E-2,3.2606511485082444E-2,2.8657480898136592E-2,7.8076554662563066E-2,null,12.860411122338895,12.894183246572725,13.19126515135334,12.504025734864475,12.93116241620157,12.537538712437554,12.580595264041511,12.769470035803341,12.789239442054075,13.047929519673763,12.435221527468089,12.853854773358455,12.48004520681493,12.470270728231675,12.95135220887445,12.999127051091374,13.334600783032917,12.572829942260862,13.008470059044685,12.595032218060178,12.690919799851347,null,null,-3.0506838431838545E-2]
[null,15,"2013-12-31","2012-12-31",{"$f":"VLOOKUP($C21, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.890408621186559},{"$f":"VLOOKUP($C21, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.862579181695111},{"$f":"VLOOKUP($C21, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.2426056089804},{"$f":"VLOOKUP($C21, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.507861004834353},{"$f":"VLOOKUP($C21, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.934273214147506},{"$f":"VLOOKUP($C21, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.498787034609975},{"$f":"VLOOKUP($C21, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.576777212447121},null,"2013-12-31",5.5020706899960234E-2,4.3595675050212203E-2,5.9905374766885629E-2,6.884747451709787E-2,6.1846608272455347E-2,2.7733950945888666E-2,3.2094361237481453E-2,null,12.824909843578576,12.873902750341575,13.151988079429479,12.51171558980502,12.890643818694869,12.508109649959131,12.619904762429003,12.733968757043021,12.768958945822925,13.008652447749903,12.442911382408633,12.813336175851754,12.450616144336507,12.509580226619168,12.91585093011413,12.978846554860224,13.295323711109056,12.580519797201406,12.967951461537984,12.565603155581755,12.730229298238839,null,null,-6.5498777607983172E-2]
[null,16,"2013-09-30","2012-09-30",{"$f":"VLOOKUP($C22, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.872685894311578},{"$f":"VLOOKUP($C22, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.855471679559816},{"$f":"VLOOKUP($C22, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.222887215170628},{"$f":"VLOOKUP($C22, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.4577647802488},{"$f":"VLOOKUP($C22, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.910772832368695},{"$f":"VLOOKUP($C22, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.497805253475757},{"$f":"VLOOKUP($C22, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.568818126418178},null,"2013-09-30",9.5526204238851137E-2,5.527867912163819E-2,0.11760497165774242,3.5474086913806074E-2,7.6434038351551339E-2,3.5855348772259391E-2,2.5898151324225516E-2,null,12.799643340931686,12.788889048139195,13.126825651811817,12.44253462375025,12.858603559448763,12.523407522508398,12.544798799847264,12.708702254396131,12.683945243620546,12.983490020132241,12.373730416353864,12.781295916605648,12.465914016885774,12.434474264037428,12.890584427467241,12.893832852657845,13.270161283491394,12.511338831146636,12.935911202291878,12.580901028131022,12.6551233356571,null,null,-7.3042553379892183E-2]
[null,17,"2013-06-30","2012-06-30",{"$f":"VLOOKUP($C23, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.830584926237961},{"$f":"VLOOKUP($C23, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.839169882864306},{"$f":"VLOOKUP($C23, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.167357775330659},{"$f":"VLOOKUP($C23, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.454572004106693},{"$f":"VLOOKUP($C23, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.882625397018183},{"$f":"VLOOKUP($C23, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.494097159342219},{"$f":"VLOOKUP($C23, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.571125397427075},null,"2013-06-30",5.3685061322372829E-2,5.7418317806502521E-3,5.8113206800548392E-2,1.7689693965590093E-2,4.8774090468948761E-2,1.2509954832201221E-2,4.7667937284584974E-2,null,12.812187244584095,12.84359569115343,13.098975939187889,12.448461699426145,12.890336787852901,12.511382382015441,12.591368136283632,12.72124615804854,12.738651886634781,12.955640307508313,12.379657492029759,12.813029145009786,12.453888876392817,12.481043600473797,12.90312833111965,12.94853949567208,13.242311570867466,12.517265906822532,12.967644430696016,12.568875887638065,12.701692672093468,null,null,-1.8397681653866016E-2]
[null,18,"2013-03-31","2012-03-31",{"$f":"VLOOKUP($C24, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.811759257319874},{"$f":"VLOOKUP($C24, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.836471701236169},{"$f":"VLOOKUP($C24, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.144778276021343},{"$f":"VLOOKUP($C24, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.463660134735397},{"$f":"VLOOKUP($C24, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.875134591508374},{"$f":"VLOOKUP($C24, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.499503163961601},{"$f":"VLOOKUP($C24, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.554515801075361},null,"2013-03-31",4.8651865019021315E-2,5.7711545336555564E-2,4.6486875331997246E-2,4.0365600129079193E-2,5.6027824693195206E-2,3.8035548475953175E-2,2.6079462966149859E-2,null,12.836965884981835,12.792157908548525,13.21296500313418,12.389802512658029,12.896531310495172,12.510752149046885,12.513526832196773,12.74602479844628,12.687214104029875,13.069629371454603,12.320998305261643,12.819223667652057,12.453258643424261,12.403202296386937,12.927906971517389,12.897101713067174,13.356300634813756,12.458606720054416,12.973838953338287,12.568245654669509,12.623851368006608,null,null,2.5206627661960468E-2]
[null,19,"2012-12-31","2011-12-31",{"$f":"VLOOKUP($C25, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.795427524585886},{"$f":"VLOOKUP($C25, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.817922999004146},{"$f":"VLOOKUP($C25, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.128768818692846},{"$f":"VLOOKUP($C25, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.451239885169143},{"$f":"VLOOKUP($C25, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.851268310156927},{"$f":"VLOOKUP($C25, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.491104960473226},{"$f":"VLOOKUP($C25, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.553255178754306},null,"2012-12-31",2.9482318992690552E-2,5.5979751337427844E-2,2.3219260736632868E-2,6.0475704635877751E-2,3.937550853794141E-2,1.700468948590534E-2,6.6649583674698365E-2,null,12.813545884812523,12.807504344431351,13.172160926915964,12.481804685581176,12.877918002131677,12.498044725210145,12.534587921450251,12.722604798276969,12.702560539912701,13.028825295236388,12.41300047818479,12.800610359288562,12.440551219587521,12.424263385640415,12.904486971348078,12.91244814895,13.315496558595541,12.550608892977563,12.955225644974792,12.555538230832768,12.644912457260087,null,null,1.8118360226637265E-2]
[null,20,"2012-09-30","2011-09-30",{"$f":"VLOOKUP($C26, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.790205420878671},{"$f":"VLOOKUP($C26, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.794964255311355},{"$f":"VLOOKUP($C26, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.127557862675161},{"$f":"VLOOKUP($C26, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.415072646722718},{"$f":"VLOOKUP($C26, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.843876235050843},{"$f":"VLOOKUP($C26, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.495311006336758},{"$f":"VLOOKUP($C26, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.526778384429136},null,"2012-09-30",9.4379200530152439E-3,-6.0752071721593692E-3,-7.3221086334323594E-4,2.7461977027530882E-2,1.4727324397921071E-2,2.8096516171640794E-2,1.8020415418128537E-2,null,12.79846767349218,12.78276828915387,13.183561720283924,12.410639756894085,12.834555726683888,12.464515820557242,12.522023126856462,12.707526586956625,12.67782448463522,13.040226088604348,12.341835549497699,12.757248083840773,12.407022314934618,12.411698591046626,12.889408760027735,12.887712093672519,13.326897351963501,12.479443964290471,12.911863369527003,12.522009326179866,12.632347662666298,null,null,8.2622526135089913E-3]
[null,21,"2012-06-30","2011-06-30",{"$f":"VLOOKUP($C27, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.80037691352714},{"$f":"VLOOKUP($C27, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.803108075113443},{"$f":"VLOOKUP($C27, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.141310737102639},{"$f":"VLOOKUP($C27, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.406561506279576},{"$f":"VLOOKUP($C27, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.856296667336219},{"$f":"VLOOKUP($C27, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.483696806342181},{"$f":"VLOOKUP($C27, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.523332937510711},null,"2012-06-30",1.1810331056955139E-2,4.0487616039986851E-2,-4.2334797914749166E-2,4.1900193146569481E-2,3.4040120516681885E-2,2.7685575673260045E-2,6.8035198772921718E-2,null,12.827640706762375,12.775623615875594,13.304214451247173,12.36566954937418,12.84215088430993,12.483846199143787,12.471333784010397,12.736699620226821,12.670679811356944,13.160878819567596,12.296865341977794,12.764843241466815,12.426352693521164,12.361009248200562,12.91858179329793,12.880567420394243,13.44755008292675,12.434473756770567,12.919458527153045,12.541339704766411,12.581658319820233,null,null,2.7263793235235312E-2]
[null,22,"2012-03-31","2011-03-31",{"$f":"VLOOKUP($C28, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.802783262153302},{"$f":"VLOOKUP($C28, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.78099075347404},{"$f":"VLOOKUP($C28, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.192204688864273},{"$f":"VLOOKUP($C28, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.388310865518379},{"$f":"VLOOKUP($C28, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.848231748277145},{"$f":"VLOOKUP($C28, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.473933315509523},{"$f":"VLOOKUP($C28, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.49330586726354},null,"2012-03-31",3.4182622828532704E-2,1.1167155074484755E-2,2.0760314269907727E-2,1.4916471396503091E-3,4.8299562218026795E-2,3.681883353736199E-2,2.0220964933232694E-2,null,12.875537216334562,12.796597185475958,13.353422653792085,12.364890676797717,12.8418956837177,12.428775347878934,12.500893322977301,12.784596129799008,12.691653380957309,13.210087022112509,12.296086469401331,12.764588040874585,12.371281842256311,12.390568787167465,12.966478302870117,12.901540989994608,13.496758285471662,12.433694884194104,12.919203326560815,12.486268853501558,12.611217858787137,null,null,7.2753954181260738E-2]
[null,23,"2011-12-31","2010-12-31",{"$f":"VLOOKUP($C29, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.792883834810613},{"$f":"VLOOKUP($C29, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.777927515123615},{"$f":"VLOOKUP($C29, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.18846005897918},{"$f":"VLOOKUP($C29, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.416698172285411},{"$f":"VLOOKUP($C29, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.827264535254473},{"$f":"VLOOKUP($C29, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.461199242697434},{"$f":"VLOOKUP($C29, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.491574843781656},null,"2011-12-31",2.0662050001909592E-2,2.9576829307735166E-2,-1.6299132063215701E-2,6.5106513295765306E-2,5.065346687720429E-2,3.6845482512709846E-2,4.3013077668594607E-2,null,12.848601314339863,12.79047939646599,13.293563019892614,12.436989426810742,12.839771631164433,12.511403842015664,12.495177446990368,12.757660227804308,12.685535591947341,13.150227388213038,12.368185219414356,12.762463988321318,12.45391033639304,12.384852911180532,12.939542400875418,12.89542320098464,13.436898651572191,12.505793634207128,12.917079274007548,12.568897347638288,12.605501982800204,null,null,5.5717479529249658E-2]
[null,24,"2011-09-30","2010-09-30",{"$f":"VLOOKUP($C30, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.791915756287272},{"$f":"VLOOKUP($C30, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.772797390559948},{"$f":"VLOOKUP($C30, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.220640061870432},{"$f":"VLOOKUP($C30, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.368348795559399},{"$f":"VLOOKUP($C30, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.802441819555021},{"$f":"VLOOKUP($C30, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.447527516615637},{"$f":"VLOOKUP($C30, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.472497883839353},null,"2011-09-30",6.551917204907335E-3,9.9708985939226252E-3,-3.7078341586507767E-2,4.229096133468515E-2,3.2113907128867671E-2,1.6988303941605061E-2,4.9525243017108943E-2,null,12.74101118637963,12.762885491610314,13.176021043694139,12.343952514921614,12.756094625616917,12.45769830621648,12.43205544090001,12.650070099844076,12.657941687091665,13.032685412014562,12.275148307525228,12.678786982773802,12.400204800593857,12.321730905090174,12.831952272915185,12.867829296128964,13.319356675373715,12.412756722318001,12.833402268460032,12.515191811839104,12.542379976709846,null,null,-5.0904569907642028E-2]
[null,25,"2011-06-30","2010-06-30",{"$f":"VLOOKUP($C31, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.799860710396651},{"$f":"VLOOKUP($C31, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.768800728105388},{"$f":"VLOOKUP($C31, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.265471021021883},{"$f":"VLOOKUP($C31, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.341193399450626},{"$f":"VLOOKUP($C31, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.797881765059005},{"$f":"VLOOKUP($C31, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.444770597504213},{"$f":"VLOOKUP($C31, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.449548095816303},null,"2011-06-30",2.7779996365725503E-2,6.8228877702062908E-3,3.8743430225290421E-2,2.4476149923555027E-2,4.4269119250925158E-2,3.9075601639574541E-2,2.1785688194094793E-2,null,12.747058162984951,12.810137769909716,13.128035912390267,12.328117509803684,12.734978791804245,12.449673762408548,12.397861287552418,12.656117076449396,12.705193965391066,12.98470028071069,12.259313302407298,12.65767114896113,12.392180256785924,12.287536751742582,12.837999249520506,12.915081574428365,13.271371544069844,12.396921717200071,12.81228643464736,12.507167268031171,12.508185823362254,null,null,-5.2802547411699763E-2]
[null,26,"2011-03-31","2010-03-31",{"$f":"VLOOKUP($C32, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.794953156409036},{"$f":"VLOOKUP($C32, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.774172343113907},{"$f":"VLOOKUP($C32, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.24208586444176},{"$f":"VLOOKUP($C32, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.344886312347194},{"$f":"VLOOKUP($C32, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.777280979501404},{"$f":"VLOOKUP($C32, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.431373867398182},{"$f":"VLOOKUP($C32, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.444656381332262},null,"2011-03-31",8.0584059925525378E-2,2.2424842362050532E-2,0.11133678935032564,2.0004364450523213E-2,6.4614704216296559E-2,-2.5985195192477183E-3,5.6236941645040291E-2,null,12.724888465536864,12.76703762049897,13.104045301524325,12.328444566240428,12.786059610411419,12.463146845633373,12.393913622615266,12.633947379001309,12.66209381598032,12.960709669844748,12.259640358844042,12.708751967568304,12.405653340010749,12.28358908680543,12.815829552072419,12.871981425017619,13.247380933203901,12.397248773636814,12.863367253254534,12.520640351255997,12.504238158425101,null,null,-7.0064690872172264E-2]
[null,27,"2010-12-31","2009-12-31",{"$f":"VLOOKUP($C33, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.760807971935577},{"$f":"VLOOKUP($C33, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.763809526567885},{"$f":"VLOOKUP($C33, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.18231388970705},{"$f":"VLOOKUP($C33, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.354233996510695},{"$f":"VLOOKUP($C33, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.763929745022134},{"$f":"VLOOKUP($C33, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.453475544857504},{"$f":"VLOOKUP($C33, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.426941611936368},null,"2010-12-31",8.7793342404286073E-2,2.6669869898106265E-2,0.1112491301855638,8.2755430300046257E-2,7.5841886142298975E-2,5.7928297158160579E-2,6.8235835053999799E-2,null,12.803913760329348,12.855526879552219,13.181952597980695,12.286190384625968,12.801031967538032,12.430809925175483,12.453475556132505,12.712972673793793,12.750583075033569,13.038616966301118,12.217386177229582,12.723724324694917,12.373316419552859,12.343151020322669,12.894854846864902,12.960470684070868,13.325288229660272,12.354994592022354,12.878339610381147,12.488303430798107,12.56380009194234,null,null,4.3105788393770439E-2]
[null,28,"2010-09-30","2009-09-30",{"$f":"VLOOKUP($C34, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.721372246119611},{"$f":"VLOOKUP($C34, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.76617402983031},{"$f":"VLOOKUP($C34, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.13286603094676},{"$f":"VLOOKUP($C34, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.304382866162996},{"$f":"VLOOKUP($C34, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.729311900366326},{"$f":"VLOOKUP($C34, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.428071541976891},{"$f":"VLOOKUP($C34, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.396453306992031},null,"2010-09-30",1.963894026001959E-2,-3.2885382199959075E-3,4.3155012747378665E-2,3.9569648758617758E-2,2.6782725250591277E-2,2.9626764239588911E-2,3.5602133907978187E-2,null,12.859768536552115,12.876177208558806,13.25178866415636,12.332227579952725,12.803160938648471,12.447770045570056,12.434736682349071,12.768827450016561,12.771233404040157,13.108453032476783,12.263423372556339,12.725853295805356,12.390276539947433,12.324412146539235,12.95070962308767,12.981121013077455,13.395124295835936,12.401031787349112,12.880468581491586,12.50526355119268,12.545061218158907,null,null,0.1383962904325049]
[null,29,"2010-06-30","2009-06-30",{"$f":"VLOOKUP($C35, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.723699091193334},{"$f":"VLOOKUP($C35, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.776320285919827},{"$f":"VLOOKUP($C35, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.105896540168825},{"$f":"VLOOKUP($C35, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.290133423781525},{"$f":"VLOOKUP($C35, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.727953929641613},{"$f":"VLOOKUP($C35, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.419210304447702},{"$f":"VLOOKUP($C35, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.382434813722652},null,"2010-06-30",2.335907179161778E-2,3.3817483989889111E-2,2.213937222144214E-2,3.7984086022160649E-2,7.0248621626325843E-3,3.0463457960844684E-2,1.5426473829765742E-2,null,12.80295515127194,12.78798951112574,13.182363552968322,12.22870176258431,12.779670601898477,12.394807208637292,12.365822138925406,12.712014064736385,12.683045706607091,13.039027921288746,12.159897555187923,12.702362959055362,12.337313703014669,12.25549760311557,12.893896237807494,12.89293331564439,13.325699184647899,12.297505969980696,12.856978244741592,12.452300714259916,12.476146674735242,null,null,7.9256060078606083E-2]
[null,30,"2010-03-31","2009-03-31",{"$f":"VLOOKUP($C36, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.728733950471831},{"$f":"VLOOKUP($C36, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.766764996620616},{"$f":"VLOOKUP($C36, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.110414270328189},{"$f":"VLOOKUP($C36, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.273927536429428},{"$f":"VLOOKUP($C36, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.75440501444511},{"$f":"VLOOKUP($C36, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.408417393529595},{"$f":"VLOOKUP($C36, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.386938977331001},null,"2010-03-31",-3.8454849349664252E-3,2.7262387835389444E-4,-6.3689688038636103E-3,5.451702981100115E-2,3.165459596630836E-2,5.4729452103778768E-2,6.9746452842648857E-3,null,12.585999295379429,12.619973183553929,12.95424518220997,12.209577797319076,12.611966445248239,12.329049039205183,12.368062638840177,12.495058208843874,12.51502937903528,12.810909550530393,12.14077358992269,12.534658802405124,12.271555533582559,12.257738103030341,12.676940381914983,12.724916988072579,13.097580813889547,12.278382004715462,12.689274088091354,12.386542544827806,12.478387174650013,null,null,-0.14273465509240246]
[null,31,"2009-12-31","2008-12-31",{"$f":"VLOOKUP($C37, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.743632698398773},{"$f":"VLOOKUP($C37, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.783444149340063},{"$f":"VLOOKUP($C37, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.116055524665894},{"$f":"VLOOKUP($C37, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.238515634019542},{"$f":"VLOOKUP($C37, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.734306856693747},{"$f":"VLOOKUP($C37, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.380567822622282},{"$f":"VLOOKUP($C37, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.385080384356066},null,"2009-12-31",6.0281061930574448E-2,7.2082730212155083E-2,6.5897073314801241E-2,4.7674750606425127E-2,6.6725110844284299E-2,5.0242102553200198E-2,6.8395171776439362E-2,null,12.507773333271887,12.704447769275095,12.891727856357704,12.117647311147108,12.527405673166793,12.288484847671297,12.318755693508789,12.416832246736332,12.599503964756446,12.748392224678128,12.048843103750722,12.450098030323678,12.230991342048673,12.208431157698953,12.598714419807441,12.809391573793745,13.035063488037281,12.186451518543494,12.604713316009908,12.345978353293921,12.429080229318625,null,null,-0.23585936512688654]
[null,32,"2009-09-30","2008-09-30",{"$f":"VLOOKUP($C38, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.715804671536057},{"$f":"VLOOKUP($C38, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.754861461331862},{"$f":"VLOOKUP($C38, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.08335016272175},{"$f":"VLOOKUP($C38, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.231935305055901},{"$f":"VLOOKUP($C38, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.696999597387849},{"$f":"VLOOKUP($C38, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.364246649495026},{"$f":"VLOOKUP($C38, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.360307607519877},null,"2009-09-30",0.14396386501605751,0.12131574722694488,0.16843850143461003,0.10029227489682466,0.10616134126062246,8.3523396075029621E-2,7.4429074829193337E-2,null,12.58219057802282,12.719838078103734,12.911147618821563,12.155081458822149,12.613484740296499,12.338212432695805,12.331004476968349,12.491249491487265,12.614894273585085,12.767811987141986,12.086277251425763,12.536177097453384,12.280718927073181,12.220679941158513,12.673131664558374,12.824781882622384,13.054483250501139,12.223885666218536,12.690792383139614,12.395705938318429,12.441329012778185,null,null,-0.13361409351323772]
