{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Menu","Notes","Instructions & Methodology","Assumptions","Index","Results","Detailed Calcs","Graphs","Goal seek"],"not_rendered":{"charts":5,"images":10,"macros":1,"external_links":0,"defined_names":88,"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":"Menu","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Notes","index":1,"n_rows":120,"n_cols":5,"rows_kept":120,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["Prepared for:","{Client Name}",null,null,{"$f":"NOW()","v":"2025-10-02T09:57:56.310"}]
["Prepared by:","{Adviser Name}"]
[null,"{Adviser Group}"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Technical Tools:   Gearing Projector"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Technical Tools:   Gearing Projector"]

{"sheet":"Instructions & Methodology","index":2,"n_rows":109,"n_cols":1,"rows_kept":109,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
["Instructions for using the Gearing Projector:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Step 1"]
[]
[]
[]
[]
[]
["Step 2\nOptional"]
[]
[]
["Step 3\nOptional"]
[]
[]
["Step 4"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Step 5"]
[]
[]
[]
[]
[]
[]
["Step 6"]
["Optional"]
[]
[]
[]
["Technical Tools:   Gearing Projector"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Technical Tools:   Gearing Projector"]

{"sheet":"Assumptions","index":3,"n_rows":128,"n_cols":19,"rows_kept":128,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"(hide)","(hide)","(hide)","(hide)","(hide)","(hide)","(hide)","(hide)","(hide)"]
["Prepared for:","{Client Name}",null,null,null,null,null,{"$f":"NOW()","v":"2025-10-02T09:57:56.310"}]
["Prepared by:","{Adviser Name}",null,null,null,null,null,null,null,null,{"$f":"K19=\"\"","v":true},{"$f":"K7=\"\"","v":true},{"$f":"K18=\"\"","v":true}]
[null,"{Adviser Group}",null,null,null,null,null,null,null,null,{"$f":"IF(product_type=2,IF(Gearing_type=2,\"For Investment Multiplier please select either instalment gearing or margin loan as the gearing type !\",\"\"),\"\")","v":""}]
["Details of investment:",null,null,null,null,null,null,null,null,null,"Margin Loan Facility"]
[null,"Product type:",null,1,null,null,null,null,null,null,"Investment Funds Multiplier"]
[null,"Gearing type:",null,1]
[null,null,null,null,null,null,null,null,null,null,"Instalment Gearing"]
[null,null,"Start",{"$f":"\"Each month\"","v":"Each month"}]
[null,"Capital",100000,1000]
[null,"Loan",100000,1000]
[null,"Total Invested",{"$f":"SUM(C13:C14)","v":200000},{"$f":"SUM(D13:D14)","v":2000},null,null,null,null,null,null,"Quickstart month",7]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Gearing_type=2,\"* For Quickstart Instalment Gearing, the monthly loan amount will be $0 for the first six months.\",\"\")","v":""}]
[null,"Time horizon for projection",null,20,"years"]
[null,"Entry fees",null,0,null,null,null,null,null,null,{"$f":"IF(product_type=2,IF(capitalise_interest=1,\"For Investment Multiplier please set capitalise interest feature to No ! \",\"\"),\"\")","v":""}]
[null,"Franking Level",null,0.75,null,null,null,null,null,null,{"$f":"K7&K18","v":""}]
[null,"Reinvestment of income",null,null,null,null,1,null,null,null,"Yes"]
[null,"Indexing of monthly investment p.a.",null,0,null,null,null,null,null,null,"No"]
[null,"Maximum loan amount ",null,null,null,null,null,null,null,null,{"$f":"ISNUMBER(maximum_loan)","v":false}]
[null,"Continue investing capital each month if maximum loan reached ?",null,null,null,null,1,null,null,null,{"$f":"\"Yes\"&IF(product_type=2,\"-N/A\",\"\")","v":"Yes"}]
[null,"Capitalise interest  to the loan ?",null,null,null,null,2,null,null,null,"No"]
[]
["Performance assumptions"]
[null,null,null,null,null,null,null,null,null,null,"view history"]
[null,null,null,null,null,null,null,null,null,null,false]
[null,null,null,null,null,null,null,null,null,null,"start_ref"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"Start_Ref","v":295}]
[]
[null,null,"Start of period:"]
[null,null,null,295]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38930]
[]
["End of year","Capital Growth","Income","Gearing Interest Rate"]
[{"$f":"IF(view_history=FALSE,\"\",IF(L39=TRUE,INDEX(hist_index,Start_Ref+12*K39,1),\"\"))","v":""},{"$f":"IF(view_history=FALSE,\"\",IF(L39=TRUE,(INDEX(hist_index,Start_Ref+$F93*12,2))/(INDEX(hist_index,Start_Ref+($F93-1)*12,2))-1,\"\"))","v":""},{"$f":"IF(view_history=FALSE,\"\",IF(L39=TRUE,((INDEX(hist_index,Start_Ref+$F93*12,3))/(INDEX(hist_index,Start_Ref+($F93-1)*12,3))-1)-((INDEX(hist_index,Start_Ref+$F93*12,2))/(INDEX(hist_index,Start_Ref+($F93-1)*12,2))-1),\"\"))","v":""},{"$f":"IF(view_history=FALSE,\"\",IF(L39=TRUE,(INDEX(hist_index,Start_Ref+$F93*12,13)),\"\"))","v":""},null,null,null,null,null,null,1,{"$f":"IF(K39>time_horizon,FALSE,TRUE)","v":true},{"$f":"IF(view_history=TRUE,IF(Start_Ref>Index!G406-time_horizon*12,\"Please select an earlier start date, for a \"&time_horizon&\" year period, must start on or before \"&TEXT(early_date,\"mmmm-yyyy\"),\"\"),\"\")","v":""},{"$f":"TEXT(early_date,\"MMMM-yyyy\")","v":"June-2005"}]
["","","","",null,null,null,null,null,null,2,true,{"$f":"INDEX(hist_index,535-time_horizon*12,1)","v":"2005-06-01"},{"$f":"early_date","v":"2005-06-01"}]
["","","","",null,null,null,null,null,null,3,true,{"$f":"VLOOKUP(early_date,hist_index,7,FALSE)","v":295}]
["","","","",null,null,null,null,null,null,4,true]
["","","","",null,null,null,null,null,null,5,true,"Company tax rate"]
["","","","",null,null,null,null,null,null,6,true,0.3]
["","","","",null,null,null,null,null,null,7,true]
["","","","",null,null,null,null,null,null,8,true,"Assumed variation over year:"]
["","","","",null,null,null,null,null,null,9,true,"1 Trendline during year"]
["","","","",null,null,null,null,null,null,10,true,"2 Monthly Historical Fluctuation"]
["","","","",null,null,null,null,null,null,11,true,"smooth fluctuate:"]
["","","","",null,null,null,null,null,null,12,true,null,1]
["","","","",null,null,null,null,null,null,13,true]
["","","","",null,null,null,null,null,null,14,true]
["","","","",null,null,null,null,null,null,15,true]
["","","","",null,null,null,null,null,null,16,true]
["","","","",null,null,null,null,null,null,17,true]
["","","","",null,null,null,null,null,null,18,true]
["","","","",null,null,null,null,null,null,19,true]
["","","","",null,null,null,null,null,null,20,true]
[null,null,{"$f":"time_horizon&\" year Annualised return \"","v":"20 year Annualised return "},"Average interest rate"]
[null,{"$f":"IF(view_history=FALSE,\"\",((INDEX(hist_index,Start_Ref+12*time_horizon,2))/(INDEX(hist_index,Start_Ref,2)))^(1/time_horizon)-1)","v":""},{"$f":"IF(view_history=FALSE,\"\",(((INDEX(hist_index,Start_Ref+12*time_horizon,3))/(INDEX(hist_index,Start_Ref,3)))^(1/time_horizon)-1)-(((INDEX(hist_index,Start_Ref+12*time_horizon,2))/(INDEX(hist_index,Start_Ref,2)))^(1/time_horizon)-1))","v":""},{"$f":"IF(view_history=FALSE,\"\",(((INDEX(hist_index,Start_Ref+12*time_horizon,11))/(INDEX(hist_index,Start_Ref,11)))^(1/time_horizon)-1+0.03))","v":""}]
[]
[]
["Performance assumptions"]
[]
[]
[]
[]
[]
[]
["Managed fund name",null,null,"Weighting\n %",null,null,"Capital gain %","Income \n%","Franking level"]
["{Insert name of Fund #1}",null,null,1,null,null,null,null,null,null,{"$f":"D71*G71","v":0},{"$f":"D71*H71","v":0},{"$f":"D71*I71","v":0},null,"{Insert name of Fund #1}",null,null,12.5]
["{Insert name of Fund #2}",null,null,null,null,null,null,null,null,null,0,0,0,null,"{Insert name of Fund #2}",null,null,12.5]
["{Insert name of Fund #3}",null,null,null,null,null,null,null,null,null,0,0,0,null,"{Insert name of Fund #3}",null,null,12.5]
["{Insert name of Fund #4}",null,null,null,null,null,null,null,null,null,0,0,0,null,"{Insert name of Fund #4}",null,null,12.5]
["{Insert name of Fund #5}",null,null,null,null,null,null,null,null,null,0,0,0,null,"{Insert name of Fund #5}",null,null,12.5]
["{Insert name of Fund #6}",null,null,null,null,null,null,null,null,null,0,0,0,null,"{Insert name of Fund #6}",null,null,12.5]
["{Insert name of Fund #7}",null,null,null,null,null,null,null,null,null,0,0,0,null,"{Insert name of Fund #7}",null,null,12.5]
["{Insert name of Fund #8}",null,null,null,null,null,null,null,null,null,0,0,0,null,"{Insert name of Fund #8}",null,null,12.5]
["Total / Weighted average",null,null,{"$f":"SUM(D71:D78)","v":1},null,null,{"$f":"SUMPRODUCT(weights,G71:G78)","v":0},{"$f":"SUMPRODUCT(weights,H71:H78)","v":0},{"$f":"SUMPRODUCT(weights,I71:I78)","v":0},null,{"$f":"SUM(K71:K78)","v":0},{"$f":"SUM(L71:L78)","v":0},{"$f":"SUM(M71:M78)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(D79<>1,\"Weightings must add to 100%\",\"\")","v":""}]
[]
[]
["Assumptions for each year of the projection"]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Year","Capital Gain","Dividend Income","Loan Interest Rate","Other taxable income"]
[null,null,null,null,null,1,null,null,null,null,1,{"$f":"IF(K93>time_horizon,FALSE,TRUE)","v":true},null,null,null,{"$f":"IF($L93,1+G93,\"\")","v":1},{"$f":"IF($L39,1+G93+H93,\"\")","v":1},{"$f":"IF($L39,1+I93,\"\")","v":1},{"$f":"IF($L39,J93,\"\")","v":0}]
[null,null,null,null,null,{"$f":"IF(L40,K40,\"\")","v":2},null,null,null,null,2,true,null,null,null,{"$f":"IF($L40,1+G94,\"\")","v":1},1,1,0]
[null,null,null,null,null,3,null,null,null,null,3,true,null,null,null,1,1,1,0]
[null,null,null,null,null,4,null,null,null,null,4,true,null,null,null,1,1,1,0]
[null,null,null,null,null,5,null,null,null,null,5,true,null,null,null,1,1,1,0]
[null,null,null,null,null,6,null,null,null,null,6,true,null,null,null,1,1,1,0]
[null,null,null,null,null,7,null,null,null,null,7,true,null,null,null,1,1,1,0]
[null,null,null,null,null,8,null,null,null,null,8,true,null,null,null,1,1,1,0]
[null,null,null,null,null,9,null,null,null,null,9,true,null,null,null,1,1,1,0]
[null,null,null,null,null,10,null,null,null,null,10,true,null,null,null,1,1,1,0]
[null,null,null,null,null,11,null,null,null,null,11,true,null,null,null,1,1,1,0]
[null,null,null,null,null,12,null,null,null,null,12,true,null,null,null,1,1,1,0]
[null,null,null,null,null,13,null,null,null,null,13,true,null,null,null,1,1,1,0]
[null,null,null,null,null,14,null,null,null,null,14,true,null,null,null,1,1,1,0]
[null,null,null,null,null,15,null,null,null,null,15,true,null,null,null,1,1,1,0]
[null,null,null,null,null,16,null,null,null,null,16,true,null,null,null,1,1,1,0]
[null,null,null,null,null,17,null,null,null,null,17,true,null,null,null,1,1,1,0]
[null,null,null,null,null,18,null,null,null,null,18,true,null,null,null,1,1,1,0]
[null,null,null,null,null,19,null,null,null,null,19,true,null,null,null,1,1,1,0]
[null,null,null,null,null,20,null,null,null,null,20,true,null,null,null,1,1,1,0]
[null,null,null,null,null,null,null,{"$f":"time_horizon&\" year Annualised return \"","v":"20 year Annualised return "},"Average rate",null,null,null,null,null,null,{"$f":"PRODUCT(P93:P112)^(1/time_horizon)-1","v":0},{"$f":"PRODUCT(Q93:Q112)^(1/time_horizon)-1-P113","v":0},{"$f":"PRODUCT(R93:R112)^(1/time_horizon)-1","v":0},{"$f":"AVERAGE(S93:S112)","v":0}]
[null,null,null,null,null,null,{"$f":"P113","v":0},{"$f":"Q113","v":0},{"$f":"R113","v":0},{"$f":"S113","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"Start_Ref+$F93*12","v":307},{"$f":"$F93*12","v":12},{"$f":"$F93","v":1}]
[null,null,null,null,null,null,{"$f":"INDEX(hist_index,Start_Ref+$F93*12,2)","v":5068.8999999999996}]
[null,null,null,null,null,null,{"$f":"INDEX(hist_index,Start_Ref+($F93-1)*12,2)","v":4269}]

{"sheet":"Index","index":4,"n_rows":538,"n_cols":14,"rows_kept":538,"cut":false,"hidden":true,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,0.03,"margin above cash rate"]
["Month","Price index (XKO)","Accumulation Index (XKO)","Month growth","Month total return","Month Income","Reference","Year growth","Year total return","Year Income","Cash Benchmark","Cash annual return","Approx Gearing Rate"]
["1980-12-01",713.5,1488.6,null,null,null,1,null,null,null,547.53499999999997]
["1981-01-01",657,1373.8,{"$f":"B4/B3-1","v":-7.9187105816397985E-2},{"$f":"C4/C3-1","v":-7.7119441085583773E-2},{"$f":"E4-D4","v":2.0676647308142115E-3},{"$f":"G3+1","v":2},null,null,null,553.09100000000001]
["1981-02-01",652.20000000000005,1366.6,{"$f":"B5/B4-1","v":-7.3059360730592937E-3},{"$f":"C5/C4-1","v":-5.2409375454942619E-3},{"$f":"E5-D5","v":2.0649985275650318E-3},{"$f":"G4+1","v":3},null,null,null,558.95500000000004]
["1981-03-01",707.9,1495.2,8.5403250536645103E-2,9.4102151324454875E-2,8.6989007878097713E-3,4,null,null,null,564.82000000000005]
["1981-04-01",706.3,1498.1,-2.260206243819729E-3,1.9395398608881287E-3,4.1997461047078577E-3,5,null,null,null,570.99199999999996]
["1981-05-01",713.4,1515.1,1.0052385671810882E-2,1.1347707095654469E-2,1.2953214238435873E-3,6,null,null,null,577.47400000000005]
["1981-06-01",699.6,1489.6,-1.9343986543313596E-2,-1.6830572239456165E-2,2.5134143038574308E-3,7,null,null,null,583.95500000000004]
["1981-07-01",633.4,1351,-9.4625500285877684E-2,-9.304511278195482E-2,1.5803875039228643E-3,8,null,null,null,590.43700000000001]
["1981-08-01",629.20000000000005,1343.9,-6.6308809598988327E-3,-5.255366395262695E-3,1.3755145646361377E-3,9,null,null,null,597.22699999999998]
["1981-09-01",575.1,1239,-8.5982199618563238E-2,-7.8056403006176112E-2,7.925796612387126E-3,10,null,null,null,604.01700000000005]
["1981-10-01",549.70000000000005,1189.7,-4.4166231959659186E-2,-3.9790153349475332E-2,4.3760786101838534E-3,11,null,null,null,610.80799999999999]
["1981-11-01",594,1291.0999999999999,8.0589412406767202E-2,8.523157098428169E-2,4.642158577514488E-3,12,null,null,null,617.28899999999999]
["1981-12-01",595.5,1296,2.525252525252597E-3,3.7952133839362912E-3,1.2699608586836941E-3,13,{"$f":"B15/B3-1","v":-0.16538192011212338},{"$f":"C15/C3-1","v":-0.12938331318016927},{"$f":"I15-H15","v":3.5998606931954114E-2},624.07899999999995,{"$f":"K15/K3-1","v":0.13979745587040093},{"$f":"L15+$M$1","v":0.16979745587040093}]
["1982-01-01",548.79999999999995,1197.8,-7.8421494542401438E-2,-7.5771604938271619E-2,2.6498896041298181E-3,14,{"$f":"B16/B4-1","v":-0.16468797564687987},{"$f":"C16/C4-1","v":-0.12811180666763722},{"$f":"I16-H16","v":3.6576168979242651E-2},631.178,{"$f":"K16/K4-1","v":0.1411829156504083},{"$f":"L16+$M$1","v":0.1711829156504083}]
["1982-02-01",491,1073.5999999999999,-0.1053206997084547,-0.10369009851394229,1.6306011945124155E-3,15,-0.24716344679546154,-0.21440070247329135,3.276274432217019E-2,639.51099999999997,0.14411893622921323,0.17411893622921323]
["1982-03-01",462.1,1018.4,-5.8859470468431763E-2,-5.1415797317436618E-2,7.4436731509951448E-3,16,-0.34722418420680878,-0.31888710540395937,2.8337078802849414E-2,649.08000000000004,0.14918026982047383,0.17918026982047383]
["1982-04-01",503.5,1119.0999999999999,8.9590997619562796E-2,9.8880597014925353E-2,9.2895993953625577E-3,17,-0.28713011468214633,-0.25298711701488552,3.414299766726081E-2,659.88199999999995,0.15567643679771348,0.18567643679771348]
["1982-05-01",504.9,1124.5,2.7805362462760552E-3,4.8253060495040412E-3,2.044769803227986E-3,18,-0.29226240538267456,-0.25780476536202224,3.4457640020652325E-2,668.83299999999997,0.15820452522537787,0.18820452522537787]
["1982-06-01",473,1057.2,-6.31808278867102E-2,-5.9848821698532673E-2,3.3320061881775276E-3,19,-0.32389937106918243,-0.29027926960257777,3.3620101466604657E-2,677.47500000000002,0.16014932657482173,0.19014932657482173]
["1982-07-01",465.1,1042.9000000000001,-1.6701902748414321E-2,-1.3526295875898597E-2,3.1756068725157238E-3,20,-0.2657088727502368,-0.22805329385640261,3.7655578893834196E-2,685.80799999999999,0.16152612387096332,0.19152612387096332]
["1982-08-01",482.7,1084.4000000000001,3.7841324446355573E-2,3.9792885223894903E-2,1.9515607775393295E-3,21,-0.23283534647171023,-0.19309472430984442,3.9740622161865802E-2,694.14200000000005,0.16227498086992065,0.19227498086992065]
["1982-09-01",503.3,1136.2,4.2676610731303244E-2,4.7768351161932898E-2,5.0917404306296543E-3,22,-0.12484785254738306,-8.2970137207425299E-2,4.1877715339957766E-2,701.85799999999995,0.16198385144788952,0.19198385144788951]
["1982-10-01",504.6,1149.7,2.5829525134115627E-3,1.1881710966379133E-2,9.2987584529675704E-3,23,-8.2044751682736061E-2,-3.3621921492813289E-2,4.8422830189922772E-2,709.26499999999999,0.16119140548257382,0.19119140548257382]
["1982-11-01",484.3,1110.3,-4.0229885057471271E-2,-3.4269809515525829E-2,5.9600755419454421E-3,24,-0.18468013468013467,-0.14003562853380835,4.4644506146326313E-2,717.59900000000005,0.16250087074287745,0.19250087074287744]
["1982-12-01",485.4,1116.3,2.2713194301051676E-3,5.4039448797622569E-3,3.1326254496570893E-3,25,-0.18488664987405545,-0.1386574074074074,4.6229242466648057E-2,724.697,0.16122638319828098,0.19122638319828097]
["1983-01-01",536.6,1236.5999999999999,0.1054800164812526,0.10776672937382425,2.2867128925716518E-3,26,-2.2230320699708317E-2,3.239271998664206E-2,5.4623040686350377E-2,730.87,0.15794593601171147,0.18794593601171147]
["1983-02-01",498.7,1150.9000000000001,-7.0629891912038834E-2,-6.9302927381529877E-2,1.3269645305089561E-3,27,1.5682281059063108E-2,7.2000745156483026E-2,5.6318464097419918E-2,738.89499999999998,0.15540624008031134,0.18540624008031134]
["1983-03-01",512.70000000000005,1192.7,2.8072989773410884E-2,3.6319402206968388E-2,8.246412433557504E-3,28,0.10950010820168798,0.17115082482325228,6.1650716621564294E-2,746.61099999999999,0.15026036852159974,0.18026036852159974]
["1983-04-01",591.70000000000005,1385.5,0.15408621025941094,0.16165003772952113,7.563827470110196E-3,29,0.17517378351539237,0.23804843177553403,6.2874648260141663E-2,754.01900000000001,0.14265732358209515,0.17265732358209515]
["1983-05-01",618.6,1454.3,4.5462227480141948E-2,4.9657163478888489E-2,4.1949359987465407E-3,30,0.22519310754604893,0.29328590484659856,6.8092797300549623E-2,760.5,0.13705513932476432,0.16705513932476432]
["1983-06-01",605.29999999999995,1424.1,-2.1500161655350847E-2,-2.0766004263219395E-2,7.3415739213145148E-4,31,0.27970401691331914,0.34704880817253114,6.7344791259212E-2,768.52499999999998,0.13439610317723893,0.16439610317723893]
["1983-07-01",672,1584.5,0.11019329258219068,0.11263253984972965,2.4392472675389687E-3,32,0.44485056976994186,0.51932112378943307,7.4470554019491209E-2,775.62400000000002,0.13096376828500111,0.16096376828500111]
["1983-08-01",701.4,1656.6,4.3749999999999956E-2,4.5503313348059349E-2,1.7533133480593932E-3,33,0.45307644499689248,0.52766506824050152,7.4588623243609042E-2,782.72299999999996,0.12761221767304076,0.15761221767304076]
["1983-09-01",718,1703,2.3666951810664472E-2,2.800917541953396E-2,4.3422236088694888E-3,34,0.42658454202265039,0.49885583524027455,7.2271293217624155E-2,788.89499999999998,0.12400941500987384,0.15400941500987383]
["1983-10-01",687.6,1644,-4.2339832869080718E-2,-3.4644744568408714E-2,7.6950883006720039E-3,35,0.36266349583828772,0.42993824475950237,6.7274748921214655E-2,795.37699999999995,0.12141019224126381,0.15141019224126381]
["1983-11-01",744.7,1784.6,8.3042466550319993E-2,8.5523114355231078E-2,2.4806478049110847E-3,36,0.53768325418129259,0.60731333873727822,6.9630084555985627E-2,801.55,0.1169887360489632,0.1469887360489632]
["1983-12-01",775.3,1862,4.1090371961863603E-2,4.3371063543651278E-2,2.2806915817876749E-3,37,0.5972393901936548,0.66801039147182673,7.077100127817193E-2,807.10599999999999,0.11371511128099043,0.14371511128099043]
["1984-01-01",765.7,1842.5,-1.238230362440329E-2,-1.0472610096670221E-2,1.9096935277330696E-3,38,0.42694744688781228,0.48997250525634817,6.3025058368535891E-2,812.97,0.11233187844623527,0.14233187844623527]
["1984-02-01",737.6,1778.7,-3.6698445866527374E-2,-3.4626865671641749E-2,2.0715801948856249E-3,39,0.47904551834770404,0.5454861412807368,6.6440622933032767E-2,820.06899999999996,0.10985864026688508,0.13985864026688508]
["1984-03-01",750.5,1819.2,1.7489154013015096E-2,2.2769438353853921E-2,5.2802843408388256E-3,40,0.46381899746440403,0.52527877924037902,6.1459781775974998E-2,829.01900000000001,0.1103760860742744,0.1403760860742744]