[null,33,"2009-06-30","2008-06-30",{"$f":"VLOOKUP($C39, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.642729526065148},{"$f":"VLOOKUP($C39, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.715324030832759},{"$f":"VLOOKUP($C39, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.011206092899325},{"$f":"VLOOKUP($C39, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.178660337919837},{"$f":"VLOOKUP($C39, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.643656383519797},{"$f":"VLOOKUP($C39, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.329541707279761},{"$f":"VLOOKUP($C39, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.338998229689798},null,"2009-06-30",0.16022562520679248,7.2665480292981019E-2,0.17115746006899801,5.0041424664473241E-2,0.13601421837867936,6.526550135753155E-2,2.6823909235607436E-2,null,{"$f":"OFFSET(E39, $P$4, 0) + OFFSET(N39, $P$4, 0)","v":12.622433385970798},{"$f":"OFFSET(F39, $P$4, 0) + OFFSET(O39, $P$4, 0)","v":12.744542972428233},{"$f":"OFFSET(G39, $P$4, 0) + OFFSET(P39, $P$4, 0)","v":13.023127061851076},{"$f":"OFFSET(H39, $P$4, 0) + OFFSET(Q39, $P$4, 0)","v":12.229847280042581},{"$f":"OFFSET(I39, $P$4, 0) + OFFSET(R39, $P$4, 0)","v":12.639139709296032},{"$f":"OFFSET(J39, $P$4, 0) + OFFSET(S39, $P$4, 0)","v":12.32036820999843},{"$f":"OFFSET(K39, $P$4, 0) + OFFSET(T39, $P$4, 0)","v":12.414513041338994},{"$f":"V39 - SQRT(N$2)*$AC$2","v":12.531492299435243},{"$f":"W39 - SQRT(O$2)*$AC$2","v":12.639599167909584},{"$f":"X39 - SQRT(P$2)*$AC$2","v":12.879791430171499},{"$f":"Y39 - SQRT(Q$2)*$AC$2","v":12.161043072646194},{"$f":"Z39 - SQRT(R$2)*$AC$2","v":12.561832066452917},{"$f":"AA39 - SQRT(S$2)*$AC$2","v":12.262874704375806},{"$f":"AB39 - SQRT(T$2)*$AC$2","v":12.304188505529158},{"$f":"V39 + SQRT(N$2)*$AC$2","v":12.713374472506352},{"$f":"W39 + SQRT(O$2)*$AC$2","v":12.849486776946883},{"$f":"X39 + SQRT(P$2)*$AC$2","v":13.166462693530653},{"$f":"Y39 + SQRT(Q$2)*$AC$2","v":12.298651487438967},{"$f":"Z39 + SQRT(R$2)*$AC$2","v":12.716447352139147},{"$f":"AA39 + SQRT(S$2)*$AC$2","v":12.377861715621053},{"$f":"AB39 + SQRT(T$2)*$AC$2","v":12.52483757714883},null,null,{"$f":"V39-E39","v":-2.0296140094350434E-2}]
[null,34,"2009-03-31","2008-03-31",{"$f":"VLOOKUP($C40, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.559623213686137},{"$f":"VLOOKUP($C40, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.697204616062097},{"$f":"VLOOKUP($C40, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.93956490690511},{"$f":"VLOOKUP($C40, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.16651547578172},{"$f":"VLOOKUP($C40, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.568532822689548},{"$f":"VLOOKUP($C40, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.309508810812931},{"$f":"VLOOKUP($C40, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.342232455836513},null,"2009-03-31",2.6376081693290476E-2,-7.7231432508166817E-2,1.4680275304859849E-2,4.3062321537356132E-2,4.3433622558690585E-2,1.954022839225189E-2,2.5830183003664128E-2,null,12.660464251488667,12.791996680868424,13.092493689702465,12.172838923012705,12.622629330613266,12.308032909381209,12.416632848619187,12.569523164953113,12.687052876349775,12.949158058022888,12.104034715616319,12.545321687770151,12.250539403758586,12.306308312809351,12.751405338024222,12.896940485387073,13.235829321382042,12.241643130409091,12.699936973456381,12.365526415003833,12.526957384429023,null,null,0.10084103780252995]
[null,35,"2008-12-31","2007-12-31",{"$f":"VLOOKUP($C41, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.559465208345229},{"$f":"VLOOKUP($C41, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.743416531446938},{"$f":"VLOOKUP($C41, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.950639862445566},{"$f":"VLOOKUP($C41, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.130610680218211},{"$f":"VLOOKUP($C41, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.560128663072986},{"$f":"VLOOKUP($C41, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.300937271544694},{"$f":"VLOOKUP($C41, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.323780122776537},null,"2008-12-31",-5.1691875073342601E-2,-3.89687621718426E-2,-5.8912006087862519E-2,-1.296336907110345E-2,-3.2722989906192386E-2,-1.2452423873397376E-2,-5.0244292677470758E-3,null,12.699536786596155,12.771208799558623,13.067994413390648,12.168672387790529,12.723215094180254,12.346906450374988,12.357439925781307,12.608595700060601,12.666264995039974,12.924658781711072,12.099868180394143,12.645907451337139,12.289412944752364,12.247115389971471,12.79047787313171,12.876152604077273,13.211330045070225,12.237476595186916,12.800522737023369,12.404399955997611,12.467764461591143,null,null,0.14007157825092698]
[null,36,"2008-09-30","2007-09-30",{"$f":"VLOOKUP($C42, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.608021579135768},{"$f":"VLOOKUP($C42, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.758968764115469},{"$f":"VLOOKUP($C42, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.983140389766969},{"$f":"VLOOKUP($C42, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.152909182414108},{"$f":"VLOOKUP($C42, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.610036627512072},{"$f":"VLOOKUP($C42, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.315003280720511},{"$f":"VLOOKUP($C42, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.331629828487278},null,"2008-09-30",-2.5831001112947394E-2,-3.9130686011733848E-2,-7.1992770945407014E-2,2.1722764080412682E-3,3.448112784428024E-3,2.3209151975293406E-2,-6.2535151892946939E-4,null,12.704662869711047,12.84955646178315,13.094633290098411,12.107992319652272,12.65710640142173,12.285192566808762,12.319096591653611,12.613721783175492,12.744612657264501,12.951297658418834,12.039188112255886,12.579798758578615,12.227699061186138,12.208772055843776,12.795603956246602,12.9545002663018,13.237968921777988,12.176796527048658,12.734414044264845,12.342686072431386,12.429421127463447,null,null,9.6641290575279371E-2]
[null,37,"2008-06-30","2007-06-30",{"$f":"VLOOKUP($C43, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.637488111520751},{"$f":"VLOOKUP($C43, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.778441057703912},{"$f":"VLOOKUP($C43, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.042653281076172},{"$f":"VLOOKUP($C43, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.161927426879043},{"$f":"VLOOKUP($C43, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.624358548224507},{"$f":"VLOOKUP($C43, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.301710044519734},{"$f":"VLOOKUP($C43, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.333832414331445},null,"2008-06-30",-1.5054725549954351E-2,-3.3898085275679564E-2,-1.9526219225095818E-2,6.7919853163537117E-2,1.4781161071524508E-2,1.8658165478696098E-2,8.068062700754991E-2,null,12.669421454539517,12.874849906375196,13.056036348587421,12.157654131145486,12.62844630192987,12.296793774533366,12.283978446971123,12.578480368003962,12.769906101856547,12.912700716907844,12.0888499237491,12.551138659086755,12.239300268910743,12.173653911161287,12.760362541075072,12.979793710893846,13.199371980266998,12.226458338541873,12.705753944772985,12.35428728015599,12.394302982780959,null,null,3.1933343018765825E-2]
[null,38,"2008-03-31","2007-03-31",{"$f":"VLOOKUP($C44, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.657778639411024},{"$f":"VLOOKUP($C44, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.799081760779057},{"$f":"VLOOKUP($C44, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.059033725290078},{"$f":"VLOOKUP($C44, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.110975942937968},{"$f":"VLOOKUP($C44, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.627647295371407},{"$f":"VLOOKUP($C44, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.293882037354582},{"$f":"VLOOKUP($C44, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.285248824029571},null,"2008-03-31",2.6856120776432655E-3,-7.0850799106328081E-3,3.3459964412387681E-2,6.1862980074738158E-2,-5.0179647581403784E-3,1.4150872026627351E-2,0.13138402458961546,null,12.661745005771033,12.892432297078182,12.970501208420828,12.011839664305011,12.642650418892373,12.287533379850448,12.018726804958089,12.570803919235479,12.787488492559532,12.827165576741251,11.943035456908625,12.565342776049258,12.230039874227824,11.908402269148253,12.752686092306588,12.997376101596831,13.113836840100404,12.080643871701398,12.719958061735488,12.345026885473072,12.129051340767925,null,null,3.9663663600091326E-3]
[null,39,"2007-12-31","2006-12-31",{"$f":"VLOOKUP($C45, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.667385494106265},{"$f":"VLOOKUP($C45, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.797771093865775},{"$f":"VLOOKUP($C45, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.035479992223397},{"$f":"VLOOKUP($C45, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.084881935340439},{"$f":"VLOOKUP($C45, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.657075013799952},{"$f":"VLOOKUP($C45, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.28965523427143},{"$f":"VLOOKUP($C45, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.215057163601639},null,"2007-12-31",3.2151292489891042E-2,-2.656229430715119E-2,3.2514421167251555E-2,8.3790452450089564E-2,6.6140080380302252E-2,5.7251216103557254E-2,0.1423827621796678,null,12.592473462200269,12.781588100881351,12.973919882055192,12.050012637260798,12.57163386043068,12.232649607392789,11.983323281287753,12.501532375664715,12.676644296362701,12.830584250375615,11.981208429864411,12.494326217587565,12.175156101770165,11.872998745477917,12.683414548735824,12.8865319054,13.117255513734769,12.118816844657184,12.648941503273795,12.290143113015413,12.093647817097589,null,null,-7.4912031905995491E-2]
[null,40,"2007-09-30","2006-09-30",{"$f":"VLOOKUP($C46, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.650280788619},{"$f":"VLOOKUP($C46, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.8146527321326},{"$f":"VLOOKUP($C46, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":13.019353430327687},{"$f":"VLOOKUP($C46, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.039894086573407},{"$f":"VLOOKUP($C46, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.608168751585351},{"$f":"VLOOKUP($C46, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.256209521523646},{"$f":"VLOOKUP($C46, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.12936437244551},null,"2007-09-30",5.4382081092047008E-2,3.4903729650549352E-2,7.5279859770723503E-2,6.8098233078865825E-2,4.8937649836379035E-2,2.8983045285115736E-2,0.18973221920810146,null,12.584408971818256,12.747132467397718,12.946608455293029,11.972425770277839,12.565142630724731,12.246937766493053,11.839741390478212,12.493467885282701,12.642188662879068,12.803272823613453,11.903621562881453,12.487834987881616,12.189444260870429,11.729416854668376,12.675350058353811,12.852076271916367,13.089944086972606,12.041229977674226,12.642450273567846,12.304431272115677,11.950065926288048,null,null,-6.5871816800743943E-2]
[null,41,"2007-06-30","2006-06-30",{"$f":"VLOOKUP($C47, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.620682479550915},{"$f":"VLOOKUP($C47, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.787972573099172},{"$f":"VLOOKUP($C47, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.975562620595623},{"$f":"VLOOKUP($C47, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":12.025497562762229},{"$f":"VLOOKUP($C47, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.590470727326517},{"$f":"VLOOKUP($C47, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.247420901550552},{"$f":"VLOOKUP($C47, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":12.02962778706895},null,"2007-06-30",4.8738974988601184E-2,8.6877333276025065E-2,8.0473727991797875E-2,0.13215656838325751,3.7975574603353476E-2,4.9372872982814855E-2,0.25435065990217198,null,12.594334244290929,12.747117063830622,12.960129000111859,11.975566320328285,12.571695505920689,12.241959657214732,11.862308614600197,12.503393157755374,12.642173259311972,12.816793368432283,11.906762112931899,12.494387863077574,12.184466151592108,11.751984078790361,12.685275330826483,12.852060868349271,13.103464631791436,12.044370527724672,12.649003148763803,12.299453162837356,11.972633150410033,null,null,-2.6348235259986197E-2]
[null,42,"2007-03-31","2006-03-31",{"$f":"VLOOKUP($C48, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.592504430351932},{"$f":"VLOOKUP($C48, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.73944125602233},{"$f":"VLOOKUP($C48, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.92773196426503},{"$f":"VLOOKUP($C48, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.956841759452645},{"$f":"VLOOKUP($C48, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.576597731904746},{"$f":"VLOOKUP($C48, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.224079543822631},{"$f":"VLOOKUP($C48, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.894091049884926},null,"2007-03-31",6.9240575419100781E-2,0.15299104105585232,4.2769244155798344E-2,5.4997904852365831E-2,6.6052686987627271E-2,6.3453836027816859E-2,0.12463575507316269,null,12.574929297167406,12.667917511230852,12.915033225574399,11.978902339540952,12.57912525256461,12.221869512165433,11.827189374052811,12.483988210631852,12.562973706712203,12.771697593894823,11.910098132144565,12.501817609721495,12.16437600654281,11.716864838242975,12.665870383702961,12.772861315749502,13.058368857253976,12.047706546937338,12.656432895407725,12.279363017788057,11.937513909862647,null,null,-1.7575133184525527E-2]
[null,43,"2006-12-31","2005-12-31",{"$f":"VLOOKUP($C49, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.554325220686918},{"$f":"VLOOKUP($C49, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.661349617916636},{"$f":"VLOOKUP($C49, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.920269224863244},{"$f":"VLOOKUP($C49, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.959852362885988},{"$f":"VLOOKUP($C49, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.539325419524413},{"$f":"VLOOKUP($C49, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.199662142088844},{"$f":"VLOOKUP($C49, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.846192570642494},null,"2006-12-31",3.8148241513351194E-2,0.12023848296471318,5.3650657191947629E-2,9.0160274374810057E-2,3.2308440906265869E-2,3.2987465303944349E-2,0.13713071064525972,null,12.517552833152596,12.5017063278595,12.835769243286384,11.909901168189661,12.541720438937729,12.214989146790087,11.847891028985019,12.426611746617041,12.39676252334085,12.692433611606807,11.841096960793275,12.464412796094614,12.157495641167463,11.737566493175184,12.608493919688151,12.606650132378149,12.979104874965961,11.978705375586047,12.619028081780844,12.272482652412711,11.958215564794855,null,null,-3.6772387534321993E-2]
[null,44,"2006-09-30","2005-09-30",{"$f":"VLOOKUP($C50, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.539912849963038},{"$f":"VLOOKUP($C50, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.603545903708786},{"$f":"VLOOKUP($C50, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.892577816701575},{"$f":"VLOOKUP($C50, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.915366003676345},{"$f":"VLOOKUP($C50, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.534627911191535},{"$f":"VLOOKUP($C50, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.19508247423027},{"$f":"VLOOKUP($C50, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.785727374892558},null,"2006-09-30",4.4496121855217653E-2,0.1435865636889308,5.4030638591455099E-2,5.7059766601493762E-2,3.0514719533196621E-2,5.1855292262782023E-2,5.4014015585653261E-2,null,12.512708587538613,12.343674869238054,12.859695514354168,11.891407439448987,12.535707469568019,12.186494250256224,11.812236853195953,12.421767501003059,12.238731064719405,12.716359882674592,11.8226032320526,12.458399826724904,12.129000744633601,11.701912317386117,12.603649674074168,12.448618673756704,13.003031146033745,11.960211646845373,12.613015112411134,12.243987755878848,11.922561389005789,null,null,-2.7204262424424641E-2]
[null,45,"2006-06-30","2005-06-30",{"$f":"VLOOKUP($C51, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.526056115092912},{"$f":"VLOOKUP($C51, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.54128694842727},{"$f":"VLOOKUP($C51, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.868038708606544},{"$f":"VLOOKUP($C51, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.901915602984513},{"$f":"VLOOKUP($C51, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.531606706397211},{"$f":"VLOOKUP($C51, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.180082816918802},{"$f":"VLOOKUP($C51, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.779220455540361},null,"2006-06-30",6.8278129198017026E-2,0.20583011540335133,9.2090291505315641E-2,7.3650717343772334E-2,4.0088799523477235E-2,6.1876840295930269E-2,8.3088159059835687E-2,null,12.476755406306831,12.357195596713687,12.779798472299351,11.857015587491652,12.5252543113076,12.150793692209064,11.75195752593492,12.385814319771276,12.252251792195038,12.636462840619775,11.788211380095266,12.447946668464485,12.09330018658644,11.641632990125084,12.567696492842385,12.462139401232337,12.923134103978928,11.925819794888039,12.602561954150715,12.208287197831687,11.862282061744756,null,null,-4.930070878608106E-2]
[null,46,"2006-03-31","2005-03-31",{"$f":"VLOOKUP($C52, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.496399966225828},{"$f":"VLOOKUP($C52, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.448838415711078},{"$f":"VLOOKUP($C52, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.818644059699359},{"$f":"VLOOKUP($C52, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.88501302202144},{"$f":"VLOOKUP($C52, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.521926636614776},{"$f":"VLOOKUP($C52, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.163603461805009},{"$f":"VLOOKUP($C52, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.763676401185963},null,"2006-03-31",7.8529330941578102E-2,0.219079095519774,9.6389165875040511E-2,9.388931751951192E-2,5.7198615949835142E-2,5.8266050360424891E-2,6.3512972866847553E-2,null,12.433566989387595,12.322518412974432,12.686250840384512,11.797202280050351,12.506804960842471,12.142590147978689,11.771107030676101,12.34262590285204,12.217574608455783,12.542915208704935,11.728398072653965,12.429497317999356,12.085096642356065,11.660782494866265,12.52450807592315,12.427462217493082,12.829586472064088,11.866006487446738,12.584112603685586,12.200083653601313,11.881431566485936,null,null,-6.2832976838233634E-2]
[null,47,"2005-12-31","2004-12-31",{"$f":"VLOOKUP($C53, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.462620024676101},{"$f":"VLOOKUP($C53, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.35692933469355},{"$f":"VLOOKUP($C53, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.773523374285558},{"$f":"VLOOKUP($C53, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.838120061681781},{"$f":"VLOOKUP($C53, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.500073462601073},{"$f":"VLOOKUP($C53, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.153320392643222},{"$f":"VLOOKUP($C53, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.759277601421319},null,"2005-12-31",5.4932808476495329E-2,0.14477699316595019,6.2245869000825363E-2,7.1781106507880166E-2,4.1646976336656455E-2,6.1668754146865346E-2,8.8613427563700678E-2,null,12.443254906950337,12.326792271454757,12.730096790339841,11.80411563524685,12.489866808366655,12.139331636108471,11.727598735575729,12.352313820414782,12.221848466936107,12.586761158660265,11.735311427850464,12.41255916552354,12.081838130485847,11.617274199765893,12.534195993485891,12.431736075973406,12.873432422019418,11.872919842643237,12.56717445120977,12.196825141731095,11.837923271385565,null,null,-1.9365117725763881E-2]
[null,48,"2005-09-30","2004-09-30",{"$f":"VLOOKUP($C54, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.43950310471252},{"$f":"VLOOKUP($C54, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.292727292232453},{"$f":"VLOOKUP($C54, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.746010369839611},{"$f":"VLOOKUP($C54, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.816158492095097},{"$f":"VLOOKUP($C54, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.485638117317439},{"$f":"VLOOKUP($C54, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.130416552578678},{"$f":"VLOOKUP($C54, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.731466440664521},null,"2005-09-30",7.3205482826093515E-2,5.0947577005601853E-2,0.11368514451455777,7.5248947353889345E-2,5.0069352250579728E-2,5.6077697677545765E-2,8.0770412531432079E-2,null,12.354854832022722,12.259493388091437,12.60026238154048,11.752695779425222,12.455140583581619,12.091453265899663,11.65799462311038,12.263913745487168,12.154549583572788,12.456926749860903,11.683891572028836,12.377832940738504,12.033959760277039,11.547670087300544,12.445795918558277,12.364437192610087,12.743598013220057,11.821499986821609,12.532448226424734,12.148946771522287,11.768319158920216,null,null,-8.4648272689797466E-2]
[null,49,"2005-06-30","2004-06-30",{"$f":"VLOOKUP($C55, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.408903279372316},{"$f":"VLOOKUP($C55, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.279341694457619},{"$f":"VLOOKUP($C55, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.684868757363581},{"$f":"VLOOKUP($C55, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.782547940165985},{"$f":"VLOOKUP($C55, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.47180047762563},{"$f":"VLOOKUP($C55, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.106600315985284},{"$f":"VLOOKUP($C55, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.698250839117575},null,"2005-06-30",6.7852126934514811E-2,7.7853902256068572E-2,9.4929714935770626E-2,7.4467647325667699E-2,5.3453833681971499E-2,4.4193376223779703E-2,5.3706686817345008E-2,null,12.366876304520213,12.190631599575234,12.607552611573492,11.721446349842557,12.458408330893185,12.11521307821898,11.690520744368817,12.275935217984658,12.085687795056584,12.464216979893916,11.652642142446171,12.38110068805007,12.057719572596357,11.580196208558981,12.457817391055768,12.295575404093883,12.750888243253069,11.790250557238943,12.5357159737363,12.172706583841604,11.800845280178653,null,null,-4.2026974852102938E-2]
[null,50,"2005-03-31","2004-03-31",{"$f":"VLOOKUP($C56, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.383138749928174},{"$f":"VLOOKUP($C56, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.255010417852604},{"$f":"VLOOKUP($C56, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.638731301322467},{"$f":"VLOOKUP($C56, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.741414702609191},{"$f":"VLOOKUP($C56, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.456126835599941},{"$f":"VLOOKUP($C56, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.095208121682017},{"$f":"VLOOKUP($C56, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.683435877337489},null,"2005-03-31",5.0428239459421501E-2,6.7507995121827064E-2,4.7519539062043557E-2,5.5787577441160786E-2,5.0678125242531201E-2,4.7382026296672208E-2,8.7671153338611515E-2,null,12.355238172053173,12.196712527879997,12.599318052497011,11.703913080190897,12.424004826325376,12.062233376619947,11.598474959457917,12.264297085517619,12.091768723361348,12.455982420817435,11.635108872794511,12.346697183482261,12.004739870997323,11.488150423648081,12.446179258588728,12.301656332398647,12.742653684176588,11.772717287587284,12.501312469168491,12.119726882242571,11.708799495267753,null,null,-2.790057787500011E-2]
[null,51,"2004-12-31","2003-12-31",{"$f":"VLOOKUP($C57, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.361784962510013},{"$f":"VLOOKUP($C57, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.225188762722404},{"$f":"VLOOKUP($C57, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.622368884591996},{"$f":"VLOOKUP($C57, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.726091405059163},{"$f":"VLOOKUP($C57, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.435027279749114},{"$f":"VLOOKUP($C57, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.077096575934897},{"$f":"VLOOKUP($C57, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.646800548526256},null,"2004-12-31",8.1469944440324252E-2,0.1016035087323536,0.1077279057478452,7.8024230187686006E-2,5.4839528617540385E-2,6.2235060173574511E-2,8.0798187049472558E-2,null,12.354623594085409,12.221679716538295,12.629877785861813,11.675096109697558,12.40867549227915,12.041459655228351,11.604843744948484,12.263682507549854,12.116735912019646,12.486542154182237,11.606291902301171,12.331367849436035,11.983966149605727,11.494519209138648,12.445564680620963,12.326623521056945,12.77321341754139,11.743900317093944,12.485983135122265,12.098953160850975,11.71516828075832,null,null,-7.161368424604575E-3]
[null,52,"2004-09-30","2003-09-30",{"$f":"VLOOKUP($C58, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.325698426732043},{"$f":"VLOOKUP($C58, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.186568673632031},{"$f":"VLOOKUP($C58, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.571010854462058},{"$f":"VLOOKUP($C58, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.693687472966564},{"$f":"VLOOKUP($C58, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.417714302939547},{"$f":"VLOOKUP($C58, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.052326883712553},{"$f":"VLOOKUP($C58, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.619670022400216},null,"2004-09-30",2.9156405290680483E-2,7.2924714459406334E-2,2.9251527078422351E-2,5.900830645865765E-2,3.7426280642071999E-2,3.9126382187110842E-2,3.8324600710163144E-2,null,12.358328987874533,12.21954682769254,12.611347042191671,11.684937711983794,12.414915111775354,12.024229666801469,11.636541778238016,12.267387901338978,12.11460302317389,12.468011410512094,11.616133504587408,12.337607468932239,11.966736161178845,11.52621724242818,12.449270074410087,12.324490632211189,12.754682673871248,11.753741919380181,12.492222754618469,12.081723172424093,11.746866314047852,null,null,3.2630561142489967E-2]
[null,53,"2004-06-30","2003-06-30",{"$f":"VLOOKUP($C59, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.321559714136905},{"$f":"VLOOKUP($C59, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.161462234011625},{"$f":"VLOOKUP($C59, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.562939071135121},{"$f":"VLOOKUP($C59, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.66243108748918},{"$f":"VLOOKUP($C59, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.406680157178087},{"$f":"VLOOKUP($C59, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.042070263319133},{"$f":"VLOOKUP($C59, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.611512089544247},null,"2004-06-30",4.5316590383308313E-2,2.9169365563608753E-2,4.461354043837152E-2,5.901526235337691E-2,5.1728173715097574E-2,7.3142814899847003E-2,7.9008654824569272E-2,null,12.254809253487924,12.162020951523594,12.468274371716765,11.604220680569604,12.358556221390604,11.952763630164529,11.564996048382977,12.163868166952369,12.057077147004945,12.324938740037188,11.535416473173218,12.281248578547489,11.895270124541906,11.454671512573141,12.345750340023478,12.266964756042244,12.611610003396342,11.67302488796599,12.435863864233719,12.010257135787153,11.675320584192812,null,null,-6.6750460648981047E-2]
[null,54,"2004-03-31","2003-03-31",{"$f":"VLOOKUP($C60, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.30235053876696},{"$f":"VLOOKUP($C60, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.155131920561669},{"$f":"VLOOKUP($C60, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.546373258842353},{"$f":"VLOOKUP($C60, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.64525989151659},{"$f":"VLOOKUP($C60, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.376844426373667},{"$f":"VLOOKUP($C60, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":12.000959318399978},{"$f":"VLOOKUP($C60, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.573728894329054},null,"2004-03-31",5.2887633286213445E-2,4.1580607318329313E-2,5.2944793654659164E-2,5.8653188674308077E-2,4.7160399951708828E-2,6.1274058219968536E-2,2.474606512886296E-2,null,12.260200101506287,12.121806808830966,12.477092816091639,11.587685193516194,12.35490578886807,11.949570838768283,11.576126480819408,12.169259014970732,12.016863004312317,12.333757184412063,11.518880986119807,12.277598146024955,11.892077333145659,11.465801945009572,12.351141188041842,12.226750613349616,12.620428447771216,11.65648940091258,12.432213431711185,12.007064344390907,11.686451016629244,null,null,-4.2150437260673357E-2]
[null,55,"2003-12-31","2002-12-31",{"$f":"VLOOKUP($C61, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.285701421391911},{"$f":"VLOOKUP($C61, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.149253585867788},{"$f":"VLOOKUP($C61, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.533399620000571},{"$f":"VLOOKUP($C61, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.615193202917807},{"$f":"VLOOKUP($C61, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.361489666066618},{"$f":"VLOOKUP($C61, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.971198053840258},{"$f":"VLOOKUP($C61, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.570788630414416},null,"2003-12-31",6.8922172693498013E-2,7.2426130670507294E-2,9.6478165861241666E-2,5.9902906779751103E-2,4.718582621253152E-2,7.0261601388092565E-2,3.4055114534067579E-2,null,12.25331221851477,12.162805490684647,12.488970269512452,11.578626731217973,12.339198284174152,11.894909560543924,11.620203494727692,12.162371131979215,12.057861686165998,12.345634637832875,11.509822523821587,12.261890641331037,11.837416054921301,11.509878958917856,12.344253305050325,12.267749295203297,12.632305901192028,11.64743093861436,12.416505927017267,11.952403066166548,11.730528030537528,null,null,-3.2389202877141088E-2]
[null,56,"2003-09-30","2002-09-30",{"$f":"VLOOKUP($C62, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.259400119570712},{"$f":"VLOOKUP($C62, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.129423755669766},{"$f":"VLOOKUP($C62, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.485864925261225},{"$f":"VLOOKUP($C62, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.595306973976017},{"$f":"VLOOKUP($C62, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.347085978502452},{"$f":"VLOOKUP($C62, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.938696341751575},{"$f":"VLOOKUP($C62, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.567830230139514},null,"2003-09-30",9.8928868303820666E-2,9.0123072022774559E-2,0.1254821169304457,8.9630738007776545E-2,6.7829133272901271E-2,8.5533325049895137E-2,6.8711548098502162E-2,null,12.20054449127068,12.117235271223503,12.407961428866805,11.494995987237488,12.312174947426335,11.854367403185675,11.534159745592651,12.109603404735125,12.012291466704854,12.264625797187229,11.426191779841101,12.23486730458322,11.796873897563051,11.423835209782816,12.291485577806235,12.222179075742153,12.551297060546382,11.563800194633874,12.38948259026945,11.911860908808299,11.644484281402487,null,null,-5.8855628300031881E-2]
[null,57,"2003-06-30","2002-06-30",{"$f":"VLOOKUP($C63, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.213653835550486},{"$f":"VLOOKUP($C63, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.1028819962309},{"$f":"VLOOKUP($C63, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.429951926129206},{"$f":"VLOOKUP($C63, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.55166529328616},{"$f":"VLOOKUP($C63, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.318217594783736},{"$f":"VLOOKUP($C63, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.896063161194302},{"$f":"VLOOKUP($C63, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.545595925831154},null,"2003-06-30",4.1155417937436899E-2,5.9138955292694501E-2,3.8322445587558193E-2,5.2555387283444777E-2,4.0338626606868669E-2,5.6700468970227985E-2,1.940012255182216E-2,null,12.186991051447425,12.117463736334384,12.431311068450523,11.541714387915119,12.280025849254665,11.857006974121186,11.580146039223045,12.09604996491187,12.012519931815735,12.287975436770946,11.472910180518733,12.20271820641155,11.799513468498562,11.469821503413209,12.27793213798298,12.222407540853034,12.574646700130099,11.610518595311506,12.35733349209778,11.914500479743809,11.690470575032881,null,null,-2.6662784103061554E-2]
[null,58,"2003-03-31","2002-03-31",{"$f":"VLOOKUP($C64, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.203669760913863},{"$f":"VLOOKUP($C64, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.087221539689848},{"$f":"VLOOKUP($C64, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.422304365073845},{"$f":"VLOOKUP($C64, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.527971700508795},{"$f":"VLOOKUP($C64, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.30611705570573},{"$f":"VLOOKUP($C64, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.871054351422099},{"$f":"VLOOKUP($C64, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.547800209606651},null,"2003-03-31",5.6530340592424018E-2,3.4585269141118556E-2,5.4788451017794892E-2,5.9713493007399129E-2,4.8788733162339941E-2,7.8516487346183314E-2,2.8326271212756528E-2,null,12.199799458262666,12.11674857974571,12.445904989568971,11.503950289197391,12.314607675521172,11.799077440101376,11.53481840046701,12.108858371727111,12.011804775227061,12.302569357889395,11.435146081801005,12.237300032678057,11.741583934478752,11.424493864657174,12.29074054479822,12.22169238426436,12.589240621248548,11.572754496593777,12.391915318364287,11.856570945724,11.645142936276846,null,null,-3.870302651197477E-3]
[null,59,"2002-12-31","2001-12-31",{"$f":"VLOOKUP($C65, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.183801473883943},{"$f":"VLOOKUP($C65, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.085688730517479},{"$f":"VLOOKUP($C65, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.409490926556073},{"$f":"VLOOKUP($C65, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.501399293131605},{"$f":"VLOOKUP($C65, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.286366090997131},{"$f":"VLOOKUP($C65, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.8268818253335},{"$f":"VLOOKUP($C65, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.541610098830137},null,"2002-12-31",6.9510744630828208E-2,7.71167601671678E-2,7.9479342956378596E-2,7.722743808636845E-2,5.2832193177020939E-2,6.8027735210424073E-2,7.8593395897554014E-2,null,12.130576842958959,12.026686920198932,12.362011723446996,11.468688103333506,12.252888225453145,11.719780464678005,11.483827770065053,12.039635756423404,11.921743115680282,12.218676091767419,11.399883895937119,12.17558058261003,11.662286959055381,11.373503234255217,12.221517929494514,12.131630724717581,12.505347355126572,11.537492310729892,12.33019586829626,11.777273970300628,11.594152305874889,null,null,-5.3224630924983529E-2]
[null,60,"2002-09-30","2001-09-30",{"$f":"VLOOKUP($C66, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.153973763586189},{"$f":"VLOOKUP($C66, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.05870888239189},{"$f":"VLOOKUP($C66, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.378966568174567},{"$f":"VLOOKUP($C66, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.466315921518316},{"$f":"VLOOKUP($C66, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.266838433852737},{"$f":"VLOOKUP($C66, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.794111483678307},{"$f":"VLOOKUP($C66, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.511434353816345},null,"2002-09-30",4.6570727684490637E-2,5.8526388831611931E-2,2.8994860692238396E-2,2.8680065719172664E-2,4.5336513573598414E-2,6.0255919507367819E-2,2.2725391776307488E-2,null,12.135773455503536,12.01274857299985,12.400046206925564,11.502573632833064,12.211822078629424,11.714458017572108,11.545469717463968,12.044832368967981,11.907804768481201,12.256710575245988,11.433769425436678,12.13451443578631,11.656964511949484,11.435145181654132,12.22671454203909,12.1176923775185,12.543381838605141,11.57137784022945,12.289129721472539,11.771951523194732,11.655794253273804,null,null,-1.8200308082652938E-2]
[null,61,"2002-06-30","2001-06-30",{"$f":"VLOOKUP($C67, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.138393196840036},{"$f":"VLOOKUP($C67, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.03761257292903},{"$f":"VLOOKUP($C67, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.379778022761872},{"$f":"VLOOKUP($C67, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.472061802915228},{"$f":"VLOOKUP($C67, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.250008187925776},{"$f":"VLOOKUP($C67, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.765643352385913},{"$f":"VLOOKUP($C67, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.513125444972895},null,"2002-06-30",4.8597854607388344E-2,7.9851163405354503E-2,5.1533045688649498E-2,6.9652584999892103E-2,3.0017661328888688E-2,9.1363621735272196E-2,6.7020594250151166E-2,null,12.097249439835766,11.985325391417849,12.349809464843778,11.462179284285735,12.243783754681571,11.64708474952905,11.521678068303,12.006308353300211,11.880381586899199,12.206473833164202,11.393375076889349,12.166476111838456,11.589591243906426,11.411353532493164,12.18819052637132,12.090269195936498,12.493145096523355,11.530983491682122,12.321091397524686,11.704578255151674,11.632002604112836,null,null,-4.1143757004270753E-2]
[null,62,"2002-03-31","2001-03-31",{"$f":"VLOOKUP($C68, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.120983057085059},{"$f":"VLOOKUP($C68, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":12.009650135957095},{"$f":"VLOOKUP($C68, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.364677675706812},{"$f":"VLOOKUP($C68, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.449857861502654},{"$f":"VLOOKUP($C68, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.24251546544671},{"$f":"VLOOKUP($C68, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.712087750626834},{"$f":"VLOOKUP($C68, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.489820591255132},null,"2002-03-31",7.8816401177605661E-2,0.1070984437886162,8.1227313862160366E-2,5.4092427694736496E-2,7.2092210074461899E-2,8.6989689474542303E-2,4.4997809211878792E-2,null,12.041656699550479,11.943742242039296,12.304835122035918,11.451660515605452,12.178499193718105,11.650764241674624,11.502141153100391,11.950715613014925,11.838798437520646,12.161499490356341,11.382856308209066,12.10119155087499,11.593270736052,11.391816617290555,12.132597786086034,12.048686046557945,12.448170753715495,11.520464723001838,12.25580683656122,11.708257747297248,11.612465688910227,null,null,-7.9326357534579728E-2]
[null,63,"2001-12-31","2000-12-31",{"$f":"VLOOKUP($C69, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.083226815531328},{"$f":"VLOOKUP($C69, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.970913444559443},{"$f":"VLOOKUP($C69, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.329691950320255},{"$f":"VLOOKUP($C69, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.444089723994775},{"$f":"VLOOKUP($C69, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.198750906899438},{"$f":"VLOOKUP($C69, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.670672527197603},{"$f":"VLOOKUP($C69, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.483022803615915},null,"2001-12-31",4.7350027427631065E-2,5.5773475639488576E-2,3.2319773126741114E-2,2.4598379338730651E-2,5.4137318553706459E-2,4.9107937480402458E-2,8.0496644913768262E-4,null,12.061514658463102,11.940197933679459,12.304244042978615,11.490349592199095,12.189023610670109,11.644626148818881,11.52887841736163,11.970573571927547,11.835254129160809,12.160908411299038,11.421545384802709,12.111715967826994,11.587132643196258,11.418553881551794,12.152455744998656,12.045141738198108,12.447579674658192,11.559153799595482,12.266331253513224,11.702119654441505,11.639202953171466,null,null,-2.1712157068225935E-2]
[null,64,"2001-09-30","2000-09-30",{"$f":"VLOOKUP($C70, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.068257806318737},{"$f":"VLOOKUP($C70, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.953879974564178},{"$f":"VLOOKUP($C70, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.326478904193248},{"$f":"VLOOKUP($C70, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.447255637480209},{"$f":"VLOOKUP($C70, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.175139098760248},{"$f":"VLOOKUP($C70, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.653078635153634},{"$f":"VLOOKUP($C70, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.49699931441997},null,"2001-09-30",6.751564918479773E-2,5.8868598435672201E-2,7.3567302732315848E-2,5.5317995352854608E-2,3.6682979869177373E-2,6.13793824184738E-2,4.847040304399803E-2,null,12.066531429098356,11.913386144862088,12.343230515592172,11.392912805181981,12.164668488598885,11.670868944293399,11.523262211722106,11.975590342562802,11.808442340343438,12.199894883912595,11.324108597785594,12.08736084575577,11.613375438670776,11.41293767591227,12.157472515633911,12.018329949380737,12.486566147271748,11.461717012578367,12.241976131442,11.728362449916023,11.633586747531941,null,null,-1.7263772203808259E-3]
[null,65,"2001-06-30","2000-06-30",{"$f":"VLOOKUP($C71, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.043677237815034},{"$f":"VLOOKUP($C71, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.934158929846534},{"$f":"VLOOKUP($C71, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.305166567037773},{"$f":"VLOOKUP($C71, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.429065480758405},{"$f":"VLOOKUP($C71, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.176916712126081},{"$f":"VLOOKUP($C71, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.622281985953402},{"$f":"VLOOKUP($C71, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.48522533432795},null,"2001-06-30",5.3572202020731978E-2,5.1166461571314062E-2,4.4642897806004354E-2,3.3113803527330968E-2,6.6867042555489892E-2,2.4802763575648361E-2,3.6452733975050174E-2,null,{"$f":"OFFSET(E71, $P$4, 0) + OFFSET(N71, $P$4, 0)","v":12.014122184825764},{"$f":"OFFSET(F71, $P$4, 0) + OFFSET(O71, $P$4, 0)","v":11.919626804552721},{"$f":"OFFSET(G71, $P$4, 0) + OFFSET(P71, $P$4, 0)","v":12.296837540931891},{"$f":"OFFSET(H71, $P$4, 0) + OFFSET(Q71, $P$4, 0)","v":11.369806943785553},{"$f":"OFFSET(I71, $P$4, 0) + OFFSET(R71, $P$4, 0)","v":12.150111657963986},{"$f":"OFFSET(J71, $P$4, 0) + OFFSET(S71, $P$4, 0)","v":11.618011300415262},{"$f":"OFFSET(K71, $P$4, 0) + OFFSET(T71, $P$4, 0)","v":11.429370843893047},{"$f":"V71 - SQRT(N$2)*$AC$2","v":11.923181098290209},{"$f":"W71 - SQRT(O$2)*$AC$2","v":11.814683000034071},{"$f":"X71 - SQRT(P$2)*$AC$2","v":12.153501909252315},{"$f":"Y71 - SQRT(Q$2)*$AC$2","v":11.301002736389167},{"$f":"Z71 - SQRT(R$2)*$AC$2","v":12.072804015120871},{"$f":"AA71 - SQRT(S$2)*$AC$2","v":11.560517794792638},{"$f":"AB71 - SQRT(T$2)*$AC$2","v":11.319046308083211},{"$f":"V71 + SQRT(N$2)*$AC$2","v":12.105063271361319},{"$f":"W71 + SQRT(O$2)*$AC$2","v":12.02457060907137},{"$f":"X71 + SQRT(P$2)*$AC$2","v":12.440173172611468},{"$f":"Y71 + SQRT(Q$2)*$AC$2","v":11.43861115118194},{"$f":"Z71 + SQRT(R$2)*$AC$2","v":12.227419300807101},{"$f":"AA71 + SQRT(S$2)*$AC$2","v":11.675504806037885},{"$f":"AB71 + SQRT(T$2)*$AC$2","v":11.539695379702883},null,null,{"$f":"V71-E71","v":-2.9555052989270081E-2}]
[null,66,"2001-03-31",{"$f":"OFFSET(C72, $P$4, 0)","v":"2000-03-31"},{"$f":"VLOOKUP($C72, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.022846679881798},{"$f":"VLOOKUP($C72, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.915044982827297},{"$f":"VLOOKUP($C72, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.291355446058631},{"$f":"VLOOKUP($C72, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.422464508653734},{"$f":"VLOOKUP($C72, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.145674872981498},{"$f":"VLOOKUP($C72, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.624243201102182},{"$f":"VLOOKUP($C72, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.477370823556365},null,{"$f":"C72","v":"2001-03-31"},1.8810019668680691E-2,2.8697259211998012E-2,1.3479675977286432E-2,2.9196006951718534E-2,3.2824320736606814E-2,2.6521040572441486E-2,2.4770329544026845E-2,null,12.032092625274329,11.919846281410379,12.371214882444807,11.40400832001427,12.156654255697596,11.558113333782288,11.403875326419428,11.941151538738774,11.81490247689173,12.227879250765231,11.335204112617884,12.079346612854481,11.500619828159664,11.293550790609592,12.123033711809883,12.024790085929029,12.514550514124384,11.472812527410657,12.233961898540711,11.615606839404911,11.514199862229264,null,null,9.2459453925304302E-3]
[null,{"$f":"B72+1","v":67},{"$f":"DATE(YEAR(C72), MONTH(C72)-2, 0)","v":"2000-12-31"},"1999-12-31",{"$f":"VLOOKUP($C73, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.024754585065315},{"$f":"VLOOKUP($C73, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.906857657264668},{"$f":"VLOOKUP($C73, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.290638952437382},{"$f":"VLOOKUP($C73, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.416888020773253},{"$f":"VLOOKUP($C73, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.139104508598381},{"$f":"VLOOKUP($C73, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.619777867211637},{"$f":"VLOOKUP($C73, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.473404706807946},null,"2000-12-31",3.6760073397785892E-2,3.3340276414791314E-2,1.3605090541232788E-2,7.3461571425841518E-2,4.9919102071727631E-2,2.4848281607244303E-2,5.5473710553684052E-2,null,12.03399938246144,11.925739075106879,12.335672656904924,11.423957725903557,12.142374380088944,11.641042161723416,11.486881886947018,11.943058295925885,11.82079527058823,12.192337025225347,11.355153518507171,12.065066737245829,11.583548656100792,11.376557351137182,12.124940468996995,12.030682879625529,12.479008288584501,11.492761933299944,12.219682022932059,11.698535667346039,11.597206422756853,null,null,9.2447973961249374E-3]
[null,68,"2000-09-30","1999-09-30",{"$f":"VLOOKUP($C74, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":12.016460577424755},{"$f":"VLOOKUP($C74, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.899037844562578},{"$f":"VLOOKUP($C74, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.307382970226639},{"$f":"VLOOKUP($C74, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.359762630396478},{"$f":"VLOOKUP($C74, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.124569705569552},{"$f":"VLOOKUP($C74, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.615689612980756},{"$f":"VLOOKUP($C74, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.449229255655098},null,"2000-09-30",5.0070851673600994E-2,1.434830029951052E-2,3.5847545365533431E-2,3.3150174785503264E-2,4.0098783029332084E-2,5.5179331312642993E-2,7.4032956067006855E-2,null,12.027844681489784,11.894665435683219,12.315673719367144,11.395264128305291,12.12955239095835,11.643754146834961,11.455824520535211,11.936903594954229,11.78972163116457,12.172338087687567,11.326459920908905,12.052244748115235,11.586260641212338,11.345499984725375,12.118785768025338,11.999609240201869,12.459009351046721,11.464068335701677,12.206860033801465,11.701247652457585,11.566149056345047,null,null,1.1384104065028211E-2]