["1984-04-01",756,1845,7.3284477015322924E-3,1.4182058047493395E-2,6.8536103459611031E-3,41,0.27767449721142468,0.33164922410682074,5.3974726895396063E-2,837.35299999999995,0.11051976143837217,0.14051976143837216]
["1984-05-01",654.9,1600.3,-0.13373015873015881,-0.13262872628726285,1.1014324428959554E-3,42,5.8680892337536372E-2,0.10039194114006733,4.1711048802530959E-2,845.68600000000004,0.11201314924391848,0.14201314924391847]
["1984-06-01",658.8,1615.9,5.9551076500228284E-3,9.7481722177092944E-3,3.793064567686466E-3,43,8.8385924335040444E-2,0.13468155326170939,4.6295628926668941E-2,853.40200000000004,0.11044143001203621,0.14044143001203621]
["1984-07-01",681.6,1675.2,3.4608378870674139E-2,3.6697815458877292E-2,2.0894365882031529E-3,44,1.4285714285714235E-2,5.7242032186809677E-2,4.2956317901095442E-2,861.11800000000005,0.11022608892968755,0.14022608892968755]
["1984-08-01",733.2,1805,7.5704225352112742E-2,7.7483285577841343E-2,1.7790602257286015E-3,45,4.5337895637296954E-2,8.9581069660751078E-2,4.4243174023454124E-2,868.52599999999995,0.10962115588784282,0.13962115588784282]
["1984-09-01",739.2,1825.4,8.1833060556464332E-3,1.1301939058171895E-2,3.1186330025254616E-3,46,2.9526462395543129E-2,7.1873165002936057E-2,4.2346702607392928E-2,875.31600000000003,0.10954689787614336,0.13954689787614336]
["1984-10-01",753.6,1879.2,1.9480519480519431E-2,2.9472992220883176E-2,9.9924727403637448E-3,47,9.5986038394415329E-2,0.14306569343065689,4.7079655036241563E-2,883.03200000000004,0.11020560061455154,0.14020560061455153]
["1984-11-01",749,1876.5,-6.1040339702760349E-3,-1.4367816091954699E-3,4.667252361080565E-3,48,5.774137236471022E-3,5.1496133587358495E-2,4.5721996350887473E-2,890.74800000000005,0.11128189133553756,0.14128189133553756]
["1984-12-01",726.1,1820,-3.0574098798397786E-2,-3.0109245936584039E-2,4.6485286181374708E-4,49,-6.3459306075067667E-2,-2.2556390977443663E-2,4.0902915097624004E-2,899.69899999999996,0.11472222979385593,0.14472222979385593]
["1985-01-01",773.4,1944.1,6.5142542349538646E-2,6.8186813186813078E-2,3.044270837274432E-3,50,1.0056157764137374E-2,5.5142469470827571E-2,4.5086311706690196E-2,908.95799999999997,0.1180707775194656,0.1480707775194656]
["1985-02-01",792.3,1995.5,2.4437548487199257E-2,2.6438969188827821E-2,2.0014207016285646E-3,51,7.4159436008676805E-2,0.12188677123742053,4.7727335228743728E-2,918.52599999999995,0.12005940963504291,0.15005940963504291]
["1985-03-01",829.7,2101.5,4.7204341789726323E-2,5.3119518917564612E-2,5.9151771278382892E-3,52,0.10552964690206545,0.15517810026385215,4.9648453361786693E-2,929.94600000000003,0.1217426862351767,0.1517426862351767]
["1985-04-01",875.1,2231.9,5.4718572978184943E-2,6.2050916012372115E-2,7.332343034187172E-3,53,0.15753968253968265,0.20970189701897013,5.2162214479287483E-2,941.36599999999999,0.12421642963003654,0.15421642963003654]
["1985-05-01",873.5,2231.3000000000002,-1.8283624728602232E-3,-2.6882924862225988E-4,1.5595332242379634E-3,54,0.33379141853718131,0.39430106854964708,6.0509650012465777E-2,952.78599999999994,0.12664274920005769,0.15664274920005769]
["1985-06-01",860.8,2205.8000000000002,-1.4539210074413278E-2,-1.1428315331869277E-2,3.1108947425440014E-3,55,0.30661809350333935,0.36505971904201995,5.8441625538680597E-2,963.89700000000005,0.12947590936041875,0.15947590936041875]
["1985-07-01",936.1,2403.1,8.7476765799256562E-2,8.9446005984223254E-2,1.9692401849666918E-3,56,0.37338615023474175,0.43451528175740206,6.1129131522660307E-2,975.31700000000001,0.13261713261132613,0.16261713261132613]
["1985-08-01",937.8,2411.3000000000002,1.8160452943061234E-3,3.4122591652450129E-3,1.5962138709388896E-3,57,0.27905073649754497,0.33590027700831038,5.6849540510765406E-2,987.66300000000001,0.13717148364009835,0.16717148364009835]
["1985-09-01",987,2545.9,5.2463211772233009E-2,5.582051175714331E-2,3.3572999849103002E-3,58,0.33522727272727271,0.39470800920346227,5.9480736476189566E-2,1001.2430000000001,0.14386461575019771,0.17386461575019771]
["1985-10-01",1027.0999999999999,2670.1,4.0628166160080914E-2,4.8784319886876926E-2,8.1561537267960116E-3,59,0.36292462845010598,0.42087058322690507,5.7945954776799091E-2,1014.824,0.14924940432509803,0.17924940432509803]
["1985-11-01",990.7,2583,-3.5439587187226063E-2,-3.2620501104827504E-2,2.8190860823985586E-3,60,0.32269692923898541,0.37649880095923272,5.3801871720247307E-2,1030.2560000000001,0.15661893150475792,0.18661893150475792]
["1985-12-01",1003.8,2621.9,1.3222973654991366E-2,1.5060007742934589E-2,1.8370340879432234E-3,61,0.38245420740944769,0.44060439560439568,5.8150188194947994E-2,1046.923,0.16363694969095222,0.19363694969095221]
["1986-01-01",1075.4000000000001,2815.5,7.1328949990038026E-2,7.383958198253171E-2,2.5106319924936837E-3,62,0.39048357900181041,0.44822797181214957,5.7744392810339162E-2,1063.28,0.16977902169297154,0.19977902169297154]
["1986-02-01",1050.0999999999999,2754.7,-2.3526129812163066E-2,-2.1594743384834025E-2,1.9313864273290404E-3,63,0.32538179982329929,0.38045602605863182,5.5074226235332535E-2,1079.33,0.17506744501516569,0.20506744501516569]
["1986-03-01",1136.5,2995.4,8.227787829730504E-2,8.7377935891385761E-2,5.1000575940807202E-3,64,0.36977220682174283,0.42536283606947434,5.5590629247731504E-2,1093.528,0.17590483748518726,0.20590483748518726]
["1986-04-01",1210.5999999999999,3212.2,6.5200175978882502E-2,7.237764572344263E-2,7.1774697445601277E-3,65,0.38338475602788247,0.43922218737398611,5.5837431346103639E-2,1106.182,0.17508174291402079,0.20508174291402079]
["1986-05-01",1241.3,3297.6,2.5359325954072309E-2,2.6586140339953879E-2,1.2268143858815694E-3,66,0.42106468231253569,0.47788284856361751,5.6818166251081825E-2,1117.2929999999999,0.17265891816210566,0.20265891816210566]
["1986-06-01",1180.0999999999999,3143.1,{"$f":"B69/B68-1","v":-4.9303149923467404E-2},{"$f":"C69/C68-1","v":-4.6852256186317276E-2},{"$f":"E69-D69","v":2.4508937371501283E-3},{"$f":"G68+1","v":67},0.37093401486988853,0.42492519720736222,5.3991182337473687E-2,1129.0219999999999,0.17130979762360488,0.20130979762360487]
["1986-07-01",1123.2,2998.2,-4.8216252859927033E-2,-4.6100983105850979E-2,2.1152697540760546E-3,68,0.19987180856746067,0.24763846698015057,4.77666584126899E-2,1141.9849999999999,0.17088597861003119,0.20088597861003119]
["1986-08-01",1192.3,3187.2,6.1520655270655089E-2,6.303782269361613E-2,1.517167422961041E-3,69,0.27137982512262737,0.32177663501016029,5.0396809887532923E-2,1157.7260000000001,0.17218727440432624,0.20218727440432624]
["1986-09-01",1246.5999999999999,3341.9,4.5542229304705195E-2,4.8537901606425793E-2,2.9956723017205977E-3,70,0.26301925025329265,0.31265957028948499,4.9640320036192342E-2,1174.3920000000001,0.17293404298457027,0.20293404298457027]
["1986-10-01",1377.7,3715.7,0.10516605166051662,0.1118525389748346,6.6864873143179793E-3,71,0.34134943043520605,0.39159582038125906,5.0246389946053016E-2,1190.75,0.17335616816314947,0.20335616816314947]
["1986-11-01",1379.6,3732.3,1.3791101110545156E-3,4.4675296713945212E-3,3.0884195603400055E-3,72,0.39255072171192062,0.44494773519163777,5.2397013479717147E-2,1206.183,0.17076047118386106,0.20076047118386106]
["1986-12-01",1473.1,3991,6.7773267613801202E-2,6.9313827934517569E-2,1.5405603207163665E-3,73,0.46752341103805528,0.52217857279072422,5.4655161752668935E-2,1221.615,0.16686231938738572,0.19686231938738571]
["1987-01-01",1496.3,4060.2,1.5749100536283978E-2,1.733901277875205E-2,1.5899122424680723E-3,74,0.39138925051143736,0.44208843899840167,5.0699188486964308E-2,1237.665,0.16400665864118569,0.19400665864118569]
["1987-02-01",1614,4385.1019999999999,7.8660696384414974E-2,8.0021181222599935E-2,1.360484838184961E-3,75,0.53699647652604532,0.59186190873779365,5.4865432211748333E-2,1254.9480000000001,0.16271019984620105,0.19271019984620105]
["1987-03-01",1689.9,4601.6019999999999,4.702602230483266E-2,4.9371713588418187E-2,2.345691283585527E-3,76,0.4869335679718434,0.53622287507511501,4.9289307103271618E-2,1271.616,0.16285636947567861,0.19285636947567861]
["1987-04-01",1749.6,4784.3980000000001,3.5327534173619668E-2,3.9724426406282154E-2,4.396892232662486E-3,77,0.44523376837931616,0.4894458626486522,4.4212094269336033E-2,1290.134,0.16629451573068454,0.19629451573068454]
["1987-05-01",1770.6,4850.1989999999996,1.200274348422492E-2,1.3753245444881435E-2,1.7505019606565142E-3,78,{"$f":"B80/B68-1","v":0.42640779827600084},{"$f":"C80/C68-1","v":0.47082696506550215},{"$f":"I80-H80","v":4.4419166789501308E-2},1306.492,{"$f":"K80/K68-1","v":0.16933695995589337},{"$f":"L80+$M$1","v":0.19933695995589337}]
["1987-06-01",1764.1,4840.8010000000004,-3.6710719530103075E-3,-1.9376524550847041E-3,1.7334194979256035E-3,79,0.49487331582069327,0.54013585313862134,4.5262537317928064E-2,1321.925,0.17085849522861385,0.20085849522861385]
["1987-07-01",2030.4,5580.6019999999999,0.15095516127203679,0.15282615418398726,1.8709929119504753E-3,80,0.80769230769230771,0.8613174571409512,5.3625149448643494E-2,1337.357,0.17108105623103631,0.20108105623103631]
["1987-08-01",2150,5914.6989999999996,5.8904649330181247E-2,5.9867555507452375E-2,9.6290617727112782E-4,81,0.80323744024155008,0.85576650351405625,5.2529063272506171E-2,1352.172,0.16795511200404922,0.19795511200404922]
["1987-09-01",2249.1999999999998,6197.1989999999996,4.6139534883720801E-2,4.7762362886091037E-2,1.6228280023702357E-3,82,0.80426760789347029,0.85439390765732059,5.0126299763850302E-2,1366.9870000000001,0.16399549724453166,0.19399549724453166]
["1987-10-01",1294.5,3586.1,-0.42446203094433577,-0.42133534843725362,3.1266825070821458E-3,83,-6.0390505915656534E-2,-3.4879026832090876E-2,2.5511479083565658E-2,1377.172,0.15655847155154312,0.18655847155154312]
["1987-11-01",1329.5,3696.4,2.703746620316716E-2,3.0757647583726122E-2,3.7201813805589623E-3,84,-3.6314873876485909E-2,-9.6187337566647768E-3,2.6696140119821132E-2,1393.53,0.15532220235237926,0.18532220235237926]
["1987-12-01",1318.8,3677.5,-8.048138397893978E-3,-5.113082999675389E-3,2.935055398218589E-3,85,-0.10474509537709586,-7.8551741418190879E-2,2.6193353958904986E-2,1408.654,0.1531079759171261,0.1831079759171261]
["1988-01-01",1257.0999999999999,3510.5,-4.6784956020624824E-2,-4.5411284840244703E-2,1.3736711803801205E-3,86,-0.15986099044309299,-0.13538741933894882,2.4473571104144165E-2,1422.2339999999999,0.14912678309558713,0.17912678309558713]
["1988-02-01",1250.7,3499.9,-5.0910826505448092E-3,-3.0195128899016543E-3,2.0715697606431549E-3,87,-0.22509293680297393,-0.20186577187942256,2.3227164923551369E-2,1435.18,0.14361710604742184,0.17361710604742184]
["1988-03-01",1415.6,3975.3,0.13184616614695766,0.13583245235578167,3.9862862088240192E-3,88,-0.16231729688147234,-0.13610520857736064,2.6212088304111703E-2,1447.5070000000001,0.13832084528662758,0.16832084528662758]
["1988-04-01",1456.9,4120.5,2.9174908166148761E-2,3.6525545241868462E-2,7.3506370757197015E-3,89,-0.16729538180155457,-0.13876312129551094,2.8532260506043627E-2,1460.299,0.13189715176873107,0.16189715176873107]
["1988-05-01",1566.9,4446.6019999999999,7.5502779875077142E-2,7.9141366339036567E-2,3.6385864639594256E-3,90,-0.11504574720433747,-8.3212462004136234E-2,3.1833285200201233E-2,1473.357,0.12771987888176883,0.15771987888176883]
["1988-06-01",1555,4423.8010000000004,-7.5946135681920213E-3,-5.1277357406845914E-3,2.4668778275074299E-3,91,-0.11853069553880158,-8.6142768521159985E-2,3.2387927017641593E-2,1488.3920000000001,0.12592771904608813,0.15592771904608813]
["1988-07-01",1611.6,4591.1019999999999,3.6398713826366391E-2,3.7818382879338364E-2,1.4196690529719724E-3,92,-0.20626477541371169,-0.17731061989369601,2.8954155520015679E-2,1503.894,0.12452695877017139,0.15452695877017139]
["1988-08-01",1570.6,4482,-2.5440555969223122E-2,-2.3763793529309463E-2,1.6767624399136594E-3,93,-0.26948837209302334,-0.24222686564438867,2.7261506448634676E-2,1520.954,0.12482287756291344,0.15482287756291344]
["1988-09-01",1551.6,4439.6019999999999,-1.2097287660766565E-2,-9.4596162427488251E-3,2.6376714180177396E-3,94,-0.31015472167881908,-0.28361151546045238,2.6543206218366699E-2,1537.104,0.12444668456978736,0.15444668456978736]
["1988-10-01",1586.9,4579.3980000000001,2.2750708945604714E-2,3.1488408195149198E-2,8.7376992495444838E-3,95,0.22587871765160306,0.27698558322411548,5.1106865572512428E-2,1554.7539999999999,0.1289468563113394,0.1589468563113394]
["1988-11-01",1471.4,4262.6989999999996,-7.2783414203793528E-2,-6.9157343388803638E-2,3.6260708149898901E-3,96,0.10673185408048136,0.15320284601233625,4.6470991931854888E-2,1571.6320000000001,0.12780636225987241,0.15780636225987241]
["1988-12-01",1487.2,4334.8980000000001,1.0738072583933667E-2,1.6937391075466657E-2,6.1993184915329902E-3,97,0.12769184106763731,0.17876220258327669,5.1070361515639373E-2,1590.4590000000001,0.12906292105797457,0.15906292105797457]
["1989-01-01",1550.8,4528.1989999999996,4.2764927380311901E-2,4.4591821999041104E-2,1.8268946187292023E-3,98,0.23363296476016226,0.28990143854151817,5.626847378135591E-2,1611.12,0.13280936892241368,0.16280936892241368]
["1989-02-01",1485.3,4348.3980000000001,-4.2236265153469232E-2,-3.9706956341803767E-2,2.529308811665465E-3,99,0.18757495802350665,0.24243492671219169,5.4859968688685035E-2,1629.107,0.13512381722153322,0.16512381722153321]
["1989-03-01",1459.6,4297.1989999999996,-1.7302901770686052E-2,-1.1774221218941006E-2,5.5286805517450466E-3,100,3.1082226617688669E-2,8.0974769199808616E-2,4.9892542582119948E-2,1651.029,0.14060173802268316,0.17060173802268316]
["1989-04-01",1500.6,4459.8980000000001,2.8089887640449396E-2,3.7861639640147216E-2,9.7717519996978197E-3,101,2.9995195277644271E-2,8.2368159203980218E-2,5.2372963926335947E-2,1673.4169999999999,0.14594134488895771,0.17594134488895771]
["1989-05-01",1530,4569.1989999999996,1.959216313474621E-2,2.4507511158326833E-2,4.9153480235806235E-3,102,-2.3549684089603784E-2,2.7570940686843626E-2,5.112062477644741E-2,1697.4449999999999,0.15209348447117699,0.18209348447117699]
["1989-06-01",1521.1,4579.8010000000004,-5.8169934640524001E-3,2.320319163161999E-3,8.1373126272143992E-3,103,-2.1800643086816729E-2,3.5263792381257764E-2,5.7064435468074493E-2,1722.7270000000001,0.15744172234196374,0.18744172234196374]
["1989-07-01",1634.3,4928.3010000000004,7.4419827756229129E-2,7.609500936831104E-2,1.6751816120819107E-3,104,1.4085380987838292E-2,7.3446200933893646E-2,5.9360819946055354E-2,1748.675,0.16276479592311688,0.19276479592311688]
["1989-08-01",1763.2,5324.1019999999999,7.8871688184543931E-2,8.0311855951979982E-2,1.4401677674360513E-3,105,0.12262829491913929,0.18788531905399375,6.5257024134854458E-2,1775.48,0.16734628397703033,0.19734628397703033]
["1989-09-01",1736,5255.3980000000001,-1.5426497277676976E-2,-1.2904335792214283E-2,2.5221614854626928E-3,106,0.11884506316060839,0.18375430950792437,6.4909246347315985E-2,1799.604,0.17077569247103641,0.20077569247103641]
["1989-10-01",1646.2,5026.6019999999999,-5.1728110599078336E-2,-4.3535427763986667E-2,8.1926828350916692E-3,107,3.7368454218917435E-2,9.7655630718273434E-2,6.0287176499355999E-2,1828.184,0.17586705035008765,0.20586705035008765]
["1989-11-01",1611.6,4954.3010000000004,-2.1018102296197383E-2,-1.4383673105608841E-2,6.6344291905885422E-3,108,9.5283403561233992E-2,0.16224509401203346,6.6961690450799471E-2,1855.8710000000001,0.1808559510114327,0.2108559510114327]
["1989-12-01",1649.8,5089.1989999999996,2.3703152146934858E-2,2.7228462703416501E-2,3.5253105564816423E-3,109,0.10933297471758996,0.17400663175927078,6.4673657041680821E-2,1882.5540000000001,0.18365452991872155,0.21365452991872155]
["1990-01-01",1677,5182.3980000000001,1.6486846890532147E-2,1.8313097994399508E-2,1.8262511038673601E-3,110,8.1377353623936166E-2,0.14447222836275531,6.309487473881914E-2,1913.7639999999999,0.18784696360295938,0.21784696360295938]
["1990-02-01",1573,4867.3980000000001,-6.2015503875968991E-2,-6.0782672423075224E-2,1.2328314528937678E-3,111,5.9045310711640875E-2,0.11935430013536008,6.0308989423719206E-2,1938.4970000000001,0.18991386078385286,0.21991386078385286]
["1990-03-01",1535.8,4786.1019999999999,-2.3649078194532769E-2,-1.6702147636170395E-2,6.9469305583623742E-3,112,5.2206083858591379E-2,0.11377248295924858,6.1566399100657199E-2,1965.6379999999999,0.19055328525422621,0.22055328525422621]
["1990-04-01",1434.5,4507.6989999999996,-6.5959109259018045E-2,-5.8169048632895848E-2,7.7900606261221972E-3,113,-4.4049047047847512E-2,1.0717958123705795E-2,5.4767005171553307E-2,1991.279,0.18994787312427208,0.21994787312427208]
["1990-05-01",1511.6,4772.8010000000004,5.3746950156849049E-2,5.8810936577619932E-2,5.0639864207708829E-3,114,-1.2026143790849764E-2,4.4559670086595116E-2,5.6585813877444879E-2,2016.671,0.1880626470960769,0.21806264709607689]
["1990-06-01",1500.7,4767.1019999999999,-7.2109023551203411E-3,-1.1940577451271528E-3,6.0168446099931883E-3,115,-1.3411347051475841E-2,4.089719182121665E-2,5.4308538872692491E-2,2040.252,0.18431533260928745,0.21431533260928745]
["1990-07-01",1573.9,5008.3980000000001,4.8777237289264974E-2,5.0616915685882224E-2,1.8396783966172503E-3,116,-3.6957718901058478E-2,1.6252456982639663E-2,5.3210175883698141E-2,2066.8510000000001,0.18195262127039058,0.21195262127039058]
["1990-08-01",1507.6,4804.8010000000004,-4.212465849164504E-2,-4.0651122374859128E-2,1.4735361167859118E-3,117,-0.14496370235934675,-9.7537763175836845E-2,4.7425939183509902E-2,2093.6860000000001,0.1792225201072386,0.2092225201072386]
["1990-09-01",1396.8,4464.1989999999996,-7.3494295569116463E-2,-7.0887847384314306E-2,2.606448184802157E-3,118,-0.1953917050691244,-0.15054977758107002,4.4841927488054378E-2,2115.777,0.17569031853674466,0.20569031853674466]
["1990-10-01",1327.2,4286.1989999999996,-4.982817869415801E-2,-3.987277448877169E-2,9.9554042053863201E-3,119,-0.19377961365569185,-0.14729692145906925,4.6482692196622599E-2,2142.4859999999999,0.17192033187031508,0.20192033187031508]
["1990-11-01",1319.7,4301,-5.6509945750452539E-3,3.4531761124483307E-3,9.1041706874935846E-3,120,-0.18112434847356662,-0.13186542359860665,4.9258924874959975E-2,2165.1010000000001,0.16662257236629063,0.19662257236629063]
["1990-12-01",1279.8,4197.6989999999996,-3.0234144123664541E-2,-2.4017902813299297E-2,6.2162413103652447E-3,121,-0.2242696084373863,-0.17517491455924594,4.9094693878140361E-2,2188.3789999999999,0.16245217932659561,0.19245217932659561]
["1991-01-01",1321.5,4335.6019999999999,3.2583216127519909E-2,3.2852045847022504E-2,2.688297195025946E-4,122,-0.21198568872987478,-0.16339848849895366,4.8587200230921113E-2,2210.9140000000002,0.15526992878954782,0.18526992878954782]
["1991-02-01",1405.6,4622.1019999999999,6.363980325387808E-2,6.6080788780888966E-2,2.440985527010886E-3,123,-0.1064208518753974,-5.0395714507011857E-2,5.6025137368385547E-2,2230.712,0.15074307569214707,0.18074307569214706]
["1991-03-01",1444.2,4775.8010000000004,2.7461582242458871E-2,3.3253052399103478E-2,5.791470156644607E-3,124,-5.9643182706081488E-2,-2.152273394925408E-3,5.749090931115608E-2,2250.924,0.14513659178343108,0.17513659178343108]
["1991-04-01",1534.2,5092.6989999999996,6.2318238471125831E-2,6.6354942343703094E-2,4.036703872577263E-3,125,6.9501568490763388E-2,0.12977796432281741,6.0276395832054019E-2,2274.2849999999999,0.14212272614736543,0.17212272614736543]
["1991-05-01",1510,5038.3010000000004,-1.5773693129970012E-2,-1.0681565904444579E-2,5.0921272255254335E-3,126,-1.0584810796506749E-3,5.5627712112866323E-2,5.6686193192516998E-2,2297.8339999999998,0.13941936984267622,0.16941936984267622]
["1991-06-01",1506.2,5046.6019999999999,-2.5165562913906925E-3,1.6475792137069512E-3,4.1641355050976436E-3,127,3.6649563537016761E-3,5.8631008944218133E-2,5.4966052590516457E-2,2315.5059999999999,0.13491176580147934,0.16491176580147934]
["1991-07-01",1572.3,5273.8980000000001,4.3885274199973345E-2,4.5039414639791442E-2,1.1541404398180966E-3,128,-1.0165830103565643E-3,5.3010962786903093E-2,5.4027545797259657E-2,2337.9110000000001,0.13114636710628869,0.16114636710628868]