[null,69,"2000-06-30","1999-06-30",{"$f":"VLOOKUP($C75, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":11.996838163074047},{"$f":"VLOOKUP($C75, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.89206028689903},{"$f":"VLOOKUP($C75, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.305958703652591},{"$f":"VLOOKUP($C75, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.365387870413215},{"$f":"VLOOKUP($C75, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.116197170925894},{"$f":"VLOOKUP($C75, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.584464425752545},{"$f":"VLOOKUP($C75, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.416359496993897},null,"2000-06-30",1.728402175171765E-2,2.756651765369067E-2,-9.1211627206998543E-3,4.4190733723377187E-3,3.3914487038091981E-2,3.3546874662716358E-2,1.3011346899150131E-2,null,12.023403448601934,11.849975238939315,12.327347509429458,11.407814417357324,12.132205480372933,11.614349244527947,11.508162719126894,11.93246236206638,11.745031434420666,12.184011877749882,11.339010209960938,12.054897837529818,11.556855738905323,11.397838183317058,12.114344535137489,11.954919043457965,12.470683141109035,11.47661862475371,12.209513123216048,11.671842750150571,11.61848725493673,null,null,2.6565285527887283E-2]
[null,70,"2000-03-31","1999-03-31",{"$f":"VLOOKUP($C76, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":11.998162474856553},{"$f":"VLOOKUP($C76, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.880474075732481},{"$f":"VLOOKUP($C76, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.323420030749128},{"$f":"VLOOKUP($C76, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.387192159504465},{"$f":"VLOOKUP($C76, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.106727335527134},{"$f":"VLOOKUP($C76, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.573446552015358},{"$f":"VLOOKUP($C76, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.420163036888468},null,"2000-03-31",3.3930150417775307E-2,3.9372205677898849E-2,4.7794851695678139E-2,1.6816160509805743E-2,4.9926920170462269E-2,-1.5333218233070964E-2,-1.6287710469039443E-2,null,11.983637088550008,11.881613859500698,12.29408374560802,11.392250425189598,12.045937001993032,11.622378274691243,11.409615205186894,11.892696002014453,11.776670054982048,12.150748113928444,11.323446217793212,11.968629359149917,11.56488476906862,11.299290669377058,12.074578175085563,11.986557664019347,12.437419377287597,11.461054632585984,12.123244644836147,11.679871780313867,11.51993974099673,null,null,-1.4525386306544874E-2]
[null,71,"1999-12-31","1998-12-31",{"$f":"VLOOKUP($C77, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":11.995296057115699},{"$f":"VLOOKUP($C77, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.870257193178945},{"$f":"VLOOKUP($C77, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.297169415924051},{"$f":"VLOOKUP($C77, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.380444948553261},{"$f":"VLOOKUP($C77, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.096391699126766},{"$f":"VLOOKUP($C77, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.608108363947419},{"$f":"VLOOKUP($C77, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.443586104891608},null,"1999-12-31",3.8703325345741113E-2,5.5481881927933442E-2,3.8503240980872946E-2,4.3512777350296294E-2,4.598268096217728E-2,3.2933797775995928E-2,4.3295782055410154E-2,null,11.973417269331076,11.825856518863212,12.279332146952591,11.33483652814682,12.076651498217512,11.593578574088141,11.46876817373983,11.882476182795521,11.720912714344562,12.135996515273014,11.266032320750433,11.999343855374397,11.536085068465518,11.358443637929994,12.064358355866631,11.930800323381861,12.422667778632167,11.403640735543206,12.153959141060627,11.651072079710765,11.579092709549666,null,null,-2.1878787784622489E-2]
[null,72,"1999-09-30","1998-09-30",{"$f":"VLOOKUP($C78, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":11.984315632527299},{"$f":"VLOOKUP($C78, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.850011798709488},{"$f":"VLOOKUP($C78, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.283454894242231},{"$f":"VLOOKUP($C78, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.366187244858423},{"$f":"VLOOKUP($C78, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.080486746560767},{"$f":"VLOOKUP($C78, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.601934012952192},{"$f":"VLOOKUP($C78, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.431834708285141},null,"1999-09-30",4.352904896248469E-2,4.4653636973730079E-2,3.2218825124913371E-2,2.9076883446867565E-2,4.9065644397582139E-2,4.1820133882769742E-2,2.3989812250069541E-2,null,11.960553466076218,11.821935026843853,12.249687855237321,11.414768801173711,12.064708616482207,11.600428463528674,11.360758272255602,11.869612379540664,11.716991222325204,12.106352223557744,11.345964593777325,11.987400973639092,11.54293495790605,11.250433736445766,12.051494552611773,11.926878831362503,12.393023486916897,11.483573008570097,12.142016259325322,11.657921969151298,11.471082808065438,null,null,-2.3762166451080091E-2]
[null,73,"1999-06-30","1998-06-30",{"$f":"VLOOKUP($C79, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":11.970856512981694},{"$f":"VLOOKUP($C79, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.835204597175863},{"$f":"VLOOKUP($C79, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.27872348515317},{"$f":"VLOOKUP($C79, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.36590927404357},{"$f":"VLOOKUP($C79, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.062294649596705},{"$f":"VLOOKUP($C79, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.587856669603658},{"$f":"VLOOKUP($C79, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.430923338889636},null,"1999-06-30",5.2546935620240882E-2,1.4770641763452483E-2,4.8624024276288751E-2,4.1905143313753133E-2,6.9910830776227631E-2,2.6492574924288234E-2,7.7239380237257793E-2,null,11.942760811981767,11.846240754704349,12.247203553093406,11.431669394320291,12.073504687008862,11.593009643197794,11.441833563739364,11.851819725446212,11.741296950185699,12.10386792141383,11.362865186923905,11.996197044165747,11.53551613757517,11.331509027929528,12.033701898517322,11.951184559222998,12.390539184772983,11.500473601716678,12.150812329851977,11.650503148820418,11.552158099549199,null,null,-2.8095700999926976E-2]
[null,74,"1999-03-31","1998-03-31",{"$f":"VLOOKUP($C80, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":11.947483247281665},{"$f":"VLOOKUP($C80, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.830418734993639},{"$f":"VLOOKUP($C80, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.259471222254868},{"$f":"VLOOKUP($C80, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.354480578219947},{"$f":"VLOOKUP($C80, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.025844895192796},{"$f":"VLOOKUP($C80, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.584483044779327},{"$f":"VLOOKUP($C80, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.393815299065942},null,"1999-03-31",3.6153841268341771E-2,5.1195124507057987E-2,3.4612523353151722E-2,3.7769846969651369E-2,2.0092106800236778E-2,3.7895229911915913E-2,1.5799906120951154E-2,null,11.944076221361193,11.826278547807954,12.289220684749806,11.381943400653778,12.020733782919594,11.539062166354451,11.405398727308699,11.853135134825639,11.721334743289304,12.145885053070229,11.313139193257392,11.943426140076479,11.481568660731828,11.295074191498863,12.035017307896748,11.931222352326603,12.432556316429382,11.450747608050165,12.098041425762709,11.596555671977075,11.515723263118534,null,null,-3.4070259204721509E-3]
[null,75,"1998-12-31","1997-12-31",{"$f":"VLOOKUP($C81, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":11.943596874846095},{"$f":"VLOOKUP($C81, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.813415168440983},{"$f":"VLOOKUP($C81, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.256803781936531},{"$f":"VLOOKUP($C81, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.342516668639885},{"$f":"VLOOKUP($C81, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.040065285586772},{"$f":"VLOOKUP($C81, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.570930187256803},{"$f":"VLOOKUP($C81, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.400137433483605},null,"1998-12-31",2.9820394484980875E-2,1.2441350422228645E-2,2.2528365016059086E-2,-7.6801404930653613E-3,3.6586212630738843E-2,2.2648386831339053E-2,6.8630740256224829E-2,null,11.950868087441407,11.786856380719042,12.289675400292698,11.366829098924725,12.016285329916116,11.61312362807235,11.427464693285364,11.859927000905852,11.681912576200393,12.146339768613121,11.298024891528339,11.938977687073001,11.555630122449726,11.317140157475528,12.041809173976961,11.891800185237692,12.433011031972274,11.435633306321112,12.093592972759231,11.670617133694973,11.5377892290952,null,null,7.2712125953113826E-3]
[null,76,"1998-09-30",null,{"$f":"VLOOKUP($C82, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":11.933430241486105},{"$f":"VLOOKUP($C82, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.799111418794471},{"$f":"VLOOKUP($C82, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.246422528623365},{"$f":"VLOOKUP($C82, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.38938966384362},{"$f":"VLOOKUP($C82, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.031147666486438},{"$f":"VLOOKUP($C82, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.566788454860379},{"$f":"VLOOKUP($C82, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.372018367154796},null,"1998-09-30",2.7123224590113362E-2,2.2823608049381952E-2,3.2653266139562997E-3,2.5379137330091575E-2,3.3560949995768405E-2,3.364000866829539E-2,-1.1260094899193645E-2]
[null,77,"1998-06-30",null,{"$f":"VLOOKUP($C83, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":11.934040800231958},{"$f":"VLOOKUP($C83, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.797276997325554},{"$f":"VLOOKUP($C83, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.26608060666225},{"$f":"VLOOKUP($C83, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.379919648492077},{"$f":"VLOOKUP($C83, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.029562171640951},{"$f":"VLOOKUP($C83, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.555515495593113},{"$f":"VLOOKUP($C83, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.389140704943184},null,"1998-06-30",8.7200117498089265E-3,4.8963757378794145E-2,-1.8877053568843595E-2,5.1749745828214025E-2,4.3942515367910787E-2,3.7494147604680735E-2,5.2692858796179791E-2]
[null,78,"1998-03-31",null,{"$f":"VLOOKUP($C84, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":11.937402037814792},{"$f":"VLOOKUP($C84, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.779343042117285},{"$f":"VLOOKUP($C84, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.287436019201873},{"$f":"VLOOKUP($C84, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.353660060544504},{"$f":"VLOOKUP($C84, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.003693268881188},{"$f":"VLOOKUP($C84, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.543377072426058},{"$f":"VLOOKUP($C84, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.367078546623057},null,"1998-03-31",6.6741835464022578E-3,4.6935505690669066E-2,1.7846655479324784E-3,2.8283340109274836E-2,1.7040514038405764E-2,-4.3149060716069325E-3,3.8320180685642087E-2]
[null,79,"1997-12-31",null,{"$f":"VLOOKUP($C85, 'data, adj'!$B$7:$S$118, E$5, FALSE)","v":11.948007626050515},{"$f":"VLOOKUP($C85, 'data, adj'!$B$7:$S$118, F$5, FALSE)","v":11.756475382862003},{"$f":"VLOOKUP($C85, 'data, adj'!$B$7:$S$118, G$5, FALSE)","v":12.292763971308878},{"$f":"VLOOKUP($C85, 'data, adj'!$B$7:$S$118, H$5, FALSE)","v":11.344873609972483},{"$f":"VLOOKUP($C85, 'data, adj'!$B$7:$S$118, I$5, FALSE)","v":12.017070825379577},{"$f":"VLOOKUP($C85, 'data, adj'!$B$7:$S$118, J$5, FALSE)","v":11.562515309310225},{"$f":"VLOOKUP($C85, 'data, adj'!$B$7:$S$118, K$5, FALSE)","v":11.35852642096981},null,"1997-12-31",2.8604613908918136E-3,3.0380997857039259E-2,-3.0885710161809576E-3,2.1955488952242315E-2,-7.8549546346094214E-4,5.0608318762124266E-2,6.8938272315553883E-2]

{"sheet":"impulse","index":4,"n_rows":43,"n_cols":9,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: IMPULSE RESPONSE SERIES"]
[]
[null,"Impulse response parameters"]
[]
[]
[null,"Initial state"]
[null,"Change in the state",null,null,null,null,0,0,0.5]
[null,"Number of periods",null,30]
[]
[null,"Impulse response results"]
[]
[null,null,"#",{"$f":"D6","v":0},{"$f":"E6","v":0},0,0,0,0]
[null,null,1]
[null,null,{"$f":"C14+1","v":2}]
[null,null,{"$f":"C15+1","v":3}]
[null,null,4]
[null,null,5]
[null,null,6]
[null,null,7]
[null,null,8]
[null,null,9]
[null,null,10]
[null,null,{"$f":"C23+1","v":11}]
[null,null,12]
[null,null,13]
[null,null,14]
[null,null,15]
[null,null,16]
[null,null,17]
[null,null,18]
[null,null,19]
[null,null,20]
[null,null,21]
[null,null,22]
[null,null,23]
[null,null,24]
[null,null,25]
[null,null,26]
[null,null,27]
[null,null,28]
[null,null,29]
[null,null,30]

{"sheet":"charts","index":5,"n_rows":19,"n_cols":2,"rows_kept":19,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: CHARTS"]
[]
[null,"Backtesting / projection"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Impulse response: short rate"]

{"sheet":"data, adj","index":6,"n_rows":118,"n_cols":19,"rows_kept":118,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,{"$f":"\"ln \"& data!E4","v":"ln CREA Home Prices"},null,null,null,null,null,null,{"$f":"\"d \" &F2","v":"d ln CREA Home Prices"}]
[]
[null,null,null,null,null,{"$f":"COLUMNS(data!$B6:E6)","v":4},{"$f":"COLUMNS(data!$B6:F6)","v":5},{"$f":"COLUMNS(data!$B6:G6)","v":6},{"$f":"COLUMNS(data!$B6:H6)","v":7},{"$f":"COLUMNS(data!$B6:I6)","v":8},{"$f":"COLUMNS(data!$B6:J6)","v":9},{"$f":"COLUMNS(data!$B6:K6)","v":10}]
[null,null,null,null,{"$f":"COUNTA(E7:E34)","v":28},{"$f":"(F7-F35)/$E$5","v":8.4891129817707012E-3},{"$f":"(G7-G35)/$E$5","v":5.8765383963950467E-3},7.8015319897744339E-3,1.1472703089735374E-2,1.035595935290244E-2,8.453187506572122E-3,4.3816279451718921E-3]
[null,"Date","Year","Quarter","Period",{"$f":"data!E6","v":"CA"},{"$f":"data!F6","v":"AB"},{"$f":"data!G6","v":"BC"},{"$f":"data!H6","v":"MB"},{"$f":"data!I6","v":"ON"},{"$f":"data!J6","v":"QC"},{"$f":"data!K6","v":"SK"},{"$f":"F6","v":"CA"},{"$f":"G6","v":"AB"},"BC","MB","ON","QC","SK"]
[null,"2022-12-31",{"$f":"YEAR(B7)","v":2022},{"$f":"\"Q\" & (MONTH(B7)/3)","v":"Q4"},{"$f":"C7 & D7","v":"2022Q4"},{"$f":"LN(VLOOKUP($E7, data!$B$8:$K$139, F$4, FALSE))","v":13.281281531885769},{"$f":"LN(VLOOKUP($E7, data!$B$8:$K$139, G$4, FALSE))","v":13.038614309656211},{"$f":"LN(VLOOKUP($E7, data!$B$8:$K$139, H$4, FALSE))","v":13.6636184922135},{"$f":"LN(VLOOKUP($E7, data!$B$8:$K$139, I$4, FALSE))","v":12.80912825562597},{"$f":"LN(VLOOKUP($E7, data!$B$8:$K$139, J$4, FALSE))","v":13.357795908936859},{"$f":"LN(VLOOKUP($E7, data!$B$8:$K$139, K$4, FALSE))","v":12.768068456106288},{"$f":"LN(VLOOKUP($E7, data!$B$8:$K$139, L$4, FALSE))","v":12.722673560152691},{"$f":"F7-F8","v":1.0405050248747827E-2},{"$f":"G7-G8","v":1.181294376315023E-2},{"$f":"H7-H8","v":1.2084396019522714E-2},{"$f":"I7-I8","v":1.4830152588345413E-2},{"$f":"J7-J8","v":8.3336130069895376E-3},{"$f":"K7-K8","v":8.1969079622563612E-3},{"$f":"L7-L8","v":1.0515507954769632E-2}]
[null,{"$f":"DATE(YEAR(B7), MONTH(B7)-2, 0)","v":"2022-09-30"},{"$f":"YEAR(B8)","v":2022},{"$f":"\"Q\" & (MONTH(B8)/3)","v":"Q3"},{"$f":"C8 & D8","v":"2022Q3"},{"$f":"LN(VLOOKUP($E8, data!$B$8:$K$139, F$4, FALSE))","v":13.270876481637021},{"$f":"LN(VLOOKUP($E8, data!$B$8:$K$139, G$4, FALSE))","v":13.026801365893061},{"$f":"LN(VLOOKUP($E8, data!$B$8:$K$139, H$4, FALSE))","v":13.651534096193977},{"$f":"LN(VLOOKUP($E8, data!$B$8:$K$139, I$4, FALSE))","v":12.794298103037624},{"$f":"LN(VLOOKUP($E8, data!$B$8:$K$139, J$4, FALSE))","v":13.34946229592987},{"$f":"LN(VLOOKUP($E8, data!$B$8:$K$139, K$4, FALSE))","v":12.759871548144032},{"$f":"LN(VLOOKUP($E8, data!$B$8:$K$139, L$4, FALSE))","v":12.712158052197921},{"$f":"F8-F9","v":1.0261867616456755E-2},1.1052623558995833E-2,1.1487065161215781E-2,1.441658391155265E-2,8.2252702864415994E-3,7.9112008434449876E-3,9.5189635293131403E-3]
[null,{"$f":"DATE(YEAR(B8), MONTH(B8)-2, 0)","v":"2022-06-30"},2022,"Q2","2022Q2",{"$f":"LN(VLOOKUP($E9, data!$B$8:$K$139, F$4, FALSE))","v":13.260614614020565},{"$f":"LN(VLOOKUP($E9, data!$B$8:$K$139, G$4, FALSE))","v":13.015748742334065},{"$f":"LN(VLOOKUP($E9, data!$B$8:$K$139, H$4, FALSE))","v":13.640047031032761},{"$f":"LN(VLOOKUP($E9, data!$B$8:$K$139, I$4, FALSE))","v":12.779881519126072},{"$f":"LN(VLOOKUP($E9, data!$B$8:$K$139, J$4, FALSE))","v":13.341237025643428},{"$f":"LN(VLOOKUP($E9, data!$B$8:$K$139, K$4, FALSE))","v":12.751960347300587},{"$f":"LN(VLOOKUP($E9, data!$B$8:$K$139, L$4, FALSE))","v":12.702639088668608},9.7718338295003093E-3,1.0029299608049769E-2,1.1319165949130294E-2,1.3798877656375552E-2,6.1619196766802276E-3,8.0122458403728558E-3,8.3730060988091992E-3]
[null,"2022-03-31",2022,"Q1","2022Q1",{"$f":"LN(VLOOKUP($E10, data!$B$8:$K$139, F$4, FALSE))","v":13.250842780191064},{"$f":"LN(VLOOKUP($E10, data!$B$8:$K$139, G$4, FALSE))","v":13.005719442726015},{"$f":"LN(VLOOKUP($E10, data!$B$8:$K$139, H$4, FALSE))","v":13.628727865083631},{"$f":"LN(VLOOKUP($E10, data!$B$8:$K$139, I$4, FALSE))","v":12.766082641469696},{"$f":"LN(VLOOKUP($E10, data!$B$8:$K$139, J$4, FALSE))","v":13.335075105966748},{"$f":"LN(VLOOKUP($E10, data!$B$8:$K$139, K$4, FALSE))","v":12.743948101460214},{"$f":"LN(VLOOKUP($E10, data!$B$8:$K$139, L$4, FALSE))","v":12.694266082569799},9.1402451830493447E-3,9.3093870513953902E-3,1.0811296056401076E-2,1.2102483136260389E-2,6.50927064054585E-3,6.9854744163908578E-3,7.2869604316103676E-3]
[null,"2021-12-31",2021,"Q4","2021Q4",{"$f":"LN(VLOOKUP($E11, data!$B$8:$K$139, F$4, FALSE))","v":13.241702535008015},{"$f":"LN(VLOOKUP($E11, data!$B$8:$K$139, G$4, FALSE))","v":12.99641005567462},{"$f":"LN(VLOOKUP($E11, data!$B$8:$K$139, H$4, FALSE))","v":13.61791656902723},{"$f":"LN(VLOOKUP($E11, data!$B$8:$K$139, I$4, FALSE))","v":12.753980158333436},{"$f":"LN(VLOOKUP($E11, data!$B$8:$K$139, J$4, FALSE))","v":13.328565835326202},{"$f":"LN(VLOOKUP($E11, data!$B$8:$K$139, K$4, FALSE))","v":12.736962627043823},{"$f":"LN(VLOOKUP($E11, data!$B$8:$K$139, L$4, FALSE))","v":12.686979122138188},8.8555872290907445E-3,8.8520248868579898E-3,1.0001069130449736E-2,1.3955380196215117E-2,8.8001888599098521E-3,9.0739738777791956E-3,6.4440525783311386E-3]
[null,"2021-09-30",2021,"Q3","2021Q3",{"$f":"LN(VLOOKUP($E12, data!$B$8:$K$139, F$4, FALSE))","v":13.232846947778924},{"$f":"LN(VLOOKUP($E12, data!$B$8:$K$139, G$4, FALSE))","v":12.987558030787762},{"$f":"LN(VLOOKUP($E12, data!$B$8:$K$139, H$4, FALSE))","v":13.60791549989678},{"$f":"LN(VLOOKUP($E12, data!$B$8:$K$139, I$4, FALSE))","v":12.74002477813722},{"$f":"LN(VLOOKUP($E12, data!$B$8:$K$139, J$4, FALSE))","v":13.319765646466292},{"$f":"LN(VLOOKUP($E12, data!$B$8:$K$139, K$4, FALSE))","v":12.727888653166044},{"$f":"LN(VLOOKUP($E12, data!$B$8:$K$139, L$4, FALSE))","v":12.680535069559857},8.8425635212008302E-3,8.1739659477673143E-3,1.0333365695046837E-2,1.3567343592089998E-2,8.21765038003619E-3,8.6930248211967154E-3,6.1007670829535954E-3]
[null,"2021-06-30",2021,"Q2","2021Q2",{"$f":"LN(VLOOKUP($E13, data!$B$8:$K$139, F$4, FALSE))","v":13.224004384257723},{"$f":"LN(VLOOKUP($E13, data!$B$8:$K$139, G$4, FALSE))","v":12.979384064839994},{"$f":"LN(VLOOKUP($E13, data!$B$8:$K$139, H$4, FALSE))","v":13.597582134201733},{"$f":"LN(VLOOKUP($E13, data!$B$8:$K$139, I$4, FALSE))","v":12.72645743454513},{"$f":"LN(VLOOKUP($E13, data!$B$8:$K$139, J$4, FALSE))","v":13.311547996086256},{"$f":"LN(VLOOKUP($E13, data!$B$8:$K$139, K$4, FALSE))","v":12.719195628344847},{"$f":"LN(VLOOKUP($E13, data!$B$8:$K$139, L$4, FALSE))","v":12.674434302476904},9.0381248384314716E-3,7.7575343604099345E-3,9.531931557409834E-3,1.3169675303162265E-2,7.0330763396100338E-3,8.9413817674870444E-3,6.0311408836124514E-3]
[null,"2021-03-31",2021,"Q1","2021Q1",{"$f":"LN(VLOOKUP($E14, data!$B$8:$K$139, F$4, FALSE))","v":13.214966259419292},{"$f":"LN(VLOOKUP($E14, data!$B$8:$K$139, G$4, FALSE))","v":12.971626530479584},{"$f":"LN(VLOOKUP($E14, data!$B$8:$K$139, H$4, FALSE))","v":13.588050202644324},{"$f":"LN(VLOOKUP($E14, data!$B$8:$K$139, I$4, FALSE))","v":12.713287759241968},{"$f":"LN(VLOOKUP($E14, data!$B$8:$K$139, J$4, FALSE))","v":13.304514919746646},{"$f":"LN(VLOOKUP($E14, data!$B$8:$K$139, K$4, FALSE))","v":12.71025424657736},{"$f":"LN(VLOOKUP($E14, data!$B$8:$K$139, L$4, FALSE))","v":12.668403161593291},9.6763366016148211E-3,7.1879459157795367E-3,9.9887847293960164E-3,1.0493485332077057E-2,9.4073692882847837E-3,7.7155847227956542E-3,7.4627329958616428E-3]
[null,"2020-12-31",2020,"Q4","2020Q4",{"$f":"LN(VLOOKUP($E15, data!$B$8:$K$139, F$4, FALSE))","v":13.205289922817677},{"$f":"LN(VLOOKUP($E15, data!$B$8:$K$139, G$4, FALSE))","v":12.964438584563805},{"$f":"LN(VLOOKUP($E15, data!$B$8:$K$139, H$4, FALSE))","v":13.578061417914927},{"$f":"LN(VLOOKUP($E15, data!$B$8:$K$139, I$4, FALSE))","v":12.702794273909891},{"$f":"LN(VLOOKUP($E15, data!$B$8:$K$139, J$4, FALSE))","v":13.295107550458361},{"$f":"LN(VLOOKUP($E15, data!$B$8:$K$139, K$4, FALSE))","v":12.702538661854565},{"$f":"LN(VLOOKUP($E15, data!$B$8:$K$139, L$4, FALSE))","v":12.66094042859743},1.0098105798068246E-2,8.3919273789980764E-3,9.3226217821609225E-3,1.4304738437550313E-2,8.4321521060140014E-3,9.4454990988026566E-3,8.9807604601759294E-3]
[null,"2020-09-30",2020,"Q3","2020Q3",{"$f":"LN(VLOOKUP($E16, data!$B$8:$K$139, F$4, FALSE))","v":13.195191817019609},{"$f":"LN(VLOOKUP($E16, data!$B$8:$K$139, G$4, FALSE))","v":12.956046657184807},{"$f":"LN(VLOOKUP($E16, data!$B$8:$K$139, H$4, FALSE))","v":13.568738796132767},{"$f":"LN(VLOOKUP($E16, data!$B$8:$K$139, I$4, FALSE))","v":12.688489535472341},{"$f":"LN(VLOOKUP($E16, data!$B$8:$K$139, J$4, FALSE))","v":13.286675398352347},{"$f":"LN(VLOOKUP($E16, data!$B$8:$K$139, K$4, FALSE))","v":12.693093162755762},{"$f":"LN(VLOOKUP($E16, data!$B$8:$K$139, L$4, FALSE))","v":12.651959668137254},8.9451330839249721E-3,7.4178108371452112E-3,7.6676871011862602E-3,1.3676558320961263E-2,7.7562357069158594E-3,9.0394177786876639E-3,7.2063758541531797E-3]
[null,"2020-06-30",2020,"Q2","2020Q2",{"$f":"LN(VLOOKUP($E17, data!$B$8:$K$139, F$4, FALSE))","v":13.186246683935684},{"$f":"LN(VLOOKUP($E17, data!$B$8:$K$139, G$4, FALSE))","v":12.948628846347662},{"$f":"LN(VLOOKUP($E17, data!$B$8:$K$139, H$4, FALSE))","v":13.56107110903158},{"$f":"LN(VLOOKUP($E17, data!$B$8:$K$139, I$4, FALSE))","v":12.67481297715138},{"$f":"LN(VLOOKUP($E17, data!$B$8:$K$139, J$4, FALSE))","v":13.278919162645431},{"$f":"LN(VLOOKUP($E17, data!$B$8:$K$139, K$4, FALSE))","v":12.684053744977074},{"$f":"LN(VLOOKUP($E17, data!$B$8:$K$139, L$4, FALSE))","v":12.644753292283101},6.8680140438903692E-3,5.7654102409898655E-3,5.9647377429588033E-3,1.3466530601110804E-2,6.0792754891387801E-3,8.3556667084483394E-3,7.0151202756356668E-3]
[null,"2020-03-31",2020,"Q1","2020Q1",{"$f":"LN(VLOOKUP($E18, data!$B$8:$K$139, F$4, FALSE))","v":13.179378669891793},{"$f":"LN(VLOOKUP($E18, data!$B$8:$K$139, G$4, FALSE))","v":12.942863436106672},{"$f":"LN(VLOOKUP($E18, data!$B$8:$K$139, H$4, FALSE))","v":13.555106371288622},{"$f":"LN(VLOOKUP($E18, data!$B$8:$K$139, I$4, FALSE))","v":12.661346446550269},{"$f":"LN(VLOOKUP($E18, data!$B$8:$K$139, J$4, FALSE))","v":13.272839887156293},{"$f":"LN(VLOOKUP($E18, data!$B$8:$K$139, K$4, FALSE))","v":12.675698078268626},{"$f":"LN(VLOOKUP($E18, data!$B$8:$K$139, L$4, FALSE))","v":12.637738172007465},6.4191410475995525E-3,4.5214594127074292E-3,7.3876806156558672E-3,1.1832343401639633E-2,7.4399348431484214E-3,8.2905184664792131E-3,5.5027668900127225E-3]
[null,"2019-12-31",2019,"Q4","2019Q4",{"$f":"LN(VLOOKUP($E19, data!$B$8:$K$139, F$4, FALSE))","v":13.172959528844194},{"$f":"LN(VLOOKUP($E19, data!$B$8:$K$139, G$4, FALSE))","v":12.938341976693964},{"$f":"LN(VLOOKUP($E19, data!$B$8:$K$139, H$4, FALSE))","v":13.547718690672966},{"$f":"LN(VLOOKUP($E19, data!$B$8:$K$139, I$4, FALSE))","v":12.649514103148629},{"$f":"LN(VLOOKUP($E19, data!$B$8:$K$139, J$4, FALSE))","v":13.265399952313144},{"$f":"LN(VLOOKUP($E19, data!$B$8:$K$139, K$4, FALSE))","v":12.667407559802147},{"$f":"LN(VLOOKUP($E19, data!$B$8:$K$139, L$4, FALSE))","v":12.632235405117452},7.7435799371858849E-3,4.1242834349990432E-3,1.0993894938472693E-2,1.2103945342898825E-2,9.2192231744974151E-3,8.8685427108607939E-3,9.6357274534994986E-3]
[null,"2019-09-30",2019,"Q3","2019Q3",{"$f":"LN(VLOOKUP($E20, data!$B$8:$K$139, F$4, FALSE))","v":13.165215948907008},{"$f":"LN(VLOOKUP($E20, data!$B$8:$K$139, G$4, FALSE))","v":12.934217693258965},{"$f":"LN(VLOOKUP($E20, data!$B$8:$K$139, H$4, FALSE))","v":13.536724795734493},{"$f":"LN(VLOOKUP($E20, data!$B$8:$K$139, I$4, FALSE))","v":12.63741015780573},{"$f":"LN(VLOOKUP($E20, data!$B$8:$K$139, J$4, FALSE))","v":13.256180729138647},{"$f":"LN(VLOOKUP($E20, data!$B$8:$K$139, K$4, FALSE))","v":12.658539017091286},{"$f":"LN(VLOOKUP($E20, data!$B$8:$K$139, L$4, FALSE))","v":12.622599677663953},9.0793613957576014E-3,3.8456748536006558E-3,1.0811476315716106E-2,1.2258824215111375E-2,7.4860677933266118E-3,8.5821535490033796E-3,7.8537424146531976E-3]
[null,"2019-06-30",2019,"Q2","2019Q2",{"$f":"LN(VLOOKUP($E21, data!$B$8:$K$139, F$4, FALSE))","v":13.15613658751125},{"$f":"LN(VLOOKUP($E21, data!$B$8:$K$139, G$4, FALSE))","v":12.930372018405365},{"$f":"LN(VLOOKUP($E21, data!$B$8:$K$139, H$4, FALSE))","v":13.525913319418777},{"$f":"LN(VLOOKUP($E21, data!$B$8:$K$139, I$4, FALSE))","v":12.625151333590619},{"$f":"LN(VLOOKUP($E21, data!$B$8:$K$139, J$4, FALSE))","v":13.24869466134532},{"$f":"LN(VLOOKUP($E21, data!$B$8:$K$139, K$4, FALSE))","v":12.649956863542283},{"$f":"LN(VLOOKUP($E21, data!$B$8:$K$139, L$4, FALSE))","v":12.614745935249299},8.787957413012748E-3,2.9438160516566114E-3,1.1529476093796731E-2,1.1289615783439899E-2,5.9773336972348545E-3,8.3749885555679526E-3,5.3070493603470936E-3]
[null,"2019-03-31",2019,"Q1","2019Q1",{"$f":"LN(VLOOKUP($E22, data!$B$8:$K$139, F$4, FALSE))","v":13.147348630098238},{"$f":"LN(VLOOKUP($E22, data!$B$8:$K$139, G$4, FALSE))","v":12.927428202353708},{"$f":"LN(VLOOKUP($E22, data!$B$8:$K$139, H$4, FALSE))","v":13.51438384332498},{"$f":"LN(VLOOKUP($E22, data!$B$8:$K$139, I$4, FALSE))","v":12.613861717807179},{"$f":"LN(VLOOKUP($E22, data!$B$8:$K$139, J$4, FALSE))","v":13.242717327648085},{"$f":"LN(VLOOKUP($E22, data!$B$8:$K$139, K$4, FALSE))","v":12.641581874986715},{"$f":"LN(VLOOKUP($E22, data!$B$8:$K$139, L$4, FALSE))","v":12.609438885888952},8.4664426010157001E-3,2.9939486228620638E-3,1.1117212285407518E-2,8.2850294003584679E-3,6.0632278428709441E-3,7.6891983760525306E-3,3.2219292851074499E-3]
[null,"2018-12-31",2018,"Q4","2018Q4",{"$f":"LN(VLOOKUP($E23, data!$B$8:$K$139, F$4, FALSE))","v":13.138882187497222},{"$f":"LN(VLOOKUP($E23, data!$B$8:$K$139, G$4, FALSE))","v":12.924434253730846},{"$f":"LN(VLOOKUP($E23, data!$B$8:$K$139, H$4, FALSE))","v":13.503266631039573},{"$f":"LN(VLOOKUP($E23, data!$B$8:$K$139, I$4, FALSE))","v":12.605576688406821},{"$f":"LN(VLOOKUP($E23, data!$B$8:$K$139, J$4, FALSE))","v":13.236654099805214},{"$f":"LN(VLOOKUP($E23, data!$B$8:$K$139, K$4, FALSE))","v":12.633892676610662},{"$f":"LN(VLOOKUP($E23, data!$B$8:$K$139, L$4, FALSE))","v":12.606216956603845},8.2669505287746858E-3,6.5447948817034529E-3,8.7826110247739564E-3,1.0642683935262909E-2,7.0268193347118313E-3,7.2463018415263036E-3,1.999262683305858E-3]
[null,"2018-09-30",2018,"Q3","2018Q3",{"$f":"LN(VLOOKUP($E24, data!$B$8:$K$139, F$4, FALSE))","v":13.130615236968447},{"$f":"LN(VLOOKUP($E24, data!$B$8:$K$139, G$4, FALSE))","v":12.917889458849142},{"$f":"LN(VLOOKUP($E24, data!$B$8:$K$139, H$4, FALSE))","v":13.494484020014799},{"$f":"LN(VLOOKUP($E24, data!$B$8:$K$139, I$4, FALSE))","v":12.594934004471558},{"$f":"LN(VLOOKUP($E24, data!$B$8:$K$139, J$4, FALSE))","v":13.229627280470503},{"$f":"LN(VLOOKUP($E24, data!$B$8:$K$139, K$4, FALSE))","v":12.626646374769136},{"$f":"LN(VLOOKUP($E24, data!$B$8:$K$139, L$4, FALSE))","v":12.604217693920539},7.258353254993466E-3,4.8530232266088547E-3,7.1900703427658641E-3,9.4322653840617221E-3,2.4301261108234939E-3,6.608185752751794E-3,-1.1041140271892402E-3]
[null,"2018-06-30",2018,"Q2","2018Q2",{"$f":"LN(VLOOKUP($E25, data!$B$8:$K$139, F$4, FALSE))","v":13.123356883713454},{"$f":"LN(VLOOKUP($E25, data!$B$8:$K$139, G$4, FALSE))","v":12.913036435622534},{"$f":"LN(VLOOKUP($E25, data!$B$8:$K$139, H$4, FALSE))","v":13.487293949672033},{"$f":"LN(VLOOKUP($E25, data!$B$8:$K$139, I$4, FALSE))","v":12.585501739087496},{"$f":"LN(VLOOKUP($E25, data!$B$8:$K$139, J$4, FALSE))","v":13.227197154359679},{"$f":"LN(VLOOKUP($E25, data!$B$8:$K$139, K$4, FALSE))","v":12.620038189016384},{"$f":"LN(VLOOKUP($E25, data!$B$8:$K$139, L$4, FALSE))","v":12.605321807947728},3.7252340822444552E-3,5.7765178665132311E-3,4.953885087141785E-3,6.2427166794876143E-3,1.8981990840281071E-3,5.4351382053834385E-3,-1.2737531512900802E-3]
[null,"2018-03-31",2018,"Q1","2018Q1",{"$f":"LN(VLOOKUP($E26, data!$B$8:$K$139, F$4, FALSE))","v":13.119631649631209},{"$f":"LN(VLOOKUP($E26, data!$B$8:$K$139, G$4, FALSE))","v":12.90725991775602},{"$f":"LN(VLOOKUP($E26, data!$B$8:$K$139, H$4, FALSE))","v":13.482340064584891},{"$f":"LN(VLOOKUP($E26, data!$B$8:$K$139, I$4, FALSE))","v":12.579259022408008},{"$f":"LN(VLOOKUP($E26, data!$B$8:$K$139, J$4, FALSE))","v":13.225298955275651},{"$f":"LN(VLOOKUP($E26, data!$B$8:$K$139, K$4, FALSE))","v":12.614603050811001},{"$f":"LN(VLOOKUP($E26, data!$B$8:$K$139, L$4, FALSE))","v":12.606595561099018},2.154188901897669E-3,5.1717094104297701E-3,-2.1813968329862377E-3,7.4674532921861214E-3,1.2725655021093019E-2,6.7922335802972356E-3,-6.998732811869246E-4]
[null,"2017-12-31",2017,"Q4","2017Q4",{"$f":"LN(VLOOKUP($E27, data!$B$8:$K$139, F$4, FALSE))","v":13.117477460729312},{"$f":"LN(VLOOKUP($E27, data!$B$8:$K$139, G$4, FALSE))","v":12.902088208345591},{"$f":"LN(VLOOKUP($E27, data!$B$8:$K$139, H$4, FALSE))","v":13.484521461417877},{"$f":"LN(VLOOKUP($E27, data!$B$8:$K$139, I$4, FALSE))","v":12.571791569115822},{"$f":"LN(VLOOKUP($E27, data!$B$8:$K$139, J$4, FALSE))","v":13.212573300254558},{"$f":"LN(VLOOKUP($E27, data!$B$8:$K$139, K$4, FALSE))","v":12.607810817230703},{"$f":"LN(VLOOKUP($E27, data!$B$8:$K$139, L$4, FALSE))","v":12.607295434380205},-7.7597831619513613E-3,1.2522332033849892E-2,2.2204683813686898E-3,3.7669278092309355E-3,-1.3746407400553551E-2,4.8665487105150618E-3,4.1326531240564179E-3]
[null,"2017-09-30",2017,"Q3","2017Q3",{"$f":"LN(VLOOKUP($E28, data!$B$8:$K$139, F$4, FALSE))","v":13.125237243891263},{"$f":"LN(VLOOKUP($E28, data!$B$8:$K$139, G$4, FALSE))","v":12.889565876311741},{"$f":"LN(VLOOKUP($E28, data!$B$8:$K$139, H$4, FALSE))","v":13.482300993036509},{"$f":"LN(VLOOKUP($E28, data!$B$8:$K$139, I$4, FALSE))","v":12.568024641306591},{"$f":"LN(VLOOKUP($E28, data!$B$8:$K$139, J$4, FALSE))","v":13.226319707655112},{"$f":"LN(VLOOKUP($E28, data!$B$8:$K$139, K$4, FALSE))","v":12.602944268520188},{"$f":"LN(VLOOKUP($E28, data!$B$8:$K$139, L$4, FALSE))","v":12.603162781256149},-2.3703797545337579E-2,-1.4275752773448502E-2,8.3342470462710594E-4,1.0784691076102249E-2,-4.8060646278315744E-2,5.6711054511211501E-3,1.0284708326356196E-2]
[null,"2017-06-30",2017,"Q2","2017Q2",{"$f":"LN(VLOOKUP($E29, data!$B$8:$K$139, F$4, FALSE))","v":13.148941041436601},{"$f":"LN(VLOOKUP($E29, data!$B$8:$K$139, G$4, FALSE))","v":12.903841629085189},{"$f":"LN(VLOOKUP($E29, data!$B$8:$K$139, H$4, FALSE))","v":13.481467568331881},{"$f":"LN(VLOOKUP($E29, data!$B$8:$K$139, I$4, FALSE))","v":12.557239950230489},{"$f":"LN(VLOOKUP($E29, data!$B$8:$K$139, J$4, FALSE))","v":13.274380353933427},{"$f":"LN(VLOOKUP($E29, data!$B$8:$K$139, K$4, FALSE))","v":12.597273163069067},{"$f":"LN(VLOOKUP($E29, data!$B$8:$K$139, L$4, FALSE))","v":12.592878072929793},8.6355900218340054E-3,1.6150503819027051E-2,0.1137734067698748,-5.3246224918748197E-3,-5.624844223644665E-2,1.6558944443037404E-2,1.1871694328631222E-2]
[null,"2017-03-31",2017,"Q1","2017Q1",{"$f":"LN(VLOOKUP($E30, data!$B$8:$K$139, F$4, FALSE))","v":13.140305451414767},{"$f":"LN(VLOOKUP($E30, data!$B$8:$K$139, G$4, FALSE))","v":12.887691125266162},{"$f":"LN(VLOOKUP($E30, data!$B$8:$K$139, H$4, FALSE))","v":13.367694161562007},{"$f":"LN(VLOOKUP($E30, data!$B$8:$K$139, I$4, FALSE))","v":12.562564572722364},{"$f":"LN(VLOOKUP($E30, data!$B$8:$K$139, J$4, FALSE))","v":13.330628796169874},{"$f":"LN(VLOOKUP($E30, data!$B$8:$K$139, K$4, FALSE))","v":12.58071421862603},{"$f":"LN(VLOOKUP($E30, data!$B$8:$K$139, L$4, FALSE))","v":12.581006378601161},4.188851505605129E-2,-5.6740960221617343E-3,-2.3726880169157027E-3,2.1109569988126964E-2,8.0209991911772249E-2,1.02936419588886E-2,-6.4299210114775462E-3]
[null,"2016-12-31",2016,"Q4","2016Q4",{"$f":"LN(VLOOKUP($E31, data!$B$8:$K$139, F$4, FALSE))","v":13.098416936358715},{"$f":"LN(VLOOKUP($E31, data!$B$8:$K$139, G$4, FALSE))","v":12.893365221288324},{"$f":"LN(VLOOKUP($E31, data!$B$8:$K$139, H$4, FALSE))","v":13.370066849578922},{"$f":"LN(VLOOKUP($E31, data!$B$8:$K$139, I$4, FALSE))","v":12.541455002734237},{"$f":"LN(VLOOKUP($E31, data!$B$8:$K$139, J$4, FALSE))","v":13.250418804258102},{"$f":"LN(VLOOKUP($E31, data!$B$8:$K$139, K$4, FALSE))","v":12.570420576667141},{"$f":"LN(VLOOKUP($E31, data!$B$8:$K$139, L$4, FALSE))","v":12.587436299612639},1.5220673544096286E-2,-1.6959696529355028E-3,9.6586976087102983E-3,8.1238656390976161E-3,4.4034182525059862E-2,6.103719143681019E-3,-2.2066050663628545E-2]
[null,"2016-09-30",2016,"Q3","2016Q3",{"$f":"LN(VLOOKUP($E32, data!$B$8:$K$139, F$4, FALSE))","v":13.083196262814619},{"$f":"LN(VLOOKUP($E32, data!$B$8:$K$139, G$4, FALSE))","v":12.895061190941259},{"$f":"LN(VLOOKUP($E32, data!$B$8:$K$139, H$4, FALSE))","v":13.360408151970212},{"$f":"LN(VLOOKUP($E32, data!$B$8:$K$139, I$4, FALSE))","v":12.533331137095139},{"$f":"LN(VLOOKUP($E32, data!$B$8:$K$139, J$4, FALSE))","v":13.206384621733042},{"$f":"LN(VLOOKUP($E32, data!$B$8:$K$139, K$4, FALSE))","v":12.56431685752346},{"$f":"LN(VLOOKUP($E32, data!$B$8:$K$139, L$4, FALSE))","v":12.609502350276268},-2.0832049896547744E-2,1.7946390633701625E-2,-0.11392391229763277,2.0365878830636674E-2,4.8972684052309035E-2,1.5165276321218002E-2,2.1168401386237434E-2]
[null,"2016-06-30",2016,"Q2","2016Q2",{"$f":"LN(VLOOKUP($E33, data!$B$8:$K$139, F$4, FALSE))","v":13.104028312711167},{"$f":"LN(VLOOKUP($E33, data!$B$8:$K$139, G$4, FALSE))","v":12.877114800307558},{"$f":"LN(VLOOKUP($E33, data!$B$8:$K$139, H$4, FALSE))","v":13.474332064267845},{"$f":"LN(VLOOKUP($E33, data!$B$8:$K$139, I$4, FALSE))","v":12.512965258264503},{"$f":"LN(VLOOKUP($E33, data!$B$8:$K$139, J$4, FALSE))","v":13.157411937680733},{"$f":"LN(VLOOKUP($E33, data!$B$8:$K$139, K$4, FALSE))","v":12.549151581202242},{"$f":"LN(VLOOKUP($E33, data!$B$8:$K$139, L$4, FALSE))","v":12.58833394889003},2.937602582518295E-3,1.4538211916276467E-2,-3.9590852072109328E-2,-1.5759565286021626E-2,4.1094802012805687E-2,7.675126759375317E-3,1.6901614456727998E-3]
[null,"2016-03-31",2016,"Q1","2016Q1",{"$f":"LN(VLOOKUP($E34, data!$B$8:$K$139, F$4, FALSE))","v":13.101090710128648},{"$f":"LN(VLOOKUP($E34, data!$B$8:$K$139, G$4, FALSE))","v":12.862576588391281},{"$f":"LN(VLOOKUP($E34, data!$B$8:$K$139, H$4, FALSE))","v":13.513922916339954},{"$f":"LN(VLOOKUP($E34, data!$B$8:$K$139, I$4, FALSE))","v":12.528724823550524},{"$f":"LN(VLOOKUP($E34, data!$B$8:$K$139, J$4, FALSE))","v":13.116317135667927},{"$f":"LN(VLOOKUP($E34, data!$B$8:$K$139, K$4, FALSE))","v":12.541476454442867},{"$f":"LN(VLOOKUP($E34, data!$B$8:$K$139, L$4, FALSE))","v":12.586643787444357},5.7504341732458997E-2,-1.1494646165868261E-2,6.8747319840138488E-2,4.083225443714511E-2,4.8488088612336E-2,1.0097248520597901E-2,-1.3344190243520515E-2]
[null,"2015-12-31",2015,"Q4","2015Q4",{"$f":"LN(VLOOKUP($E35, data!$B$8:$K$139, F$4, FALSE))","v":13.043586368396189},{"$f":"LN(VLOOKUP($E35, data!$B$8:$K$139, G$4, FALSE))","v":12.87407123455715},{"$f":"LN(VLOOKUP($E35, data!$B$8:$K$139, H$4, FALSE))","v":13.445175596499816},{"$f":"LN(VLOOKUP($E35, data!$B$8:$K$139, I$4, FALSE))","v":12.487892569113379},{"$f":"LN(VLOOKUP($E35, data!$B$8:$K$139, J$4, FALSE))","v":13.067829047055591},{"$f":"LN(VLOOKUP($E35, data!$B$8:$K$139, K$4, FALSE))","v":12.531379205922269},{"$f":"LN(VLOOKUP($E35, data!$B$8:$K$139, L$4, FALSE))","v":12.599987977687878},4.1834773783572032E-2,-1.9994616900476103E-4,8.4735918330542503E-2,-2.4594350522413322E-2,1.9344744926950597E-2,-4.0079943774706805E-4,6.4818205469947543E-3]
[null,{"$f":"DATE(YEAR(B35), MONTH(B35)-2, 0)","v":"2015-09-30"},2015,{"$f":"\"Q\" & (MONTH(B36)/3)","v":"Q3"},{"$f":"C36 & D36","v":"2015Q3"},{"$f":"LN(VLOOKUP($E36, data!$B$8:$K$139, F$4, FALSE))","v":13.001751594612617},{"$f":"LN(VLOOKUP($E36, data!$B$8:$K$139, G$4, FALSE))","v":12.874271180726154},{"$f":"LN(VLOOKUP($E36, data!$B$8:$K$139, H$4, FALSE))","v":13.360439678169273},{"$f":"LN(VLOOKUP($E36, data!$B$8:$K$139, I$4, FALSE))","v":12.512486919635792},{"$f":"LN(VLOOKUP($E36, data!$B$8:$K$139, J$4, FALSE))","v":13.048484302128641},{"$f":"LN(VLOOKUP($E36, data!$B$8:$K$139, K$4, FALSE))","v":12.531780005360016},{"$f":"LN(VLOOKUP($E36, data!$B$8:$K$139, L$4, FALSE))","v":12.593506157140883},1.5808349655495491E-2,-1.2954502348884844E-2,1.8511947143652563E-2,1.0864483478313147E-2,1.1630883951353255E-2,8.7383667531693021E-3,-1.1433208269206574E-2]
[null,"2015-06-30",2015,"Q2","2015Q2",{"$f":"LN(VLOOKUP($E37, data!$B$8:$K$139, F$4, FALSE))","v":12.985943244957122},{"$f":"LN(VLOOKUP($E37, data!$B$8:$K$139, G$4, FALSE))","v":12.887225683075039},{"$f":"LN(VLOOKUP($E37, data!$B$8:$K$139, H$4, FALSE))","v":13.341927731025621},{"$f":"LN(VLOOKUP($E37, data!$B$8:$K$139, I$4, FALSE))","v":12.501622436157479},{"$f":"LN(VLOOKUP($E37, data!$B$8:$K$139, J$4, FALSE))","v":13.036853418177287},{"$f":"LN(VLOOKUP($E37, data!$B$8:$K$139, K$4, FALSE))","v":12.523041638606847},{"$f":"LN(VLOOKUP($E37, data!$B$8:$K$139, L$4, FALSE))","v":12.60493936541009},3.5526629135876675E-2,1.2203779454628361E-2,3.5665707752993825E-2,6.109265160661792E-3,3.0581258360939501E-2,6.2505569065507416E-3,3.8258885589215197E-4]
[null,"2015-03-31",2015,"Q1","2015Q1",{"$f":"LN(VLOOKUP($E38, data!$B$8:$K$139, F$4, FALSE))","v":12.950416615821245},{"$f":"LN(VLOOKUP($E38, data!$B$8:$K$139, G$4, FALSE))","v":12.875021903620411},{"$f":"LN(VLOOKUP($E38, data!$B$8:$K$139, H$4, FALSE))","v":13.306262023272627},{"$f":"LN(VLOOKUP($E38, data!$B$8:$K$139, I$4, FALSE))","v":12.495513170996817},{"$f":"LN(VLOOKUP($E38, data!$B$8:$K$139, J$4, FALSE))","v":13.006272159816348},{"$f":"LN(VLOOKUP($E38, data!$B$8:$K$139, K$4, FALSE))","v":12.516791081700296},{"$f":"LN(VLOOKUP($E38, data!$B$8:$K$139, L$4, FALSE))","v":12.604556776554197},5.5902593787173771E-3,-3.3207216627296532E-2,2.2572627606288975E-2,7.2510095245128525E-3,1.1260451777195257E-2,-7.2879221648580739E-3,-1.4959067319029629E-2]
[null,"2014-12-31",2014,"Q4","2014Q4",{"$f":"LN(VLOOKUP($E39, data!$B$8:$K$139, F$4, FALSE))","v":12.944826356442528},{"$f":"LN(VLOOKUP($E39, data!$B$8:$K$139, G$4, FALSE))","v":12.908229120247707},{"$f":"LN(VLOOKUP($E39, data!$B$8:$K$139, H$4, FALSE))","v":13.283689395666338},{"$f":"LN(VLOOKUP($E39, data!$B$8:$K$139, I$4, FALSE))","v":12.488262161472305},{"$f":"LN(VLOOKUP($E39, data!$B$8:$K$139, J$4, FALSE))","v":12.995011708039153},{"$f":"LN(VLOOKUP($E39, data!$B$8:$K$139, K$4, FALSE))","v":12.524079003865154},{"$f":"LN(VLOOKUP($E39, data!$B$8:$K$139, L$4, FALSE))","v":12.619515843873227},1.8840459107819285E-2,1.0197499794397658E-2,9.7798701418394529E-3,3.8572671840384487E-3,2.4839598031693555E-2,1.717980433938493E-2,2.0914742376728412E-2]
[null,"2014-09-30",2014,"Q3","2014Q3",{"$f":"LN(VLOOKUP($E40, data!$B$8:$K$139, F$4, FALSE))","v":12.925985897334709},{"$f":"LN(VLOOKUP($E40, data!$B$8:$K$139, G$4, FALSE))","v":12.89803162045331},{"$f":"LN(VLOOKUP($E40, data!$B$8:$K$139, H$4, FALSE))","v":13.273909525524498},{"$f":"LN(VLOOKUP($E40, data!$B$8:$K$139, I$4, FALSE))","v":12.484404894288266},{"$f":"LN(VLOOKUP($E40, data!$B$8:$K$139, J$4, FALSE))","v":12.970172110007459},{"$f":"LN(VLOOKUP($E40, data!$B$8:$K$139, K$4, FALSE))","v":12.506899199525769},{"$f":"LN(VLOOKUP($E40, data!$B$8:$K$139, L$4, FALSE))","v":12.598601101496499},2.5157365905172924E-2,9.9157153456648217E-3,5.1385930604469721E-2,-1.0895513866842066E-3,1.3912904939537896E-2,-3.4766194724209498E-3,4.9354398373981923E-3]
[null,"2014-06-30",2014,"Q2","2014Q2",{"$f":"LN(VLOOKUP($E41, data!$B$8:$K$139, F$4, FALSE))","v":12.900828531429536},{"$f":"LN(VLOOKUP($E41, data!$B$8:$K$139, G$4, FALSE))","v":12.888115905107645},{"$f":"LN(VLOOKUP($E41, data!$B$8:$K$139, H$4, FALSE))","v":13.222523594920029},{"$f":"LN(VLOOKUP($E41, data!$B$8:$K$139, I$4, FALSE))","v":12.48549444567495},{"$f":"LN(VLOOKUP($E41, data!$B$8:$K$139, J$4, FALSE))","v":12.956259205067921},{"$f":"LN(VLOOKUP($E41, data!$B$8:$K$139, K$4, FALSE))","v":12.51037581899819},{"$f":"LN(VLOOKUP($E41, data!$B$8:$K$139, L$4, FALSE))","v":12.593665661659101},9.9105706588016318E-3,-1.297716536415372E-2,-1.2695141504373453E-2,-1.8246077717698483E-3,7.9897246693239055E-3,6.564340183373929E-3,-1.3783746070631153E-2]
[null,"2014-03-31",2014,"Q1","2014Q1",{"$f":"LN(VLOOKUP($E42, data!$B$8:$K$139, F$4, FALSE))","v":12.890917960770734},{"$f":"LN(VLOOKUP($E42, data!$B$8:$K$139, G$4, FALSE))","v":12.901093070471799},{"$f":"LN(VLOOKUP($E42, data!$B$8:$K$139, H$4, FALSE))","v":13.235218736424402},{"$f":"LN(VLOOKUP($E42, data!$B$8:$K$139, I$4, FALSE))","v":12.48731905344672},{"$f":"LN(VLOOKUP($E42, data!$B$8:$K$139, J$4, FALSE))","v":12.948269480398597},{"$f":"LN(VLOOKUP($E42, data!$B$8:$K$139, K$4, FALSE))","v":12.503811478814816},{"$f":"LN(VLOOKUP($E42, data!$B$8:$K$139, L$4, FALSE))","v":12.607449407729732},5.0933958417509473E-4,3.8513888776687821E-2,-7.3868725559975701E-3,-2.0541951387633262E-2,1.3996266251091072E-2,5.0244442048406057E-3,3.0672195282610559E-2]
[null,"2013-12-31",2013,"Q4","2013Q4",{"$f":"LN(VLOOKUP($E43, data!$B$8:$K$139, F$4, FALSE))","v":12.890408621186559},{"$f":"LN(VLOOKUP($E43, data!$B$8:$K$139, G$4, FALSE))","v":12.862579181695111},{"$f":"LN(VLOOKUP($E43, data!$B$8:$K$139, H$4, FALSE))","v":13.2426056089804},{"$f":"LN(VLOOKUP($E43, data!$B$8:$K$139, I$4, FALSE))","v":12.507861004834353},{"$f":"LN(VLOOKUP($E43, data!$B$8:$K$139, J$4, FALSE))","v":12.934273214147506},{"$f":"LN(VLOOKUP($E43, data!$B$8:$K$139, K$4, FALSE))","v":12.498787034609975},{"$f":"LN(VLOOKUP($E43, data!$B$8:$K$139, L$4, FALSE))","v":12.576777212447121},1.7722726874980665E-2,7.1075021352946521E-3,1.9718393809771584E-2,5.0096224585553628E-2,2.350038177881153E-2,9.8178113421809599E-4,7.9590860289435739E-3]
[null,"2013-09-30",2013,"Q3","2013Q3",{"$f":"LN(VLOOKUP($E44, data!$B$8:$K$139, F$4, FALSE))","v":12.872685894311578},{"$f":"LN(VLOOKUP($E44, data!$B$8:$K$139, G$4, FALSE))","v":12.855471679559816},{"$f":"LN(VLOOKUP($E44, data!$B$8:$K$139, H$4, FALSE))","v":13.222887215170628},{"$f":"LN(VLOOKUP($E44, data!$B$8:$K$139, I$4, FALSE))","v":12.4577647802488},{"$f":"LN(VLOOKUP($E44, data!$B$8:$K$139, J$4, FALSE))","v":12.910772832368695},{"$f":"LN(VLOOKUP($E44, data!$B$8:$K$139, K$4, FALSE))","v":12.497805253475757},{"$f":"LN(VLOOKUP($E44, data!$B$8:$K$139, L$4, FALSE))","v":12.568818126418178},4.2100968073617295E-2,1.6301796695509907E-2,5.552943983996883E-2,3.1927761421073342E-3,2.8147435350511785E-2,3.7080941335378981E-3,-2.3072710088971604E-3]
[null,"2013-06-30",2013,"Q2","2013Q2",{"$f":"LN(VLOOKUP($E45, data!$B$8:$K$139, F$4, FALSE))","v":12.830584926237961},{"$f":"LN(VLOOKUP($E45, data!$B$8:$K$139, G$4, FALSE))","v":12.839169882864306},{"$f":"LN(VLOOKUP($E45, data!$B$8:$K$139, H$4, FALSE))","v":13.167357775330659},{"$f":"LN(VLOOKUP($E45, data!$B$8:$K$139, I$4, FALSE))","v":12.454572004106693},{"$f":"LN(VLOOKUP($E45, data!$B$8:$K$139, J$4, FALSE))","v":12.882625397018183},{"$f":"LN(VLOOKUP($E45, data!$B$8:$K$139, K$4, FALSE))","v":12.494097159342219},{"$f":"LN(VLOOKUP($E45, data!$B$8:$K$139, L$4, FALSE))","v":12.571125397427075},1.8825668918086791E-2,2.6981816281370641E-3,2.257949930931602E-2,-9.0881306287045049E-3,7.4908055098088511E-3,-5.4060046193811218E-3,1.6609596351713662E-2]
[null,"2013-03-31",2013,"Q1","2013Q1",{"$f":"LN(VLOOKUP($E46, data!$B$8:$K$139, F$4, FALSE))","v":12.811759257319874},{"$f":"LN(VLOOKUP($E46, data!$B$8:$K$139, G$4, FALSE))","v":12.836471701236169},{"$f":"LN(VLOOKUP($E46, data!$B$8:$K$139, H$4, FALSE))","v":13.144778276021343},{"$f":"LN(VLOOKUP($E46, data!$B$8:$K$139, I$4, FALSE))","v":12.463660134735397},{"$f":"LN(VLOOKUP($E46, data!$B$8:$K$139, J$4, FALSE))","v":12.875134591508374},{"$f":"LN(VLOOKUP($E46, data!$B$8:$K$139, K$4, FALSE))","v":12.499503163961601},{"$f":"LN(VLOOKUP($E46, data!$B$8:$K$139, L$4, FALSE))","v":12.554515801075361},1.6331732733988247E-2,1.8548702232022762E-2,1.6009457328497234E-2,1.2420249566254427E-2,2.3866281351446972E-2,8.3982034883742784E-3,1.2606223210553935E-3]
[null,"2012-12-31",2012,"Q4","2012Q4",{"$f":"LN(VLOOKUP($E47, data!$B$8:$K$139, F$4, FALSE))","v":12.795427524585886},{"$f":"LN(VLOOKUP($E47, data!$B$8:$K$139, G$4, FALSE))","v":12.817922999004146},{"$f":"LN(VLOOKUP($E47, data!$B$8:$K$139, H$4, FALSE))","v":13.128768818692846},{"$f":"LN(VLOOKUP($E47, data!$B$8:$K$139, I$4, FALSE))","v":12.451239885169143},{"$f":"LN(VLOOKUP($E47, data!$B$8:$K$139, J$4, FALSE))","v":12.851268310156927},{"$f":"LN(VLOOKUP($E47, data!$B$8:$K$139, K$4, FALSE))","v":12.491104960473226},{"$f":"LN(VLOOKUP($E47, data!$B$8:$K$139, L$4, FALSE))","v":12.553255178754306},5.2221037072150978E-3,2.2958743692791828E-2,1.2109560176849499E-3,3.6167238446424221E-2,7.392075106084306E-3,-4.2060458635315712E-3,2.6476794325169806E-2]
[null,"2012-09-30",2012,"Q3","2012Q3",{"$f":"LN(VLOOKUP($E48, data!$B$8:$K$139, F$4, FALSE))","v":12.790205420878671},{"$f":"LN(VLOOKUP($E48, data!$B$8:$K$139, G$4, FALSE))","v":12.794964255311355},{"$f":"LN(VLOOKUP($E48, data!$B$8:$K$139, H$4, FALSE))","v":13.127557862675161},{"$f":"LN(VLOOKUP($E48, data!$B$8:$K$139, I$4, FALSE))","v":12.415072646722718},{"$f":"LN(VLOOKUP($E48, data!$B$8:$K$139, J$4, FALSE))","v":12.843876235050843},{"$f":"LN(VLOOKUP($E48, data!$B$8:$K$139, K$4, FALSE))","v":12.495311006336758},{"$f":"LN(VLOOKUP($E48, data!$B$8:$K$139, L$4, FALSE))","v":12.526778384429136},-1.0171492648469282E-2,-8.1438198020880037E-3,-1.375287442747819E-2,8.5111404431419402E-3,-1.2420432285376037E-2,1.1614199994577135E-2,3.4454469184250769E-3]
[null,"2012-06-30",2012,"Q2","2012Q2",{"$f":"LN(VLOOKUP($E49, data!$B$8:$K$139, F$4, FALSE))","v":12.80037691352714},{"$f":"LN(VLOOKUP($E49, data!$B$8:$K$139, G$4, FALSE))","v":12.803108075113443},{"$f":"LN(VLOOKUP($E49, data!$B$8:$K$139, H$4, FALSE))","v":13.141310737102639},{"$f":"LN(VLOOKUP($E49, data!$B$8:$K$139, I$4, FALSE))","v":12.406561506279576},{"$f":"LN(VLOOKUP($E49, data!$B$8:$K$139, J$4, FALSE))","v":12.856296667336219},{"$f":"LN(VLOOKUP($E49, data!$B$8:$K$139, K$4, FALSE))","v":12.483696806342181},{"$f":"LN(VLOOKUP($E49, data!$B$8:$K$139, L$4, FALSE))","v":12.523332937510711},-2.4063486261614031E-3,2.2117321639402832E-2,-5.089395176163336E-2,1.825064076119709E-2,8.064919059073361E-3,9.7634908326575953E-3,3.0027070247170329E-2]
[null,"2012-03-31",2012,"Q1","2012Q1",{"$f":"LN(VLOOKUP($E50, data!$B$8:$K$139, F$4, FALSE))","v":12.802783262153302},{"$f":"LN(VLOOKUP($E50, data!$B$8:$K$139, G$4, FALSE))","v":12.78099075347404},{"$f":"LN(VLOOKUP($E50, data!$B$8:$K$139, H$4, FALSE))","v":13.192204688864273},{"$f":"LN(VLOOKUP($E50, data!$B$8:$K$139, I$4, FALSE))","v":12.388310865518379},{"$f":"LN(VLOOKUP($E50, data!$B$8:$K$139, J$4, FALSE))","v":12.848231748277145},{"$f":"LN(VLOOKUP($E50, data!$B$8:$K$139, K$4, FALSE))","v":12.473933315509523},{"$f":"LN(VLOOKUP($E50, data!$B$8:$K$139, L$4, FALSE))","v":12.49330586726354},9.8994273426882273E-3,3.0632383504247684E-3,3.7446298850927207E-3,-2.8387306767031717E-2,2.0967213022672126E-2,1.2734072812088826E-2,1.7310234818843639E-3]