["1991-08-01",1540.4,5173.5,-2.028874896648214E-2,-1.9036773179913591E-2,1.2519757865685488E-3,129,2.1756434067391917E-2,7.6735540139955871E-2,5.4979106072563955E-2,2356.942,0.12573805241091551,0.15573805241091551]
["1991-09-01",1562.1,5257.5,1.4087250064918067E-2,1.6236590316033528E-2,2.1493402511154613E-3,130,0.11834192439862545,0.17770287570065779,5.9360951302032339E-2,2378.2800000000002,0.12406931354296802,0.15406931354296802]
["1991-10-01",1683,5700.1019999999999,{"$f":"B133/B132-1","v":7.7395813328211993E-2},{"$f":"C133/C132-1","v":8.4184878744650415E-2},{"$f":"E133-D133","v":6.7890654164384223E-3},{"$f":"G132+1","v":131},0.26808318264014463,0.32987339131944182,6.1790208679297187E-2,2399.105,0.11977627858478423,0.14977627858478423]
["1991-11-01",1606.9,5469.1019999999999,-4.5216874628639325E-2,-4.0525590594694627E-2,4.6912840339446982E-3,132,0.21762521785254219,0.27158846779818635,5.3963249945644165E-2,2415.5059999999999,0.11565511262523076,0.14565511262523076]
["1991-12-01",1651.3989999999999,5634.8980000000001,2.7692451303752419E-2,3.0315031608479925E-2,2.6225803047275065E-3,133,0.29035708704485064,0.34237781222522168,5.2020725180371041E-2,2433.4569999999999,0.11199065609750414,0.14199065609750414]
["1992-01-01",1622.7,5544.1989999999996,-1.7378598388396616E-2,-1.6095943529057744E-2,1.282654859338872E-3,134,0.22792281498297395,0.27876105786462868,5.0838242881654727E-2,2449.9639999999999,0.10812270400386437,0.13812270400386437]
["1992-02-01",1614.2,5525.6989999999996,-5.2381832747889767E-3,-3.3368210628803574E-3,1.9013622119086193E-3,135,0.14840637450199212,0.19549482032200927,4.7088445820017144E-2,2464.2890000000002,0.10470961737776996,0.13470961737776996]
["1992-03-01",1582.6,5435.8980000000001,-1.9576260686408165E-2,-1.6251518586155256E-2,3.3247421002529087E-3,136,9.5831602271153393E-2,0.13821702369927058,4.2385421428117187E-2,2480.2689999999998,0.10188926858481229,0.13188926858481229]
["1992-04-01",1655.8989999999999,5715.8980000000001,4.6315556678882874E-2,5.1509428616946185E-2,5.1938719380633103E-3,137,7.9324077695215545E-2,0.12237106493040351,4.3046987235187961E-2,2497.326,9.8070822258424117E-2,0.12807082225842412]
["1992-05-01",1678.299,5816.3980000000001,1.3527395088710259E-2,1.7582539086596682E-2,4.0551439978864234E-3,138,0.11145629139072843,0.15443638639295254,4.2980095002224106E-2,2510.9259999999999,9.2736028799295323E-2,0.12273602879929532]
["1992-06-01",1644.6990000000001,5720.1019999999999,-2.0020270523905426E-2,-1.6555950951086973E-2,3.4643195728184528E-3,139,9.1952595936794612E-2,0.133456135435289,4.1503539498494391E-2,2525.2919999999999,9.0600499415678604E-2,0.1206004994156786]
["1992-07-01",1617.7,5631.5,-1.6415769694029136E-2,-1.5489583926999839E-2,9.2618576702929722E-4,140,2.8874896648222403E-2,6.7806013692339073E-2,3.893111704411667E-2,2540.1329999999998,8.6496876912765197E-2,0.1164968769127652]
["1992-08-01",1547.2,5392.5,-4.3580391914446404E-2,-4.2439847287578769E-2,1.1405446268676345E-3,141,4.4144378083614821E-3,4.2331110466802047E-2,3.7916672658440564E-2,2551.4749999999999,8.253618459851797E-2,0.11253618459851797]
["1992-09-01",1485,5198,-4.0201654601861425E-2,-3.6068613815484429E-2,4.1330407863769958E-3,142,{"$f":"B144/B132-1","v":-4.9356635298636431E-2},{"$f":"C144/C132-1","v":-1.1317165953399932E-2},{"$f":"I144-H144","v":3.8039469345236498E-2},2563.723,{"$f":"K144/K132-1","v":7.7973577543434702E-2},{"$f":"L144+$M$1","v":0.1079735775434347}]
["1992-10-01",1425.8,5033.5,-3.9865319865319937E-2,-3.1646787225856121E-2,8.2185326394638158E-3,143,-0.15282234105763515,-0.116945626587033,3.5876714470602145E-2,2576.0590000000002,7.3758339047269805E-2,0.1037583390472698]
["1992-11-01",1448.1,5124,1.5640342263992135E-2,1.7979537101420417E-2,2.3391948374282823E-3,144,-9.8823822266475903E-2,-6.3100304218133063E-2,3.5723518048342839E-2,2589.0709999999999,7.1854509986727377E-2,0.10185450998672738]
["1992-12-01",1549.9,5504.6019999999999,7.0299012499136948E-2,7.4278298204527582E-2,3.9792857053906339E-3,145,-6.1462432761555386E-2,-2.3123044995668085E-2,3.8339387765887301E-2,2601.8470000000002,6.9197853095411377E-2,9.9197853095411376E-2]
["1993-01-01",1528.2,5429.3010000000004,-1.4000903284082877E-2,-1.3679644777224498E-2,3.2125850685837953E-4,146,-5.8236272878535722E-2,-2.0724003593665996E-2,3.7512269284869726E-2,2614.152,6.7016494936252169E-2,9.7016494936252168E-2]
["1993-02-01",1609.5989999999999,5727.6019999999999,5.3264625049077363E-2,5.4942800187353757E-2,1.6781751382763943E-3,147,-2.8503283360179488E-3,3.6538906661401693E-2,3.9389234997419642E-2,2626.5970000000002,6.5864028123324703E-2,9.5864028123324702E-2]
["1993-03-01",1667.4,5968.1019999999999,3.5910186325911031E-2,4.1989649420473008E-2,6.0794630945619765E-3,148,5.3582711992923082E-2,9.7905442670189968E-2,4.4322730677266886E-2,2640.1849999999999,6.4475264578156777E-2,9.4475264578156776E-2]
["1993-04-01",1681.5,6036,8.4562792371356554E-3,1.1376816280955104E-2,2.9205370438194489E-3,149,1.5460484002949526E-2,5.600204902186845E-2,4.0541565018918924E-2,2651.9059999999999,6.1898206321481464E-2,9.1898206321481463E-2]
["1993-05-01",1737.4,6253.8980000000001,3.3244127267320955E-2,3.6099734923790594E-2,2.8556076564696387E-3,150,3.521482167361123E-2,7.5218373983348519E-2,4.0003552309737289E-2,2663.444,6.0741734324309071E-2,9.074173432430907E-2]
["1993-06-01",1738.1,6287.1019999999999,4.0290088638195165E-4,5.3093286778900239E-3,4.9064277915080723E-3,151,5.6789114603948754E-2,9.9124106528170275E-2,4.2334991924221521E-2,2674.6559999999999,5.9147219410666141E-2,8.914721941066614E-2]
["1993-07-01",1844,6675.3980000000001,6.0928600195615967E-2,6.176072855188286E-2,8.3212835626689241E-4,152,0.13988996723743585,0.18536766403267335,4.5477696795237499E-2,2687.259,5.7920589197494765E-2,8.7920589197494764E-2]
["1993-08-01",1962.1990000000001,7109.8010000000004,6.4099240780911115E-2,6.5075220983078497E-2,9.7598020216738135E-4,153,0.26822582730093081,0.31846101066295796,5.0235183362027147E-2,2698.5709999999999,5.7651358527910368E-2,8.7651358527910367E-2]
["1993-09-01",1964.4,7149.7969999999996,1.1217007041590676E-3,5.6254739056689207E-3,4.5037732015098531E-3,154,0.32282828282828291,0.37548999615236611,5.2661713324083204E-2,2709.1239999999998,5.6714785489695885E-2,8.6714785489695884E-2]
["1993-10-01",2112.1990000000001,7736.3010000000004,7.5238749745469402E-2,8.2030860456597798E-2,6.7921107111283963E-3,155,0.48141324168887656,0.53696255090891043,5.5549309220033871E-2,2719.837,5.5813162664364313E-2,8.5813162664364312E-2]
["1993-11-01",2009.3989999999999,7372.3980000000001,-4.8669656599591327E-2,-4.7038371438753557E-2,1.6312851608377699E-3,156,0.38761066224708229,0.4387974238875878,5.1186761640505507E-2,2731.0369999999998,5.4832795238137555E-2,8.4832795238137554E-2]
["1993-12-01",2173.5990000000002,8001.6019999999999,8.1715975771860183E-2,8.5345907803675347E-2,3.629932031815164E-3,157,0.40241241370411007,0.45362044340353758,5.1208029699427504E-2,2742.0830000000001,5.3898634316314364E-2,8.3898634316314363E-2]
["1994-01-01",2310.8000000000002,8508.3009999999995,6.3121578543236412E-2,6.3324694229980327E-2,2.0311568674391545E-4,158,0.51210574532129316,0.56710799419667457,5.500224887538141E-2,2753.4720000000002,5.3294529162803084E-2,8.3294529162803083E-2]
["1994-02-01",2180.1,8037.8010000000004,-5.6560498528648195E-2,-5.5298936885284089E-2,1.2615616433641064E-3,159,0.354436726165958,0.40334489023504094,4.8908164069082938E-2,2763.3440000000001,5.2062421452548691E-2,8.2062421452548689E-2]
["1994-03-01",2053.0990000000002,7614.5,-5.8254667217100042E-2,-5.2663782046855845E-2,5.5908851702441975E-3,160,0.23131762024709124,0.27586626367980971,4.4548643432718471E-2,2774.444,5.0852118317466388E-2,8.0852118317466387E-2]
["1994-04-01",2066.1,7671.8950000000004,6.3323785165740887E-3,7.5375927506731166E-3,1.2052142340990279E-3,161,0.22872435325602125,0.27102302849569249,4.2298675239671235E-2,2785.4989999999998,5.0376219971597802E-2,8.0376219971597801E-2]
["1994-05-01",2081.799,7760.1019999999999,7.5983737476406077E-3,1.1497420128925073E-2,3.8990463812844656E-3,162,0.19822666052722449,0.24084243139238914,4.2615770865164659E-2,2797.4540000000002,5.0314555139886696E-2,8.0314555139886695E-2]
["1994-06-01",1989.0989999999999,7447.6019999999999,-4.4528794566622398E-2,-4.0270089233363171E-2,4.2587053332592273E-3,163,0.14440998791784132,0.18458424883197377,4.0174260914132454E-2,2806.5790000000002,4.9323352236698925E-2,7.9323352236698924E-2]
["1994-07-01",2061.4989999999998,7724.4960000000001,3.6398389421542054E-2,3.7178946995287898E-2,7.8055757374584367E-4,164,0.11794956616052055,0.15715886902923248,3.9209302868711937E-2,2819.6480000000001,4.9265441105602381E-2,7.926544110560238E-2]
["1994-08-01",2122.0990000000002,7959,2.9396085081778045E-2,3.0358485524492496E-2,9.6240044271445058E-4,165,8.149020563153897E-2,0.11944061444195131,3.7950408810412339E-2,2832.3960000000002,4.9591061343207343E-2,7.9591061343207342E-2]
["1994-09-01",2028.7,7650.3010000000004,-4.4012555493405436E-2,-3.8786154039452181E-2,5.2264014539532555E-3,166,3.2732641009977526E-2,7.0002546925458375E-2,3.726990591548085E-2,2844.712,5.0048650412458207E-2,8.0048650412458205E-2]
["1994-10-01",2044.8,7749,7.9361167249962783E-3,1.2901322444698549E-2,4.9652057197022703E-3,167,-3.1909398688286572E-2,1.641482150190221E-3,3.3550880838476793E-2,2857.886,5.0756350472473066E-2,8.0756350472473065E-2]
["1994-11-01",1890.7,7189.8,-7.5361893583724582E-2,-7.2164150212930656E-2,3.1977433707939262E-3,168,-5.9071891645213204E-2,-2.4767789259342754E-2,3.430410238587045E-2,2873.0129999999999,5.1986113699667991E-2,8.198611369966799E-2]
["1994-12-01",1912.7,7307.8,1.1635902046861046E-2,1.6412139419733407E-2,4.7762373728723606E-3,169,-0.12003087966087589,-8.6707886745679086E-2,3.3322992915196803E-2,2888.4850000000001,5.3390798163294173E-2,8.3390798163294172E-2]
["1995-01-01",1830.6,6997,-4.2923615831024331E-2,-4.2529899559374917E-2,3.9371627164941359E-4,170,-0.20780682014886631,-0.17762664955083274,3.0180170598033573E-2,2909.2049999999999,5.6558773795411632E-2,8.6558773795411631E-2]
["1995-02-01",1920,7351.6,4.8836447066535671E-2,5.0678862369587074E-2,1.8424153030514034E-3,171,-0.11930645383239302,-8.5371732890625163E-2,3.393472094176786E-2,2928.627,5.9812676235749151E-2,8.981267623574915E-2]
["1995-03-01",1906.5,7356.3,-7.0312500000000444E-3,6.3931661134986051E-4,7.6705666113499049E-3,172,-7.1403765721964718E-2,-3.3908989428064862E-2,3.7494776293899856E-2,2947.6439999999998,6.2426922295061527E-2,9.2426922295061525E-2]
["1995-04-01",2050.1999999999998,7929.1,7.5373721479150113E-2,7.7865231162405069E-2,2.4915096832549555E-3,173,-7.6956584870045974E-3,3.3525615248905183E-2,4.122127373590978E-2,2966.152,6.4854806984314228E-2,9.4854806984314227E-2]
["1995-05-01",2019.5,7834.7,-1.4974148863525438E-2,-1.1905512605466018E-2,3.0686362580594206E-3,174,-2.9925559576116645E-2,9.6130179732174525E-3,3.9538577549334097E-2,2987.5859999999998,6.7966086305619289E-2,9.7966086305619288E-2]
["1995-06-01",2000.84,7872.5,-9.2399108690269793E-3,4.8246901604400705E-3,1.406460102946705E-2,175,5.9026725165514105E-3,5.7051652330508462E-2,5.1148979813957052E-2,3005.971,7.104449937094226E-2,0.10104449937094226]
["1995-07-01",2116.1,8259.2999999999993,5.760580556166417E-2,4.9133058113686845E-2,-8.4727474479773246E-3,176,2.6486066692246846E-2,6.9234808329242448E-2,4.2748741636995602E-2,3025.1509999999998,7.2882501645595399E-2,0.1028825016455954]
["1995-08-01",2133,8337.2999999999993,7.9863900571806035E-3,9.4438996040826506E-3,1.4575095469020471E-3,177,5.1368951212926728E-3,4.7531096871466172E-2,4.2394201750173499E-2,3044.7139999999999,7.4960563424040894E-2,0.10496056342404089]
["1995-09-01",2135.6999999999998,8399.2999999999993,1.2658227848101333E-3,7.436460244923504E-3,6.1706374601133707E-3,178,5.2743135998422508E-2,9.7904513822397066E-2,4.5161377823974558E-2,3062.6280000000002,7.6603888196766556E-2,0.10660388819676656]
["1995-10-01",2073.6999999999998,8202.7999999999993,-2.9030294517020216E-2,-2.3394806710082983E-2,5.6354878069372338E-3,179,1.4133411580594668E-2,5.8562395147760959E-2,4.4428983567166291E-2,3082.819,7.8706078548969494E-2,0.10870607854896949]
["1995-11-01",2158.8000000000002,8566.1,4.1037758595746876E-2,4.4289754717901308E-2,3.2519961221544325E-3,180,0.14179933358015551,0.19142396172355292,4.9624628143397409E-2,3101.8719999999998,7.9658184630560402E-2,0.1096581846305604]
["1995-12-01",2203,8783.1,2.047433759496009E-2,2.5332414984648777E-2,4.8580773896886864E-3,181,0.15177497778010141,0.20188018281835851,5.0105205038257106E-2,3119.91,8.0119855218219849E-2,0.11011985521821985]
["1996-01-01",2288.5,9128.7000000000007,3.8810712664548275E-2,3.9348293882569996E-2,5.3758121802172099E-4,182,0.25013656724571187,0.30465913963127056,5.4522572385558687E-2,3140.7649999999999,7.9595628358950288E-2,0.10959562835895029]
["1996-02-01",2290,9164.1,6.5545116888787724E-4,3.8778796542771055E-3,3.2224284853892282E-3,183,0.19270833333333326,0.24654496980249196,5.3836636469158705E-2,3159.2469999999998,7.8746798414410568E-2,0.10874679841441057]
["1996-03-01",2225.6,8954.9,-2.8122270742358069E-2,-2.2828210080640843E-2,5.2940606617172259E-3,184,0.16737477052189864,0.21731033264004984,4.99355621181512E-2,3179.15,7.8539335143592792E-2,0.10853933514359279]
["1996-04-01",2316.8000000000002,9347.5,4.0977713874910338E-2,4.3841918949402148E-2,2.8642050744918102E-3,185,0.13003609403960614,0.17888537160585694,4.8849277566250793E-2,3198.8710000000001,7.8458217920052586E-2,0.10845821792005259]
["1996-05-01",2266.1,9173.1,-2.1883632596685243E-2,-1.8657395025407864E-2,3.2262375712773794E-3,186,0.12210943302797728,0.17082977012521217,4.8720337097234889E-2,3219.277,7.7551240365967722E-2,0.10755124036596772]
["1996-06-01",2242.1,9119,-1.0590883014871322E-2,-5.8976790834069925E-3,4.6932039314643292E-3,187,0.12057935667019848,0.1583359796760877,3.7756623005889223E-2,3239.03,7.7532018771971023E-2,0.10753201877197102]
["1996-07-01",2180.3000000000002,8869.5,-2.7563444984612495E-2,-2.7360456190371751E-2,2.0298879424074379E-4,188,3.0338830868106514E-2,7.3880353056554604E-2,4.354152218844809E-2,3261.8969999999999,7.8259234001873068E-2,0.10825923400187307]
["1996-08-01",2268.6999999999998,9259.7000000000007,4.0544879145071544E-2,4.3993460736230894E-2,3.4485815911593498E-3,189,6.3619315518049557E-2,0.11063533757931232,4.7016022061262763E-2,3280.8339999999998,7.7550797874611499E-2,0.1075507978746115]
["1996-09-01",2290.4,9393.5,9.5649490897873335E-3,1.4449712193699504E-2,4.8847631039121708E-3,190,7.2435267125532832E-2,0.11836700677437406,4.593173964884123E-2,3300.194,7.7569329347214167E-2,0.10756932934721417]
["1996-10-01",2350.1999999999998,9697.7999999999993,2.6108976597974065E-2,3.2394741044339037E-2,6.285764446364972E-3,191,0.13333654819887153,0.18225483981079638,4.8918291611924847E-2,3319.6219999999998,7.6813786342954327E-2,0.10681378634295433]
["1996-11-01",2388.6,9866.6,1.6339034975746847E-2,1.7406009610427153E-2,1.0669746346803066E-3,192,0.10644802668148956,0.15181938104855175,4.5371354367062189E-2,3337.5320000000002,7.5973476661835182E-2,0.10597347666183518]
["1996-12-01",2424.6,10065.200000000001,1.5071590052750494E-2,2.0128514381853924E-2,5.0569243291034294E-3,193,0.10059010440308658,0.14597351732304098,4.5383412919954402E-2,3357.3670000000002,7.6110208307291094E-2,0.10611020830729109]
["1997-01-01",2423.6999999999998,10069,-3.7119524870088405E-4,3.7753844931032177E-4,7.4873369801120582E-4,194,5.9077998689097688E-2,0.1030048090089497,4.3926810319852017E-2,3374.8090000000002,7.451815083267932E-2,0.10451815083267932]
["1997-02-01",2449.9,10217.5,{"$f":"B197/B196-1","v":1.0809918719313583E-2},{"$f":"C197/C196-1","v":1.4748237163571432E-2},{"$f":"E197-D197","v":3.9383184442578489E-3},{"$f":"G196+1","v":195},6.9825327510917079E-2,0.11494854923014808,4.5123221719230999E-2,3389.1210000000001,7.276227531433932E-2,0.10276227531433932]
["1997-03-01",2422.3000000000002,10150.799999999999,-1.126576594963058E-2,-6.5280156594079708E-3,4.7377502902226087E-3,196,8.838066139468026E-2,0.13354699661637759,4.5166335221697329E-2,3406.194,7.1416573612443468E-2,0.10141657361244347]
["1997-04-01",2488,10454.6,2.7122982289559339E-2,2.992867557236889E-2,2.8056932828095515E-3,197,7.3895027624309328E-2,0.11843808504947861,4.4543057425169286E-2,3423.3939999999998,7.0188200774585763E-2,0.10018820077458576]
["1997-05-01",2610.5,10992.6,4.9236334405144744E-2,5.1460601075124845E-2,2.2242666699801017E-3,198,0.15197917126340421,0.19835170225986842,4.6372530996464212E-2,3441.9380000000001,6.9164908766782052E-2,9.9164908766782051E-2]
["1997-06-01",2725.9,11541.1,4.4206090787205499E-2,4.9897203573312954E-2,5.6911127861074551E-3,199,0.2157798492484726,0.26561026428336443,4.9830415034891828E-2,3458.1970000000001,6.7664393352330654E-2,9.7664393352330653E-2]
["1997-07-01",2735.1,11583,3.3750320994900829E-3,3.6305031582777314E-3,2.5547105878764853E-4,200,0.25446039535843679,0.30593607305936077,5.1475677700923983E-2,3475.3310000000001,6.5432476868521716E-2,9.5432476868521715E-2]
["1997-08-01",2593,11015.6,-5.1954224708420149E-2,-4.8985582318915588E-2,2.9686423895045611E-3,201,0.14294529906995201,0.18962817369893181,4.6682874628979798E-2,3489.1010000000001,6.3479895660676577E-2,9.3479895660676576E-2]
["1997-09-01",2766.9,11817.7,6.7065175472425853E-2,7.2814917026762016E-2,5.749741554336163E-3,202,0.20804226336011178,0.25807207111300379,5.0029807752892008E-2,3503.8,6.1695160951144246E-2,9.1695160951144244E-2]
["1997-10-01",2464.8000000000002,10571.5,-0.10918356283205022,-0.10545199150426909,3.7315713277811247E-3,203,4.8761807505744326E-2,9.0092598321268813E-2,4.1330790815524487E-2,3518.0030000000002,5.9760117266363544E-2,8.9760117266363543E-2]
["1997-11-01",2465.1,10605.7,1.2171372930858126E-4,3.2351132762618029E-3,3.1133995469532216E-3,204,3.2027128862095022E-2,7.4909289927634681E-2,4.2882161065539659E-2,3530.4209999999998,5.7793902800032937E-2,8.7793902800032936E-2]
["1997-12-01",2616.5,11296,6.1417386718591649E-2,6.5087641551241138E-2,3.6702548326494888E-3,205,7.9147075806318634E-2,0.12228271668719937,4.3135640880880732E-2,3546.547,5.6347727251742086E-2,8.6347727251742085E-2]
["1998-01-01",2656.7,11472.4,1.5364035925855113E-2,1.5616147308781914E-2,2.5211138292680069E-4,206,{"$f":"B208/B196-1","v":9.6134009984734092E-2},{"$f":"C208/C196-1","v":0.13937828980037725},{"$f":"I208-H208","v":4.3244279815643161E-2},3561.1410000000001,{"$f":"K208/K196-1","v":5.5212606106004758E-2},{"$f":"L208+$M$1","v":8.5212606106004757E-2}]
["1998-02-01",2697.4,11695.1,1.531975759400761E-2,1.9411805725044529E-2,4.0920481310369183E-3,207,0.1010245316135352,0.14461463175923672,4.3590100145701527E-2,3574.73,5.4766117822290683E-2,8.4766117822290682E-2]
["1998-03-01",2744.2,11960.7,1.7350040780010234E-2,2.2710365879727412E-2,5.3603250997171781E-3,208,0.13289022829542163,0.17830121763801876,4.541098934259713E-2,3590.326,5.405798965061881E-2,8.4057989650618808E-2]
["1998-04-01",2762.1,12058,6.5228481889074708E-3,8.1349753776951417E-3,1.6121271887876709E-3,209,0.11016881028938896,0.15336789547184959,4.3199085182460628E-2,3605.029,5.305699548459808E-2,8.3056995484598078E-2]
["1998-05-01",2715.7,11876.8,-1.6798812497737292E-2,-1.5027367722673768E-2,1.7714447750635243E-3,210,4.0298793334610172E-2,8.0435929625384261E-2,4.0137136290774089E-2,3619.0279999999998,5.1450665293796494E-2,8.1450665293796493E-2]
["1998-06-01",2668.4,11730.6,-1.7417240490481212E-2,-1.2309713054021176E-2,5.1075274364600354E-3,211,-2.1093950621812962E-2,1.6419578722998596E-2,3.7513529344811558E-2,3634.9059999999999,5.1098592705967727E-2,8.1098592705967726E-2]
["1998-07-01",2704.5,11893.5,1.3528706340878438E-2,1.3886757710602993E-2,3.5805136972455465E-4,212,-1.1187890753537322E-2,2.6806526806526731E-2,3.7994417560064053E-2,3651.3890000000001,5.0659347267929311E-2,8.065934726792931E-2]
["1998-08-01",2480.699951171875,10945.2,-8.2750988658948033E-2,-7.9732627065203676E-2,3.0183615937443564E-3,213,-4.3308927430823374E-2,-6.3909364900686105E-3,3.6917990940754764E-2,3666.3049999999998,5.0787867705749834E-2,8.0787867705749833E-2]