[null,"2011-12-31",2011,"Q4","2011Q4",{"$f":"LN(VLOOKUP($E51, data!$B$8:$K$139, F$4, FALSE))","v":12.792883834810613},{"$f":"LN(VLOOKUP($E51, data!$B$8:$K$139, G$4, FALSE))","v":12.777927515123615},{"$f":"LN(VLOOKUP($E51, data!$B$8:$K$139, H$4, FALSE))","v":13.18846005897918},{"$f":"LN(VLOOKUP($E51, data!$B$8:$K$139, I$4, FALSE))","v":12.416698172285411},{"$f":"LN(VLOOKUP($E51, data!$B$8:$K$139, J$4, FALSE))","v":12.827264535254473},{"$f":"LN(VLOOKUP($E51, data!$B$8:$K$139, K$4, FALSE))","v":12.461199242697434},{"$f":"LN(VLOOKUP($E51, data!$B$8:$K$139, L$4, FALSE))","v":12.491574843781656},9.6807852334102051E-4,5.1301245636672377E-3,-3.2180002891252002E-2,4.8349376726012139E-2,2.4822715699452047E-2,1.3671726081797786E-2,1.9076959942303517E-2]
[null,"2011-09-30",2011,"Q3","2011Q3",{"$f":"LN(VLOOKUP($E52, data!$B$8:$K$139, F$4, FALSE))","v":12.791915756287272},{"$f":"LN(VLOOKUP($E52, data!$B$8:$K$139, G$4, FALSE))","v":12.772797390559948},{"$f":"LN(VLOOKUP($E52, data!$B$8:$K$139, H$4, FALSE))","v":13.220640061870432},{"$f":"LN(VLOOKUP($E52, data!$B$8:$K$139, I$4, FALSE))","v":12.368348795559399},{"$f":"LN(VLOOKUP($E52, data!$B$8:$K$139, J$4, FALSE))","v":12.802441819555021},{"$f":"LN(VLOOKUP($E52, data!$B$8:$K$139, K$4, FALSE))","v":12.447527516615637},{"$f":"LN(VLOOKUP($E52, data!$B$8:$K$139, L$4, FALSE))","v":12.472497883839353},-7.9449541093783438E-3,3.9966624545595408E-3,-4.4830959151450855E-2,2.7155396108772933E-2,4.5600544960162637E-3,2.7569191114231728E-3,2.2949788023050033E-2]
[null,"2011-06-30",2011,"Q2","2011Q2",{"$f":"LN(VLOOKUP($E53, data!$B$8:$K$139, F$4, FALSE))","v":12.799860710396651},{"$f":"LN(VLOOKUP($E53, data!$B$8:$K$139, G$4, FALSE))","v":12.768800728105388},{"$f":"LN(VLOOKUP($E53, data!$B$8:$K$139, H$4, FALSE))","v":13.265471021021883},{"$f":"LN(VLOOKUP($E53, data!$B$8:$K$139, I$4, FALSE))","v":12.341193399450626},{"$f":"LN(VLOOKUP($E53, data!$B$8:$K$139, J$4, FALSE))","v":12.797881765059005},{"$f":"LN(VLOOKUP($E53, data!$B$8:$K$139, K$4, FALSE))","v":12.444770597504213},{"$f":"LN(VLOOKUP($E53, data!$B$8:$K$139, L$4, FALSE))","v":12.449548095816303},4.9075539876142216E-3,-5.3716150085190151E-3,2.3385156580122413E-2,-3.6929128965681457E-3,2.0600785557601142E-2,1.339673010603093E-2,4.8917144840405768E-3]
[null,"2011-03-31",2011,"Q1","2011Q1",{"$f":"LN(VLOOKUP($E54, data!$B$8:$K$139, F$4, FALSE))","v":12.794953156409036},{"$f":"LN(VLOOKUP($E54, data!$B$8:$K$139, G$4, FALSE))","v":12.774172343113907},{"$f":"LN(VLOOKUP($E54, data!$B$8:$K$139, H$4, FALSE))","v":13.24208586444176},{"$f":"LN(VLOOKUP($E54, data!$B$8:$K$139, I$4, FALSE))","v":12.344886312347194},{"$f":"LN(VLOOKUP($E54, data!$B$8:$K$139, J$4, FALSE))","v":12.777280979501404},{"$f":"LN(VLOOKUP($E54, data!$B$8:$K$139, K$4, FALSE))","v":12.431373867398182},{"$f":"LN(VLOOKUP($E54, data!$B$8:$K$139, L$4, FALSE))","v":12.444656381332262},3.4145184473459267E-2,1.0362816546022557E-2,5.9771974734710298E-2,-9.3476841635009578E-3,1.3351234479269891E-2,-2.2101677459321678E-2,1.7714769395894336E-2]
[null,"2010-12-31",2010,"Q4","2010Q4",{"$f":"LN(VLOOKUP($E55, data!$B$8:$K$139, F$4, FALSE))","v":12.760807971935577},{"$f":"LN(VLOOKUP($E55, data!$B$8:$K$139, G$4, FALSE))","v":12.763809526567885},{"$f":"LN(VLOOKUP($E55, data!$B$8:$K$139, H$4, FALSE))","v":13.18231388970705},{"$f":"LN(VLOOKUP($E55, data!$B$8:$K$139, I$4, FALSE))","v":12.354233996510695},{"$f":"LN(VLOOKUP($E55, data!$B$8:$K$139, J$4, FALSE))","v":12.763929745022134},{"$f":"LN(VLOOKUP($E55, data!$B$8:$K$139, K$4, FALSE))","v":12.453475544857504},{"$f":"LN(VLOOKUP($E55, data!$B$8:$K$139, L$4, FALSE))","v":12.426941611936368},3.9435725815966549E-2,-2.3645032624255435E-3,4.9447858760290231E-2,4.9851130347699169E-2,3.4617844655807417E-2,2.5404002880613064E-2,3.0488304944336519E-2]
[null,"2010-09-30",2010,"Q3","2010Q3",{"$f":"LN(VLOOKUP($E56, data!$B$8:$K$139, F$4, FALSE))","v":12.721372246119611},{"$f":"LN(VLOOKUP($E56, data!$B$8:$K$139, G$4, FALSE))","v":12.76617402983031},{"$f":"LN(VLOOKUP($E56, data!$B$8:$K$139, H$4, FALSE))","v":13.13286603094676},{"$f":"LN(VLOOKUP($E56, data!$B$8:$K$139, I$4, FALSE))","v":12.304382866162996},{"$f":"LN(VLOOKUP($E56, data!$B$8:$K$139, J$4, FALSE))","v":12.729311900366326},{"$f":"LN(VLOOKUP($E56, data!$B$8:$K$139, K$4, FALSE))","v":12.428071541976891},{"$f":"LN(VLOOKUP($E56, data!$B$8:$K$139, L$4, FALSE))","v":12.396453306992031},-2.3268450737230495E-3,-1.014625608951647E-2,2.6969490777934979E-2,1.4249442381471411E-2,1.3579707247135531E-3,8.8612375291887702E-3,1.4018493269379206E-2]
[null,"2010-06-30",2010,"Q2","2010Q2",{"$f":"LN(VLOOKUP($E57, data!$B$8:$K$139, F$4, FALSE))","v":12.723699091193334},{"$f":"LN(VLOOKUP($E57, data!$B$8:$K$139, G$4, FALSE))","v":12.776320285919827},{"$f":"LN(VLOOKUP($E57, data!$B$8:$K$139, H$4, FALSE))","v":13.105896540168825},{"$f":"LN(VLOOKUP($E57, data!$B$8:$K$139, I$4, FALSE))","v":12.290133423781525},{"$f":"LN(VLOOKUP($E57, data!$B$8:$K$139, J$4, FALSE))","v":12.727953929641613},{"$f":"LN(VLOOKUP($E57, data!$B$8:$K$139, K$4, FALSE))","v":12.419210304447702},{"$f":"LN(VLOOKUP($E57, data!$B$8:$K$139, L$4, FALSE))","v":12.382434813722652},-5.03485927849745E-3,9.5552892992110117E-3,-4.517730159363964E-3,1.6205887352096937E-2,-2.6451084803497338E-2,1.0792910918107523E-2,-4.5041636083489323E-3]
[null,"2010-03-31",2010,"Q1","2010Q1",{"$f":"LN(VLOOKUP($E58, data!$B$8:$K$139, F$4, FALSE))","v":12.728733950471831},{"$f":"LN(VLOOKUP($E58, data!$B$8:$K$139, G$4, FALSE))","v":12.766764996620616},{"$f":"LN(VLOOKUP($E58, data!$B$8:$K$139, H$4, FALSE))","v":13.110414270328189},{"$f":"LN(VLOOKUP($E58, data!$B$8:$K$139, I$4, FALSE))","v":12.273927536429428},{"$f":"LN(VLOOKUP($E58, data!$B$8:$K$139, J$4, FALSE))","v":12.75440501444511},{"$f":"LN(VLOOKUP($E58, data!$B$8:$K$139, K$4, FALSE))","v":12.408417393529595},{"$f":"LN(VLOOKUP($E58, data!$B$8:$K$139, L$4, FALSE))","v":12.386938977331001},-1.4898747926942235E-2,-1.6679152719447643E-2,-5.6412543377053481E-3,3.5411902409885343E-2,2.0098157751363033E-2,2.7849570907312327E-2,1.8585929749352914E-3]
[null,"2009-12-31",2009,"Q4","2009Q4",{"$f":"LN(VLOOKUP($E59, data!$B$8:$K$139, F$4, FALSE))","v":12.743632698398773},{"$f":"LN(VLOOKUP($E59, data!$B$8:$K$139, G$4, FALSE))","v":12.783444149340063},{"$f":"LN(VLOOKUP($E59, data!$B$8:$K$139, H$4, FALSE))","v":13.116055524665894},{"$f":"LN(VLOOKUP($E59, data!$B$8:$K$139, I$4, FALSE))","v":12.238515634019542},{"$f":"LN(VLOOKUP($E59, data!$B$8:$K$139, J$4, FALSE))","v":12.734306856693747},{"$f":"LN(VLOOKUP($E59, data!$B$8:$K$139, K$4, FALSE))","v":12.380567822622282},{"$f":"LN(VLOOKUP($E59, data!$B$8:$K$139, L$4, FALSE))","v":12.385080384356066},2.7828026862716015E-2,2.8582688008201629E-2,3.2705361944143974E-2,6.5803289636416906E-3,3.7307259305897844E-2,1.6321173127256117E-2,2.4772776836188726E-2]
[null,"2009-09-30",2009,"Q3","2009Q3",{"$f":"LN(VLOOKUP($E60, data!$B$8:$K$139, F$4, FALSE))","v":12.715804671536057},{"$f":"LN(VLOOKUP($E60, data!$B$8:$K$139, G$4, FALSE))","v":12.754861461331862},{"$f":"LN(VLOOKUP($E60, data!$B$8:$K$139, H$4, FALSE))","v":13.08335016272175},{"$f":"LN(VLOOKUP($E60, data!$B$8:$K$139, I$4, FALSE))","v":12.231935305055901},{"$f":"LN(VLOOKUP($E60, data!$B$8:$K$139, J$4, FALSE))","v":12.696999597387849},{"$f":"LN(VLOOKUP($E60, data!$B$8:$K$139, K$4, FALSE))","v":12.364246649495026},{"$f":"LN(VLOOKUP($E60, data!$B$8:$K$139, L$4, FALSE))","v":12.360307607519877},7.307514547090932E-2,3.95374304991023E-2,7.2144069822424939E-2,5.3274967136063722E-2,5.3343213868052075E-2,3.4704942215265433E-2,2.1309377830078802E-2]
[null,"2009-06-30",2009,"Q2","2009Q2",{"$f":"LN(VLOOKUP($E61, data!$B$8:$K$139, F$4, FALSE))","v":12.642729526065148},{"$f":"LN(VLOOKUP($E61, data!$B$8:$K$139, G$4, FALSE))","v":12.715324030832759},{"$f":"LN(VLOOKUP($E61, data!$B$8:$K$139, H$4, FALSE))","v":13.011206092899325},{"$f":"LN(VLOOKUP($E61, data!$B$8:$K$139, I$4, FALSE))","v":12.178660337919837},{"$f":"LN(VLOOKUP($E61, data!$B$8:$K$139, J$4, FALSE))","v":12.643656383519797},{"$f":"LN(VLOOKUP($E61, data!$B$8:$K$139, K$4, FALSE))","v":12.329541707279761},{"$f":"LN(VLOOKUP($E61, data!$B$8:$K$139, L$4, FALSE))","v":12.338998229689798},8.3106312379010561E-2,1.8119414770662701E-2,7.1641185994215206E-2,1.2144862138116608E-2,7.5123560830249403E-2,2.0032896466830152E-2,-3.2342261467146471E-3]
[null,"2009-03-31",2009,"Q1","2009Q1",{"$f":"LN(VLOOKUP($E62, data!$B$8:$K$139, F$4, FALSE))","v":12.559623213686137},{"$f":"LN(VLOOKUP($E62, data!$B$8:$K$139, G$4, FALSE))","v":12.697204616062097},{"$f":"LN(VLOOKUP($E62, data!$B$8:$K$139, H$4, FALSE))","v":12.93956490690511},{"$f":"LN(VLOOKUP($E62, data!$B$8:$K$139, I$4, FALSE))","v":12.16651547578172},{"$f":"LN(VLOOKUP($E62, data!$B$8:$K$139, J$4, FALSE))","v":12.568532822689548},{"$f":"LN(VLOOKUP($E62, data!$B$8:$K$139, K$4, FALSE))","v":12.309508810812931},{"$f":"LN(VLOOKUP($E62, data!$B$8:$K$139, L$4, FALSE))","v":12.342232455836513},1.5800534090892882E-4,-4.6211915384841262E-2,-1.1074955540456344E-2,3.5904795563508785E-2,8.4041596165622678E-3,8.5715392682370606E-3,1.8452333059975956E-2]
[null,"2008-12-31",2008,"Q4","2008Q4",{"$f":"LN(VLOOKUP($E63, data!$B$8:$K$139, F$4, FALSE))","v":12.559465208345229},{"$f":"LN(VLOOKUP($E63, data!$B$8:$K$139, G$4, FALSE))","v":12.743416531446938},{"$f":"LN(VLOOKUP($E63, data!$B$8:$K$139, H$4, FALSE))","v":12.950639862445566},{"$f":"LN(VLOOKUP($E63, data!$B$8:$K$139, I$4, FALSE))","v":12.130610680218211},{"$f":"LN(VLOOKUP($E63, data!$B$8:$K$139, J$4, FALSE))","v":12.560128663072986},{"$f":"LN(VLOOKUP($E63, data!$B$8:$K$139, K$4, FALSE))","v":12.300937271544694},{"$f":"LN(VLOOKUP($E63, data!$B$8:$K$139, L$4, FALSE))","v":12.323780122776537},-4.8556370790539205E-2,-1.5552232668531119E-2,-3.2500527321403183E-2,-2.2298502195896575E-2,-4.9907964439086072E-2,-1.4066009175817129E-2,-7.8497057107416168E-3]
[null,"2008-09-30",2008,"Q3","2008Q3",{"$f":"LN(VLOOKUP($E64, data!$B$8:$K$139, F$4, FALSE))","v":12.608021579135768},{"$f":"LN(VLOOKUP($E64, data!$B$8:$K$139, G$4, FALSE))","v":12.758968764115469},{"$f":"LN(VLOOKUP($E64, data!$B$8:$K$139, H$4, FALSE))","v":12.983140389766969},{"$f":"LN(VLOOKUP($E64, data!$B$8:$K$139, I$4, FALSE))","v":12.152909182414108},{"$f":"LN(VLOOKUP($E64, data!$B$8:$K$139, J$4, FALSE))","v":12.610036627512072},{"$f":"LN(VLOOKUP($E64, data!$B$8:$K$139, K$4, FALSE))","v":12.315003280720511},{"$f":"LN(VLOOKUP($E64, data!$B$8:$K$139, L$4, FALSE))","v":12.331629828487278},-2.9466532384983424E-2,-1.9472293588442824E-2,-5.9512891309202232E-2,-9.0182444649347104E-3,-1.4321920712434988E-2,1.3293236200777159E-2,-2.2025858441665491E-3]
[null,"2008-06-30",2008,"Q2","2008Q2",{"$f":"LN(VLOOKUP($E65, data!$B$8:$K$139, F$4, FALSE))","v":12.637488111520751},{"$f":"LN(VLOOKUP($E65, data!$B$8:$K$139, G$4, FALSE))","v":12.778441057703912},{"$f":"LN(VLOOKUP($E65, data!$B$8:$K$139, H$4, FALSE))","v":13.042653281076172},{"$f":"LN(VLOOKUP($E65, data!$B$8:$K$139, I$4, FALSE))","v":12.161927426879043},{"$f":"LN(VLOOKUP($E65, data!$B$8:$K$139, J$4, FALSE))","v":12.624358548224507},{"$f":"LN(VLOOKUP($E65, data!$B$8:$K$139, K$4, FALSE))","v":12.301710044519734},{"$f":"LN(VLOOKUP($E65, data!$B$8:$K$139, L$4, FALSE))","v":12.333832414331445},-2.0290527890272969E-2,-2.0640703075144984E-2,-1.6380444213906387E-2,5.0951483941075182E-2,-3.288747146900306E-3,7.8280071651519734E-3,4.8583590301873869E-2]
[null,"2008-03-31",2008,"Q1","2008Q1",{"$f":"LN(VLOOKUP($E66, data!$B$8:$K$139, F$4, FALSE))","v":12.657778639411024},{"$f":"LN(VLOOKUP($E66, data!$B$8:$K$139, G$4, FALSE))","v":12.799081760779057},{"$f":"LN(VLOOKUP($E66, data!$B$8:$K$139, H$4, FALSE))","v":13.059033725290078},{"$f":"LN(VLOOKUP($E66, data!$B$8:$K$139, I$4, FALSE))","v":12.110975942937968},{"$f":"LN(VLOOKUP($E66, data!$B$8:$K$139, J$4, FALSE))","v":12.627647295371407},{"$f":"LN(VLOOKUP($E66, data!$B$8:$K$139, K$4, FALSE))","v":12.293882037354582},{"$f":"LN(VLOOKUP($E66, data!$B$8:$K$139, L$4, FALSE))","v":12.285248824029571},-9.6068546952405853E-3,1.310666913282077E-3,2.3553733066680849E-2,2.6094007597528446E-2,-2.9427718428545191E-2,4.2268030831511538E-3,7.0191660427932234E-2]
[null,"2007-12-31",2007,"Q4","2007Q4",{"$f":"LN(VLOOKUP($E67, data!$B$8:$K$139, F$4, FALSE))","v":12.667385494106265},{"$f":"LN(VLOOKUP($E67, data!$B$8:$K$139, G$4, FALSE))","v":12.797771093865775},{"$f":"LN(VLOOKUP($E67, data!$B$8:$K$139, H$4, FALSE))","v":13.035479992223397},{"$f":"LN(VLOOKUP($E67, data!$B$8:$K$139, I$4, FALSE))","v":12.084881935340439},{"$f":"LN(VLOOKUP($E67, data!$B$8:$K$139, J$4, FALSE))","v":12.657075013799952},{"$f":"LN(VLOOKUP($E67, data!$B$8:$K$139, K$4, FALSE))","v":12.28965523427143},{"$f":"LN(VLOOKUP($E67, data!$B$8:$K$139, L$4, FALSE))","v":12.215057163601639},1.7104705487264837E-2,-1.688163826682576E-2,1.6126561895710267E-2,4.4987848767032546E-2,4.8906262214600815E-2,3.3445712747784739E-2,8.5692791156128933E-2]
[null,"2007-09-30",2007,"Q3","2007Q3",{"$f":"LN(VLOOKUP($E68, data!$B$8:$K$139, F$4, FALSE))","v":12.650280788619},{"$f":"LN(VLOOKUP($E68, data!$B$8:$K$139, G$4, FALSE))","v":12.8146527321326},{"$f":"LN(VLOOKUP($E68, data!$B$8:$K$139, H$4, FALSE))","v":13.019353430327687},{"$f":"LN(VLOOKUP($E68, data!$B$8:$K$139, I$4, FALSE))","v":12.039894086573407},{"$f":"LN(VLOOKUP($E68, data!$B$8:$K$139, J$4, FALSE))","v":12.608168751585351},{"$f":"LN(VLOOKUP($E68, data!$B$8:$K$139, K$4, FALSE))","v":12.256209521523646},{"$f":"LN(VLOOKUP($E68, data!$B$8:$K$139, L$4, FALSE))","v":12.12936437244551},2.9598309068084916E-2,2.6680159033428907E-2,4.3790809732064062E-2,1.4396523811177175E-2,1.7698024258834266E-2,8.7886199730942138E-3,9.9736585376559717E-2]
[null,"2007-06-30",2007,"Q2","2007Q2",{"$f":"LN(VLOOKUP($E69, data!$B$8:$K$139, F$4, FALSE))","v":12.620682479550915},{"$f":"LN(VLOOKUP($E69, data!$B$8:$K$139, G$4, FALSE))","v":12.787972573099172},{"$f":"LN(VLOOKUP($E69, data!$B$8:$K$139, H$4, FALSE))","v":12.975562620595623},{"$f":"LN(VLOOKUP($E69, data!$B$8:$K$139, I$4, FALSE))","v":12.025497562762229},{"$f":"LN(VLOOKUP($E69, data!$B$8:$K$139, J$4, FALSE))","v":12.590470727326517},{"$f":"LN(VLOOKUP($E69, data!$B$8:$K$139, K$4, FALSE))","v":12.247420901550552},{"$f":"LN(VLOOKUP($E69, data!$B$8:$K$139, L$4, FALSE))","v":12.02962778706895},2.8178049198983146E-2,4.8531317076841773E-2,4.7830656330592802E-2,6.8655803309583874E-2,1.3872995421770895E-2,2.3341357727920453E-2,0.13553673718402415]
[null,"2007-03-31",2007,"Q1","2007Q1",{"$f":"LN(VLOOKUP($E70, data!$B$8:$K$139, F$4, FALSE))","v":12.592504430351932},{"$f":"LN(VLOOKUP($E70, data!$B$8:$K$139, G$4, FALSE))","v":12.73944125602233},{"$f":"LN(VLOOKUP($E70, data!$B$8:$K$139, H$4, FALSE))","v":12.92773196426503},{"$f":"LN(VLOOKUP($E70, data!$B$8:$K$139, I$4, FALSE))","v":11.956841759452645},{"$f":"LN(VLOOKUP($E70, data!$B$8:$K$139, J$4, FALSE))","v":12.576597731904746},{"$f":"LN(VLOOKUP($E70, data!$B$8:$K$139, K$4, FALSE))","v":12.224079543822631},{"$f":"LN(VLOOKUP($E70, data!$B$8:$K$139, L$4, FALSE))","v":11.894091049884926},3.8179209665013758E-2,7.8091638105693306E-2,7.4627394017863224E-3,-3.0106034333421405E-3,3.7272312380332906E-2,2.4417401733787258E-2,4.7898479242432401E-2]
[null,"2006-12-31",2006,"Q4","2006Q4",{"$f":"LN(VLOOKUP($E71, data!$B$8:$K$139, F$4, FALSE))","v":12.554325220686918},{"$f":"LN(VLOOKUP($E71, data!$B$8:$K$139, G$4, FALSE))","v":12.661349617916636},{"$f":"LN(VLOOKUP($E71, data!$B$8:$K$139, H$4, FALSE))","v":12.920269224863244},{"$f":"LN(VLOOKUP($E71, data!$B$8:$K$139, I$4, FALSE))","v":11.959852362885988},{"$f":"LN(VLOOKUP($E71, data!$B$8:$K$139, J$4, FALSE))","v":12.539325419524413},{"$f":"LN(VLOOKUP($E71, data!$B$8:$K$139, K$4, FALSE))","v":12.199662142088844},{"$f":"LN(VLOOKUP($E71, data!$B$8:$K$139, L$4, FALSE))","v":11.846192570642494},1.441237072388013E-2,{"$f":"G71-G72","v":5.7803714207850021E-2},{"$f":"H71-H72","v":2.7691408161668818E-2},{"$f":"I71-I72","v":4.4486359209642501E-2},{"$f":"J71-J72","v":4.6975083328781864E-3},{"$f":"K71-K72","v":4.5796678585734441E-3},{"$f":"L71-L72","v":6.0465195749936029E-2}]
[null,"2006-09-30",{"$f":"YEAR(B72)","v":2006},"Q3","2006Q3",{"$f":"LN(VLOOKUP($E72, data!$B$8:$K$139, F$4, FALSE))","v":12.539912849963038},{"$f":"LN(VLOOKUP($E72, data!$B$8:$K$139, G$4, FALSE))","v":12.603545903708786},{"$f":"LN(VLOOKUP($E72, data!$B$8:$K$139, H$4, FALSE))","v":12.892577816701575},{"$f":"LN(VLOOKUP($E72, data!$B$8:$K$139, I$4, FALSE))","v":11.915366003676345},{"$f":"LN(VLOOKUP($E72, data!$B$8:$K$139, J$4, FALSE))","v":12.534627911191535},{"$f":"LN(VLOOKUP($E72, data!$B$8:$K$139, K$4, FALSE))","v":12.19508247423027},{"$f":"LN(VLOOKUP($E72, data!$B$8:$K$139, L$4, FALSE))","v":11.785727374892558},{"$f":"F72-F73","v":1.3856734870126175E-2},6.2258955281516037E-2,2.4539108095030571E-2,1.3450400691832343E-2,3.021204794324106E-3,1.4999657311468795E-2,6.50691935219605E-3]
[null,"2006-06-30",2006,"Q2","2006Q2",{"$f":"LN(VLOOKUP($E73, data!$B$8:$K$139, F$4, FALSE))","v":12.526056115092912},{"$f":"LN(VLOOKUP($E73, data!$B$8:$K$139, G$4, FALSE))","v":12.54128694842727},{"$f":"LN(VLOOKUP($E73, data!$B$8:$K$139, H$4, FALSE))","v":12.868038708606544},{"$f":"LN(VLOOKUP($E73, data!$B$8:$K$139, I$4, FALSE))","v":11.901915602984513},{"$f":"LN(VLOOKUP($E73, data!$B$8:$K$139, J$4, FALSE))","v":12.531606706397211},{"$f":"LN(VLOOKUP($E73, data!$B$8:$K$139, K$4, FALSE))","v":12.180082816918802},{"$f":"LN(VLOOKUP($E73, data!$B$8:$K$139, L$4, FALSE))","v":11.779220455540361},2.9656148867083232E-2,9.2448532716192133E-2,4.9394648907185257E-2,1.6902580963073177E-2,9.6800697824352966E-3,1.6479355113792948E-2,1.554405435439854E-2]
[null,"2006-03-31",2006,"Q1","2006Q1",{"$f":"LN(VLOOKUP($E74, data!$B$8:$K$139, F$4, FALSE))","v":12.496399966225828},{"$f":"LN(VLOOKUP($E74, data!$B$8:$K$139, G$4, FALSE))","v":12.448838415711078},{"$f":"LN(VLOOKUP($E74, data!$B$8:$K$139, H$4, FALSE))","v":12.818644059699359},{"$f":"LN(VLOOKUP($E74, data!$B$8:$K$139, I$4, FALSE))","v":11.88501302202144},{"$f":"LN(VLOOKUP($E74, data!$B$8:$K$139, J$4, FALSE))","v":12.521926636614776},{"$f":"LN(VLOOKUP($E74, data!$B$8:$K$139, K$4, FALSE))","v":12.163603461805009},{"$f":"LN(VLOOKUP($E74, data!$B$8:$K$139, L$4, FALSE))","v":11.763676401185963},3.3779941549727965E-2,9.1909081017528038E-2,4.5120685413801098E-2,4.6892960339658174E-2,2.1853174013703125E-2,1.0283069161786784E-2,4.398799764643968E-3]
[null,"2005-12-31",2005,"Q4","2005Q4",{"$f":"LN(VLOOKUP($E75, data!$B$8:$K$139, F$4, FALSE))","v":12.462620024676101},{"$f":"LN(VLOOKUP($E75, data!$B$8:$K$139, G$4, FALSE))","v":12.35692933469355},{"$f":"LN(VLOOKUP($E75, data!$B$8:$K$139, H$4, FALSE))","v":12.773523374285558},{"$f":"LN(VLOOKUP($E75, data!$B$8:$K$139, I$4, FALSE))","v":11.838120061681781},{"$f":"LN(VLOOKUP($E75, data!$B$8:$K$139, J$4, FALSE))","v":12.500073462601073},{"$f":"LN(VLOOKUP($E75, data!$B$8:$K$139, K$4, FALSE))","v":12.153320392643222},{"$f":"LN(VLOOKUP($E75, data!$B$8:$K$139, L$4, FALSE))","v":11.759277601421319},2.3116919963580784E-2,6.4202042461097619E-2,2.7513004445946621E-2,2.1961569586684604E-2,1.4435345283633438E-2,2.2903840064543601E-2,2.7811160756797904E-2]
[null,"2005-09-30",2005,"Q3","2005Q3",{"$f":"LN(VLOOKUP($E76, data!$B$8:$K$139, F$4, FALSE))","v":12.43950310471252},{"$f":"LN(VLOOKUP($E76, data!$B$8:$K$139, G$4, FALSE))","v":12.292727292232453},{"$f":"LN(VLOOKUP($E76, data!$B$8:$K$139, H$4, FALSE))","v":12.746010369839611},{"$f":"LN(VLOOKUP($E76, data!$B$8:$K$139, I$4, FALSE))","v":11.816158492095097},{"$f":"LN(VLOOKUP($E76, data!$B$8:$K$139, J$4, FALSE))","v":12.485638117317439},{"$f":"LN(VLOOKUP($E76, data!$B$8:$K$139, K$4, FALSE))","v":12.130416552578678},{"$f":"LN(VLOOKUP($E76, data!$B$8:$K$139, L$4, FALSE))","v":11.731466440664521},3.0599825340203779E-2,1.3385597774833613E-2,6.1141612476030005E-2,3.3610551929111665E-2,1.38376396918094E-2,2.3816236593393825E-2,3.3215601546945805E-2]
[null,"2005-06-30",2005,"Q2","2005Q2",{"$f":"LN(VLOOKUP($E77, data!$B$8:$K$139, F$4, FALSE))","v":12.408903279372316},{"$f":"LN(VLOOKUP($E77, data!$B$8:$K$139, G$4, FALSE))","v":12.279341694457619},{"$f":"LN(VLOOKUP($E77, data!$B$8:$K$139, H$4, FALSE))","v":12.684868757363581},{"$f":"LN(VLOOKUP($E77, data!$B$8:$K$139, I$4, FALSE))","v":11.782547940165985},{"$f":"LN(VLOOKUP($E77, data!$B$8:$K$139, J$4, FALSE))","v":12.47180047762563},{"$f":"LN(VLOOKUP($E77, data!$B$8:$K$139, K$4, FALSE))","v":12.106600315985284},{"$f":"LN(VLOOKUP($E77, data!$B$8:$K$139, L$4, FALSE))","v":11.698250839117575},2.5764529444142426E-2,2.4331276605014551E-2,4.6137456041114078E-2,4.11332375567941E-2,1.5673642025689105E-2,1.1392194303267544E-2,1.4814961780086122E-2]
[null,"2005-03-31",2005,"Q1","2005Q1",{"$f":"LN(VLOOKUP($E78, data!$B$8:$K$139, F$4, FALSE))","v":12.383138749928174},{"$f":"LN(VLOOKUP($E78, data!$B$8:$K$139, G$4, FALSE))","v":12.255010417852604},{"$f":"LN(VLOOKUP($E78, data!$B$8:$K$139, H$4, FALSE))","v":12.638731301322467},{"$f":"LN(VLOOKUP($E78, data!$B$8:$K$139, I$4, FALSE))","v":11.741414702609191},{"$f":"LN(VLOOKUP($E78, data!$B$8:$K$139, J$4, FALSE))","v":12.456126835599941},{"$f":"LN(VLOOKUP($E78, data!$B$8:$K$139, K$4, FALSE))","v":12.095208121682017},{"$f":"LN(VLOOKUP($E78, data!$B$8:$K$139, L$4, FALSE))","v":11.683435877337489},2.1353787418160408E-2,2.9821655130200853E-2,1.6362416730471452E-2,1.5323297550027704E-2,2.1099555850826235E-2,1.8111545747119706E-2,3.6635328811232881E-2]
[null,"2004-12-31",2004,"Q4","2004Q4",{"$f":"LN(VLOOKUP($E79, data!$B$8:$K$139, F$4, FALSE))","v":12.361784962510013},{"$f":"LN(VLOOKUP($E79, data!$B$8:$K$139, G$4, FALSE))","v":12.225188762722404},{"$f":"LN(VLOOKUP($E79, data!$B$8:$K$139, H$4, FALSE))","v":12.622368884591996},{"$f":"LN(VLOOKUP($E79, data!$B$8:$K$139, I$4, FALSE))","v":11.726091405059163},{"$f":"LN(VLOOKUP($E79, data!$B$8:$K$139, J$4, FALSE))","v":12.435027279749114},{"$f":"LN(VLOOKUP($E79, data!$B$8:$K$139, K$4, FALSE))","v":12.077096575934897},{"$f":"LN(VLOOKUP($E79, data!$B$8:$K$139, L$4, FALSE))","v":11.646800548526256},3.6086535777970496E-2,3.8620089090372289E-2,5.1358030129938115E-2,3.2403932092599064E-2,1.7312976809567004E-2,2.4769692222344375E-2,2.7130526126040166E-2]
[null,"2004-09-30",2004,"Q3","2004Q3",{"$f":"LN(VLOOKUP($E80, data!$B$8:$K$139, F$4, FALSE))","v":12.325698426732043},{"$f":"LN(VLOOKUP($E80, data!$B$8:$K$139, G$4, FALSE))","v":12.186568673632031},{"$f":"LN(VLOOKUP($E80, data!$B$8:$K$139, H$4, FALSE))","v":12.571010854462058},{"$f":"LN(VLOOKUP($E80, data!$B$8:$K$139, I$4, FALSE))","v":11.693687472966564},{"$f":"LN(VLOOKUP($E80, data!$B$8:$K$139, J$4, FALSE))","v":12.417714302939547},{"$f":"LN(VLOOKUP($E80, data!$B$8:$K$139, K$4, FALSE))","v":12.052326883712553},{"$f":"LN(VLOOKUP($E80, data!$B$8:$K$139, L$4, FALSE))","v":11.619670022400216},4.1387125951377612E-3,2.5106439620406817E-2,8.07178332693681E-3,3.1256385477384185E-2,1.1034145761460223E-2,1.0256620393420235E-2,8.1579328559691078E-3]
[null,"2004-06-30",2004,"Q2","2004Q2",{"$f":"LN(VLOOKUP($E81, data!$B$8:$K$139, F$4, FALSE))","v":12.321559714136905},{"$f":"LN(VLOOKUP($E81, data!$B$8:$K$139, G$4, FALSE))","v":12.161462234011625},{"$f":"LN(VLOOKUP($E81, data!$B$8:$K$139, H$4, FALSE))","v":12.562939071135121},{"$f":"LN(VLOOKUP($E81, data!$B$8:$K$139, I$4, FALSE))","v":11.66243108748918},{"$f":"LN(VLOOKUP($E81, data!$B$8:$K$139, J$4, FALSE))","v":12.406680157178087},{"$f":"LN(VLOOKUP($E81, data!$B$8:$K$139, K$4, FALSE))","v":12.042070263319133},{"$f":"LN(VLOOKUP($E81, data!$B$8:$K$139, L$4, FALSE))","v":11.611512089544247},1.9209175369944376E-2,6.3303134499559377E-3,1.6565812292768101E-2,1.7171195972590425E-2,2.9835730804419924E-2,4.1110944919154235E-2,3.7783195215192578E-2]
[null,"2004-03-31",2004,"Q1","2004Q1",{"$f":"LN(VLOOKUP($E82, data!$B$8:$K$139, F$4, FALSE))","v":12.30235053876696},{"$f":"LN(VLOOKUP($E82, data!$B$8:$K$139, G$4, FALSE))","v":12.155131920561669},{"$f":"LN(VLOOKUP($E82, data!$B$8:$K$139, H$4, FALSE))","v":12.546373258842353},{"$f":"LN(VLOOKUP($E82, data!$B$8:$K$139, I$4, FALSE))","v":11.64525989151659},{"$f":"LN(VLOOKUP($E82, data!$B$8:$K$139, J$4, FALSE))","v":12.376844426373667},{"$f":"LN(VLOOKUP($E82, data!$B$8:$K$139, K$4, FALSE))","v":12.000959318399978},{"$f":"LN(VLOOKUP($E82, data!$B$8:$K$139, L$4, FALSE))","v":11.573728894329054},1.6649117375049372E-2,5.8783346938806602E-3,1.297363884178182E-2,3.0066688598783031E-2,1.5354760307049631E-2,2.9761264559720502E-2,2.9402639146383081E-3]
[null,"2003-12-31",2003,"Q4","2003Q4",{"$f":"LN(VLOOKUP($E83, data!$B$8:$K$139, F$4, FALSE))","v":12.285701421391911},{"$f":"LN(VLOOKUP($E83, data!$B$8:$K$139, G$4, FALSE))","v":12.149253585867788},{"$f":"LN(VLOOKUP($E83, data!$B$8:$K$139, H$4, FALSE))","v":12.533399620000571},{"$f":"LN(VLOOKUP($E83, data!$B$8:$K$139, I$4, FALSE))","v":11.615193202917807},{"$f":"LN(VLOOKUP($E83, data!$B$8:$K$139, J$4, FALSE))","v":12.361489666066618},{"$f":"LN(VLOOKUP($E83, data!$B$8:$K$139, K$4, FALSE))","v":11.971198053840258},{"$f":"LN(VLOOKUP($E83, data!$B$8:$K$139, L$4, FALSE))","v":11.570788630414416},2.6301301821199274E-2,1.982983019802198E-2,4.7534694739345795E-2,1.9886228941789597E-2,1.4403687564165324E-2,3.2501712088683021E-2,2.9584002749025728E-3]
[null,"2003-09-30",2003,"Q3","2003Q3",{"$f":"LN(VLOOKUP($E84, data!$B$8:$K$139, F$4, FALSE))","v":12.259400119570712},{"$f":"LN(VLOOKUP($E84, data!$B$8:$K$139, G$4, FALSE))","v":12.129423755669766},{"$f":"LN(VLOOKUP($E84, data!$B$8:$K$139, H$4, FALSE))","v":12.485864925261225},{"$f":"LN(VLOOKUP($E84, data!$B$8:$K$139, I$4, FALSE))","v":11.595306973976017},{"$f":"LN(VLOOKUP($E84, data!$B$8:$K$139, J$4, FALSE))","v":12.347085978502452},{"$f":"LN(VLOOKUP($E84, data!$B$8:$K$139, K$4, FALSE))","v":11.938696341751575},{"$f":"LN(VLOOKUP($E84, data!$B$8:$K$139, L$4, FALSE))","v":11.567830230139514},4.5746284020225403E-2,2.6541759438865498E-2,5.5912999132019081E-2,4.3641680689857409E-2,2.8868383718716473E-2,4.263318055727261E-2,2.2234304308359043E-2]
[null,"2003-06-30",2003,"Q2","2003Q2",{"$f":"LN(VLOOKUP($E85, data!$B$8:$K$139, F$4, FALSE))","v":12.213653835550486},{"$f":"LN(VLOOKUP($E85, data!$B$8:$K$139, G$4, FALSE))","v":12.1028819962309},{"$f":"LN(VLOOKUP($E85, data!$B$8:$K$139, H$4, FALSE))","v":12.429951926129206},{"$f":"LN(VLOOKUP($E85, data!$B$8:$K$139, I$4, FALSE))","v":11.55166529328616},{"$f":"LN(VLOOKUP($E85, data!$B$8:$K$139, J$4, FALSE))","v":12.318217594783736},{"$f":"LN(VLOOKUP($E85, data!$B$8:$K$139, K$4, FALSE))","v":11.896063161194302},{"$f":"LN(VLOOKUP($E85, data!$B$8:$K$139, L$4, FALSE))","v":11.545595925831154},9.9840746366233191E-3,1.5660456541052525E-2,7.6475610553607964E-3,2.3693592777364714E-2,1.2100539078005568E-2,2.5008809772202767E-2,-2.2042837754963074E-3]
[null,"2003-03-31",2003,"Q1","2003Q1",{"$f":"LN(VLOOKUP($E86, data!$B$8:$K$139, F$4, FALSE))","v":12.203669760913863},{"$f":"LN(VLOOKUP($E86, data!$B$8:$K$139, G$4, FALSE))","v":12.087221539689848},{"$f":"LN(VLOOKUP($E86, data!$B$8:$K$139, H$4, FALSE))","v":12.422304365073845},{"$f":"LN(VLOOKUP($E86, data!$B$8:$K$139, I$4, FALSE))","v":11.527971700508795},{"$f":"LN(VLOOKUP($E86, data!$B$8:$K$139, J$4, FALSE))","v":12.30611705570573},{"$f":"LN(VLOOKUP($E86, data!$B$8:$K$139, K$4, FALSE))","v":11.871054351422099},{"$f":"LN(VLOOKUP($E86, data!$B$8:$K$139, L$4, FALSE))","v":11.547800209606651},1.9868287029920495E-2,1.5328091723691983E-3,1.2813438517772724E-2,2.6572407377189577E-2,1.9750964708599383E-2,4.4172526088599895E-2,6.1901107765134356E-3]
[null,"2002-12-31",2002,"Q4","2002Q4",{"$f":"LN(VLOOKUP($E87, data!$B$8:$K$139, F$4, FALSE))","v":12.183801473883943},{"$f":"LN(VLOOKUP($E87, data!$B$8:$K$139, G$4, FALSE))","v":12.085688730517479},{"$f":"LN(VLOOKUP($E87, data!$B$8:$K$139, H$4, FALSE))","v":12.409490926556073},{"$f":"LN(VLOOKUP($E87, data!$B$8:$K$139, I$4, FALSE))","v":11.501399293131605},{"$f":"LN(VLOOKUP($E87, data!$B$8:$K$139, J$4, FALSE))","v":12.286366090997131},{"$f":"LN(VLOOKUP($E87, data!$B$8:$K$139, K$4, FALSE))","v":11.8268818253335},{"$f":"LN(VLOOKUP($E87, data!$B$8:$K$139, L$4, FALSE))","v":11.541610098830137},2.9827710297753995E-2,2.697984812558829E-2,3.0524358381505579E-2,3.5083371613289671E-2,1.9527657144394084E-2,3.2770341655192325E-2,3.0175745013792721E-2]
[null,"2002-09-30",2002,"Q3","2002Q3",{"$f":"LN(VLOOKUP($E88, data!$B$8:$K$139, F$4, FALSE))","v":12.153973763586189},{"$f":"LN(VLOOKUP($E88, data!$B$8:$K$139, G$4, FALSE))","v":12.05870888239189},{"$f":"LN(VLOOKUP($E88, data!$B$8:$K$139, H$4, FALSE))","v":12.378966568174567},{"$f":"LN(VLOOKUP($E88, data!$B$8:$K$139, I$4, FALSE))","v":11.466315921518316},{"$f":"LN(VLOOKUP($E88, data!$B$8:$K$139, J$4, FALSE))","v":12.266838433852737},{"$f":"LN(VLOOKUP($E88, data!$B$8:$K$139, K$4, FALSE))","v":11.794111483678307},{"$f":"LN(VLOOKUP($E88, data!$B$8:$K$139, L$4, FALSE))","v":11.511434353816345},1.5580566746152158E-2,2.1096309462860674E-2,-8.1145458730524922E-4,-5.7458813969120115E-3,1.683024592696114E-2,2.8468131292394006E-2,-1.6910911565499731E-3]
[null,"2002-06-30",2002,"Q2","2002Q2",{"$f":"LN(VLOOKUP($E89, data!$B$8:$K$139, F$4, FALSE))","v":12.138393196840036},{"$f":"LN(VLOOKUP($E89, data!$B$8:$K$139, G$4, FALSE))","v":12.03761257292903},{"$f":"LN(VLOOKUP($E89, data!$B$8:$K$139, H$4, FALSE))","v":12.379778022761872},{"$f":"LN(VLOOKUP($E89, data!$B$8:$K$139, I$4, FALSE))","v":11.472061802915228},{"$f":"LN(VLOOKUP($E89, data!$B$8:$K$139, J$4, FALSE))","v":12.250008187925776},{"$f":"LN(VLOOKUP($E89, data!$B$8:$K$139, K$4, FALSE))","v":11.765643352385913},{"$f":"LN(VLOOKUP($E89, data!$B$8:$K$139, L$4, FALSE))","v":11.513125444972895},1.7410139754977294E-2,2.7962436971934679E-2,1.5100347055060581E-2,2.2203941412573869E-2,7.4927224790659608E-3,5.3555601759079252E-2,2.3304853717762697E-2]
[null,"2002-03-31",2002,"Q1","2002Q1",{"$f":"LN(VLOOKUP($E90, data!$B$8:$K$139, F$4, FALSE))","v":12.120983057085059},{"$f":"LN(VLOOKUP($E90, data!$B$8:$K$139, G$4, FALSE))","v":12.009650135957095},{"$f":"LN(VLOOKUP($E90, data!$B$8:$K$139, H$4, FALSE))","v":12.364677675706812},{"$f":"LN(VLOOKUP($E90, data!$B$8:$K$139, I$4, FALSE))","v":11.449857861502654},{"$f":"LN(VLOOKUP($E90, data!$B$8:$K$139, J$4, FALSE))","v":12.24251546544671},{"$f":"LN(VLOOKUP($E90, data!$B$8:$K$139, K$4, FALSE))","v":11.712087750626834},{"$f":"LN(VLOOKUP($E90, data!$B$8:$K$139, L$4, FALSE))","v":11.489820591255132},3.7756241553731584E-2,3.8736691397652123E-2,3.4985725386556865E-2,5.7681375078786346E-3,4.3764558547271903E-2,4.1415223429231318E-2,6.7977876392166792E-3]
[null,"2001-12-31",2001,"Q4","2001Q4",{"$f":"LN(VLOOKUP($E91, data!$B$8:$K$139, F$4, FALSE))","v":12.083226815531328},{"$f":"LN(VLOOKUP($E91, data!$B$8:$K$139, G$4, FALSE))","v":11.970913444559443},{"$f":"LN(VLOOKUP($E91, data!$B$8:$K$139, H$4, FALSE))","v":12.329691950320255},{"$f":"LN(VLOOKUP($E91, data!$B$8:$K$139, I$4, FALSE))","v":11.444089723994775},{"$f":"LN(VLOOKUP($E91, data!$B$8:$K$139, J$4, FALSE))","v":12.198750906899438},{"$f":"LN(VLOOKUP($E91, data!$B$8:$K$139, K$4, FALSE))","v":11.670672527197603},{"$f":"LN(VLOOKUP($E91, data!$B$8:$K$139, L$4, FALSE))","v":11.483022803615915},1.4969009212590478E-2,1.7033469995265449E-2,3.2130461270067912E-3,-3.1659134854340465E-3,2.361180813919006E-2,1.7593892043969106E-2,-1.3976510804054598E-2]
[null,"2001-09-30",2001,"Q3","2001Q3",{"$f":"LN(VLOOKUP($E92, data!$B$8:$K$139, F$4, FALSE))","v":12.068257806318737},{"$f":"LN(VLOOKUP($E92, data!$B$8:$K$139, G$4, FALSE))","v":11.953879974564178},{"$f":"LN(VLOOKUP($E92, data!$B$8:$K$139, H$4, FALSE))","v":12.326478904193248},{"$f":"LN(VLOOKUP($E92, data!$B$8:$K$139, I$4, FALSE))","v":11.447255637480209},{"$f":"LN(VLOOKUP($E92, data!$B$8:$K$139, J$4, FALSE))","v":12.175139098760248},{"$f":"LN(VLOOKUP($E92, data!$B$8:$K$139, K$4, FALSE))","v":11.653078635153634},{"$f":"LN(VLOOKUP($E92, data!$B$8:$K$139, L$4, FALSE))","v":11.49699931441997},2.4580568503703049E-2,1.9721044717643466E-2,2.1312337155475092E-2,1.8190156721804129E-2,-1.7776133658333748E-3,3.079664920023184E-2,1.1773980092019798E-2]
[null,"2001-06-30",2001,"Q2","2001Q2",{"$f":"LN(VLOOKUP($E93, data!$B$8:$K$139, F$4, FALSE))","v":12.043677237815034},{"$f":"LN(VLOOKUP($E93, data!$B$8:$K$139, G$4, FALSE))","v":11.934158929846534},{"$f":"LN(VLOOKUP($E93, data!$B$8:$K$139, H$4, FALSE))","v":12.305166567037773},{"$f":"LN(VLOOKUP($E93, data!$B$8:$K$139, I$4, FALSE))","v":11.429065480758405},{"$f":"LN(VLOOKUP($E93, data!$B$8:$K$139, J$4, FALSE))","v":12.176916712126081},{"$f":"LN(VLOOKUP($E93, data!$B$8:$K$139, K$4, FALSE))","v":11.622281985953402},{"$f":"LN(VLOOKUP($E93, data!$B$8:$K$139, L$4, FALSE))","v":11.48522533432795},2.0830557933235738E-2,1.9113947019237187E-2,1.3811120979141833E-2,6.6009721046711434E-3,3.1241839144582784E-2,-1.9612151487802265E-3,7.8545107715850548E-3]
[null,"2001-03-31",2001,"Q1","2001Q1",{"$f":"LN(VLOOKUP($E94, data!$B$8:$K$139, F$4, FALSE))","v":12.022846679881798},{"$f":"LN(VLOOKUP($E94, data!$B$8:$K$139, G$4, FALSE))","v":11.915044982827297},{"$f":"LN(VLOOKUP($E94, data!$B$8:$K$139, H$4, FALSE))","v":12.291355446058631},{"$f":"LN(VLOOKUP($E94, data!$B$8:$K$139, I$4, FALSE))","v":11.422464508653734},{"$f":"LN(VLOOKUP($E94, data!$B$8:$K$139, J$4, FALSE))","v":12.145674872981498},{"$f":"LN(VLOOKUP($E94, data!$B$8:$K$139, K$4, FALSE))","v":11.624243201102182},{"$f":"LN(VLOOKUP($E94, data!$B$8:$K$139, L$4, FALSE))","v":11.477370823556365},-1.9079051835166894E-3,8.1873255626288E-3,7.1649362124936999E-4,5.5764878804804852E-3,6.5703643831174219E-3,4.4653338905451534E-3,3.9661167484190685E-3]
[null,"2000-12-31",2000,"Q4","2000Q4",{"$f":"LN(VLOOKUP($E95, data!$B$8:$K$139, F$4, FALSE))","v":12.024754585065315},{"$f":"LN(VLOOKUP($E95, data!$B$8:$K$139, G$4, FALSE))","v":11.906857657264668},{"$f":"LN(VLOOKUP($E95, data!$B$8:$K$139, H$4, FALSE))","v":12.290638952437382},{"$f":"LN(VLOOKUP($E95, data!$B$8:$K$139, I$4, FALSE))","v":11.416888020773253},{"$f":"LN(VLOOKUP($E95, data!$B$8:$K$139, J$4, FALSE))","v":12.139104508598381},{"$f":"LN(VLOOKUP($E95, data!$B$8:$K$139, K$4, FALSE))","v":11.619777867211637},{"$f":"LN(VLOOKUP($E95, data!$B$8:$K$139, L$4, FALSE))","v":11.473404706807946},8.294007640559542E-3,7.8198127020900898E-3,-1.6744017789257271E-2,5.7125390376775442E-2,1.4534803028828591E-2,4.0882542308811054E-3,2.4175451152848026E-2]
[null,"2000-09-30",2000,"Q3","2000Q3",{"$f":"LN(VLOOKUP($E96, data!$B$8:$K$139, F$4, FALSE))","v":12.016460577424755},{"$f":"LN(VLOOKUP($E96, data!$B$8:$K$139, G$4, FALSE))","v":11.899037844562578},{"$f":"LN(VLOOKUP($E96, data!$B$8:$K$139, H$4, FALSE))","v":12.307382970226639},{"$f":"LN(VLOOKUP($E96, data!$B$8:$K$139, I$4, FALSE))","v":11.359762630396478},{"$f":"LN(VLOOKUP($E96, data!$B$8:$K$139, J$4, FALSE))","v":12.124569705569552},{"$f":"LN(VLOOKUP($E96, data!$B$8:$K$139, K$4, FALSE))","v":11.615689612980756},{"$f":"LN(VLOOKUP($E96, data!$B$8:$K$139, L$4, FALSE))","v":11.449229255655098},1.9622414350708439E-2,6.9775576635482395E-3,1.4242665740482607E-3,-5.6252400167373651E-3,8.3725346436587245E-3,3.1225187228210771E-2,3.2869758661201232E-2]
[null,"2000-06-30",2000,"Q2","2000Q2",{"$f":"LN(VLOOKUP($E97, data!$B$8:$K$139, F$4, FALSE))","v":11.996838163074047},{"$f":"LN(VLOOKUP($E97, data!$B$8:$K$139, G$4, FALSE))","v":11.89206028689903},{"$f":"LN(VLOOKUP($E97, data!$B$8:$K$139, H$4, FALSE))","v":12.305958703652591},{"$f":"LN(VLOOKUP($E97, data!$B$8:$K$139, I$4, FALSE))","v":11.365387870413215},{"$f":"LN(VLOOKUP($E97, data!$B$8:$K$139, J$4, FALSE))","v":12.116197170925894},{"$f":"LN(VLOOKUP($E97, data!$B$8:$K$139, K$4, FALSE))","v":11.584464425752545},{"$f":"LN(VLOOKUP($E97, data!$B$8:$K$139, L$4, FALSE))","v":11.416359496993897},-1.3243117825059159E-3,1.1586211166548566E-2,-1.746132709653736E-2,-2.1804289091249984E-2,9.4698353987592299E-3,1.1017873737186434E-2,-3.8035398945712728E-3]
[null,"2000-03-31",2000,"Q1","2000Q1",{"$f":"LN(VLOOKUP($E98, data!$B$8:$K$139, F$4, FALSE))","v":11.998162474856553},{"$f":"LN(VLOOKUP($E98, data!$B$8:$K$139, G$4, FALSE))","v":11.880474075732481},{"$f":"LN(VLOOKUP($E98, data!$B$8:$K$139, H$4, FALSE))","v":12.323420030749128},{"$f":"LN(VLOOKUP($E98, data!$B$8:$K$139, I$4, FALSE))","v":11.387192159504465},{"$f":"LN(VLOOKUP($E98, data!$B$8:$K$139, J$4, FALSE))","v":12.106727335527134},{"$f":"LN(VLOOKUP($E98, data!$B$8:$K$139, K$4, FALSE))","v":11.573446552015358},{"$f":"LN(VLOOKUP($E98, data!$B$8:$K$139, L$4, FALSE))","v":11.420163036888468},2.8664177408543878E-3,1.0216882553535811E-2,2.6250614825077179E-2,6.7472109512038969E-3,1.0335636400368386E-2,-3.4661811932060971E-2,-2.3423068003140202E-2]
[null,"1999-12-31",1999,"Q4","1999Q4",{"$f":"LN(VLOOKUP($E99, data!$B$8:$K$139, F$4, FALSE))","v":11.995296057115699},{"$f":"LN(VLOOKUP($E99, data!$B$8:$K$139, G$4, FALSE))","v":11.870257193178945},{"$f":"LN(VLOOKUP($E99, data!$B$8:$K$139, H$4, FALSE))","v":12.297169415924051},{"$f":"LN(VLOOKUP($E99, data!$B$8:$K$139, I$4, FALSE))","v":11.380444948553261},{"$f":"LN(VLOOKUP($E99, data!$B$8:$K$139, J$4, FALSE))","v":12.096391699126766},{"$f":"LN(VLOOKUP($E99, data!$B$8:$K$139, K$4, FALSE))","v":11.608108363947419},{"$f":"LN(VLOOKUP($E99, data!$B$8:$K$139, L$4, FALSE))","v":11.443586104891608},1.0980424588399984E-2,2.0245394469457167E-2,1.3714521681819747E-2,1.4257703694838142E-2,1.5904952565998443E-2,6.1743509952272291E-3,1.1751396606467068E-2]
[null,{"$f":"DATE(YEAR(B99), MONTH(B99)-2, 0)","v":"1999-09-30"},1999,{"$f":"\"Q\" & (MONTH(B100)/3)","v":"Q3"},{"$f":"C100 & D100","v":"1999Q3"},{"$f":"LN(VLOOKUP($E100, data!$B$8:$K$139, F$4, FALSE))","v":11.984315632527299},{"$f":"LN(VLOOKUP($E100, data!$B$8:$K$139, G$4, FALSE))","v":11.850011798709488},{"$f":"LN(VLOOKUP($E100, data!$B$8:$K$139, H$4, FALSE))","v":12.283454894242231},{"$f":"LN(VLOOKUP($E100, data!$B$8:$K$139, I$4, FALSE))","v":11.366187244858423},{"$f":"LN(VLOOKUP($E100, data!$B$8:$K$139, J$4, FALSE))","v":12.080486746560767},{"$f":"LN(VLOOKUP($E100, data!$B$8:$K$139, K$4, FALSE))","v":11.601934012952192},{"$f":"LN(VLOOKUP($E100, data!$B$8:$K$139, L$4, FALSE))","v":11.431834708285141},1.3459119545604636E-2,1.4807201533624692E-2,4.7314090890608895E-3,2.7797081485303465E-4,1.8192096964062543E-2,1.4077343348533944E-2,9.1136939550473528E-4]
[null,"1999-06-30",1999,"Q2","1999Q2",{"$f":"LN(VLOOKUP($E101, data!$B$8:$K$139, F$4, FALSE))","v":11.970856512981694},{"$f":"LN(VLOOKUP($E101, data!$B$8:$K$139, G$4, FALSE))","v":11.835204597175863},{"$f":"LN(VLOOKUP($E101, data!$B$8:$K$139, H$4, FALSE))","v":12.27872348515317},{"$f":"LN(VLOOKUP($E101, data!$B$8:$K$139, I$4, FALSE))","v":11.36590927404357},{"$f":"LN(VLOOKUP($E101, data!$B$8:$K$139, J$4, FALSE))","v":12.062294649596705},{"$f":"LN(VLOOKUP($E101, data!$B$8:$K$139, K$4, FALSE))","v":11.587856669603658},{"$f":"LN(VLOOKUP($E101, data!$B$8:$K$139, L$4, FALSE))","v":11.430923338889636},2.3373265700028512E-2,4.7858621822243208E-3,1.9252262898302064E-2,1.1428695823623158E-2,3.6449754403909296E-2,3.3736248243307898E-3,3.7108039823694483E-2]
[null,"1999-03-31",1999,"Q1","1999Q1",{"$f":"LN(VLOOKUP($E102, data!$B$8:$K$139, F$4, FALSE))","v":11.947483247281665},{"$f":"LN(VLOOKUP($E102, data!$B$8:$K$139, G$4, FALSE))","v":11.830418734993639},{"$f":"LN(VLOOKUP($E102, data!$B$8:$K$139, H$4, FALSE))","v":12.259471222254868},{"$f":"LN(VLOOKUP($E102, data!$B$8:$K$139, I$4, FALSE))","v":11.354480578219947},{"$f":"LN(VLOOKUP($E102, data!$B$8:$K$139, J$4, FALSE))","v":12.025844895192796},{"$f":"LN(VLOOKUP($E102, data!$B$8:$K$139, K$4, FALSE))","v":11.584483044779327},{"$f":"LN(VLOOKUP($E102, data!$B$8:$K$139, L$4, FALSE))","v":11.393815299065942},3.8863724355699958E-3,1.7003566552656224E-2,2.6674403183370998E-3,1.1963909580062548E-2,-1.4220390393976601E-2,1.3552857522524775E-2,-6.3221344176636052E-3]
[null,"1998-12-31",1998,"Q4","1998Q4",{"$f":"LN(VLOOKUP($E103, data!$B$8:$K$139, F$4, FALSE))","v":11.943596874846095},{"$f":"LN(VLOOKUP($E103, data!$B$8:$K$139, G$4, FALSE))","v":11.813415168440983},{"$f":"LN(VLOOKUP($E103, data!$B$8:$K$139, H$4, FALSE))","v":12.256803781936531},{"$f":"LN(VLOOKUP($E103, data!$B$8:$K$139, I$4, FALSE))","v":11.342516668639885},{"$f":"LN(VLOOKUP($E103, data!$B$8:$K$139, J$4, FALSE))","v":12.040065285586772},{"$f":"LN(VLOOKUP($E103, data!$B$8:$K$139, K$4, FALSE))","v":11.570930187256803},{"$f":"LN(VLOOKUP($E103, data!$B$8:$K$139, L$4, FALSE))","v":11.400137433483605},1.0166633359990129E-2,1.4303749646511932E-2,1.0381253313166638E-2,-4.6872995203735002E-2,8.9176191003339511E-3,4.1417323964232367E-3,2.8119066328809339E-2]
[null,"1998-09-30",1998,"Q3","1998Q3",{"$f":"LN(VLOOKUP($E104, data!$B$8:$K$139, F$4, FALSE))","v":11.933430241486105},{"$f":"LN(VLOOKUP($E104, data!$B$8:$K$139, G$4, FALSE))","v":11.799111418794471},{"$f":"LN(VLOOKUP($E104, data!$B$8:$K$139, H$4, FALSE))","v":12.246422528623365},{"$f":"LN(VLOOKUP($E104, data!$B$8:$K$139, I$4, FALSE))","v":11.38938966384362},{"$f":"LN(VLOOKUP($E104, data!$B$8:$K$139, J$4, FALSE))","v":12.031147666486438},{"$f":"LN(VLOOKUP($E104, data!$B$8:$K$139, K$4, FALSE))","v":11.566788454860379},{"$f":"LN(VLOOKUP($E104, data!$B$8:$K$139, L$4, FALSE))","v":11.372018367154796},-6.1055874585314029E-4,1.8344214689172134E-3,-1.9658078038885307E-2,9.4700153515425711E-3,1.585494845487645E-3,1.1272959267266458E-2,-1.7122337788388009E-2]
[null,"1998-06-30",1998,"Q2","1998Q2",{"$f":"LN(VLOOKUP($E105, data!$B$8:$K$139, F$4, FALSE))","v":11.934040800231958},{"$f":"LN(VLOOKUP($E105, data!$B$8:$K$139, G$4, FALSE))","v":11.797276997325554},{"$f":"LN(VLOOKUP($E105, data!$B$8:$K$139, H$4, FALSE))","v":12.26608060666225},{"$f":"LN(VLOOKUP($E105, data!$B$8:$K$139, I$4, FALSE))","v":11.379919648492077},{"$f":"LN(VLOOKUP($E105, data!$B$8:$K$139, J$4, FALSE))","v":12.029562171640951},{"$f":"LN(VLOOKUP($E105, data!$B$8:$K$139, K$4, FALSE))","v":11.555515495593113},{"$f":"LN(VLOOKUP($E105, data!$B$8:$K$139, L$4, FALSE))","v":11.389140704943184},-3.3612375828333541E-3,1.7933955208269126E-2,-2.1355412539623586E-2,2.6259587947572882E-2,2.5868902759762946E-2,1.2138423167055379E-2,2.2062158320126812E-2]
[null,"1998-03-31",1998,"Q1","1998Q1",{"$f":"LN(VLOOKUP($E106, data!$B$8:$K$139, F$4, FALSE))","v":11.937402037814792},{"$f":"LN(VLOOKUP($E106, data!$B$8:$K$139, G$4, FALSE))","v":11.779343042117285},{"$f":"LN(VLOOKUP($E106, data!$B$8:$K$139, H$4, FALSE))","v":12.287436019201873},{"$f":"LN(VLOOKUP($E106, data!$B$8:$K$139, I$4, FALSE))","v":11.353660060544504},{"$f":"LN(VLOOKUP($E106, data!$B$8:$K$139, J$4, FALSE))","v":12.003693268881188},{"$f":"LN(VLOOKUP($E106, data!$B$8:$K$139, K$4, FALSE))","v":11.543377072426058},{"$f":"LN(VLOOKUP($E106, data!$B$8:$K$139, L$4, FALSE))","v":11.367078546623057},-1.0605588235723218E-2,2.2867659255281225E-2,-5.327952107004208E-3,8.7864505720212094E-3,-1.3377556498388898E-2,-1.913823688416727E-2,8.5521256532476997E-3]
[null,"1997-12-31",1997,"Q4","1997Q4",{"$f":"LN(VLOOKUP($E107, data!$B$8:$K$139, F$4, FALSE))","v":11.948007626050515},{"$f":"LN(VLOOKUP($E107, data!$B$8:$K$139, G$4, FALSE))","v":11.756475382862003},{"$f":"LN(VLOOKUP($E107, data!$B$8:$K$139, H$4, FALSE))","v":12.292763971308878},{"$f":"LN(VLOOKUP($E107, data!$B$8:$K$139, I$4, FALSE))","v":11.344873609972483},{"$f":"LN(VLOOKUP($E107, data!$B$8:$K$139, J$4, FALSE))","v":12.017070825379577},{"$f":"LN(VLOOKUP($E107, data!$B$8:$K$139, K$4, FALSE))","v":11.562515309310225},{"$f":"LN(VLOOKUP($E107, data!$B$8:$K$139, L$4, FALSE))","v":11.35852642096981},-8.6673245198127802E-3,1.7682080816136647E-2,-6.7216008330035493E-3,-1.9633049878752473E-2,-1.7424338517374238E-2,2.9238348092098576E-2,2.8154539709698057E-2]
[null,"1997-09-30",1997,"Q3","1997Q3",{"$f":"LN(VLOOKUP($E108, data!$B$8:$K$139, F$4, FALSE))","v":11.956674950570328},{"$f":"LN(VLOOKUP($E108, data!$B$8:$K$139, G$4, FALSE))","v":11.738793302045867},{"$f":"LN(VLOOKUP($E108, data!$B$8:$K$139, H$4, FALSE))","v":12.299485572141881},{"$f":"LN(VLOOKUP($E108, data!$B$8:$K$139, I$4, FALSE))","v":11.364506659851235},{"$f":"LN(VLOOKUP($E108, data!$B$8:$K$139, J$4, FALSE))","v":12.034495163896951},{"$f":"LN(VLOOKUP($E108, data!$B$8:$K$139, K$4, FALSE))","v":11.533276961218126},{"$f":"LN(VLOOKUP($E108, data!$B$8:$K$139, L$4, FALSE))","v":11.330371881260112},2.6791667567209743E-3,7.0134711798583993E-3,-5.341315595172702E-3,-1.8025341185397892E-2,2.7996038168554449E-2,-1.8306506857506122E-3,-1.4655506621885195E-2]
[null,"1997-06-30",1997,"Q2","1997Q2",{"$f":"LN(VLOOKUP($E109, data!$B$8:$K$139, F$4, FALSE))","v":11.953995783813607},{"$f":"LN(VLOOKUP($E109, data!$B$8:$K$139, G$4, FALSE))","v":11.731779830866008},{"$f":"LN(VLOOKUP($E109, data!$B$8:$K$139, H$4, FALSE))","v":12.304826887737054},{"$f":"LN(VLOOKUP($E109, data!$B$8:$K$139, I$4, FALSE))","v":11.382532001036633},{"$f":"LN(VLOOKUP($E109, data!$B$8:$K$139, J$4, FALSE))","v":12.006499125728396},{"$f":"LN(VLOOKUP($E109, data!$B$8:$K$139, K$4, FALSE))","v":11.535107611903877},{"$f":"LN(VLOOKUP($E109, data!$B$8:$K$139, L$4, FALSE))","v":11.345027387881997},6.7651133020500964E-3,2.0757889986462885E-2,-1.0001503129986489E-2,4.5687605270904541E-2,2.3232588452746228E-2,1.4213977284471824E-2,1.9034092263405356E-2]
[null,"1997-03-31",1997,"Q1","1997Q1",{"$f":"LN(VLOOKUP($E110, data!$B$8:$K$139, F$4, FALSE))","v":11.947230670511557},{"$f":"LN(VLOOKUP($E110, data!$B$8:$K$139, G$4, FALSE))","v":11.711021940879546},{"$f":"LN(VLOOKUP($E110, data!$B$8:$K$139, H$4, FALSE))","v":12.31482839086704},{"$f":"LN(VLOOKUP($E110, data!$B$8:$K$139, I$4, FALSE))","v":11.336844395765729},{"$f":"LN(VLOOKUP($E110, data!$B$8:$K$139, J$4, FALSE))","v":11.98326653727565},{"$f":"LN(VLOOKUP($E110, data!$B$8:$K$139, K$4, FALSE))","v":11.520893634619405},{"$f":"LN(VLOOKUP($E110, data!$B$8:$K$139, L$4, FALSE))","v":11.325993295618591},1.6325400613061092E-2,2.3479523500915533E-2,2.4676579747035632E-2,-1.870184991461521E-2,1.0198402906562265E-2,2.7405863541652309E-2,2.0399550446486003E-2]
[null,"1996-12-31",1996,"Q4","1996Q4",{"$f":"LN(VLOOKUP($E111, data!$B$8:$K$139, F$4, FALSE))","v":11.930905269898496},{"$f":"LN(VLOOKUP($E111, data!$B$8:$K$139, G$4, FALSE))","v":11.68754241737863},{"$f":"LN(VLOOKUP($E111, data!$B$8:$K$139, H$4, FALSE))","v":12.290151811120005},{"$f":"LN(VLOOKUP($E111, data!$B$8:$K$139, I$4, FALSE))","v":11.355546245680344},{"$f":"LN(VLOOKUP($E111, data!$B$8:$K$139, J$4, FALSE))","v":11.973068134369088},{"$f":"LN(VLOOKUP($E111, data!$B$8:$K$139, K$4, FALSE))","v":11.493487771077753},{"$f":"LN(VLOOKUP($E111, data!$B$8:$K$139, L$4, FALSE))","v":11.305593745172105},-3.9494731258038485E-4,1.9041573661075617E-2,-1.3687086507223611E-2,3.5292430007540787E-3,9.2071872459378312E-3,-2.0327298077308598E-2,6.4188331256447739E-2]
[null,"1996-09-30",1996,"Q3","1996Q3",{"$f":"LN(VLOOKUP($E112, data!$B$8:$K$139, F$4, FALSE))","v":11.931300217211076},{"$f":"LN(VLOOKUP($E112, data!$B$8:$K$139, G$4, FALSE))","v":11.668500843717554},{"$f":"LN(VLOOKUP($E112, data!$B$8:$K$139, H$4, FALSE))","v":12.303838897627228},{"$f":"LN(VLOOKUP($E112, data!$B$8:$K$139, I$4, FALSE))","v":11.35201700267959},{"$f":"LN(VLOOKUP($E112, data!$B$8:$K$139, J$4, FALSE))","v":11.96386094712315},{"$f":"LN(VLOOKUP($E112, data!$B$8:$K$139, K$4, FALSE))","v":11.513815069155061},{"$f":"LN(VLOOKUP($E112, data!$B$8:$K$139, L$4, FALSE))","v":11.241405413915658},6.7155339693556471E-3,-6.858047095116504E-3,-8.4755562341420898E-4,-5.2716787580759927E-3,1.4372304009526715E-2,3.1915982789955777E-2,-1.1764381243628108E-2]
[null,"1996-06-30",1996,"Q2","1996Q2",{"$f":"LN(VLOOKUP($E113, data!$B$8:$K$139, F$4, FALSE))","v":11.92458468324172},{"$f":"LN(VLOOKUP($E113, data!$B$8:$K$139, G$4, FALSE))","v":11.675358890812671},{"$f":"LN(VLOOKUP($E113, data!$B$8:$K$139, H$4, FALSE))","v":12.304686453250643},{"$f":"LN(VLOOKUP($E113, data!$B$8:$K$139, I$4, FALSE))","v":11.357288681437666},{"$f":"LN(VLOOKUP($E113, data!$B$8:$K$139, J$4, FALSE))","v":11.949488643113623},{"$f":"LN(VLOOKUP($E113, data!$B$8:$K$139, K$4, FALSE))","v":11.481899086365106},{"$f":"LN(VLOOKUP($E113, data!$B$8:$K$139, L$4, FALSE))","v":11.253169795159286},2.0056416156476686E-2,7.063489610453999E-3,2.1425940459479875E-2,6.1294881067439633E-3,1.8412210228047954E-2,-7.0118275901087657E-4,2.1745543565756975E-2]