["1998-09-01",2587,11491.1,4.2850828766255677E-2,4.9875744618645523E-2,7.0249158523898458E-3,214,-6.501861288806976E-2,-2.7636511334692915E-2,3.7382101553376845E-2,3683.105,5.1174439180318387E-2,8.1174439180318386E-2]
["1998-10-01",2647.300048828125,11797.6,2.3308870826488137E-2,2.6672816353525697E-2,3.3639455270375596E-3,215,7.404253847294906E-2,0.1159816487726435,4.1939110299694438E-2,3698.3139999999999,5.1253793700573702E-2,8.1253793700573701E-2]
["1998-11-01",2773.300048828125,12409.1,4.7595662628335589E-2,5.1832576117176288E-2,4.236913488840699E-3,216,0.12502537374878298,0.17004063852456697,4.5015264775783992E-2,3713.4110000000001,5.1832345207554642E-2,8.1832345207554641E-2]
["1998-12-01",2813.39990234375,12610.1,1.4459255331052079E-2,1.6197790331289097E-2,1.7385350002370181E-3,217,7.5253163517580823E-2,0.11633321529745055,4.1080051779869731E-2,3728.8760000000002,5.1410287245594155E-2,8.1410287245594154E-2]
["1999-01-01",2893.800048828125,12974.8,2.8577574918303039E-2,2.8921261528457309E-2,3.4368661015427016E-4,218,8.9246075517794621E-2,0.13095777692549082,4.17117014076962E-2,3743.377,5.1173486250614575E-2,8.1173486250614574E-2]
["1999-02-01",2879.89990234375,12945.9,-4.8034232669268428E-3,-2.227394641921232E-3,2.5760286250056108E-3,219,6.7657708290854046E-2,0.10695077425588484,3.9293065965030793E-2,3756.817,5.0937273584298781E-2,8.093727358429878E-2]
["1999-03-01",2967.199951171875,13421.1,3.0313570536627976E-2,3.6706602090237128E-2,6.393031553609152E-3,220,8.1262280873068748E-2,0.12209987709749415,4.0837596224425399E-2,3773.107,5.0909304614678463E-2,8.0909304614678462E-2]
["1999-04-01",3101.10009765625,14044.8,4.5126768902612024E-2,4.6471600688468007E-2,1.3448317858559822E-3,221,0.12273273873366275,0.16477027699452629,4.2037538260863538E-2,3787.9180000000001,5.0731630730293853E-2,8.0731630730293852E-2]
["1999-05-01",2900.199951171875,13153.4,-6.4783509128328753E-2,-6.3468329915698285E-2,1.3151792126304684E-3,222,6.7938266808511782E-2,0.10748686514886163,3.954859834034985E-2,3803.114,5.0866144169097405E-2,8.0866144169097404E-2]
["1999-06-01",2968.89990234375,13530.2,2.368800507844826E-2,2.8646585673666181E-2,4.9585805952179207E-3,223,0.11261426410723652,0.15341073772867553,4.0796473621439011E-2,3818.0259999999998,5.0378194099104601E-2,8.03781940991046E-2]
["1999-07-01",3019.89990234375,13769.6,1.7178079988395378E-2,1.7693751755332388E-2,5.1567176693700922E-4,224,0.11662041129367728,0.15774162357590282,4.1121212282225539E-2,3833.7660000000001,4.9947294029751399E-2,7.9947294029751398E-2]
["1999-08-01",2951.89990234375,13499.9,-2.2517302625568836E-2,-1.9586625610039543E-2,2.9306770155292927E-3,225,0.18994637015624627,0.23340825201914983,4.3461881862903562E-2,3850.0920000000001,5.0128671782625922E-2,8.0128671782625921E-2]
["1999-09-01",2881.1,13264.7,-2.3984520033195067E-2,-1.7422351276676018E-2,6.562168756519049E-3,226,0.11368380363355235,0.15434553698079378,4.0661733347241436E-2,3865.3609999999999,4.9484334549245723E-2,7.9484334549245722E-2]
["1999-10-01",2885.1,13328,1.388358613029661E-3,4.7720642004718261E-3,3.3837055874421651E-3,227,8.9827351182629078E-2,0.12972129924730447,3.9893948064675389E-2,3880.567,4.9280023275470874E-2,7.9280023275470873E-2]
["1999-11-01",3044,14111.5,5.5076080551800688E-2,5.8786014405762366E-2,3.7099338539616777E-3,228,9.7609326941115127E-2,0.13718964308451054,3.9580316143395411E-2,3898.1329999999998,4.9744560997961207E-2,7.9744560997961206E-2]
["1999-12-01",3100,14640.1,1.8396846254927768E-2,3.745881019027042E-2,1.9061963935342652E-2,229,0.10186966218968485,0.16098206992807351,5.9112407738388661E-2,3915.6439999999998,5.0086943089552971E-2,8.008694308955297E-2]
["2000-01-01",3077.2,14382.8,-7.3548387096774581E-3,-1.7575016564094548E-2,-1.022017785441709E-2,230,6.3376856754890465E-2,0.10851805037457218,4.5141193619681719E-2,3935.1179999999999,5.1221397150220227E-2,8.1221397150220226E-2]
["2000-02-01",3125.3,14613.1,1.5631093201611934E-2,1.6012181216453092E-2,3.8108801484115773E-4,231,8.5211328857831559E-2,0.12878208544790248,4.3570756590070925E-2,3952.123,5.1987094394004396E-2,8.1987094394004395E-2]
["2000-03-01",3133.3,14690,2.5597542635906745E-3,5.2624015438202942E-3,2.7026472802296198E-3,232,5.5978717835488245E-2,9.4545156507290784E-2,3.8566438671802539E-2,3970.8049999999998,5.2396605768137539E-2,8.2396605768137537E-2]
["2000-04-01",3106.2,14568.3,-8.6490281811509861E-3,-8.2845473110960688E-3,3.6448087005491736E-4,233,1.6445461878524803E-3,3.7273581681476431E-2,3.5629035493623951E-2,3987.8130000000001,5.2771733707012602E-2,8.2771733707012601E-2]
["2000-05-01",3068.2,14409.6,-1.22335973214861E-2,-1.0893515372418117E-2,1.3400819490679838E-3,234,5.7927057325906528E-2,9.5503824106314861E-2,3.7576766780408333E-2,4010.2640000000001,5.4468522374033546E-2,8.4468522374033544E-2]
["2000-06-01",3298.2,15567.4,7.4962518740629758E-2,8.0349211636686624E-2,5.3866928960568661E-3,235,0.1109165376024599,0.15056688001655538,3.9650342414095485E-2,4031.04,5.5791657783367699E-2,8.5791657783367697E-2]
["2000-07-01",3242.8,15307.3,-1.6797040810138775E-2,-1.6707992342973155E-2,8.9048467165619982E-5,236,7.3810425796979828E-2,0.11167354171508248,3.7863115918102652E-2,4051.5149999999999,5.6797676227500427E-2,8.6797676227500425E-2]
["2000-08-01",3289.9,15563.7,1.4524485012951782E-2,1.675017801963774E-2,2.2256930066859582E-3,237,0.11450256066876952,0.15287520648301101,3.8372645814241491E-2,4072.5639999999999,5.7783554263118875E-2,8.7783554263118874E-2]
["2000-09-01",3286.4,15655.3,-1.0638621234687617E-3,5.8854899541882499E-3,6.9493520776570117E-3,238,0.14067543646523895,0.18022269632935517,3.9547259864116224E-2,4093.328,5.8976897630001579E-2,8.8976897630001578E-2]
["2000-10-01",3241.1,15462.7,-1.3784079844206487E-2,-1.2302542908791181E-2,1.4815369354153063E-3,239,0.12339260337596625,0.16016656662665074,3.6773963250684494E-2,4117.2190000000001,6.098387168679209E-2,9.0983871686792089E-2]
["2000-11-01",3262.1,15653.5,6.4792817253400692E-3,1.2339371519850983E-2,5.8600897945109143E-3,240,7.1649145860709584E-2,0.10927257910215071,3.7623433241441129E-2,4139.16,6.183139467021781E-2,9.1831394670217809E-2]
["2000-12-01",3193.4,15343.42,-2.1060053339873042E-2,-1.9808988405148997E-2,1.2510649347240443E-3,241,3.0129032258064514E-2,4.8040655460003689E-2,1.7911623201939175E-2,4159.8950000000004,6.2378244804686123E-2,9.2378244804686122E-2]
["2001-01-01",3330.8,16006.19,{"$f":"B244/B243-1","v":4.3026241623348227E-2},{"$f":"C244/C243-1","v":4.3195715166501447E-2},{"$f":"E244-D244","v":1.6947354315322016E-4},{"$f":"G243+1","v":242},{"$f":"B244/B232-1","v":8.2412582867541939E-2},{"$f":"C244/C232-1","v":0.11287023389048034},{"$f":"I244-H244","v":3.0457651022938403E-2},4183.63,{"$f":"K244/K232-1","v":6.3152362902459291E-2},9.315236290245929E-2]
["2001-02-01",3314.7,15976.22,-4.8336735919299878E-3,-1.8724006150121486E-3,2.9612729769178392E-3,243,6.0602182190509613E-2,9.3280686507311916E-2,3.2678504316802304E-2,4203.2700000000004,6.3547364290028607E-2,9.3547364290028606E-2]
["2001-03-01",3134.7,15201.94,-5.4303556882975834E-2,-4.8464530408319328E-2,5.8390264746565057E-3,244,4.4681326397078003E-4,3.4849557522123931E-2,3.4402744258153151E-2,4222.92,6.3492163427818937E-2,9.3492163427818936E-2]
["2001-04-01",3316,16091.9,5.7836475579800428E-2,5.8542528124699844E-2,7.0605254489941593E-4,245,6.7542334685467775E-2,0.10458323895032362,3.7040904264855845E-2,4241.8999999999996,6.3715876346257749E-2,9.3715876346257748E-2]
["2001-05-01",3367.6,16368.04,1.5560916767189292E-2,1.7160186180625203E-2,1.5992694134359109E-3,246,9.7581643960628517E-2,0.13591216966466813,3.8330525704039609E-2,4259.08,6.2044793061005299E-2,9.2044793061005298E-2]
["2001-06-01",3478.2,16986.21,3.2842380330205367E-2,3.7766892065268509E-2,4.9245117350631418E-3,247,5.4575222848826543E-2,9.1139817824428038E-2,3.6564594975601494E-2,4275.57,6.0661764705882248E-2,9.0661764705882247E-2]
["2001-07-01",3312.7,16180.25,-4.7582082686447036E-2,-4.7447900385077069E-2,1.3418230136996723E-4,248,2.1555445910941051E-2,5.7028345952584658E-2,3.5472900041643607E-2,4294.21,5.9902283466801931E-2,8.990228346680193E-2]
["2001-08-01",3264.7,16007.92,{"$f":"B251/B250-1","v":-1.4489691188456555E-2},-1.0650638896185116E-2,{"$f":"E251-D251","v":3.8390522922714387E-3},249,-7.6598072889754176E-3,2.8542056194863719E-2,3.6201863483839136E-2,4313.24,5.9096922724848566E-2,8.9096922724848565E-2]
["2001-09-01",3038.3,14972.99,-6.9347872698869661E-2,-6.4651122694266316E-2,{"$f":"E252-D252","v":4.696750004603345E-3},250,-7.5492940603700043E-2,-4.3583323219612446E-2,3.1909617384087596E-2,4330.66,5.798020583740171E-2,8.7980205837401709E-2]
["2001-10-01",3238.3,15985.26,6.5826284435374971E-2,6.7606403263476444E-2,{"$f":"E253-D253","v":1.7801188281014735E-3},251,-8.6390423004523154E-4,3.3794874116422013E-2,3.4658778346467245E-2,4348.13,5.6084216069147708E-2,8.6084216069147707E-2]
["2001-11-01",3328.5,16515.07,2.7854120989407871E-2,3.3143658595480963E-2,{"$f":"E254-D254","v":5.2895376060730914E-3},252,2.0354986051929869E-2,5.5040086881528172E-2,3.4685100829598303E-2,4363.66,5.4238057963451602E-2,8.4238057963451601E-2]
["2001-12-01",3412.7,16952.689999999999,2.529668018626996E-2,2.6498222532511218E-2,{"$f":"E255-D255","v":1.2015423462412578E-3},253,6.8672887831151552E-2,0.1048833962701925,3.6210508439040945E-2,4379.46,5.278138029926227E-2,8.2781380299262269E-2]
["2002-01-01",3456.5,17171.36,{"$f":"B256/B255-1","v":1.2834412635156944E-2},{"$f":"C256/C255-1","v":1.2898837883545511E-2},{"$f":"E256-D256","v":6.4425248388566558E-5},254,{"$f":"B256/B244-1","v":3.7738681397862406E-2},{"$f":"C256/C244-1","v":7.27949624489026E-2},{"$f":"I256-H256","v":3.5056281051040195E-2},4395.08,5.0542232463195891E-2,8.054223246319589E-2]
["2002-02-01",3408.7,16980.259999999998,-1.3829017792564735E-2,-1.1128996189003204E-2,2.700021603561531E-3,255,2.8358524149998399E-2,6.2845904725898905E-2,3.4487380575900506E-2,4409.55,4.9076076483309361E-2,7.907607648330936E-2]
["2002-03-01",3409.1,17090.57,1.173467890984714E-4,6.4963669578677052E-3,6.3790201687692338E-3,256,8.7536287364022192E-2,0.1242361172324058,3.6699829868383604E-2,4424.91,4.7831832002500629E-2,7.7831832002500628E-2]
["2002-04-01",3343.9,16782.689999999999,-1.9125282332580373E-2,-1.8014612736731439E-2,1.1106695958489343E-3,257,8.4137515078408498E-3,4.292780840049959E-2,3.451405689265874E-2,4441.63,4.7085032650463265E-2,7.7085032650463264E-2]
["2002-05-01",3367.5,16924.78,7.0576273213911467E-3,8.4664615743959004E-3,1.4088342530047537E-3,258,-2.9694738092334028E-5,3.4013846495976274E-2,3.4043541234068608E-2,4458.08,4.6723705589000408E-2,7.6723705589000407E-2]
["2002-06-01",3209.7,16215.06,-4.6859688195991178E-2,-4.1933779936873639E-2,4.9259082591175396E-3,259,-7.7195100914265957E-2,-4.5398590974678799E-2,3.1796509939587159E-2,4475.45,4.6749322312580555E-2,7.6749322312580553E-2]
["2002-07-01",3080.3,15562.77,-4.0315294264261392E-2,-4.0227418214918709E-2,8.7876049342683338E-5,260,-7.0154254837443641E-2,-3.8162574743900723E-2,3.1991680093542918E-2,4495.0600000000004,4.6772281746817246E-2,7.6772281746817245E-2]
["2002-08-01",3116,15815.66,1.1589780216212597E-2,1.6249677917234528E-2,4.6598977010219311E-3,261,-4.5547829815909546E-2,-1.2010304899074953E-2,3.3537524916834593E-2,4513.03,4.6320167669779533E-2,7.6320167669779532E-2]
["2002-09-01",2966.6,15158.19,{"$f":"B264/B263-1","v":-4.7946084724005189E-2},{"$f":"C264/C263-1","v":-4.1570822842676103E-2},{"$f":"E264-D264","v":6.3752618813290862E-3},262,{"$f":"B264/B252-1","v":-2.3598722970082031E-2},{"$f":"C264/C252-1","v":1.2368939002831203E-2},{"$f":"I264-H264","v":3.5967661972913234E-2},4532.29,4.655872315074383E-2,7.6558723150743829E-2]
["2002-10-01",3037.8,15563.99,2.4000539337962756E-2,2.6771006300884137E-2,2.7704669629213807E-3,263,-6.191520242102333E-2,-2.6353653303105462E-2,3.5561549117917868E-2,4551.2,4.670283547180043E-2,7.6702835471800429E-2]
["2002-11-01",3056.2,15739.01,6.0570149450258626E-3,1.1245188412482898E-2,5.1881734674570357E-3,264,-8.180862250262888E-2,-4.6991020928158322E-2,3.4817601574470558E-2,4569.3500000000004,4.7137036341053262E-2,7.7137036341053261E-2]
["2002-12-01",3002.9,15487.96,-1.7439958117924093E-2,-1.595081266229581E-2,1.4891454556282824E-3,265,-0.12008087438098858,-8.6401037239517753E-2,3.3679837141470825E-2,4588.25,4.7674827490147287E-2,7.7674827490147286E-2]
["2003-01-01",2953.5,15233.94,-1.6450764261214168E-2,-1.6401127069026411E-2,4.9637192187756973E-5,266,-0.14552292781715603,-0.11282857036367533,3.2694357453480705E-2,4606.87,4.8187973825277286E-2,7.8187973825277285E-2]
["2003-02-01",2797.4,14483.99,-5.2852547824614793E-2,-4.9228892853720119E-2,3.6236549708946741E-3,267,-0.17933523043975708,-0.14701011645286932,3.2325113986887755E-2,4623.8500000000004,4.8599063396491671E-2,7.859906339649167E-2]
["2003-03-01",2880.4,15052.3,2.9670408236219359E-2,3.923711629185056E-2,9.5667080556312012E-3,268,-0.15508491977354721,-0.11926284494899819,3.5822074824549022E-2,4642.3,4.912868284326688E-2,7.9128682843266879E-2]
["2003-04-01",3002.6,15701.07,4.2424663241216409E-2,4.310105432392386E-2,6.7639108270745041E-4,269,-0.10206644935554299,-6.4448547878796503E-2,3.7617901476746485E-2,4660.4799999999996,4.9272451780089543E-2,7.9272451780089542E-2]
["2003-05-01",3006.7,15759.4,1.3654832478517953E-3,3.7150334340270152E-3,2.3495501861752199E-3,270,-0.10714179658500378,-6.8856434175215253E-2,3.8285362409788526E-2,4679.43,4.9651419445142286E-2,{"$f":"L272+$M$1","v":7.9651419445142285E-2}]
["2003-06-01",3024.2,15954.1,5.8203345860909916E-3,1.2354531263880641E-2,6.5341966777896499E-3,271,-5.7793563261363978E-2,-1.609368081277518E-2,4.1699882448588799E-2,4697.74,4.9668748394016138E-2,7.9668748394016137E-2]
["2003-07-01",3122.2,16475.23,3.2405264202103101E-2,3.2664330798979568E-2,2.5906659687646716E-4,272,1.3602571178131795E-2,5.863095065981172E-2,4.5028379481679925E-2,4716.16,4.9187330091255532E-2,7.9187330091255531E-2]
["2003-08-01",3202.1,16968.349999999999,2.5590929472807611E-2,2.993099337611671E-2,4.3400639033090993E-3,273,2.7631578947368451E-2,7.2882826262071765E-2,4.5251247314703313E-2,4735.03,4.9190898354320778E-2,7.9190898354320777E-2]
["2003-09-01",3174.9,16944.580000000002,{"$f":"B276/B275-1","v":-8.4944255332437546E-3},-1.4008433347966198E-3,{"$f":"E276-D276","v":7.0935821984471348E-3},{"$f":"G275+1","v":274},{"$f":"B276/B264-1","v":7.0215061012607105E-2},0.1178498224392226,{"$f":"I276-H276","v":4.7634761426615491E-2},4753.82,{"$f":"K276/K264-1","v":4.8878160929684444E-2},7.8878160929684443E-2]
["2003-10-01",3277.9,17512.990000000002,3.2441966676115763E-2,3.354523983480262E-2,{"$f":"E277-D277","v":1.1032731586868572E-3},{"$f":"G276+1","v":275},7.9037461320692559E-2,0.12522495838149483,{"$f":"I277-H277","v":4.6187497060802274E-2},4773.21,{"$f":"K277/K265-1","v":4.8780541395675892E-2},7.878054139567589E-2]
["2003-11-01",3192.3,17158.849999999999,-2.611428048445652E-2,-2.0221561252533271E-2,{"$f":"E278-D278","v":5.8927192319232491E-3},{"$f":"G277+1","v":276},4.4532425888358151E-2,9.0211519021844433E-2,{"$f":"I278-H278","v":4.5679093133486282E-2},4791.55,{"$f":"K278/K266-1","v":4.8628360707759333E-2},7.8628360707759332E-2]
["2003-12-01",3305.3,17804.62,3.5397675657049765E-2,3.7634806528409559E-2,{"$f":"E279-D279","v":2.2371308713597937E-3},{"$f":"G278+1","v":277},0.10070265410103563,0.14957812391044389,{"$f":"I279-H279","v":4.8875469809408267E-2},4813.04,{"$f":"K279/K267-1","v":4.8992535280335536E-2},7.8992535280335535E-2]
["2004-01-01",3278.9,17663.759999999998,-7.9871721175083232E-3,-7.9114297300364456E-3,{"$f":"E280-D280","v":7.574238747187767E-5},{"$f":"G279+1","v":278},0.11017436939224656,0.15950043127385283,{"$f":"I280-H280","v":4.9326061881606265E-2},4835.04,{"$f":"K280/K268-1","v":4.9528204616149374E-2},7.9528204616149373E-2]
["2004-02-01",3367,18215.953000000001,{"$f":"B281/B280-1","v":2.6868766964530666E-2},{"$f":"C281/C280-1","v":3.1261350924152165E-2},{"$f":"E281-D281","v":4.3925839596214988E-3},279,{"$f":"B281/B269-1","v":0.20361764495603052},{"$f":"C281/C269-1","v":0.25766125218258229},{"$f":"I281-H281","v":5.4043607226551771E-2},4854.8999999999996,{"$f":"K281/K269-1","v":4.9969181526217099E-2},7.9969181526217098E-2]
["2004-03-01",3421.6,18638.692999999999,1.6216216216216273E-2,2.3207130584932845E-2,6.990914368716572E-3,280,0.1878905707540619,0.23826212605382557,5.0371555299763671E-2,4879.54,5.110397863128191E-2,8.1103978631281909E-2]
["2004-04-01",3403.9,18565.558000000001,-5.1730184708908E-3,-3.92382663312274E-3,1.24919183776806E-3,281,0.13365083594218352,0.18243903122526062,4.8788195283077096E-2,4901.43,5.1700683191431063E-2,8.1700683191431062E-2]
["2004-05-01",3460.9189999999999,18912.679,1.675107964393785E-2,1.8697041047729401E-2,1.9459614037915518E-3,282,0.1510689460205541,0.20008877241519341,4.901982639463931E-2,4924.6000000000004,5.2393133351711585E-2,8.2393133351711584E-2]
["2004-06-01",3534.047,19421.095000000001,2.1129647934551521E-2,2.6882283572835064E-2,5.7526356382835431E-3,283,0.16858904834336363,0.21731059727593549,4.8721548932571856E-2,4946.84,5.3025497366818941E-2,8.302549736681894E-2]
["2004-07-01",3540.2620000000002,19473.925999999999,1.7586070587063407E-3,2.720289458447045E-3,9.6168239974070424E-4,284,0.13389981423355346,0.18201239072231457,4.8112576488761105E-2,4969.74,5.3768319989143665E-2,8.3768319989143664E-2]
["2004-08-01",3558.1,19699.094000000001,5.0386101367638769E-3,1.1562537518115423E-2,6.5239273813515464E-3,285,0.11117704006745566,0.16093161680422674,4.9754576736771083E-2,4992.71,5.4419929757572927E-2,8.4419929757572926E-2]
["2004-09-01",3670.9789999999998,20447.797999999999,3.1724515893313932E-2,3.8007027125206871E-2,6.2825112318929399E-3,286,0.15625027559923144,0.20674563783817579,5.0495362238944352E-2,5014.96,5.4932664678090548E-2,8.4932664678090547E-2]
["2004-10-01",3787.9609999999998,21114.386999999999,3.186670367768385E-2,3.2599549350008195E-2,7.3284567232434483E-4,287,0.15560602824979397,0.20564146956059459,5.0035441310800621E-2,5036.3900000000003,5.5136899486928126E-2,8.5136899486928125E-2]
["2004-11-01",3940.1320000000001,22081.109,4.017227210100649E-2,4.5784990111245039E-2,5.6127180102385488E-3,288,0.23426119099082165,0.28686415464905868,5.2602963658237023E-2,5060.33,5.6094583172459744E-2,8.6094583172459743E-2]
["2004-12-01",4056.0509999999999,22775.543000000001,2.9420080342485999E-2,3.1449235633953077E-2,2.0291552914670774E-3,289,0.22713550963603901,0.27919287241176738,5.2057362775728366E-2,5083.43,5.6178631384738109E-2,8.6178631384738108E-2]
["2005-01-01",4114.1149999999998,23102.55,1.4315401852688758E-2,1.4357813554653598E-2,4.2411701964839565E-5,290,0.25472414529262855,0.30790669710186291,5.3182551809234369E-2,5106.58,5.616085906217938E-2,8.6160859062179379E-2]
["2005-02-01",4177.6000000000004,23602.04,1.5431022224706936E-2,2.162055703807586E-2,6.1895348133689243E-3,291,0.24074844074844082,0.29567967154943786,5.4931230800997044E-2,5126.93,5.6032050093719921E-2,8.603205009371992E-2]
["2005-03-01",4110.8999999999996,23372.18,-1.5966104940635995E-2,-9.7389886636918277E-3,6.2271162769441668E-3,292,0.20145545943418286,0.25396024281316287,5.2504783378980013E-2,5151.01,5.5634342581472929E-2,8.5634342581472928E-2]
["2005-04-01",3979.4,22636.51,-3.1988129120143927E-2,-3.1476310724973144E-2,5.118183951707822E-4,293,0.16907077176180274,0.21927442202383562,5.0203650262032884E-2,5175.78,5.5973460806336028E-2,8.5973460806336027E-2]
["2005-05-01",4098.8,23362.33,3.0004523294969054E-2,3.2064130027111171E-2,2.0596067321421163E-3,294,0.18430971658105855,0.23527343746488816,5.0963720883829611E-2,5201.66,5.6260406936603946E-2,8.6260406936603945E-2]
["2005-06-01",4269,24476.55,4.1524348589831117E-2,4.7693016920829168E-2,6.1686683309980506E-3,295,0.20796356132218952,0.26030741315049433,5.234385182830481E-2,5225.7700000000004,5.6385490535372229E-2,8.6385490535372228E-2]
["2005-07-01",4382,25124.83,2.6469899273834585E-2,2.6485758818134197E-2,1.5859544299612338E-5,296,0.23776149900770061,0.29017795384454081,5.2416454836840209E-2,5249.23,{"$f":"K298/K286-1","v":5.623835452156456E-2},8.6238354521564559E-2]
["2005-08-01",4440.6000000000004,25630.78,1.337288909173906E-2,2.013744968622655E-2,6.7645605944874898E-3,297,0.24802563165734526,0.30111466040011781,5.3089028742772548E-2,5275.95,5.6730713380108044E-2,8.6730713380108043E-2]
["2005-09-01",4635.2,26935.95,4.3822906814394269E-2,5.0921977403731056E-2,7.0990705893367867E-3,298,0.26266045106768532,0.31730321279582285,5.4642761728137534E-2,5300.02,5.6841928948585974E-2,8.6841928948585972E-2]
["2005-10-01",4454.2,25900.78,-3.9049016223679622E-2,-3.8430796017961177E-2,6.1822020571844494E-4,299,0.17588327862932074,0.22668870282618192,5.0805424196861182E-2,5325.32,5.7368472258899628E-2,8.7368472258899627E-2]
["2005-11-01",4627.2,27050.29,3.8839746755870763E-2,4.4381288903268645E-2,5.5415421473978821E-3,300,0.17437689904805209,0.2250421842489887,5.0665285200936605E-2,5350,5.724330231427599E-2,8.7243302314275989E-2]
["2005-12-01",4756.6000000000004,27889.73,2.7965076071922557E-2,3.1032569336594928E-2,3.0674932646723718E-3,301,0.17271700972201787,0.22454731375669068,5.1830304034672814E-2,5374.47,5.7252681752281376E-2,8.7252681752281375E-2]
["2006-01-01",4925.6000000000004,28881.7,3.5529579952066515E-2,3.5567572723006036E-2,3.7992770939521137E-5,302,{"$f":"B304/B292-1","v":0.19724412176130235},0.25015203949347598,5.2907917732173626E-2,5401.04,5.7662858508042536E-2,8.7662858508042535E-2]
["2006-02-01",4917.8,29049.27,-1.5835634237453267E-3,5.8019437913972016E-3,7.3855072151425283E-3,303,0.17718307162006885,0.23079488044253793,5.3611808822469076E-2,5424.29,5.799962160591221E-2,8.7999621605912209E-2]
["2006-03-01",5127.2,30435.24,{"$f":"B306/B305-1","v":4.2580015454064757E-2},4.7711009605404975E-2,{"$f":"E306-D306","v":5.130994151340218E-3},304,{"$f":"B306/B294-1","v":0.24722080323043616},0.30219945251149016,{"$f":"I306-H306","v":5.4978649281054004E-2},5450,{"$f":"K306/K294-1","v":5.8044927111382094E-2},8.8044927111382093E-2]
["2006-04-01",5258.4,31227.3,2.5589015447027519E-2,2.6024437461311223E-2,4.3542201428370397E-4,305,0.32140523697039747,0.37951035738282979,5.8105120412432321E-2,5472.39,5.7307304406292392E-2,8.7307304406292391E-2]
["2006-05-01",4999.8999999999996,29748.39,-4.9159440133881072E-2,-4.7359521956749417E-2,1.7999181771316541E-3,306,0.2198448326339415,0.27334859151463053,5.3503758880689034E-2,5500.57,5.7464347919702563E-2,8.7464347919702562E-2]
["2006-06-01",5068.8999999999996,30355.39,1.3800276005520029E-2,2.040446558620479E-2,6.6041895806847606E-3,307,0.18737409229327695,0.24018254206577327,5.2808449772496324E-2,5527,5.7643179856748272E-2,8.7643179856748271E-2]
["2006-07-01",4983.1000000000004,29845.06,-1.6926749393359364E-2,-1.6811841323731924E-2,1.149080696274396E-4,308,{"$f":"B310/B298-1","v":0.13717480602464627},0.18787112191405875,5.069631588941248E-2,5553.66,5.7995172625318503E-2,8.7995172625318502E-2]
["2006-08-01",5113.7,30842.74,{"$f":"B311/B310-1","v":2.6208585017358565E-2},3.3428647823123825E-2,7.2200628057652594E-3,309,{"$f":"B311/B299-1","v":0.15157861550240948},0.20334769367143735,5.1769078169027871E-2,5582.6880000000001,5.8138913371051704E-2,8.8138913371051703E-2]
["2006-09-01",5150.8,31247.17,7.2550208264074989E-3,1.3112648227751489E-2,5.85762740134399E-3,310,0.1112357611322059,0.16005449965566454,4.8818738523458638E-2,5610.2730000000001,5.8538080988373542E-2,8.8538080988373541E-2]
["2006-10-01",5388.3,32720.03,4.6109342238098927E-2,4.7135788617017171E-2,1.0264463789182443E-3,311,0.20971218176103457,0.26328357678803505,5.3571395027000479E-2,5639.625,5.9020866351693568E-2,8.9020866351693567E-2]
["2006-11-01",5489.7,33495.68,1.8818551305606501E-2,2.3705662861556176E-2,4.8871115559496747E-3,312,0.18639782157676343,0.23827434012722226,5.1876518550458828E-2,5668.7110000000002,5.9572149532710394E-2,8.9572149532710393E-2]
["2006-12-01",5676.5,34725.15,3.402736032934417E-2,3.6705330359019461E-2,2.6779700296752917E-3,313,0.19339444140772821,0.2450873493576311,5.1692907949902889E-2,5696.9840000000004,6.0008521770518852E-2,9.0008521770518851E-2]
["2007-01-01",5783.6,35380.269999999997,{"$f":"B316/B315-1","v":1.8867259755130927E-2},1.8865865230243584E-2,{"$f":"E316-D316","v":-1.3945248873437066E-6},{"$f":"G315+1","v":314},0.17419197661198638,0.22500649200012446,5.0814515388138082E-2,5730.2110000000002,6.09458548723949E-2,9.0945854872394899E-2]
["2007-02-01",5842.9,35953.56,1.0253129538695394E-2,1.6203663793407985E-2,5.9505342547125917E-3,{"$f":"G316+1","v":315},0.18811257066167797,0.23767516360996321,4.9562592948285245E-2,5758.402,6.159552678783764E-2,9.1595526787837639E-2]
["2007-03-01",6006.2,37140.92,2.7948450255866231E-2,3.3024824245498907E-2,5.0763739896326765E-3,{"$f":"G317+1","v":316},0.17143860196598526,0.22032617452663406,4.8887572560648795E-2,5787.5349999999999,6.1933027522935724E-2,9.1933027522935723E-2]
["2007-04-01",6183.9,38254.730000000003,2.9586094369151938E-2,2.9988756336676747E-2,4.0266196752480887E-4,{"$f":"G318+1","v":317},0.17600410771337294,0.22504122994943532,4.903712223606238E-2,5820.2420000000002,6.3564914050350918E-2,9.3564914050350917E-2]
["2007-05-01",6332.3,39265.660000000003,{"$f":"B320/B319-1","v":2.3997800740632957E-2},2.6426274607087796E-2,2.4284738664548389E-3,{"$f":"G319+1","v":318},{"$f":"B320/B308-1","v":0.26648532970659433},{"$f":"C320/C308-1","v":0.31992554891205893},5.3440219205464601E-2,5851.68,6.3831566546739715E-2,9.3831566546739714E-2]
["2007-06-01",6296.9,39221.24,{"$f":"B321/B320-1","v":-5.5903857997884332E-3},-1.1312683907517274E-3,4.4591174090367058E-3,{"$f":"G320+1","v":319},{"$f":"B321/B309-1","v":0.24226163467418971},{"$f":"C321/C309-1","v":0.29206839378443172},4.9806759110242016E-2,5882.0209999999997,6.4233942464266169E-2,9.4233942464266168E-2]
["2007-07-01",6168.1,38420.39,-2.0454509361749307E-2,-2.0418783291910159E-2,3.5726069839148167E-5,320,{"$f":"B322/B310-1","v":0.23780377676546727},0.28732828816561251,4.9524511400145244E-2,5912.9129999999996,6.4687611413014157E-2,9.4687611413014156E-2]
["2007-08-01",6258.9,39273.97,1.4720902709099981E-2,2.2216848917983478E-2,7.4959462088834972E-3,321,0.22394743532080486,0.2733618997533942,4.9414464432589345E-2,5944.2939999999999,6.4772740300013121E-2,9.477274030001312E-2]
["2007-09-01",6580.8,41466.04,5.1430762594066204E-2,5.5814831044582514E-2,4.3840684505163097E-3,322,0.27762677642307998,0.32703345614978896,4.940667972670898E-2,5978.33,6.5604115878139968E-2,9.5604115878139967E-2]
["2007-10-01",6770.6,42686.01,2.8841478239727714E-2,2.9420943017466783E-2,5.7946477773906935E-4,323,0.256537312324852,0.30458346156773097,4.8046149242878977E-2,6012.59,6.6132943236474118E-2,9.6132943236474117E-2]
["2007-11-01",6545.9,41451.379999999997,-3.31876052343959E-2,-2.8923527872481092E-2,4.2640773619148087E-3,324,0.19239667012769357,0.23751421078777901,4.5117540660085442E-2,6046.0829999999996,6.6571042341018849E-2,9.6571042341018848E-2]
["2007-12-01",6356.7,40358.980000000003,-2.8903588505782229E-2,-2.6353766750346841E-2,2.5498217554353886E-3,325,0.11982735840746939,0.16224062387059535,4.241326546312596E-2,6082.5429999999997,6.7677739660142899E-2,9.7677739660142898E-2]
["2008-01-01",5655.8,35920.699999999997,-0.11026161373039467,-0.10997007357470401,2.9154015569066161E-4,326,-2.2096963828757255E-2,1.5274897562963741E-2,3.7371861391720995E-2,6118.8490000000002,6.7822633407391031E-2,9.782263340739103E-2]
["2008-02-01",5579.6,35681.360000000001,{"$f":"B329/B309-1","v":0.10075164236816692},{"$f":"C329/C309-1","v":0.17545384855869095},{"$f":"E329-D329","v":7.4702206190524034E-2},327,{"$f":"B329/B298-1","v":0.27329986307622089},{"$f":"C329/C298-1","v":0.42016324090551049},{"$f":"I329-H329","v":0.1468633778292896},6151.9740000000002,{"$f":"K329/K317-1","v":6.8347433888776843E-2},9.8347433888776842E-2]
["2008-03-01",5357.1,34461.22,{"$f":"B330/B329-1","v":-3.987741056706573E-2},{"$f":"C330/C329-1","v":-3.419544546508313E-2},5.6819651019826001E-3,328,0.20639102823942701,0.34452482522966532,0.13813379699023831,6192.9487305000002,{"$f":"K330/K318-1","v":7.004946501403464E-2},0.10004946501403464]
["2008-04-01",5595.6,36016.129999999997,4.4520356162849328E-2,4.5120573212439785E-2,6.0021704959045685E-4,329,0.20719710044874029,0.33710264534943057,0.12990554490069028,6233.4023438000004,{"$f":"K331/K319-1","v":7.098679810908215E-2},0.10098679810908215]
["2008-05-01",5665.9,36632.129999999997,1.2563442704982331E-2,1.7103447816297912E-2,4.5400051113155815E-3,330,0.27203538233577285,0.41432536008568088,0.14228997774990804,6274.2880858999997,7.2219958353840097E-2,0.1022199583538401]
["2008-06-01",5219,33860.51,-7.8875377256922952E-2,-7.5660902055108337E-2,3.214475201814615E-3,331,0.12789591977869996,0.25176144137456569,0.12386552159586572,6313.7495116999999,7.3397988837510031E-2,0.10339798883751003]
["2008-07-01",4973.8,32270.86,-4.6982180494347547E-2,-4.6947018813361052E-2,3.5161680986495192E-5,332,4.5662868435436987E-2,0.15708757309590315,0.11142470466046617,6355.9150391000003,7.4921115717413889E-2,0.10492111571741389]
["2008-08-01",5130.2,33573.99,3.1444770597933047E-2,4.0381012467594513E-2,8.9362418696614654E-3,333,4.1538086730550372E-2,0.16246585207934428,0.1209277653487939,6398.3657227000003,7.6387830531262413E-2,0.10638783053126241]
["2008-09-01",4590.8,30236.98,-0.10514209972320765,-9.9392714419703987E-2,5.7493853035036624E-3,334,-6.649314734230749E-2,4.0886053246776966E-2,0.10737920058908446,6435.8681641000003,7.6532771543223577E-2,{"$f":"L336+$M$1","v":0.10653277154322358}]
["2008-10-01",3996.6,26341.39,-0.1294327786006797,-0.12883528712192815,5.9749147875154396E-4,335,-0.22051022000312059,-0.13451019278967413,8.6000027213446462E-2,6481.8461914,7.8045599550276901E-2,0.1080455995502769]
["2008-11-01",3719.4,24683.13,-6.9358955111844978E-2,-6.2952638414297768E-2,6.4063166975472097E-3,336,-0.29267457781834771,-0.20956566850159952,8.3108909316748192E-2,6517.1508789,7.7912903097757669E-2,0.10791290309775767]
["2008-12-01",3704.1,24649.3,-4.1135667043071811E-3,-1.370571722468017E-3,2.7429949818391641E-3,337,-0.259165183303666,-0.17140725935084222,8.775792395282378E-2,6544.8945313000004,7.6012866871635776E-2,0.10601286687163577]
["2009-01-01",3524.7,23456.33,-4.8432817688507379E-2,-4.8397723261918046E-2,3.5094426589332706E-5,338,-0.30464203278817892,-0.22727627614074464,7.7365756647434281E-2,6571.1113280999998,7.3912974172103185E-2,0.10391297417210318]
["2009-02-01",3330.3,22386.74,-5.5153630096178352E-2,-4.559920499072101E-2,9.5544251054573426E-3,339,{"$f":"B341/B329-1","v":-0.4031292565775324},{"$f":"C341/C329-1","v":-0.37259286081023812},3.0536395767294278E-2,6590.2338866999999,7.1238904244393719E-2,0.10123890424439372]
["2009-03-01",3569.7,24193.3,7.188541572831264E-2,8.0697770197893925E-2,8.812354469581285E-3,340,-0.33365066920535369,-0.29795578914501586,3.569488006033783E-2,6607.5595702999999,6.6948857134576212E-2,9.6948857134576211E-2]
["2009-04-01",3772.2,25573.47,5.6727456088746964E-2,5.7047612355486832E-2,3.201562667398683E-4,341,-0.32586317821145194,-0.28994397787880033,3.5919200332651613E-2,6625.0253905999998,6.2826531194400514E-2,9.2826531194400513E-2]
["2009-05-01",3813.7,25946.11,1.1001537564286012E-2,1.4571350700550267E-2,3.5698131362642549E-3,342,-0.32690305158933264,-0.29171167496948713,3.5191376619845505E-2,6641.6831055000002,5.8555650389346292E-2,8.8555650389346291E-2]
["2009-06-01",3948.7,26973.56,3.5398694181503432E-2,3.9599385033055157E-2,4.2006908515517249E-3,343,-0.24339911860509678,-0.2033917977018066,4.0007320903290178E-2,6659.4487305000002,5.4753394660238763E-2,8.4753394660238762E-2]
["2009-07-01",4238.2,28953.21,7.3315268316154647E-2,7.339224040134118E-2,7.6972085186532979E-5,344,-0.14789496964091853,-0.10280637082494859,4.5088598815969938E-2,6677.1030272999997,5.0533713277180592E-2,8.0533713277180591E-2]
["2009-08-01",4476.7,30875.31,5.627388985890236E-2,6.6386421401979367E-2,1.0112531543077008E-2,345,-0.12738294803321504,-8.0380079936879567E-2,4.7002868096335471E-2,6693.9980469000002,4.6204349206104389E-2,{"$f":"L347+$M$1","v":7.6204349206104388E-2}]
["2009-09-01",4742,32809.58,5.9262403109433315E-2,6.2647792038363459E-2,3.3853889289301442E-3,346,3.2935436089570391E-2,8.508124819343732E-2,5.2145812103866929E-2,6712.9384766000003,4.305096149195986E-2,{"$f":"L348+$M$1","v":7.3050961491959859E-2}]
["2009-10-01",4642.1000000000004,32130.07,-2.106706031210448E-2,-2.0710719247244325E-2,3.5634106486015504E-4,347,0.1615122854426263,0.21975605691271416,5.8243771470087857E-2,6730.1088866999999,3.8301232082518455E-2,{"$f":"L349+$M$1","v":6.8301232082518454E-2}]
["2009-11-01",4701.5,32708.974999999999,{"$f":"B350/B349-1","v":1.2795932875207194E-2},{"$f":"C350/C349-1","v":1.8017545557790449E-2},{"$f":"E350-D350","v":5.2216126825832543E-3},348,{"$f":"B350/B338-1","v":0.26404796472549341},{"$f":"C350/C338-1","v":0.32515507555160128},{"$f":"I350-H350","v":6.1107110826107869E-2},6750.5375977000003,3.5811157841322272E-2,{"$f":"L350+$M$1","v":6.5811157841322271E-2}]
["2009-12-01",4868.2,33915.531000000003,3.5456769116239517E-2,3.6887612650656321E-2,1.4308435344168036E-3,349,0.31427337274911582,0.37592268340277424,6.1649310653658418E-2,6772.3154297000001,3.4747832423027258E-2,6.4747832423027257E-2]
["2010-01-01",4567.8999999999996,31823.945,-6.1686044123084538E-2,-6.1670448267491462E-2,1.5595855593075747E-5,350,0.29596845121570636,0.35673163704637489,6.0763185830668531E-2,6795.8066405999998,3.4194415720691929E-2,6.4194415720691927E-2]
["2010-02-01",4631.1000000000004,32475.046999999999,1.3835679415048707E-2,2.0459499914293966E-2,6.6238204992452587E-3,351,0.39059544185208539,0.45063760958495958,6.0042167732874185E-2,6819.2714844000002,3.4754092440062001E-2,6.4754092440062E-2]
["2010-03-01",4868.3999999999996,34339.559000000001,5.1240526008939469E-2,5.741368134124647E-2,6.173155332307001E-3,352,0.36381208504916374,0.41938301099891295,5.5570925949749217E-2,6841.5561522999997,3.5413465366514352E-2,6.5413465366514351E-2]
["2010-04-01",4802,33877.362999999998,-1.3638977898282723E-2,-1.3459578790746995E-2,1.7939910753572708E-4,353,0.27299718996871869,0.32470732364438604,5.1710133675667347E-2,6865.2539063000004,3.6260769059217823E-2,6.6260769059217822E-2]
["2010-05-01",4423.5,31322.982,-7.8821324448146601E-2,-7.5400821486607428E-2,3.4205029615391735E-3,354,0.15989721268059887,0.20723229802078236,4.7335085340183491E-2,6891.015625,3.7540562465789185E-2,6.7540562465789183E-2]
["2010-06-01",4292.8999999999996,30493.953000000001,-2.9524132474285203E-2,-2.6467116061938079E-2,3.0570164123471244E-3,355,8.7167928685390139E-2,0.13051273172692079,4.3344803041530655E-2,6918.2407227000003,3.8860873125239781E-2,6.886087312523978E-2]
["2010-07-01",4484.8999999999996,31858.875,4.4725011064781439E-2,4.476041528626995E-2,3.5404221488510856E-5,356,5.8208673493464147E-2,0.10035726608552209,4.2148592592057943E-2,6947.4448241999999,4.048788760555011E-2,7.0487887605550109E-2]
["2010-08-01",4399.5,31514.482400000001,-1.9041673169970297E-2,-1.0809942284528251E-2,8.2317308854420457E-3,357,-1.7244845533540332E-2,2.0701732225522518E-2,3.7946577759062849E-2,6975.6503905999998,4.2075354926408126E-2,7.2075354926408125E-2]
["2010-09-01",4585.3999999999996,33023.308599999997,4.2254801682009235E-2,4.7877232468841013E-2,5.622430786831778E-3,358,-3.3024040489245121E-2,6.5142132267463904E-3,3.9538253715991512E-2,7001.5639647999997,4.299540196980689E-2,7.2995401969806889E-2]
["2010-10-01",4666.3999999999996,33629.367200000001,1.7664762070920714E-2,1.8352449396908721E-2,6.8768732598800675E-4,359,5.234699812584731E-3,4.6663365501538046E-2,4.1428665688953314E-2,7030.9653319999998,4.4703057612418551E-2,7.470305761241855E-2]
["2010-11-01",4594.6000000000004,33303.722699999998,-1.5386593519629566E-2,-9.6833371280325986E-3,5.703256391596967E-3,360,-2.2737424226310643E-2,1.8183012460647241E-2,4.0920436686957884E-2,7058.2958983999997,4.5590191335999286E-2,7.5590191335999285E-2]
["2010-12-01",4760.8,34560.339800000002,3.6172898620119298E-2,3.7732031080117245E-2,1.5591324599979473E-3,361,-2.2061542253810407E-2,1.9012198275769165E-2,4.1073740529579572E-2,7088.2353516000003,4.6648731173172031E-2,7.664873117317203E-2]
["2011-01-01",4765.7,34596.75,1.0292387833976679E-3,1.0535255211812089E-3,2.4286737783540957E-5,362,4.3302173865452431E-2,8.7129518354811086E-2,4.3827344489358655E-2,7118.6035155999998,4.7499420167655071E-2,7.749942016765507E-2]
["2011-02-01",4842.2,35403.5,1.6052206391506063E-2,2.3318664325406191E-2,7.2664579339001278E-3,363,4.5583122800198606E-2,9.0175481501227672E-2,4.4592358701029067E-2,7145.0126952999999,4.7767743467198365E-2,7.7767743467198364E-2]
["2011-03-01",4849.7,35640.031300000002,1.5488827392506899E-3,6.6810145889530936E-3,5.1321318497024038E-3,364,-3.8410976912331973E-3,3.787096683448965E-2,4.1712064525722847E-2,7174.9355469000002,4.8728591445956981E-2,7.872859144595698E-2]
["2011-04-01",4833.7,35526.781300000002,-3.299173144730605E-3,-3.1776066369504363E-3,1.2156650778016864E-4,365,6.6014160766347807E-3,4.8687918832407417E-2,4.2086502755772637E-2,7203.8251952999999,4.9316644893396377E-2,7.9316644893396376E-2]
["2011-05-01",4716.6000000000004,34809.968800000002,-2.4225748391501267E-2,-2.0176680064174612E-2,4.0490683273266548E-3,366,6.6259749067480556E-2,0.11132358981657631,4.5063840749095752E-2,7233.8286133000001,4.9747817586758059E-2,7.9747817586758057E-2]
["2011-06-01",4608,34122.273399999998,-2.3025060424882393E-2,-1.9755702854867385E-2,3.2693575700150079E-3,367,7.3400265554753208E-2,0.11898491481245466,4.5584649257701448E-2,7263.0668944999998,4.9843043285348942E-2,7.9843043285348941E-2]
["2011-07-01",4431.2,32815.076223398377,{"$f":"B370/B369-1","v":-3.8368055555555558E-2},{"$f":"C370/C369-1","v":-3.8309205288813541E-2},{"$f":"E370-D370","v":5.8850266742016544E-5},368,{"$f":"B370/B358-1","v":-1.1973511115074942E-2},{"$f":"C370/C358-1","v":3.0013653131141016E-2},{"$f":"I370-H370","v":4.1987164246215958E-2},7293.4431999999997,{"$f":"K370/K358-1","v":4.9802248820283612E-2},{"$f":"L370+$M$1","v":7.9802248820283611E-2}]
["2011-08-01",4300.5,32165.834043256938,-2.949539628091713E-2,-1.9784874967881505E-2,9.7105213130356249E-3,369,-2.2502557108762367E-2,2.0668327500658501E-2,4.3170884609420868E-2,7324.5295100000003,5.0013848152443252E-2,8.0013848152443251E-2]
["2011-09-01",4006.3,30147.298693188084,-6.8410649924427358E-2,-6.2754018669446188E-2,5.6566312549811704E-3,370,-0.12629214463296534,-8.7090301630525113E-2,3.9201843002440229E-2,7352.86312,5.0174383461486505E-2,8.0174383461486504E-2]
["2011-10-01",4294.8999999999996,32327.398642702221,7.2036542445647944E-2,7.2314935135688874E-2,2.7839269004092948E-4,371,-7.9611692096691278E-2,-3.8715226175822237E-2,4.0896465920869041E-2,7383.7548699999998,5.0176543524450334E-2,8.0176543524450333E-2]
["2011-11-01",4119.1000000000004,31215.753660908409,-4.0932268504505154E-2,-3.4387084283528102E-2,6.5451842209770517E-3,372,-0.10349105471640618,-6.2694764122918634E-2,4.079629059348755E-2,7412.72505,5.0214549900117422E-2,8.0214549900117421E-2]
["2011-12-01",4052.3,30766.573611610824,-1.6217134811002398E-2,-1.4389530817578655E-2,1.8276039934237431E-3,373,-0.14881952613006222,-0.10977224791028173,3.904727821978049E-2,7442.6144100000001,4.9995385426925276E-2,7.9995385426925275E-2]
["2012-01-01",4260.1000000000004,32345.478419369192,5.1279520272437873E-2,5.1318838024995816E-2,3.9317752557943564E-5,374,-0.10609144511824065,-6.5071764851635128E-2,4.1019680266605518E-2,7471.5931600000004,4.9586923000620065E-2,7.9586923000620063E-2]
["2012-02-01",4302.1000000000004,33003.872522564641,9.858923499448391E-3,2.0355058430707507E-2,1.0496134931259116E-2,375,-0.11154020899591088,-6.7779385581520413E-2,4.3760823414390471E-2,7496.43289,4.9183984645844614E-2,7.9183984645844613E-2]
["2012-03-01",4338.6000000000004,33405.655577370395,8.4842286325284011E-3,1.2173815497895202E-2,3.6895868653668007E-3,376,-0.10538796214198809,-6.2692866451820595E-2,4.2695095690167495E-2,7525.7035400000004,4.8887964331826295E-2,7.8887964331826294E-2]
["2012-04-01",4394.3999999999996,33840.981103026214,1.2861291660904328E-2,1.3031491767840464E-2,1.7020010693613585E-4,377,-9.088276061816003E-2,-4.7451531922870549E-2,4.3431228695289481E-2,7554.1740499999996,4.8633725167092967E-2,7.8633725167092966E-2]