[null,"1996-03-31",1996,"Q1","1996Q1",{"$f":"LN(VLOOKUP($E114, data!$B$8:$K$139, F$4, FALSE))","v":11.904528267085244},{"$f":"LN(VLOOKUP($E114, data!$B$8:$K$139, G$4, FALSE))","v":11.668295401202217},{"$f":"LN(VLOOKUP($E114, data!$B$8:$K$139, H$4, FALSE))","v":12.283260512791163},{"$f":"LN(VLOOKUP($E114, data!$B$8:$K$139, I$4, FALSE))","v":11.351159193330922},{"$f":"LN(VLOOKUP($E114, data!$B$8:$K$139, J$4, FALSE))","v":11.931076432885575},{"$f":"LN(VLOOKUP($E114, data!$B$8:$K$139, K$4, FALSE))","v":11.482600269124116},{"$f":"LN(VLOOKUP($E114, data!$B$8:$K$139, L$4, FALSE))","v":11.231424251593529},-1.8040232955920388E-2,1.4070046669335312E-2,-2.4917355676164377E-2,4.1783007416460904E-2,-1.8786967125054232E-2,1.9106674172483906E-2,-1.4901994133715846E-2]
[null,"1995-12-31",1995,"Q4","1995Q4",{"$f":"LN(VLOOKUP($E115, data!$B$8:$K$139, F$4, FALSE))","v":11.922568500041164},{"$f":"LN(VLOOKUP($E115, data!$B$8:$K$139, G$4, FALSE))","v":11.654225354532882},{"$f":"LN(VLOOKUP($E115, data!$B$8:$K$139, H$4, FALSE))","v":12.308177868467327},{"$f":"LN(VLOOKUP($E115, data!$B$8:$K$139, I$4, FALSE))","v":11.309376185914461},{"$f":"LN(VLOOKUP($E115, data!$B$8:$K$139, J$4, FALSE))","v":11.94986340001063},{"$f":"LN(VLOOKUP($E115, data!$B$8:$K$139, K$4, FALSE))","v":11.463493594951633},{"$f":"LN(VLOOKUP($E115, data!$B$8:$K$139, L$4, FALSE))","v":11.246326245727245},-5.7856051233926564E-3,-9.0320796901863787E-3,2.0972340489366914E-2,-1.319958281448308E-2,7.173300122449433E-4,-4.8311242349893035E-2,1.7369755296915201E-2]
[null,"1995-09-30",1995,"Q3","1995Q3",{"$f":"LN(VLOOKUP($E116, data!$B$8:$K$139, F$4, FALSE))","v":11.928354105164557},{"$f":"LN(VLOOKUP($E116, data!$B$8:$K$139, G$4, FALSE))","v":11.663257434223068},{"$f":"LN(VLOOKUP($E116, data!$B$8:$K$139, H$4, FALSE))","v":12.28720552797796},{"$f":"LN(VLOOKUP($E116, data!$B$8:$K$139, I$4, FALSE))","v":11.322575768728944},{"$f":"LN(VLOOKUP($E116, data!$B$8:$K$139, J$4, FALSE))","v":11.949146069998385},{"$f":"LN(VLOOKUP($E116, data!$B$8:$K$139, K$4, FALSE))","v":11.511804837301526},{"$f":"LN(VLOOKUP($E116, data!$B$8:$K$139, L$4, FALSE))","v":11.228956490430329},2.3690652706164883E-2,2.1780455668713117E-2,4.9221227023625858E-3,1.544521673831234E-2,-4.7403387648490281E-3,2.1953545301897748E-2,4.1401119570421585E-2]
[null,"1995-06-30",1995,"Q2","1995Q2",{"$f":"LN(VLOOKUP($E117, data!$B$8:$K$139, F$4, FALSE))","v":11.904663452458392},{"$f":"LN(VLOOKUP($E117, data!$B$8:$K$139, G$4, FALSE))","v":11.641476978554355},{"$f":"LN(VLOOKUP($E117, data!$B$8:$K$139, H$4, FALSE))","v":12.282283405275598},{"$f":"LN(VLOOKUP($E117, data!$B$8:$K$139, I$4, FALSE))","v":11.307130551990632},{"$f":"LN(VLOOKUP($E117, data!$B$8:$K$139, J$4, FALSE))","v":11.953886408763234},{"$f":"LN(VLOOKUP($E117, data!$B$8:$K$139, K$4, FALSE))","v":11.489851291999628},{"$f":"LN(VLOOKUP($E117, data!$B$8:$K$139, L$4, FALSE))","v":11.187555370859908},-2.7439343573476549E-2,-7.2960942762634318E-4,-8.8845946870259596E-2,-5.2808719131718362E-3,-3.6287189992094682E-3,-1.7096341284064565E-2,8.0208944351110034E-3]
[null,"1995-03-31",1995,"Q1","1995Q1",{"$f":"LN(VLOOKUP($E118, data!$B$8:$K$139, F$4, FALSE))","v":11.932102796031868},{"$f":"LN(VLOOKUP($E118, data!$B$8:$K$139, G$4, FALSE))","v":11.642206587981981},{"$f":"LN(VLOOKUP($E118, data!$B$8:$K$139, H$4, FALSE))","v":12.371129352145857},{"$f":"LN(VLOOKUP($E118, data!$B$8:$K$139, I$4, FALSE))","v":11.312411423903804},{"$f":"LN(VLOOKUP($E118, data!$B$8:$K$139, J$4, FALSE))","v":11.957515127762443},{"$f":"LN(VLOOKUP($E118, data!$B$8:$K$139, K$4, FALSE))","v":11.506947633283692},{"$f":"LN(VLOOKUP($E118, data!$B$8:$K$139, L$4, FALSE))","v":11.179534476424797}]

{"sheet":"data","index":7,"n_rows":139,"n_cols":11,"rows_kept":139,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: DATA (IN %)"]
[]
[null,null,null,null,"CREA Home Prices"]
[]
[null,"Period","Year","Quarter","CA","AB","BC","MB","ON","QC","SK"]
[]
[null,"1990Q1",{"$f":"MID(B8,1, 4)","v":"1990"},{"$f":"MID(B8, 5, 2)","v":"Q1"},145349,111565,162371,82270,177116,101559,71731]
[null,"1990Q2","1990","Q2",137954,107416,151371,80580,170343,98878,68450]
[null,"1990Q3","1990","Q3",142337,108402,156631,78437,174458,99539,68834]
[null,"1990Q4","1990","Q4",140770,106388,157960,78153,172165,101423,67113]
[null,"1991Q1","1991","Q1",145243,108024,155928,79710,172389,101334,68321]
[null,"1991Q2","1991","Q2",152908,112457,168490,82265,177882,102994,68178]
[null,"1991Q3","1991","Q3",148007,112969,173331,80579,170322,103769,66752]
[null,"1991Q4","1991","Q4",146430,112385,173499,78970,165233,101039,68123]
[null,"1992Q1","1992","Q1",145948,112086,179524,80405,161790,101290,67306]
[null,"1992Q2","1992","Q2",148685,112240,188226,81541,161346,101292,68887]
[null,"1992Q3","1992","Q3",151636,114425,192341,81639,161963,101535,68517]
[null,"1992Q4","1992","Q4",152690,115577,199687,79078,159536,103284,69837]
[null,"1993Q1","1993","Q1",151466,113872,206258,79645,156141,101448,70196]
[null,"1993Q2","1993","Q2",153481,117826,212337,82240,155580,101565,70807]
[null,"1993Q3","1993","Q3",152897,118706,213302,81590,156714,102713,70889]
[null,"1993Q4","1993","Q4",152888,117338,216002,83191,156566,101762,71264]
[null,"1994Q1","1994","Q1",158007,118851,218819,84820,159053,102670,73119]
[null,"1994Q2","1994","Q2",157838,118640,225970,84751,161143,102152,72694]
[null,"1994Q3","1994","Q3",158240,115037,237839,82747,160543,100545,72072]
[null,"1994Q4","1994","Q4",156764,116381,234834,82498,158735,100684,73422]
[null,"1995Q1","1995","Q1",152071,113801,235892,81831,155985,99404,71649]
[null,"1995Q2","1995","Q2",147955,113718,215838,81400,155420,97719,72226]
[null,"1995Q3","1995","Q3",151502,116222,216903,82667,154685,99888,75279]
[null,"1995Q4","1995","Q4",150628,115177,221500,81583,154796,95177,76598]
[null,"1996Q1","1996","Q1",147935,116809,216049,85064,151915,97013,75465]
[null,"1996Q2","1996","Q2",150932,117637,220728,85587,154738,96945,77124]
[null,"1996Q3","1996","Q3",151949,116833,220541,85137,156978,100089,76222]
[null,"1996Q4","1996","Q4",151889,119079,217543,85438,158430,98075,81275]
[null,"1997Q1","1997","Q1",154389,121908,222978,83855,160054,100800,82950]
[null,"1997Q2","1997","Q2",155437,124465,220759,87775,163816,102243,84544]
[null,"1997Q3","1997","Q3",155854,125341,219583,86207,168467,102056,83314]
[null,"1997Q4","1997","Q4",154509,127577,218112,84531,165557,105084,85693]
[null,"1998Q1","1998","Q1",152879,130528,216953,85277,163357,103092,86429]
[null,"1998Q2","1998","Q2",152366,132890,212369,87546,167638,104351,88357]
[null,"1998Q3","1998","Q3",152273,133134,208235,88379,167904,105534,86857]
[null,"1998Q4","1998","Q4",153829,135052,210408,84332,169408,105972,89334]
[null,"1999Q1","1999","Q1",154428,137368,210970,85347,167016,107418,88771]
[null,"1999Q2","1999","Q2",158080,138027,215071,86328,173216,107781,92127]
[null,"1999Q3","1999","Q3",160222,140086,216091,86352,176396,109309,92211]
[null,"1999Q4","1999","Q4",161991,142951,219075,87592,179224,109986,93301]
[null,"2000Q1","2000","Q1",162456,144419,224902,88185,181086,106239,91141]
[null,"2000Q2","2000","Q2",162241,146102,221009,86283,182809,107416,90795]
[null,"2000Q3","2000","Q3",165456,147125,221324,85799,184346,110823,93829]
[null,"2000Q4","2000","Q4",166834,148280,217649,90843,187045,111277,96125]
[null,"2001Q1","2001","Q1",166516,149499,217805,91351,188278,111775,96507]
[null,"2001Q2","2001","Q2",170021,152384,220834,91956,194253,111556,97268]
[null,"2001Q3","2001","Q3",174252,155419,225591,93644,193908,115045,98420]
[null,"2001Q4","2001","Q4",176880,158089,226317,93348,198541,117087,97054]
[null,"2002Q1","2002","Q1",183686,164333,234375,93888,207423,122038,97716]
[null,"2002Q2","2002","Q2",186912,168993,237941,95996,208983,128752,100020]
[null,"2002Q3","2002","Q3",189847,172596,237748,95446,212530,132470,99851]
[null,"2002Q4","2002","Q4",195595,177316,245117,98854,216721,136883,102910]
[null,"2003Q1","2003","Q1",199520,177588,248278,101516,221044,143065,103549]
[null,"2003Q2","2003","Q2",201522,180391,250184,103950,223735,146688,103321]
[null,"2003Q3","2003","Q3",210955,185243,264571,108587,230288,153077,105644]
[null,"2003Q4","2003","Q4",216577,188953,277451,110768,233629,158134,105957]
[null,"2004Q1","2004","Q1",220213,190067,281074,114149,237244,162911,106269]
[null,"2004Q2",{"$f":"MID(B65,1, 4)","v":"2004"},{"$f":"MID(B65, 5, 2)","v":"Q2"},224484,191274,285769,116126,244429,169748,110361]
[null,"2004Q3","2004","Q3",225415,196137,288085,119813,247141,171498,111265]
[null,"2004Q4","2004","Q4",233698,203860,303267,123759,251457,175799,114325]
[null,"2005Q1","2005","Q1",238742,210031,308270,125670,256819,179012,118591]
[null,"2005Q2","2005","Q2",244973,215204,322826,130947,260876,181063,120361]
[null,"2005Q3","2005","Q3",252585,218104,343180,135423,264511,185427,124426]
[null,"2005Q4","2005","Q4",258492,232566,352753,138430,268357,189723,127935]
[null,"2006Q1","2006","Q1",267373,254954,369034,145076,274286,191684,128499]
[null,"2006Q2","2006","Q2",275421,279648,387720,147549,276954,194869,130512]
[null,"2006Q3","2006","Q3",279264,297612,397352,149547,277792,197814,131364]
[null,"2006Q4","2006","Q4",283318,315322,408509,156350,279100,198722,139552]
[null,"2007Q1","2007","Q1",294344,340933,411569,155880,289699,203634,146399]
[null,"2007Q2","2007","Q2",302756,357887,431733,166958,293746,208443,167649]
[null,"2007Q3","2007","Q3",311851,367564,451059,169379,298991,210283,185232]
[null,"2007Q4","2007","Q4",317231,361411,458392,177173,313977,217435,201805]
[null,"2008Q1","2008","Q1",314198,361885,469317,181857,304872,218356,216479]
[null,"2008Q2","2008","Q2",307887,354492,461692,191363,303871,220072,227256]
[null,"2008Q3","2008","Q3",298947,347656,435017,189645,299550,223017,226756]
[null,"2008Q4","2008","Q4",284778,342291,421106,185463,284967,219902,224983]
[null,"2009Q1","2009","Q1",284823,326833,416468,192243,287372,221795,229173]
[null,"2009Q2","2009","Q2",309505,332809,447399,194592,309792,226283,228433]
[null,"2009Q3","2009","Q3",332969,346231,480869,205240,326766,234274,233353]
[null,"2009Q4","2009","Q4",342365,356270,496856,206595,339187,238129,239206]
[null,"2010Q1","2010","Q1",337302,350377,494061,214042,346073,244854,239651]
[null,"2010Q2","2010","Q2",335608,353741,491834,217539,337039,247511,238574]
[null,"2010Q3","2010","Q3",334828,350170,505279,220661,337497,249714,241942]
[null,"2010Q4","2010","Q4",348296,349343,530892,231940,349385,256139,249432]
[null,"2011Q1","2011","Q1",360394,352982,563592,229782,354081,250540,253890]
[null,"2011Q2","2011","Q2",362167,351091,576927,228935,361451,253919,255135]
[null,"2011Q3","2011","Q3",359301,352497,551634,235237,363103,254620,261058]
[null,"2011Q4","2011","Q4",359649,354310,534165,246890,372229,258125,266086]
[null,"2012Q1","2012","Q1",363227,355397,536169,239980,380116,261433,266547]
[null,"2012Q2","2012","Q2",362354,363345,509564,244400,383194,263998,274672]
[null,"2012Q3","2012","Q3",358687,360398,502604,246489,378464,267082,275620]
[null,"2012Q4","2012","Q4",360565,368768,503213,255567,381272,265961,283015]
[null,"2013Q1","2013","Q1",366502,375672,511334,258761,390481,268204,283372]
[null,"2013Q2","2013","Q2",373467,376687,523011,256420,393417,266758,288118]
[null,"2013Q3","2013","Q3",389526,382878,552875,257240,404648,267749,287454]
[null,"2013Q4","2013","Q4",396491,385609,563885,270455,414270,268012,289751]
[null,"2014Q1","2014","Q1",396693,400750,559735,264956,420109,269362,298776]
[null,"2014Q2","2014","Q2",400644,395583,552674,264473,423479,271136,294686]
[null,"2014Q3","2014","Q3",410851,399525,581816,264185,429412,270195,296144]
[null,"2014Q4","2014","Q4",418665,403620,587534,265206,440212,274877,302403]
[null,"2015Q1","2015","Q1",421012,390437,600947,267136,445197,272881,297913]
[null,"2015Q2","2015","Q2",436238,395231,622767,268773,459022,274592,298027]
[null,"2015Q3","2015","Q3",443189,390144,634403,271709,464392,277002,294639]
[null,"2015Q4","2015","Q4",462123,390066,690503,265108,473463,276891,296555]
[null,"2016Q1","2016","Q1",489476,385608,739643,276157,496986,279701,292624]
[null,"2016Q2","2016","Q2",490916,391255,710932,271839,517835,281856,293119]
[null,"2016Q3","2016","Q3",480795,398340,634383,277432,543826,286163,299390]
[null,"2016Q4","2016","Q4",488169,397665,640540,279695,568308,287915,292856]
[null,"2017Q1","2017","Q1",509052,395415,639022,285662,615770,290894,290979]
[null,"2017Q2","2017","Q2",513467,401853,716023,284145,582090,295751,294454]
[null,"2017Q3","2017","Q3",501439,396157,716620,287226,554776,297433,297498]
[null,"2017Q4","2017","Q4",497563,401149,718213,288310,547202,298884,298730]
[null,"2018Q1","2018","Q1",498636,403229,716648,290471,554210,300921,298521]
[null,"2018Q2","2018","Q2",500497,405565,720207,292290,555263,302561,298141]
[null,"2018Q3","2018","Q3",504143,407538,725404,295060,556614,304567,297812]
[null,"2018Q4","2018","Q4",508328,410214,731803,298217,560539,306782,298408]
[null,"2019Q1","2019","Q1",512650,411444,739984,300698,563948,309150,299371]
[null,"2019Q2","2019","Q2",517175,412657,748565,304112,567329,311750,300964]
[null,"2019Q3","2019","Q3",521892,414247,756702,307863,571592,314437,303337]
[null,"2019Q4","2019","Q4",525949,415959,765067,311612,576886,317238,306274]
[null,"2020Q1","2020","Q1",529336,417844,770740,315321,581194,319879,307964]
[null,"2020Q2",{"$f":"MID(B129,1, 4)","v":"2020"},{"$f":"MID(B129, 5, 2)","v":"Q2"},532984,420260,775351,319596,584738,322563,310132]
[null,"2020Q3","2020","Q3",537773,423389,781319,323997,589291,325492,312375]
[null,"2020Q4","2020","Q4",543231,426957,788637,328665,594281,328581,315193]
[null,"2021Q1","2021","Q1",548513,430037,796554,332132,599898,331126,317554]
[null,"2021Q2","2021","Q2",553493,433386,804183,336535,604132,334100,319475]
[null,"2021Q3","2021","Q3",558409,436943,812536,341132,609117,337017,321430]
[null,"2021Q4","2021","Q4",563376,440828,820703,345926,614501,340089,323508]
[null,"2022Q1","2022","Q1",568549,444951,829624,350138,618514,342473,325874]
[null,"2022Q2","2022","Q2",574132,449436,839068,355003,622337,345228,328614]
[null,"2022Q3","2022","Q3",580054,454431,848762,360158,627477,347970,331757]
[null,"2022Q4","2022","Q4",586121,459831,859081,365539,632728,350834,335264]

{"sheet":"fitted","index":8,"n_rows":85,"n_cols":9,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: FITTED YIELD TERM STRUCTURE"]
[]
[null,"Fitted yields (in %)"]
[null,{"$f":"'data, adj'!B6","v":"Date"},{"$f":"'data, adj'!M6 & \" - fitted\"","v":"CA - fitted"},{"$f":"'data, adj'!N6 & \" - fitted\"","v":"AB - fitted"},{"$f":"'data, adj'!O6 & \" - fitted\"","v":"BC - fitted"},{"$f":"'data, adj'!P6 & \" - fitted\"","v":"MB - fitted"},{"$f":"'data, adj'!Q6 & \" - fitted\"","v":"ON - fitted"},{"$f":"'data, adj'!R6 & \" - fitted\"","v":"QC - fitted"},{"$f":"'data, adj'!S6 & \" - fitted\"","v":"SK - fitted"}]
[null,{"$f":"'data, adj'!B35","v":"2015-12-31"},{"$f":"_xll.AC.stats.reg._get(calc!B11, config!B11, 1)","v":"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B36","v":"2015-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B37","v":"2015-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B38","v":"2015-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B39","v":"2014-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B40","v":"2014-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B41","v":"2014-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B42","v":"2014-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B43","v":"2013-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B44","v":"2013-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B45","v":"2013-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B46","v":"2013-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B47","v":"2012-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B48","v":"2012-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B49","v":"2012-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B50","v":"2012-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B51","v":"2011-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B52","v":"2011-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B53","v":"2011-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B54","v":"2011-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B55","v":"2010-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B56","v":"2010-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B57","v":"2010-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B58","v":"2010-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B59","v":"2009-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B60","v":"2009-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B61","v":"2009-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B62","v":"2009-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B63","v":"2008-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B64","v":"2008-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B65","v":"2008-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B66","v":"2008-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B67","v":"2007-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B68","v":"2007-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B69","v":"2007-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B70","v":"2007-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B71","v":"2006-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B72","v":"2006-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B73","v":"2006-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B74","v":"2006-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B75","v":"2005-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B76","v":"2005-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B77","v":"2005-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B78","v":"2005-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B79","v":"2004-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B80","v":"2004-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B81","v":"2004-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B82","v":"2004-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B83","v":"2003-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B84","v":"2003-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B85","v":"2003-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B86","v":"2003-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B87","v":"2002-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B88","v":"2002-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B89","v":"2002-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B90","v":"2002-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B91","v":"2001-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B92","v":"2001-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B93","v":"2001-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B94","v":"2001-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B95","v":"2000-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B96","v":"2000-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B97","v":"2000-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B98","v":"2000-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B99","v":"1999-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B100","v":"1999-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B101","v":"1999-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B102","v":"1999-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B103","v":"1998-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B104","v":"1998-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B105","v":"1998-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B106","v":"1998-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B107","v":"1997-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B108","v":"1997-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B109","v":"1997-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B110","v":"1997-03-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B111","v":"1996-12-31"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B112","v":"1996-09-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B113","v":"1996-06-30"},"java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double","java.lang.ClassCastException: java.util.ArrayList cannot be cast to java.lang.Double"]
[null,{"$f":"'data, adj'!B114","v":"1996-03-31"}]

{"sheet":"res","index":9,"n_rows":16,"n_cols":10,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: COVARIANCE MATRICES OF THE VAR MODEL"]
[]
[null,"VAR residuals covariance matrix (Q, in bps)"]
[]
[null,null,null,1,{"$f":"D6+1","v":2},{"$f":"E6+1","v":3},4,5,6,7]
[null,"#",null,{"$f":"calc!D17","v":"CA"},{"$f":"calc!E17","v":"AB"},{"$f":"calc!F17","v":"BC"},{"$f":"calc!G17","v":"MB"},{"$f":"calc!H17","v":"ON"},{"$f":"calc!I17","v":"QC"},{"$f":"calc!J17","v":"SK"}]
[null,1,{"$f":"calc!B19","v":"CA"},{"$f":"_xll.AC.stats.reg._get(calc!B11, config!B20, 0)","v":3.3101975954953101E-4},9.8279544252030771E-5,3.6351232578075532E-4,8.7596476250434522E-5,2.2849942464873464E-4,6.1927683353856173E-5,3.4860981735250509E-5]
[null,{"$f":"B8+1","v":2},{"$f":"calc!B20","v":"AB"},9.8279544252030771E-5,3.1051150773471215E-4,7.9598393624187843E-5,2.7208107040681863E-6,1.6817092295067448E-5,-1.2242827100253395E-6,7.8949785522636554E-5]
[null,{"$f":"B9+1","v":3},{"$f":"calc!B21","v":"BC"},3.6351232578075532E-4,7.9598393624187843E-5,9.2283684038359096E-4,7.2550160035071717E-5,-3.1282412590910022E-5,3.2284976394979128E-6,5.5919091759510219E-5]
[null,4,{"$f":"calc!B22","v":"MB"},8.7596476250434549E-5,2.7208107040681897E-6,7.255016003507173E-5,3.9713152358644645E-4,1.1436673482022253E-4,6.0555443676338716E-5,1.0559320564576455E-4]
[null,5,{"$f":"calc!B23","v":"ON"},2.2849942464873464E-4,1.6817092295067441E-5,-3.1282412590910008E-5,1.1436673482022251E-4,4.3050898658386562E-4,6.7666733325430083E-5,2.2043789960080282E-6]
[null,6,{"$f":"calc!B24","v":"QC"},6.1927683353856173E-5,-1.224282710025342E-6,3.2284976394979157E-6,6.0555443676338716E-5,6.7666733325430069E-5,1.9217482786523121E-4,6.6330304322993112E-5]
[null,7,{"$f":"calc!B25","v":"SK"},3.4860981735250516E-5,7.8949785522636567E-5,5.5919091759510219E-5,1.0559320564576455E-4,2.2043789960080316E-6,6.6330304322993126E-5,4.7857556027877408E-4]
[]
[null,null,"stdev",{"$f":"OFFSET($C$7, D6, D6)","v":3.3101975954953101E-4},{"$f":"OFFSET($C$7, E6, E6)","v":3.1051150773471215E-4},9.2283684038359096E-4,3.9713152358644645E-4,4.3050898658386562E-4,1.9217482786523121E-4,4.7857556027877408E-4]

{"sheet":"config","index":10,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TAB: CONFIGURATION FILE","Calculation enabled",null,true]
[]
[null,"Test connection",{"$f":"_xll.AC.test.connection()","v":"host: home-pc; user: Konstantin Rybakov; key: null"}]
[]
[null,"Term structure output keys"]
[null,"table-standard","Standard VAR output table"]
[null,"STATS","VAR model statistics"]
[null,"steady-state","VAR steady state and eigen-values"]
[null,"eigen-values","VAR eigen-values (stability test and convergence speed)"]
[null,"yhat","VAR fitted values"]
[null,"proj-values","Projected VAR values"]
[null,"proj-cum-values","Projected VAR cuulative values"]
[null,"proj-error-var","Projections error variances over time"]
[null,"proj-cum-error-var","Cumulative projections error variances over time"]
[null,"backtest-cum-values","Projection constructed based on backtesting calculations"]
[null,"backtest-cum-error-var","Variance of the projection error of the constructed based on backtesting calculations"]
[null,"backtest-error-nrmse","Normalizes square root of MSE, estimated for projections in-sample backtesting"]
[null,"backtest-cum-error-nrmse","Normalizes square root of MSE, estimated for cumulative projections in-sample backtesting"]
[null,"error-S2","Covariance matrix of the residuals"]
[]
[]
[null,"Array formula cell address","number of rows","number of \ncols","Description"]
[null,{"$f":"addressFla(calc!C18)","v":"'calc'!$C$18"},{"$f":"4*D24","v":32},{"$f":"1+calc!N10","v":8},"Auto-regression model coefficients"]