["2012-05-01",4070.7,31560.986702387618,-7.3661933369743249E-2,-6.7373767731418011E-2,6.2881656383252382E-3,378,-0.13694186490268423,-9.3334817858623964E-2,4.3607047044060265E-2,7582.9531800000004,4.826276448658251E-2,7.8262764486582509E-2]
["2012-06-01",4084,31730.013330701942,3.2672513326945651E-3,5.3555558927294022E-3,2.0883045600348371E-3,379,-0.11371527777777779,-7.0108460865273337E-2,4.3606816912504454E-2,7604.4723199999999,4.700568375028058E-2,7.7005683750280579E-2]
["2012-07-01",4254.7,33062.466510154256,4.1797257590597381E-2,4.1993464218403886E-2,1.9620662780650555E-4,380,-3.983119696696158E-2,7.5389215941994436E-3,4.7370118561161023E-2,7626.7146199999997,4.5694661747691434E-2,7.5694661747691433E-2]
["2012-08-01",4301.8999999999996,33768.968901866945,1.1093614120854633E-2,2.1368714021856361E-2,1.0275099901001727E-2,381,3.2554354144864739E-4,4.9839679470275566E-2,4.9514135928826919E-2,7649.5272400000003,4.4371140775156803E-2,7.4371140775156802E-2]
["2012-09-01",4372.43,34505.605499999998,{"$f":"B384/B383-1","v":1.6395081243171683E-2},{"$f":"C384/C383-1","v":2.1814009195060935E-2},{"$f":"E384-D384","v":5.4189279518892519E-3},382,{"$f":"B384/B372-1","v":9.1388563013254043E-2},{"$f":"C384/C372-1","v":0.14456707551700787},{"$f":"I384-H384","v":5.3178512503753828E-2},7673.4863280999998,{"$f":"K384/K372-1","v":4.36052192006533E-2},{"$f":"L384+$M$1","v":7.3605219200653299E-2}]
["2012-10-01",4498.9939999999997,35512.605499999998,2.8945917944941169E-2,2.9183664086114947E-2,2.3774614117377801E-4,{"$f":"G384+1","v":383},4.7520081957670657E-2,9.8529637119961322E-2,5.1009555162290665E-2,7696.2441405999998,4.2321186997910099E-2,7.2321186997910097E-2]
["2012-11-01",4484.9750000000004,35651.738299999997,-3.1160299391373991E-3,3.9178426375952036E-3,7.0338725767326027E-3,384,8.882401495472303E-2,0.1421072413397082,5.3283226384985172E-2,7715.8188477000003,4.0888309718164928E-2,7.0888309718164927E-2]
["2012-12-01",4626.2759999999998,36840.046900000001,3.1505415303318074E-2,3.3331014325324038E-2,1.8255990220059637E-3,385,0.14164203045184198,0.1974049292930411,5.5762898841199116E-2,7738.0029297000001,3.9688811407871949E-2,6.9688811407871948E-2]
["2013-01-01",4856.1980000000003,38674.589800000002,4.9699153271443475E-2,4.9797518037361765E-2,9.8364765918290686E-5,386,0.13992582333748027,0.19567221416767788,5.5746390830197612E-2,7758.7744141000003,3.8436414824813525E-2,6.8436414824813524E-2]
["2013-02-01",5077.1530000000002,40721.078099999999,4.549958630187656E-2,5.2915578693480958E-2,7.4159923916043979E-3,387,0.18015690011854679,0.23382727503141121,5.3670374912864416E-2,7776.1977539,3.73197316650693E-2,6.7319731665069299E-2]
["2013-03-01",4937.9210000000003,39803.296900000001,-2.7423242907984036E-2,-2.2538234320470973E-2,4.8850085875130622E-3,388,0.13813695662195169,0.19151371862204924,5.3376762000097555E-2,7795.3520508000001,3.5830339232310493E-2,6.5830339232310492E-2]
["2013-04-01",5149.3490000000002,41513.410199999998,4.2817209914860932E-2,4.2964111849739695E-2,1.4690193487876257E-4,389,0.17179797014381948,0.22672005500123293,5.4922084857413456E-2,7815.7275391000003,3.4623704374404873E-2,6.4623704374404872E-2]
["2013-05-01",4885.5600000000004,39629.6875,-5.1227640620202575E-2,-4.5376245673982241E-2,5.8513949462203341E-3,390,0.20017687375635651,0.25565426308430261,5.5477389327946103E-2,7835.8041991999999,3.3344663114483142E-2,6.3344663114483141E-2]
["2013-06-01",4758.5039999999999,38677.449200000003,-2.6006435290939156E-2,-2.4028407995899448E-2,1.9780272950397082E-3,391,0.1651576885406465,0.2189547100686442,5.3797021527997702E-2,7853.8217772999997,3.2789843503566063E-2,6.2789843503566062E-2]
["2013-07-01",5010.183,40726.195299999999,5.289036218105525E-2,5.2970041778246157E-2,7.9679597190907003E-5,392,0.17756434061155901,0.23179543448435802,5.4231093872799008E-2,7873.7045897999997,3.2384844865219309E-2,6.2384844865219308E-2]
["2013-08-01",5093.5,41749.628900000003,{"$f":"B395/B394-1","v":1.6629532294528904E-2},{"$f":"C395/C394-1","v":2.5129614796106425E-2},{"$f":"E395-D395","v":8.5000825015775217E-3},393,{"$f":"B395/B383-1","v":0.18401171575350439},{"$f":"C395/C383-1","v":0.23633117200957354},{"$f":"I395-H395","v":5.2319456256069152E-2},7891.9221500000003,{"$f":"K395/K383-1","v":3.1687567400570549E-2},{"$f":"L395+$M$1","v":6.1687567400570548E-2}]
["2013-09-01",5174.8999999999996,42652.285199999998,1.5981152449199953E-2,2.1620702357907584E-2,5.6395499087076306E-3,394,0.18352952477226614,0.23609728280235509,5.2567758030088951E-2,7908.5766800000001,3.0636706947545944E-2,6.0636706947545943E-2]
["2013-10-01",5377.7,44330.5,3.918916307561493E-2,3.9346421701222267E-2,1.5725862560733717E-4,395,0.19531166300733016,0.24830322573768915,5.2991562730358988E-2,7925.8147200000003,2.982891072659033E-2,5.9828910726590329E-2]
["2013-11-01",5271.2,43728.683599999997,-1.9804005429830629E-2,-1.3575673633277385E-2,6.2283317965532436E-3,396,0.17530198050156343,0.22655123382861819,5.1249253327054767E-2,7942.71101,2.9406102810155321E-2,5.940610281015532E-2]
["2013-12-01",5304.8,44088.781300000002,6.3742601305205593E-3,8.2348168377062159E-3,1.8605567071856566E-3,397,0.14666742753782969,0.19676235537039988,5.0094927832570191E-2,7959.76962,2.865942185790793E-2,5.8659421857907929E-2]
["2014-01-01",5145.8,42768.093800000002,-2.9972854773035795E-2,-2.9955182725815099E-2,1.767204722069593E-5,398,5.9635542043384504E-2,0.10584479424782423,4.6209252204439721E-2,7977.6200099999996,2.8206206833683911E-2,5.820620683368391E-2]
["2014-02-01",5356.5,44870.738299999997,4.0946014225193395E-2,4.9163858221803469E-2,8.2178439966100747E-3,399,5.5020402182089034E-2,0.10190447781882273,4.6884075636733691E-2,7993.5207099999998,2.7947200287056218E-2,5.7947200287056216E-2]
["2014-03-01",5342.2,44964.722699999998,-2.669653691776408E-3,2.0945588051535236E-3,4.7642124969299315E-3,400,8.1872310229345491E-2,0.12967332361857675,4.7801013389231262E-2,8010.9450299999999,2.7656605858855876E-2,5.7656605858855875E-2]
["2014-04-01",5430.8,45721.734400000001,1.6584927557935059E-2,1.6835680385503649E-2,2.5075282756858996E-4,401,5.4657588755394171E-2,0.10137264512179245,4.6715056366398278E-2,8028.6850800000002,2.7247308690666383E-2,5.7247308690666382E-2]
["2014-05-01",5432.9,46016.730499999998,3.8668336156733041E-4,6.4519884005098671E-3,6.0653050389425367E-3,402,0.11203219282948096,0.16116813941568431,4.913594658620335E-2,8046.7386100000003,2.6919305975197316E-2,5.6919305975197315E-2]
["2014-06-01",5339.9,45350.9375,-1.7117929650831032E-2,-1.4468498582271061E-2,2.6494310685599709E-3,403,0.12218041636615196,0.17254209980321034,5.036168343705838E-2,8064.4587199999996,2.6819674379269243E-2,5.6819674379269242E-2]
["2014-07-01",5575.1,47351.992200000001,4.404576864735299E-2,4.41237780365622E-2,7.8009389209210411E-5,404,0.11275376568081463,0.16269128140236555,4.9937515721550918E-2,8083.0003900000002,2.6581617053696993E-2,5.6581617053696992E-2]
["2014-08-01",5569.75,47656.160000000003,-9.5962404261817902E-4,6.4235481099779168E-3,7.3831721525960958E-3,405,9.350152154706981E-2,0.14147505632080004,4.7973534773730231E-2,8101.3176400000002,2.6532888442139413E-2,5.6532888442139412E-2]
["2014-09-01",5240.4859999999999,45098.26,-5.9116477400242395E-2,-5.3674068577913125E-2,5.4424088223292699E-3,406,1.2673868094069451E-2,5.7346864031566636E-2,4.4672995937497184E-2,8118.1176699999996,2.6495411055431406E-2,5.6495411055431405E-2]
["2014-10-01",5463.1610000000001,47021.9,4.2491288021759832E-2,4.2654417265765909E-2,1.631292440060772E-4,407,1.5891738103650299E-2,6.0712150776553342E-2,4.4820412672903043E-2,8136.88238,2.6630405511169908E-2,5.6630405511169907E-2]
["2014-11-01",5253.2529999999997,45497.31,-3.8422444441963188E-2,-3.2422977378625761E-2,5.999467063337427E-3,408,-3.4047275762635332E-3,4.0445452604477738E-2,4.3850180180741272E-2,8155.1802699999998,2.6750219129526132E-2,5.675021912952613E-2]
["2014-12-01",5348.9,46425.57,1.8207194665857518E-2,2.0402524896526941E-2,2.1953302306694233E-3,409,8.3132257578042434E-3,5.3001889167664462E-2,4.4688663409860219E-2,8174.0849399999997,2.6924814439541533E-2,5.6924814439541532E-2]
["2015-01-01",5521.2110000000002,47922.14,3.2214287049673773E-2,3.223589931152171E-2,2.1612261847936409E-5,410,7.2954836954409519E-2,0.12051147811502405,4.7556641160614532E-2,8194.6367699999992,2.7203195906544408E-2,5.7203195906544407E-2]
["2015-02-01",5860.0309999999999,51239.42,6.1366971847299334E-2,6.9222284313680493E-2,7.8553124663811591E-3,411,9.4003733781387044E-2,0.14193396278482906,4.7930229003442015E-2,8211.7613700000002,2.7302194854762707E-2,5.7302194854762706E-2]
["2015-03-01",5823.4780000000001,51212.91,-6.2376803126126257E-3,-5.1737509909355328E-4,5.7203052135190724E-3,412,9.0089850623338741E-2,0.1389575410413908,4.8867690418052057E-2,8228.6190499999993,2.7172077599438849E-2,5.7172077599438847E-2]
["2015-04-01",5726.3220000000001,50369.18,-1.6683500822017305E-2,-1.6474947430247577E-2,2.0855339176972798E-4,413,5.4415923989099113E-2,0.10164631025020787,4.7230386261108759E-2,8243.4077099999995,2.6744432975069454E-2,5.6744432975069453E-2]
["2015-05-01",5716.0460000000003,50585.120000000003,-1.7945201125608712E-3,4.2871454329811431E-3,6.0816655455420143E-3,414,5.2116917300152998E-2,9.9276707631369199E-2,4.71597903312162E-2,8259.9162300000007,2.6492425109357454E-2,5.6492425109357453E-2]
["2015-06-01",5400.5230000000001,47896.39,-5.5199520787621359E-2,-5.315258716397242E-2,2.0469336236489388E-3,415,1.1352834322740257E-2,5.6127891512716799E-2,4.4775057189976541E-2,8274.4449999999997,2.6038484080677327E-2,5.6038484080677325E-2]
["2015-07-01",5633.2709999999997,49962.36,4.3097307427447218E-2,4.3134148523510829E-2,3.6841096063611189E-5,416,1.0434072931427174E-2,5.512688439748481E-2,4.4692811466057636E-2,8289.3689599999998,2.5531183971648774E-2,5.5531183971648773E-2]
["2015-08-01",5152.7309999999998,46116.39,-8.5303902475133864E-2,-7.697734854798699E-2,8.3265539271468736E-3,417,-7.4872121728982499E-2,-3.2309988887061047E-2,4.2562132841921452E-2,8304.3680399999994,2.506387343676586E-2,5.5063873436765859E-2]
["2015-09-01",4973.991,44798.44,-3.4688401160472004E-2,-2.8578776439352582E-2,6.1096247211194221E-3,418,-5.0853107898771177E-2,-6.6481500616653033E-3,4.4204957837105874E-2,8318.9991100000007,2.4744829795008583E-2,5.4744829795008582E-2]
["2015-10-01",5192.3419999999996,46778.74,4.3898551485115123E-2,4.4204664269559268E-2,3.061127844441458E-4,419,-4.9571850436038845E-2,-5.1712074586522938E-3,4.4400642977386551E-2,8334.73099,2.4315038704049607E-2,5.4315038704049606E-2]
["2015-11-01",5120.9260000000004,46459.87,-1.3754101713638889E-2,-6.8165581202057623E-3,6.9375435934331264E-3,420,-2.5189534941492342E-2,2.1156415621055524E-2,4.6345950562547866E-2,8348.6253500000003,2.3720515500021078E-2,5.3720515500021077E-2]
["2015-12-01",5249.1,47727.33,2.5029457562948609E-2,2.728074787983692E-2,2.2512903168883103E-3,421,-1.8658041840378226E-2,2.8039720352383446E-2,4.6697762192761672E-2,8364.6171599999998,2.3309302680184718E-2,5.3309302680184717E-2]
["2016-01-01",4962.7929999999997,45126.32,-5.4544017069592998E-2,-5.4497286984208082E-2,4.6730085384916187E-5,422,-0.10114049254774005,-5.8340883775223729E-2,4.2799608772516318E-2,8381.4305499999991,2.279463815697591E-2,5.2794638156975909E-2]
["2016-02-01",4841.6000000000004,44348.02,-2.4420321379513332E-2,-1.7247140914659176E-2,7.1731804648541564E-3,423,-0.17379276662529597,-0.13449410629550451,3.9298660329791457E-2,8396.3397100000002,2.2477314145332938E-2,5.2477314145332937E-2]
["2016-03-01",5043.616,46466.15,4.1725049570389805E-2,4.7761546062259574E-2,6.0364964918697694E-3,424,-0.13391687922578221,-9.2686785421879025E-2,4.1230093803903189E-2,8412.9698100000005,2.2403608537449715E-2,5.2403608537449714E-2]
["2016-04-01",5210.326,48018.01,3.305366625849393E-2,3.3397645382714058E-2,3.4397912422012844E-4,425,-9.0109497859184318E-2,-4.6678742834407871E-2,4.3430755024776446E-2,8429.7073500000006,2.2599833291516491E-2,5.259983329151649E-2]
["2016-05-01",5339.0649999999996,49524.01,2.4708434750531749E-2,3.1363232253898143E-2,6.6547975033663942E-3,426,-6.5951358683957517E-2,-2.0976722008369308E-2,4.4974636675588209E-2,8446.01973,2.2530918573250291E-2,5.253091857325029E-2]
["2016-06-01",5195.4780000000001,48314.52,-2.6893660219532767E-2,-2.4422295367439006E-2,2.4713648520937603E-3,427,-3.7967619062079794E-2,8.7298854882382759E-3,4.669750455031807E-2,8459.9422599999998,2.241809088101987E-2,5.2418090881019869E-2]
["2016-07-01",5525.7030000000004,51386.95,6.3560080516172013E-2,6.3592269984261485E-2,3.2189468089471873E-5,428,-1.9095122531829101E-2,2.8513264785730685E-2,4.7608387317559786E-2,8474.5792500000007,2.2343110904307073E-2,5.2343110904307072E-2]
["2016-08-01",5397.8789999999999,50586.93,-2.3132622220195409E-2,-1.5568544153719888E-2,7.5640780664755214E-3,429,4.757632408910939E-2,9.6940371958863292E-2,4.9364047869753902E-2,8488,2.2112695284637329E-2,5.2112695284637328E-2]
["2016-09-01",5401.95,50847.12,7.5418511604286032E-4,5.1434234099598797E-3,4.3892382939170194E-3,430,8.6039359540457605E-2,0.13501988015654121,4.89805206160836E-2,8500.91482,2.1867499634820708E-2,5.1867499634820707E-2]
["2016-10-01",5283.0140000000001,49741.3,-2.2017234517165085E-2,-2.17479377396399E-2,2.6929677752518533E-4,431,1.7462640172777544E-2,6.3331333849522276E-2,4.5868693676744732E-2,8513.3363900000004,2.1429053944787224E-2,5.1429053944787223E-2]
["2016-11-01",5396.268,51136.52,2.1437384038732521E-2,2.804952825921303E-2,6.6121442204805092E-3,432,5.3768009926329574E-2,0.10065998893238381,4.6891979006054241E-2,8525.64221,2.1203114594188888E-2,5.1203114594188887E-2]
["2016-12-01",5617.7,53356.07,4.1034285176347662E-2,4.3404400612321759E-2,2.3701154359740961E-3,433,7.0221561791545151E-2,0.11793536323946885,4.7713801447923698E-2,8538.0156200000001,2.0729993576896755E-2,5.0729993576896754E-2]
["2017-01-01",5573.9920000000002,52942.73,-7.7804083521725298E-3,-7.7468224327615909E-3,3.3585919410938914E-5,434,0.12315625495562688,0.17321177530097742,5.0055520345350546E-2,8551.4199700000008,2.0281671366948473E-2,5.0281671366948472E-2]
["2017-02-01",5661.4830000000002,54098.54,1.5696290916815014E-2,2.183132603853255E-2,6.1350351217175358E-3,435,0.16934133344348967,0.21986370530183774,5.052237185834807E-2,8562.9167899999993,1.9839249691339544E-2,4.9839249691339543E-2]
["2017-03-01",5809.7349999999997,55870.41,2.6186071741273409E-2,3.2752639904884751E-2,6.5665681636113415E-3,436,0.15189875676498765,0.20238948137515167,5.0490724610164017E-2,8575.7741700000006,1.9351592086599867E-2,4.9351592086599866E-2]
["2017-04-01",5865.2939999999999,56419.48,9.5630867845091228E-3,9.8275634633788744E-3,2.6447667886975168E-4,437,0.12570576198111216,0.17496497668270727,4.9259214701595111E-2,8588.5096900000008,1.8838416733411245E-2,4.8838416733411244E-2]
["2017-05-01",5669.3540000000003,54871.81,-3.3406680040250269E-2,-2.7431482884989422E-2,5.9751971552608474E-3,438,6.1862704424838544E-2,0.10798398594944136,4.612128152460282E-2,8601.2845300000008,1.8383191723848835E-2,4.8383191723848834E-2]
["2017-06-01",5668.7879999999996,54992.82,-9.9835007657089747E-5,2.2053218218973658E-3,2.3051568295544556E-3,439,9.1100376134784833E-2,0.13822552723280701,4.7125151098022178E-2,8613.6104699999996,{"$f":"K441/K429-1","v":1.8164214988389382E-2},{"$f":"L441+$M$1","v":4.8164214988389381E-2}]
["2017-07-01",5669.15,55000.55,6.3858447343578817E-5,1.4056380451132888E-4,7.6705357167750066E-5,440,2.5959954778604466E-2,7.0321355908455452E-2,4.4361401129850986E-2,8626.16,{"$f":"K442/K430-1","v":1.7886522212887446E-2},{"$f":"L442+$M$1","v":4.7886522212887445E-2}]
["2017-08-01",5666.53,55412.7,-4.6215041055530648E-4,7.4935614280220442E-3,7.9557118385773506E-3,441,4.9769733630561142E-2,9.5395589335031783E-2,4.5625855704470641E-2,8638.42,1.772148916116878E-2,4.7721489161168779E-2]
["2017-09-01",5636.33,55432.24,-5.3295403006777819E-3,3.5262674441050024E-4,5.6821670450882822E-3,442,4.3388035801886327E-2,9.0174625426179489E-2,4.6786589624293162E-2,8650.65,1.7614007806279863E-2,4.7614007806279862E-2]
["2017-10-01",5861.81,57658.04,{"$f":"B445/B444-1","v":4.0004754867085657E-2},4.0153527982993431E-2,1.4877311590777431E-4,443,0.10955791523550773,0.15915828496641615,4.9600369730908422E-2,8663.35,1.7621012858860974E-2,4.7621012858860973E-2]
["2017-11-01",5926.03,58634.45,1.0955660452999894E-2,1.6934498640605922E-2,5.9788381876060281E-3,444,9.8171921780015214E-2,0.1466257383177425,4.845381653772729E-2,8674.89,1.7505753387696998E-2,4.7505753387696997E-2]
["2017-12-01",6023.3,59724.37,1.6414024228699642E-2,1.8588389590078913E-2,2.1743653613792713E-3,445,7.2200366698115026E-2,0.1193547425813033,4.7154375883188271E-2,8687.32,1.7487011812236553E-2,4.7487011812236551E-2]
["2018-01-01",5999.48,59490.78,-3.954642803778774E-3,-3.9111337633197518E-3,4.3509040459022152E-5,446,7.6334519317573291E-2,0.12368175951636795,4.734724019879466E-2,8700.8700000000008,1.747663318189252E-2,4.7476633181892519E-2]
["2018-02-01",5977.79,59691.94,-3.6153133271549232E-3,3.3813643055278231E-3,6.9966776326827462E-3,{"$f":"G448+1","v":447},5.5869990248138102E-2,0.10339280875232504,4.7522818504186937E-2,8712.51,1.7469889486103618E-2,4.7469889486103617E-2]
["2018-03-01",5725.06,57468.07,-4.2278166345756429E-2,-3.7255783611656823E-2,5.0223827340996063E-3,{"$f":"G449+1","v":448},-1.4574675092753675E-2,2.8595816640686778E-2,4.3170491733440453E-2,8724.56,1.7349550845273676E-2,4.7349550845273675E-2]
["2018-04-01",5939.74,59639.48,3.7498296961079758E-2,3.7784634145535234E-2,2.8633718445547629E-4,{"$f":"G450+1","v":449},1.26926288775977E-2,5.7072486311465553E-2,4.4379857433867853E-2,8738.8700000000008,1.7507147971792092E-2,4.7507147971792091E-2]
["2018-05-01",5975.55,60351.48,6.0288834191395413E-3,1.1938400536020799E-2,5.9095171168812577E-3,{"$f":"G451+1","v":450},5.4008975273020399E-2,9.986311732745845E-2,4.5854142054438052E-2,8753.9599999999991,1.775031037137409E-2,4.7750310371374088E-2]
["2018-06-01",6152.34,62274.96,2.9585561161734164E-2,3.187129793668686E-2,2.2857367749526958E-3,{"$f":"G452+1","v":451},8.5300773286988374E-2,0.13241983226173892,4.7119058974750549E-2,8767.2099999999991,1.7832189014695521E-2,4.783218901469552E-2]
["2018-07-01",6232.2888800000001,63088.15,{"$f":"B454/B453-1","v":1.2994873495288051E-2},{"$f":"C454/C453-1","v":1.3058057363666054E-2},{"$f":"E454-D454","v":6.3183868378002828E-5},{"$f":"G453+1","v":452},{"$f":"B454/B442-1","v":9.9333917783089198E-2},{"$f":"C454/C442-1","v":0.14704580226925001},{"$f":"I454-H454","v":4.7711884486160816E-2},8783.8936799999992,{"$f":"K454/K442-1","v":1.8285503630816047E-2},{"$f":"L454+$M$1","v":4.8285503630816046E-2}]
["2018-08-01",6271.2687999999998,63973.45,6.2545111034710832E-3,1.4032746244738492E-2,7.7782351412674089E-3,453,0.10672118562859456,0.15449075753392272,4.7769571905328156E-2,8798.5997800000005,1.8542717302469702E-2,4.8542717302469701E-2]
["2018-09-01",6164.0801000000001,63209.84,-1.7092027693024314E-2,-1.193635797350312E-2,5.1556697195211942E-3,454,9.3633641039470694E-2,0.14030823939281545,4.6674598353344754E-2,8812.4850499999993,1.8707848543173089E-2,4.8707848543173088E-2]
["2018-10-01",5782.8505999999998,59318.61,-6.1846941281635925E-2,-6.1560510199044849E-2,2.8643108259107652E-4,455,-1.3470139769115819E-2,2.8800319955378351E-2,4.2270459724494169E-2,8827.2972499999996,1.8924232542838482E-2,4.8924232542838481E-2]
["2018-11-01",5623.7322999999997,58027.71,-2.7515547436068988E-2,-2.1762141762930787E-2,5.7534056731382011E-3,456,-5.1011840979542811E-2,-1.034784158459745E-2,4.066399939494536E-2,8840.9402399999999,1.9141480756528439E-2,4.9141480756528438E-2]
["2018-12-01",5596.9628000000002,57896.21,-4.7600949995432185E-3,-2.2661587024543905E-3,2.4939362970888279E-3,457,-7.0781332492155458E-2,-3.0609950343553294E-2,4.0171382148602164E-2,8854.3991800000003,1.9232534314380212E-2,4.9232534314380211E-2]
["2019-01-01",5813.3,60135.5,{"$f":"B460/B459-1","v":3.8652606374300014E-2},3.8677661283873288E-2,{"$f":"E460-D460","v":2.5054909573274387E-5},458,{"$f":"B460/B448-1","v":-3.1032689499756572E-2},1.0837309579736498E-2,{"$f":"I460-H460","v":4.186999907949307E-2},8870.3639999999996,{"$f":"K460/K448-1","v":1.9480120953421665E-2},{"$f":"L460+$M$1","v":4.9480120953421663E-2}]
["2019-02-01",6117.6,63748.69,5.2345483632360246E-2,6.0084143309692362E-2,7.7386596773321159E-3,459,2.3388242142999394E-2,6.7961436669674358E-2,4.4573194526674964E-2,8885.7109999999993,{"$f":"K461/K449-1","v":1.9879575461032362E-2},{"$f":"L461+$M$1","v":4.9879575461032361E-2}]
["2019-03-01",6128.8,64216.05,1.8307833137176655E-3,7.3312879056808278E-3,5.5005045919631623E-3,460,7.052153165206998E-2,0.11742137851506063,4.6899846862990646E-2,8900.4060000000009,{"$f":"K462/K450-1","v":2.015528576799297E-2},{"$f":"L462+$M$1","v":5.0155285767992969E-2}]
["2019-04-01",6278,65796.800000000003,2.434408040725744E-2,2.4616120113273965E-2,2.7203970601652472E-4,461,5.6948620646694925E-2,0.10324234886018457,4.6293728213489649E-2,8914.9750000000004,2.0151918955196635E-2,5.0151918955196634E-2]
["2019-05-01",6351.8,66945.41,1.1755336094297686E-2,1.7456927996498228E-2,5.7015919022005423E-3,462,6.2964915363439289E-2,0.10925879531040494,4.6293879946965655E-2,8928.4330000000009,1.9930751339965136E-2,4.9930751339965135E-2]
["2019-06-01",6568.4,69384.789999999994,3.4100569917188794E-2,3.6438345810414718E-2,2.3377758932259241E-3,{"$f":"G464+1","v":463},6.7626301537301092E-2,0.11416835916072832,4.6542057623427224E-2,8940.2569999999996,1.9737978216559204E-2,4.9737978216559203E-2]
["2019-07-01",6762.68,71445.23,{"$f":"B466/B465-1","v":2.9577979416600897E-2},{"$f":"C466/C465-1","v":2.9695845443936664E-2},{"$f":"E466-D466","v":1.1786602733576679E-4},464,{"$f":"B466/B454-1","v":8.5103744420781835E-2},{"$f":"C466/C454-1","v":0.13246671522306475},{"$f":"I466-H466","v":4.7362970802282911E-2},8950.9696960000001,1.9020723848287791E-2,4.9020723848287789E-2]
["2019-08-01",6562.09,69822.13,-2.9661317702449397E-2,-2.2718101684325087E-2,6.9432160181243097E-3,465,4.6373582328347984E-2,9.1423551488938104E-2,4.504996916059012E-2,8958.4517599999999,1.8167888527371945E-2,4.8167888527371944E-2]
["2019-09-01",6649.88,71154.27,1.3378359638468895E-2,1.9079051297919536E-2,5.7006916594506407E-3,466,7.8811419079385381E-2,0.1256834378951126,4.6872018815727223E-2,8966.02628,1.7423147855439636E-2,4.7423147855439635E-2]
["2019-10-01",6623.34,70884.56,-3.9910494625466919E-3,-3.7904963398542879E-3,2.00553122692404E-4,467,0.14534171088563141,0.19498012512430751,4.9638414238676098E-2,8973.2653200000004,1.6535986708729133E-2,4.6535986708729132E-2]
["2019-11-01",6799.21,73139.58,2.6553068391476087E-2,3.1812569620238929E-2,5.2595012287628418E-3,468,0.20902092014586127,0.26042506243999641,5.1404142294135147E-2,8980.6423599999998,1.580172653672407E-2,4.5801726536724069E-2]
["2019-12-01",6647.7,71658.649999999994,-2.2283471167973912E-2,-2.0247997048930433E-2,2.0354741190434789E-3,469,0.18773346144090852,0.2377088241181935,4.9975362677284974E-2,8987.1259599999994,1.4989925041983376E-2,4.4989925041983375E-2]
["2020-01-01",6972.7,75160.98,4.8889089459512425E-2,4.8875188131509706E-2,-1.3901328002718927E-5,470,0.19943921696798705,0.24986039859982867,5.0421181631841616E-2,8994.4549299999999,1.3989384201144484E-2,4.3989384201144482E-2]
["2020-02-01",6395.6,69325.210000000006,-8.276564315114654E-2,-7.7643612416974706E-2,5.1220307341718341E-3,471,4.5442657251209662E-2,8.7476621088213857E-2,4.2033963837004196E-2,9001.2362599999997,1.3001239855763957E-2,4.3001239855763956E-2]
["2020-03-01",5029.62,54885.36,-0.21358121208330738,-0.20829147145749727,5.2897406258101132E-3,472,-0.17934669103250234,-0.14530152508601824,3.4045165946484102E-2,9010.1785199999995,1.2333428385176815E-2,4.2333428385176813E-2]
["2020-04-01",5483.19,59837.29,9.0179775012823926E-2,9.022314875952353E-2,4.3373746699604254E-5,473,-0.12660242115323361,-9.0574465627507705E-2,3.6027955525725908E-2,9014.4557399999994,1.1158835554782698E-2,4.1158835554782697E-2]
["2020-05-01",5727.25,62579.59,4.4510585991001772E-2,4.5829281372869568E-2,1.318695381867796E-3,474,-9.8326458641644909E-2,-6.5214627858728558E-2,3.3111830782916352E-2,9015.2583400000003,9.7245888500254729E-3,3.9724588850025472E-2]
["2020-06-01",5858.54,64102.05,2.2923741760880079E-2,2.4328379268704126E-2,1.4046375078240469E-3,475,-0.10807198099993909,-7.61368593895001E-2,3.1935121610438988E-2,9015.9344199999996,8.4647924550715903E-3,3.8464792455071589E-2]
["2020-07-01",5894.1,64488.29,{"$f":"B478/B477-1","v":6.0697716495918819E-3},{"$f":"C478/C477-1","v":6.0253923236464058E-3},{"$f":"E478-D478","v":-4.4379325945476111E-5},476,{"$f":"B478/B466-1","v":-0.12843724677198975},{"$f":"C478/C466-1","v":-9.7374450330693807E-2},{"$f":"I478-H478","v":3.1062796441295948E-2},9016.7536999999993,{"$f":"K478/K466-1","v":7.349371770233537E-3},{"$f":"L478+$M$1","v":3.7349371770233536E-2}]
["2020-08-01",6039.6,66454.73,2.4685702651804364E-2,3.0492977872416782E-2,5.8072752206124179E-3,477,-7.9622498319894985E-2,-4.822826230021926E-2,3.1394236019675725E-2,9017.5917100000006,6.6015815661433219E-3,3.6601581566143321E-2]
["2020-09-01",5799.96,64065.83,-3.9678124379098012E-2,-3.5947779789339163E-2,3.7303445897588494E-3,478,-0.12780982513970174,-9.9620725502489238E-2,2.81890996372125E-2,9018.2379999999994,5.8232842922247841E-3,3.5823284292224783E-2]
["2020-10-01",5908.6,65275.1,1.8731163663197714E-2,1.8875428602111333E-2,1.4426493891361858E-4,479,-0.10791232218185987,-7.9135145933049489E-2,2.8777176248810377E-2,9019.2422700000006,5.123770262038807E-3,3.5123770262038806E-2]
["2020-11-01",6498.6,71951.520000000004,9.9854449446569404E-2,0.10228126804861271,2.4268186020433014E-3,480,-4.4212489392149945E-2,-1.6243735607997745E-2,2.79687537841522E-2,9019.8756699999994,4.3686529790725181E-3,3.4368652979072517E-2]
["2020-12-01",6574.33,72901.02,1.1653279167820774E-2,1.3196385566281332E-2,1.5431063984605586E-3,481,-1.1036899980444326E-2,1.7337334711162056E-2,2.8374234691606381E-2,9020.1070299999992,3.6698128129941665E-3,3.3669812812994165E-2]
["2021-01-01",6595.9,73142.86,3.280942696822331E-3,3.317374708886156E-3,3.643201206382507E-5,482,-5.4039324795273069E-2,-2.6850634464851253E-2,2.7188690330421816E-2,9020.2185200000004,2.8643859133774541E-3,3.2864385913377453E-2]
["2021-02-01",6663.94,74222.48,1.0315499022119701E-2,1.4760429110920681E-2,4.4449300888009802E-3,483,4.1956970417161621E-2,7.0641978581817311E-2,2.868500816465569E-2,9020.1773900000007,2.1042809512925587E-3,3.2104280951292558E-2]
["2021-03-01",6771.86,75926.899999999994,1.6194623601052838E-2,2.2963662760931758E-2,6.7690391598789201E-3,484,0.34639595038989035,0.38337254233187124,3.6976591941980885E-2,9020.3602100000007,1.1300208955240532E-3,3.1130020895524052E-2]
["2021-04-01",7021.5,78734.22,3.6864317927423285E-2,3.6973984187422371E-2,1.0966625999908608E-4,485,0.28055019067367737,0.31580524452227032,3.5255053848592954E-2,9020.6208499999993,6.8391372455733901E-4,3.0683913724557338E-2]
["2021-05-01",7155.63,80551.520000000004,1.9102755821405637E-2,2.3081450479854881E-2,3.9786946584492444E-3,486,0.24940067222488982,0.28718516692103613,3.7784494696146309E-2,9020.97588,6.3420700598570967E-4,3.0634207005985709E-2]
["2021-06-01",7306.48,82366.880000000005,2.1081302415021375E-2,2.2536632455849359E-2,1.4553300408279846E-3,487,0.24715031390073294,0.28493363316773812,3.7783319267005178E-2,9021.2117500000004,5.8533367193680519E-4,3.0585333671936804E-2]
["2021-07-01",7386.45,83277.72,{"$f":"B490/B489-1","v":1.0945078888876747E-2},{"$f":"C490/C489-1","v":1.1058328298947373E-2},{"$f":"E490-D490","v":1.1324941007062606E-4},488,{"$f":"B490/B478-1","v":0.25319387183793962},{"$f":"C490/C478-1","v":0.29136188911196115},{"$f":"I490-H490","v":3.8168017274021526E-2},9021.4817700000003,{"$f":"K490/K478-1","v":5.243649940223083E-4},{"$f":"L490+$M$1","v":3.0524364994022307E-2}]
["2021-08-01",7537.28,85450.4,2.0419822783610542E-2,2.6089571136193257E-2,5.6697483525827153E-3,489,0.24797668719782751,0.2858437616103473,3.7867074412519797E-2,9021.6193999999996,4.4664807739436263E-4,3.0446648077394362E-2]
["2021-09-01",7332.51,83837.98,-2.7167625456397948E-2,-1.8869660060105042E-2,8.2979653962929056E-3,490,0.26423458092814434,0.30862239668166302,4.4387815753518689E-2,9021.6690199999994,3.8045347661030959E-4,3.0380453476610308E-2]
["2021-10-01",7338.35,83921.47,7.9645305632047858E-4,9.9584937518781835E-4,1.9939631886733977E-4,491,0.24197779507836037,0.2856582372144969,4.3680442136136532E-2,9021.5735600000007,2.5847958511482361E-4,3.0258479585114822E-2]
["2021-11-01",7271.91,83475.360000000001,-9.0538063733673901E-3,-5.3158029762824244E-3,3.7380033970849658E-3,492,0.11899639922444827,0.16016117519129547,4.11647759668472E-2,9022.0739699999995,2.4371732831207638E-4,3.0243717328312075E-2]
["2021-12-01",7453.91,85688.02,2.5027812500429736E-2,2.65067440260216E-2,1.4789315255918645E-3,493,0.13379005921515952,0.17540220973588561,4.1612150520726088E-2,9022.4013400000003,2.543550749865009E-4,3.02543550749865E-2]
["2022-01-01",6972.67,80157.429999999993,-6.4562088890260272E-2,-6.4543328227213204E-2,1.8760663047068249E-5,494,5.7121848420988774E-2,9.5902320472565528E-2,3.8780472051576753E-2,9022.8543599999994,2.9221465024975579E-4,3.0292214650249755E-2]
["2022-02-01",7048.17,81830.23,1.0827989851807107E-2,2.0868932549359398E-2,1.0040942697552291E-2,495,5.7658082155601642E-2,0.10249926976301516,4.4841187607413513E-2,9023.3134699999991,3.4767387207645939E-4,3.0347673872076458E-2]
["2022-03-01",7498.42,87474.3,6.3881830319075794E-2,6.8972921131958298E-2,5.0910908128825039E-3,496,0.10729105445180509,0.15208575616810394,4.4794701716298846E-2,9023.61859,3.6122504247515508E-4,3.0361225042475154E-2]
["2022-04-01",7434.88,86742.66,-8.4737851440703782E-3,-8.3640566429225016E-3,1.0972850114787658E-4,497,5.8873460086876106E-2,0.10171485791057555,4.2841397823699445E-2,9022.1770799999995,1.7251916756921837E-4,3.0172519167569217E-2]
["2022-05-01",7200.31,84348.91,-3.1549937591460742E-2,-2.759599486573272E-2,3.9539427257280213E-3,498,6.2440344176544205E-3,4.7142375463554265E-2,4.0898341045899844E-2,9025.3217700000005,4.817538654144915E-4,3.048175386541449E-2]
["2022-06-01",6544.03,76785.88,-9.1146075655076042E-2,-8.9663636435847183E-2,1.4824392192288594E-3,499,-0.10435257470081349,-6.7757817219736838E-2,3.6594757481076656E-2,9029.8570199999995,9.5832691212449639E-4,3.0958326912124495E-2]
["2022-07-01",6933.18,81358.09,{"$f":"B502/B501-1","v":5.9466414426584402E-2},{"$f":"C502/C501-1","v":5.954493195884436E-2},{"$f":"E502-D502","v":7.85175322599585E-5},500,{"$f":"B502/B490-1","v":-6.1365067116138317E-2},{"$f":"C502/C490-1","v":-2.3050943277505787E-2},{"$f":"I502-H502","v":3.831412383863253E-2},9040.94,2.1568773840132671E-3,3.2156877384013266E-2]
["2022-08-01",6975.53,82316.210000000006,6.1083081645074699E-3,1.1776579317434921E-2,5.668271152927451E-3,501,-7.4529538507259963E-2,-3.6678470785391104E-2,3.7851067721868858E-2,9054.9599999999991,3.6956336242692789E-3,3.3695633624269278E-2]
["2022-09-01",6456.54,77134.649999999994,-7.4401515010328989E-2,-6.2947018576292701E-2,1.1454496434036288E-2,502,-0.1194638670796222,-7.9955767064044281E-2,3.9508100015577918E-2,9068.14,5.1510402229320018E-3,3.5151040222932001E-2]
["2022-10-01",6839.51,81734.67,5.9315051095478522E-2,5.9636233521510817E-2,3.2118242603229596E-4,503,-6.7977133824361102E-2,-2.605769417528081E-2,4.1919439649080292E-2,9090.1299999999992,7.5991665471715208E-3,3.759916654717152E-2]
["2022-11-01",7253.36,87039.8,6.0508720653964954E-2,6.4906728075124098E-2,4.3980074211591447E-3,504,-2.5509116586976965E-3,4.2700504675870832E-2,4.5251416334568528E-2,9112.77,1.0052680825005655E-2,4.0052680825005654E-2]
["2022-12-01",7002.62,84173.6,-3.4568806732328206E-2,-3.2929763165816084E-2,1.6390435665121217E-3,505,-6.0544063451262509E-2,-1.7673649128547964E-2,4.2870414322714545E-2,9135.52,1.2537533605216478E-2,4.2537533605216477E-2]
["2023-01-01",7442.71,89465.95,6.2846477461293127E-2,6.2874226598363281E-2,2.7749137070154362E-5,506,6.7411766224416247E-2,0.11612797466186242,4.8716208437446173E-2,9159.81,1.5178748823337918E-2,4.5178748823337916E-2]
["2023-02-01",7218.43,87185.52,-3.0134184994444202E-2,-2.5489362153981454E-2,4.6448228404627478E-3,507,2.4156625053028069E-2,6.544390746549289E-2,4.1287282412464821E-2,9181.81,1.7565224850822014E-2,4.7565224850822013E-2]
["2023-03-01",7132.94,86979.68,-1.1843295564270995E-2,-2.3609425051317467E-3,9.482353059139248E-3,508,-4.8740934756922205E-2,-5.6544607959139181E-3,4.3086473961008287E-2,9207.8799999999992,2.0419902299970705E-2,5.0419902299970704E-2]
["2023-04-01",7263.43,88586.63,1.8293999388751425E-2,1.8475004736738576E-2,1.8100534798715096E-4,509,-2.3060224240337379E-2,2.1257936982794767E-2,4.4318161223132146E-2,9235.92,2.3690836269864013E-2,5.3690836269864012E-2]
["2023-05-01",7047.77,86344.3,-2.9691206496104461E-2,-2.5312284709329225E-2,4.3789217867752361E-3,510,-2.1185198970599894E-2,2.3656381570313023E-2,4.4841580540912918E-2,9263.15,2.6351218943853727E-2,5.6351218943853726E-2]
["2023-06-01",7157.38,87839.46,1.5552437153879772E-2,1.7316255965940996E-2,1.7638188120612242E-3,511,9.3726648563652759E-2,0.14395328932871521,5.0226640765062447E-2,9291.0300000000007,2.8923268598997298E-2,5.8923268598997297E-2]
["2023-07-01",7363.96,90381.95,2.8862516730982613E-2,2.8944736226748091E-2,8.2219495765478712E-5,512,6.2133104866742173E-2,0.11091533736841663,4.8782232501674461E-2,9325.7099999999991,3.149783097775205E-2,6.1497830977752049E-2]
["2023-08-01",7257.98,89691.64,-1.4391713154335517E-2,-7.637697571251767E-3,6.7540155830837501E-3,513,4.0491546878875129E-2,8.9598755822212883E-2,4.9107208943337755E-2,9359.7800000000007,3.3663318225591432E-2,6.3663318225591431E-2]
["2023-09-01",6999.07,87100.78,-3.567245983042111E-2,-2.8886304230806847E-2,6.7861555996142631E-3,514,8.4027977833328604E-2,0.12920431997811632,4.5176342144787718E-2,9391.36,3.5643472641578189E-2,6.5643472641578188E-2]
["2023-10-01",6731.38,83789.95,-3.8246509893457237E-2,-3.8011485086585917E-2,2.350248068713201E-4,515,-1.5809612092094305E-2,2.5145755161182004E-2,4.0955367253276309E-2,9422.7999999999993,3.6596836348875117E-2,6.6596836348875116E-2]
["2023-11-01",7038.97,88032.87,4.5694939224943498E-2,5.0637576463525846E-2,4.942637238582348E-3,{"$f":"G517+1","v":516},-2.9557336186263994E-2,1.1409378238460999E-2,4.0966714424724993E-2,9455.77,3.7639488322431136E-2,6.7639488322431135E-2]
["2023-12-01",7535.92,94385.9,7.0599817871080495E-2,7.2166566874395821E-2,1.5667490033153264E-3,517,7.615720973007245E-2,0.12132426318940848,4.5167053459336026E-2,9490.68,3.8876823650979997E-2,6.8876823650979996E-2]
["2024-01-01",7618.63,95424.47,1.0975434983386156E-2,1.1003444370398574E-2,2.8009387012417619E-5,518,2.3636551739890432E-2,6.6600980596528636E-2,4.2964428856638204E-2,9525.76,3.9951702054955351E-2,6.995170205495535E-2]
["2024-02-01",7651.59,96363.199999999997,4.3262371318728565E-3,9.8374138205850059E-3,5.5111766887121494E-3,519,6.0007508557955003E-2,0.10526610382090973,4.5258595262954726E-2,9558.59,4.1035482110825638E-2,7.1035482110825637E-2]
["2024-03-01",7847.88,99507.55,2.5653491627230407E-2,3.263019492918473E-2,6.9767033019543234E-3,520,0.10023076038772238,0.14403214635878192,4.3801385971059537E-2,9593.68,4.1898895294030902E-2,7.1898895294030901E-2]
["2024-04-01",7617.42,96598.39,-2.9365892444838559E-2,-2.9235570567258451E-2,1.3032187758010849E-4,521,4.8735927791690781E-2,9.0439832737739145E-2,4.1703904946048365E-2,9627.48,4.2395343398383689E-2,7.2395343398383688E-2]
["2024-05-01",7650.57,97420.27,4.351867167623702E-3,8.508216337767216E-3,4.156349170143514E-3,522,8.5530600459436057E-2,0.12827679418328719,4.2746193723851134E-2,9663.5499999999993,4.3225036839519948E-2,7.3225036839519947E-2]
["2024-06-01",7708.24,98312.78,7.5380004365688258E-3,{"$f":"C525/C524-1","v":9.1614404271307404E-3},{"$f":"E525-D525","v":1.6234399905619146E-3},523,7.69639169640286E-2,0.11923251805054358,4.2268601086514979E-2,9697.39,4.3736808513157088E-2,7.3736808513157087E-2]
["2024-07-01",8025.97,102375.4,4.1219526117505456E-2,{"$f":"C526/C525-1","v":4.1323416955557413E-2},{"$f":"E526-D526","v":1.0389083805195654E-4},524,8.9898641491806153E-2,0.13269740252340201,4.2798761031595856E-2,9733.6299999999992,4.3741441670392955E-2,7.3741441670392954E-2]
["2024-08-01",8024.06,102830.7,-2.3797746565212829E-4,4.447357470642288E-3,4.6853349362944163E-3,525,0.10555002907144972,0.14649146787816569,4.0941438806715968E-2,9770.41,4.3871757669517786E-2,7.3871757669517785E-2]
["2024-09-01",8209.27,105991,2.3081831392088192E-2,3.0733039841214671E-2,7.6512084491264787E-3,526,0.17290868643976998,0.21687773634174112,4.3969049901971147E-2,9805.4699999999993,4.4094784993866654E-2,7.4094784993866653E-2]
["2024-10-01",8100.98,104617.9,-1.3191185087102819E-2,-1.2954873526997646E-2,2.3631156010517351E-4,527,0.20346496557912341,0.24857336709235422,4.5108401513230811E-2,9842.18,4.450694061213234E-2,7.4506940612132339E-2]
["2024-11-01",8367.4599999999991,108470.6,3.2894785569153262E-2,3.6826393953615977E-2,3.9316083844627148E-3,528,0.18873357891850628,0.2321602147016224,4.3426635783116119E-2,9877.68,4.4619317094218625E-2,7.4619317094218623E-2]
["2024-12-01",8098.92,105135.1,-3.2093371226154521E-2,-3.0750267814504628E-2,1.343103411649893E-3,529,7.4708861028248696E-2,0.1138856545310265,3.9176793502777807E-2,9914.8799999999992,4.4696481179430592E-2,7.4696481179430591E-2]
["2025-01-01",8460.4,109827.9,4.4633111575370421E-2,4.4635901806342471E-2,2.7902309720495566E-6,530,0.11048836864370615,0.15094063399042179,4.0452265346715643E-2,9952.75,4.4824769887127136E-2,7.4824769887127135E-2]
["2025-02-01",8103.93,105664.2,-4.2133941657604757E-2,-3.7911131870863368E-2,4.2228097867413883E-3,531,5.9117124676047794E-2,9.6520248393577646E-2,3.7403123717529851E-2,9986.49,4.4766016745147574E-2,7.4766016745147573E-2]
["2025-03-01",7782.11,102136,-3.9711596719122721E-2,-3.3390684829866624E-2,6.3209118892560978E-3,532,-8.3806072467978998E-3,2.6414578592277582E-2,3.4795185839075482E-2,10021.14,4.4556416307402369E-2,7.4556416307402368E-2]
["2025-04-01",8060.89,105810.8,3.5823189340680184E-2,3.5979478342601956E-2,1.562890019217722E-4,533,5.8217874293395866E-2,9.5368152616208235E-2,3.7150278322812369E-2,10056.48,4.4559947151279422E-2,7.4559947151279421E-2]
["2025-05-01",8367.18,110251.4,3.7997044991309847E-2,4.1967360609691973E-2,3.9703156183821253E-3,534,9.3667530654578668E-2,0.13170903755450469,3.8041506899926025E-2,10091.01,4.4234261736111558E-2,7.4234261736111556E-2]
["2025-06-01",8474.1,111816.8,1.2778498849074671E-2,1.419845915788831E-2,1.4199603088136392E-3,535,9.9356013824167366E-2,0.13735772704220151,3.8001713218034139E-2,10123.129999999999,4.3902534599515874E-2,7.3902534599515873E-2]
[null,null,null,null,null,null,null,"Total",{"$f":"AVERAGE(I15:I537)","v":0.12655050608817531},{"$f":"AVERAGE(J15:J537)","v":4.7150781257688207E-2}]

{"sheet":"Results","index":5,"n_rows":91,"n_cols":17,"rows_kept":91,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(hide)"]
["Prepared for:",null,{"$f":"Assumptions!B5","v":"{Client Name}"},null,null,null,{"$f":"NOW()","v":"2025-10-02T09:57:56.310"}]
["Prepared by:",null,{"$f":"Assumptions!B6","v":"{Adviser Name}"}]
[null,null,{"$f":"Assumptions!B7","v":"{Adviser Group}"},null,null,null,{"$f":"IF(Assumptions!K19=\"\",\"\",\"    There is a problem with the assumptions you have entered! \")","v":""}]
[null,null,null,null,null,null,null,null,null,"Entry fees",null,null,null,{"$f":"entry_exit_fee","v":0}]
[null,null,null,"Start",{"$f":"\"Each month\"&IF(Gearing_type=2,\"*\",\"\")","v":"Each month"},null,null,null,null,"Franking Level",null,null,null,{"$f":"FrankingLevel","v":0.75}]
[null,null,"Capital",{"$f":"Capital","v":100000},{"$f":"capital_month","v":1000},null,null,null,null,"Reinvestment of income",null,null,null,{"$f":"IF(Reinvest=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Loan",{"$f":"loan","v":100000},{"$f":"Loan_month","v":1000},null,null,null,null,"Annual increase in capital and loan investment",null,null,null,{"$f":"annual_index","v":0}]
[null,null,"Total Invested",{"$f":"SUM(D10:D11)","v":200000},{"$f":"SUM(E10:E11)","v":2000},null,null,null,null,"Maximum loan amount (if applicable)",null,null,null,{"$f":"IF(ISNUMBER(Loan_max),Loan_max,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"Continue investing capital each month if maximum loan reached ?",null,null,null,{"$f":"IF(continue_invest=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Time horizon for projection",null,{"$f":"time_horizon","v":20},"years",null,null,null,"Annualised capital growth",null,null,null,{"$f":"Assumptions!$G$114","v":0}]
[null,null,null,null,null,null,null,null,null,"Annualised income",null,null,null,{"$f":"Assumptions!$H$114","v":0}]
[null,null,null,null,null,null,null,null,null,"Average interest rate",null,null,null,{"$f":"Assumptions!$I$114","v":0}]
[null,null,null,null,null,null,null,null,null,"Average other taxable income",null,null,null,{"$f":"Assumptions!$J$114","v":0}]
[{"$f":"IF(product_type=1,\"Margin Loan Facility\",\"Investment Funds Multiplier\")&\": Annual Cashflows and Portfolio Snapshot\"","v":"Margin Loan Facility: Annual Cashflows and Portfolio Snapshot"},null,null,null,null,null,null,null,null,"Capitalise interest to the loan",null,null,null,{"$f":"IF(capitalise_interest=1,\"Yes\",\"No\")","v":"No"}]
[]
["Year","Gearing ratio","Investment Value start of year","Loan start of year",{"$f":"IF(capitalise_interest=1,\"Interest accrued\",\"Interest payable\")","v":"Interest payable"},"Investment Income","Tax on Investment Income","Own equity contributed","Additional borrowings","Investment value end of year","Loan end of year",{"$f":"IF(Reinvest=1,\"Net income for reinvestment\",\"Net income received\")","v":"Net income for reinvestment"},"Capital Gains Tax if realised","Net Proceeds if realised"]
[1,{"$f":"'Detailed Calcs'!H7","v":0.5},{"$f":"'Detailed Calcs'!F7","v":200000},{"$f":"'Detailed Calcs'!C7","v":100000},{"$f":"'Detailed Calcs'!D7","v":0},{"$f":"'Detailed Calcs'!J7","v":0},{"$f":"'Detailed Calcs'!W7","v":0},{"$f":"'Detailed Calcs'!O7","v":11000},{"$f":"'Detailed Calcs'!P7","v":11000},{"$f":"'Detailed Calcs'!AB7","v":222000},{"$f":"'Detailed Calcs'!AA7","v":111000},{"$f":"'Detailed Calcs'!Y7","v":0},{"$f":"IF(Q21,'Detailed Calcs'!AH7-'Detailed Calcs'!W7,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ7","v":111000},null,null,true]
[{"$f":"IF(ISNUMBER(A21),IF(Q22,A21+1,\"\"),\"\")","v":2},{"$f":"'Detailed Calcs'!H8","v":0.5},{"$f":"'Detailed Calcs'!F8","v":222000},{"$f":"'Detailed Calcs'!C8","v":111000},{"$f":"'Detailed Calcs'!D8","v":0},{"$f":"'Detailed Calcs'!J8","v":0},{"$f":"'Detailed Calcs'!W8","v":0},{"$f":"'Detailed Calcs'!O8","v":12000},{"$f":"'Detailed Calcs'!P8","v":12000},{"$f":"'Detailed Calcs'!AB8","v":246000},{"$f":"'Detailed Calcs'!AA8","v":123000},{"$f":"'Detailed Calcs'!Y8","v":0},{"$f":"IF(Q22,'Detailed Calcs'!AH8-'Detailed Calcs'!W8,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ8","v":123000},null,null,{"$f":"IF(Q21,IF(A21+1>time_horizon,FALSE,TRUE),FALSE)","v":true}]
[{"$f":"IF(ISNUMBER(A22),IF(Q23,A22+1,\"\"),\"\")","v":3},{"$f":"'Detailed Calcs'!H9","v":0.5},{"$f":"'Detailed Calcs'!F9","v":246000},{"$f":"'Detailed Calcs'!C9","v":123000},{"$f":"'Detailed Calcs'!D9","v":0},{"$f":"'Detailed Calcs'!J9","v":0},{"$f":"'Detailed Calcs'!W9","v":0},{"$f":"'Detailed Calcs'!O9","v":12000},{"$f":"'Detailed Calcs'!P9","v":12000},{"$f":"'Detailed Calcs'!AB9","v":270000},{"$f":"'Detailed Calcs'!AA9","v":135000},{"$f":"'Detailed Calcs'!Y9","v":0},{"$f":"IF(Q23,'Detailed Calcs'!AH9-'Detailed Calcs'!W9,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ9","v":135000},null,null,{"$f":"IF(Q22,IF(A22+1>time_horizon,FALSE,TRUE),FALSE)","v":true}]
[4,{"$f":"'Detailed Calcs'!H10","v":0.5},{"$f":"'Detailed Calcs'!F10","v":270000},{"$f":"'Detailed Calcs'!C10","v":135000},{"$f":"'Detailed Calcs'!D10","v":0},{"$f":"'Detailed Calcs'!J10","v":0},{"$f":"'Detailed Calcs'!W10","v":0},{"$f":"'Detailed Calcs'!O10","v":12000},{"$f":"'Detailed Calcs'!P10","v":12000},{"$f":"'Detailed Calcs'!AB10","v":294000},{"$f":"'Detailed Calcs'!AA10","v":147000},{"$f":"'Detailed Calcs'!Y10","v":0},{"$f":"IF(Q24,'Detailed Calcs'!AH10-'Detailed Calcs'!W10,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ10","v":147000},null,null,true]
[5,{"$f":"'Detailed Calcs'!H11","v":0.5},{"$f":"'Detailed Calcs'!F11","v":294000},{"$f":"'Detailed Calcs'!C11","v":147000},{"$f":"'Detailed Calcs'!D11","v":0},{"$f":"'Detailed Calcs'!J11","v":0},{"$f":"'Detailed Calcs'!W11","v":0},{"$f":"'Detailed Calcs'!O11","v":12000},{"$f":"'Detailed Calcs'!P11","v":12000},{"$f":"'Detailed Calcs'!AB11","v":318000},{"$f":"'Detailed Calcs'!AA11","v":159000},{"$f":"'Detailed Calcs'!Y11","v":0},{"$f":"IF(Q25,'Detailed Calcs'!AH11-'Detailed Calcs'!W11,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ11","v":159000},null,null,true]
[6,{"$f":"'Detailed Calcs'!H12","v":0.5},{"$f":"'Detailed Calcs'!F12","v":318000},{"$f":"'Detailed Calcs'!C12","v":159000},{"$f":"'Detailed Calcs'!D12","v":0},{"$f":"'Detailed Calcs'!J12","v":0},{"$f":"'Detailed Calcs'!W12","v":0},{"$f":"'Detailed Calcs'!O12","v":12000},{"$f":"'Detailed Calcs'!P12","v":12000},{"$f":"'Detailed Calcs'!AB12","v":342000},{"$f":"'Detailed Calcs'!AA12","v":171000},{"$f":"'Detailed Calcs'!Y12","v":0},{"$f":"IF(Q26,'Detailed Calcs'!AH12-'Detailed Calcs'!W12,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ12","v":171000},null,null,true]
[7,{"$f":"'Detailed Calcs'!H13","v":0.5},{"$f":"'Detailed Calcs'!F13","v":342000},{"$f":"'Detailed Calcs'!C13","v":171000},{"$f":"'Detailed Calcs'!D13","v":0},{"$f":"'Detailed Calcs'!J13","v":0},{"$f":"'Detailed Calcs'!W13","v":0},{"$f":"'Detailed Calcs'!O13","v":12000},{"$f":"'Detailed Calcs'!P13","v":12000},{"$f":"'Detailed Calcs'!AB13","v":366000},{"$f":"'Detailed Calcs'!AA13","v":183000},{"$f":"'Detailed Calcs'!Y13","v":0},{"$f":"IF(Q27,'Detailed Calcs'!AH13-'Detailed Calcs'!W13,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ13","v":183000},null,null,true]
[8,{"$f":"'Detailed Calcs'!H14","v":0.5},{"$f":"'Detailed Calcs'!F14","v":366000},{"$f":"'Detailed Calcs'!C14","v":183000},{"$f":"'Detailed Calcs'!D14","v":0},{"$f":"'Detailed Calcs'!J14","v":0},{"$f":"'Detailed Calcs'!W14","v":0},{"$f":"'Detailed Calcs'!O14","v":12000},{"$f":"'Detailed Calcs'!P14","v":12000},{"$f":"'Detailed Calcs'!AB14","v":390000},{"$f":"'Detailed Calcs'!AA14","v":195000},{"$f":"'Detailed Calcs'!Y14","v":0},{"$f":"IF(Q28,'Detailed Calcs'!AH14-'Detailed Calcs'!W14,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ14","v":195000},null,null,true]
[9,{"$f":"'Detailed Calcs'!H15","v":0.5},{"$f":"'Detailed Calcs'!F15","v":390000},{"$f":"'Detailed Calcs'!C15","v":195000},{"$f":"'Detailed Calcs'!D15","v":0},{"$f":"'Detailed Calcs'!J15","v":0},{"$f":"'Detailed Calcs'!W15","v":0},{"$f":"'Detailed Calcs'!O15","v":12000},{"$f":"'Detailed Calcs'!P15","v":12000},{"$f":"'Detailed Calcs'!AB15","v":414000},{"$f":"'Detailed Calcs'!AA15","v":207000},{"$f":"'Detailed Calcs'!Y15","v":0},{"$f":"IF(Q29,'Detailed Calcs'!AH15-'Detailed Calcs'!W15,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ15","v":207000},null,null,true]
[10,{"$f":"'Detailed Calcs'!H16","v":0.5},{"$f":"'Detailed Calcs'!F16","v":414000},{"$f":"'Detailed Calcs'!C16","v":207000},{"$f":"'Detailed Calcs'!D16","v":0},{"$f":"'Detailed Calcs'!J16","v":0},{"$f":"'Detailed Calcs'!W16","v":0},{"$f":"'Detailed Calcs'!O16","v":12000},{"$f":"'Detailed Calcs'!P16","v":12000},{"$f":"'Detailed Calcs'!AB16","v":438000},{"$f":"'Detailed Calcs'!AA16","v":219000},{"$f":"'Detailed Calcs'!Y16","v":0},{"$f":"IF(Q30,'Detailed Calcs'!AH16-'Detailed Calcs'!W16,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ16","v":219000},null,null,true]
[11,{"$f":"'Detailed Calcs'!H17","v":0.5},{"$f":"'Detailed Calcs'!F17","v":438000},{"$f":"'Detailed Calcs'!C17","v":219000},{"$f":"'Detailed Calcs'!D17","v":0},{"$f":"'Detailed Calcs'!J17","v":0},{"$f":"'Detailed Calcs'!W17","v":0},{"$f":"'Detailed Calcs'!O17","v":12000},{"$f":"'Detailed Calcs'!P17","v":12000},{"$f":"'Detailed Calcs'!AB17","v":462000},{"$f":"'Detailed Calcs'!AA17","v":231000},{"$f":"'Detailed Calcs'!Y17","v":0},{"$f":"IF(Q31,'Detailed Calcs'!AH17-'Detailed Calcs'!W17,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ17","v":231000},null,null,true]
[12,{"$f":"'Detailed Calcs'!H18","v":0.5},{"$f":"'Detailed Calcs'!F18","v":462000},{"$f":"'Detailed Calcs'!C18","v":231000},{"$f":"'Detailed Calcs'!D18","v":0},{"$f":"'Detailed Calcs'!J18","v":0},{"$f":"'Detailed Calcs'!W18","v":0},{"$f":"'Detailed Calcs'!O18","v":12000},{"$f":"'Detailed Calcs'!P18","v":12000},{"$f":"'Detailed Calcs'!AB18","v":486000},{"$f":"'Detailed Calcs'!AA18","v":243000},{"$f":"'Detailed Calcs'!Y18","v":0},{"$f":"IF(Q32,'Detailed Calcs'!AH18-'Detailed Calcs'!W18,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ18","v":243000},null,null,true]
[13,{"$f":"'Detailed Calcs'!H19","v":0.5},{"$f":"'Detailed Calcs'!F19","v":486000},{"$f":"'Detailed Calcs'!C19","v":243000},{"$f":"'Detailed Calcs'!D19","v":0},{"$f":"'Detailed Calcs'!J19","v":0},{"$f":"'Detailed Calcs'!W19","v":0},{"$f":"'Detailed Calcs'!O19","v":12000},{"$f":"'Detailed Calcs'!P19","v":12000},{"$f":"'Detailed Calcs'!AB19","v":510000},{"$f":"'Detailed Calcs'!AA19","v":255000},{"$f":"'Detailed Calcs'!Y19","v":0},{"$f":"IF(Q33,'Detailed Calcs'!AH19-'Detailed Calcs'!W19,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ19","v":255000},null,null,true]
[14,{"$f":"'Detailed Calcs'!H20","v":0.5},{"$f":"'Detailed Calcs'!F20","v":510000},{"$f":"'Detailed Calcs'!C20","v":255000},{"$f":"'Detailed Calcs'!D20","v":0},{"$f":"'Detailed Calcs'!J20","v":0},{"$f":"'Detailed Calcs'!W20","v":0},{"$f":"'Detailed Calcs'!O20","v":12000},{"$f":"'Detailed Calcs'!P20","v":12000},{"$f":"'Detailed Calcs'!AB20","v":534000},{"$f":"'Detailed Calcs'!AA20","v":267000},{"$f":"'Detailed Calcs'!Y20","v":0},{"$f":"IF(Q34,'Detailed Calcs'!AH20-'Detailed Calcs'!W20,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ20","v":267000},null,null,true]
[15,{"$f":"'Detailed Calcs'!H21","v":0.5},{"$f":"'Detailed Calcs'!F21","v":534000},{"$f":"'Detailed Calcs'!C21","v":267000},{"$f":"'Detailed Calcs'!D21","v":0},{"$f":"'Detailed Calcs'!J21","v":0},{"$f":"'Detailed Calcs'!W21","v":0},{"$f":"'Detailed Calcs'!O21","v":12000},{"$f":"'Detailed Calcs'!P21","v":12000},{"$f":"'Detailed Calcs'!AB21","v":558000},{"$f":"'Detailed Calcs'!AA21","v":279000},{"$f":"'Detailed Calcs'!Y21","v":0},{"$f":"IF(Q35,'Detailed Calcs'!AH21-'Detailed Calcs'!W21,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ21","v":279000},null,null,true]
[16,{"$f":"'Detailed Calcs'!H22","v":0.5},{"$f":"'Detailed Calcs'!F22","v":558000},{"$f":"'Detailed Calcs'!C22","v":279000},{"$f":"'Detailed Calcs'!D22","v":0},{"$f":"'Detailed Calcs'!J22","v":0},{"$f":"'Detailed Calcs'!W22","v":0},{"$f":"'Detailed Calcs'!O22","v":12000},{"$f":"'Detailed Calcs'!P22","v":12000},{"$f":"'Detailed Calcs'!AB22","v":582000},{"$f":"'Detailed Calcs'!AA22","v":291000},{"$f":"'Detailed Calcs'!Y22","v":0},{"$f":"IF(Q36,'Detailed Calcs'!AH22-'Detailed Calcs'!W22,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ22","v":291000},null,null,true]
[17,{"$f":"'Detailed Calcs'!H23","v":0.5},{"$f":"'Detailed Calcs'!F23","v":582000},{"$f":"'Detailed Calcs'!C23","v":291000},{"$f":"'Detailed Calcs'!D23","v":0},{"$f":"'Detailed Calcs'!J23","v":0},{"$f":"'Detailed Calcs'!W23","v":0},{"$f":"'Detailed Calcs'!O23","v":12000},{"$f":"'Detailed Calcs'!P23","v":12000},{"$f":"'Detailed Calcs'!AB23","v":606000},{"$f":"'Detailed Calcs'!AA23","v":303000},{"$f":"'Detailed Calcs'!Y23","v":0},{"$f":"IF(Q37,'Detailed Calcs'!AH23-'Detailed Calcs'!W23,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ23","v":303000},null,null,true]
[18,{"$f":"'Detailed Calcs'!H24","v":0.5},{"$f":"'Detailed Calcs'!F24","v":606000},{"$f":"'Detailed Calcs'!C24","v":303000},{"$f":"'Detailed Calcs'!D24","v":0},{"$f":"'Detailed Calcs'!J24","v":0},{"$f":"'Detailed Calcs'!W24","v":0},{"$f":"'Detailed Calcs'!O24","v":12000},{"$f":"'Detailed Calcs'!P24","v":12000},{"$f":"'Detailed Calcs'!AB24","v":630000},{"$f":"'Detailed Calcs'!AA24","v":315000},{"$f":"'Detailed Calcs'!Y24","v":0},{"$f":"IF(Q38,'Detailed Calcs'!AH24-'Detailed Calcs'!W24,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ24","v":315000},null,null,true]
[19,{"$f":"'Detailed Calcs'!H25","v":0.5},{"$f":"'Detailed Calcs'!F25","v":630000},{"$f":"'Detailed Calcs'!C25","v":315000},{"$f":"'Detailed Calcs'!D25","v":0},{"$f":"'Detailed Calcs'!J25","v":0},{"$f":"'Detailed Calcs'!W25","v":0},{"$f":"'Detailed Calcs'!O25","v":12000},{"$f":"'Detailed Calcs'!P25","v":12000},{"$f":"'Detailed Calcs'!AB25","v":654000},{"$f":"'Detailed Calcs'!AA25","v":327000},{"$f":"'Detailed Calcs'!Y25","v":0},{"$f":"IF(Q39,'Detailed Calcs'!AH25-'Detailed Calcs'!W25,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ25","v":327000},null,null,true]
[20,{"$f":"'Detailed Calcs'!H26","v":0.5},{"$f":"'Detailed Calcs'!F26","v":654000},{"$f":"'Detailed Calcs'!C26","v":327000},{"$f":"'Detailed Calcs'!D26","v":0},{"$f":"'Detailed Calcs'!J26","v":0},{"$f":"'Detailed Calcs'!W26","v":0},{"$f":"'Detailed Calcs'!O26","v":12000},{"$f":"'Detailed Calcs'!P26","v":12000},{"$f":"'Detailed Calcs'!AB26","v":678000},{"$f":"'Detailed Calcs'!AA26","v":339000},{"$f":"'Detailed Calcs'!Y26","v":0},{"$f":"IF(Q40,'Detailed Calcs'!AH26-'Detailed Calcs'!W26,\"\")","v":0},{"$f":"'Detailed Calcs'!AJ26","v":339000},null,null,true]
[]
[]
[]
["Technical Tools:   Gearing Projector"]
[]
["Prepared for:",null,{"$f":"Assumptions!B5","v":"{Client Name}"},null,null,null,{"$f":"NOW()","v":"2025-10-02T09:57:56.310"}]
["Prepared by:",null,{"$f":"Assumptions!B6","v":"{Adviser Name}"}]
[null,null,{"$f":"Assumptions!B7","v":"{Adviser Group}"}]
[null,null,null,null,null,null,null,null,null,"Entry fees",null,null,null,{"$f":"entry_exit_fee","v":0}]
[null,null,null,"Start",{"$f":"\"Each month\"&IF(Gearing_type=2,\"*\",\"\")","v":"Each month"},null,null,null,null,"Franking Level",null,null,null,{"$f":"FrankingLevel","v":0.75}]
[null,null,"Capital",{"$f":"Capital","v":100000},{"$f":"capital_month","v":1000},null,null,null,null,"Reinvestment of income",null,null,null,{"$f":"IF(Reinvest=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Loan",{"$f":"loan","v":100000},{"$f":"Loan_month","v":1000},null,null,null,null,"Annual increase in capital and loan investment",null,null,null,{"$f":"annual_index","v":0}]
[null,null,"Total Invested",{"$f":"SUM(D51:D52)","v":200000},{"$f":"SUM(E51:E52)","v":2000},null,null,null,null,"Maximum loan amount (if applicable)",null,null,null,{"$f":"IF(ISNUMBER(Loan_max),Loan_max,\"\")","v":""}]
[null,null,null,null,null,null,null,null,null,"Continue investing capital each month if maximum loan reached ?",null,null,null,{"$f":"IF(continue_invest=1,\"Yes\",\"No\")","v":"Yes"}]
[null,null,"Time horizon for projection",null,{"$f":"time_horizon","v":20},"years",null,null,null,"Annualised capital growth",null,null,null,{"$f":"Assumptions!$G$114","v":0}]
[null,null,null,null,null,null,null,null,null,"Annualised income",null,null,null,{"$f":"Assumptions!$H$114","v":0}]
[null,null,null,null,null,null,null,null,null,"Average interest rate",null,null,null,{"$f":"Assumptions!$I$114","v":0}]
[null,null,null,null,null,null,null,null,null,"Average other taxable income",null,null,null,{"$f":"Assumptions!$J$114","v":0}]
[null,null,null,null,null,null,null,null,null,"Capitalise interest",null,null,null,{"$f":"IF(capitalise_interest=1,\"Yes\",\"No\")","v":"No"}]
[]
["Geared vs ungeared investment: Portfolio Value and Net Proceeds"]
[]
[]
[null,null,"Ungeared investment",null,null,null,null,"Geared investment"]
["Year",null,"Total Capital contributed","Portfolio value end of year","Net proceeds",{"$f":"IF(Reinvest=1,\"\",\"Net income received in previous years\")","v":""},null,"Total Capital contributed","Total Borrowings","Gross total interest paid","Portfolio value end of year","Net proceeds",{"$f":"IF(Reinvest=1,\"\",\"Net income received in previous years\")","v":""},"Net cashflow from investment"]
[1,null,{"$f":"Capital+'Detailed Calcs'!O31","v":111000},{"$f":"'Detailed Calcs'!AB31","v":111000},{"$f":"'Detailed Calcs'!AJ31","v":111000},null,null,{"$f":"Capital+'Detailed Calcs'!O7","v":111000},{"$f":"loan+'Detailed Calcs'!P7","v":111000},{"$f":"SUM('Detailed Calcs'!D$7:D7)","v":0},{"$f":"'Detailed Calcs'!AB7","v":222000},{"$f":"'Detailed Calcs'!AJ7","v":111000},null,{"$f":"'Detailed Calcs'!X7","v":0},null,null,true]
[{"$f":"IF(ISNUMBER(A66),IF(Q67,A66+1,\"\"),\"\")","v":2},null,{"$f":"IF(Q67,'Detailed Calcs'!O32+C66,\"\")","v":123000},{"$f":"'Detailed Calcs'!AB32","v":123000},{"$f":"'Detailed Calcs'!AJ32","v":123000},{"$f":"IF(Reinvest=2,IF(Q67,SUM('Detailed Calcs'!Y$31:Y31),\"\"),\"\")","v":""},null,{"$f":"IF(Q67,'Detailed Calcs'!O8+H66,\"\")","v":123000},{"$f":"IF(Q67,'Detailed Calcs'!P8+I66,\"\")","v":123000},{"$f":"IF(Q67,SUM('Detailed Calcs'!D$7:D8),\"\")","v":0},{"$f":"'Detailed Calcs'!AB8","v":246000},{"$f":"'Detailed Calcs'!AJ8","v":123000},{"$f":"IF(Reinvest=2,IF(Q67,SUM('Detailed Calcs'!Y$7:Y7),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X8","v":0},null,null,{"$f":"IF(Q66,IF(A66+1>time_horizon,FALSE,TRUE),FALSE)","v":true}]
[3,null,{"$f":"IF(Q68,'Detailed Calcs'!O33+C67,\"\")","v":135000},{"$f":"'Detailed Calcs'!AB33","v":135000},{"$f":"'Detailed Calcs'!AJ33","v":135000},{"$f":"IF(Reinvest=2,IF(Q68,SUM('Detailed Calcs'!Y$31:Y32),\"\"),\"\")","v":""},null,{"$f":"IF(Q68,'Detailed Calcs'!O9+H67,\"\")","v":135000},{"$f":"IF(Q68,'Detailed Calcs'!P9+I67,\"\")","v":135000},{"$f":"IF(Q68,SUM('Detailed Calcs'!D$7:D9),\"\")","v":0},{"$f":"'Detailed Calcs'!AB9","v":270000},{"$f":"'Detailed Calcs'!AJ9","v":135000},{"$f":"IF(Reinvest=2,IF(Q68,SUM('Detailed Calcs'!Y$7:Y8),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X9","v":0},null,null,{"$f":"IF(Q67,IF(A67+1>time_horizon,FALSE,TRUE),FALSE)","v":true}]
[4,null,{"$f":"IF(Q69,'Detailed Calcs'!O34+C68,\"\")","v":147000},{"$f":"'Detailed Calcs'!AB34","v":147000},{"$f":"'Detailed Calcs'!AJ34","v":147000},{"$f":"IF(Reinvest=2,IF(Q69,SUM('Detailed Calcs'!Y$31:Y33),\"\"),\"\")","v":""},null,{"$f":"IF(Q69,'Detailed Calcs'!O10+H68,\"\")","v":147000},{"$f":"IF(Q69,'Detailed Calcs'!P10+I68,\"\")","v":147000},{"$f":"IF(Q69,SUM('Detailed Calcs'!D$7:D10),\"\")","v":0},{"$f":"'Detailed Calcs'!AB10","v":294000},{"$f":"'Detailed Calcs'!AJ10","v":147000},{"$f":"IF(Reinvest=2,IF(Q69,SUM('Detailed Calcs'!Y$7:Y9),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X10","v":0},null,null,true]
[5,null,{"$f":"IF(Q70,'Detailed Calcs'!O35+C69,\"\")","v":159000},{"$f":"'Detailed Calcs'!AB35","v":159000},{"$f":"'Detailed Calcs'!AJ35","v":159000},{"$f":"IF(Reinvest=2,IF(Q70,SUM('Detailed Calcs'!Y$31:Y34),\"\"),\"\")","v":""},null,{"$f":"IF(Q70,'Detailed Calcs'!O11+H69,\"\")","v":159000},{"$f":"IF(Q70,'Detailed Calcs'!P11+I69,\"\")","v":159000},{"$f":"IF(Q70,SUM('Detailed Calcs'!D$7:D11),\"\")","v":0},{"$f":"'Detailed Calcs'!AB11","v":318000},{"$f":"'Detailed Calcs'!AJ11","v":159000},{"$f":"IF(Reinvest=2,IF(Q70,SUM('Detailed Calcs'!Y$7:Y10),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X11","v":0},null,null,true]
[6,null,{"$f":"IF(Q71,'Detailed Calcs'!O36+C70,\"\")","v":171000},{"$f":"'Detailed Calcs'!AB36","v":171000},{"$f":"'Detailed Calcs'!AJ36","v":171000},{"$f":"IF(Reinvest=2,IF(Q71,SUM('Detailed Calcs'!Y$31:Y35),\"\"),\"\")","v":""},null,{"$f":"IF(Q71,'Detailed Calcs'!O12+H70,\"\")","v":171000},{"$f":"IF(Q71,'Detailed Calcs'!P12+I70,\"\")","v":171000},{"$f":"IF(Q71,SUM('Detailed Calcs'!D$7:D12),\"\")","v":0},{"$f":"'Detailed Calcs'!AB12","v":342000},{"$f":"'Detailed Calcs'!AJ12","v":171000},{"$f":"IF(Reinvest=2,IF(Q71,SUM('Detailed Calcs'!Y$7:Y11),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X12","v":0},null,null,true]
[7,null,{"$f":"IF(Q72,'Detailed Calcs'!O37+C71,\"\")","v":183000},{"$f":"'Detailed Calcs'!AB37","v":183000},{"$f":"'Detailed Calcs'!AJ37","v":183000},{"$f":"IF(Reinvest=2,IF(Q72,SUM('Detailed Calcs'!Y$31:Y36),\"\"),\"\")","v":""},null,{"$f":"IF(Q72,'Detailed Calcs'!O13+H71,\"\")","v":183000},{"$f":"IF(Q72,'Detailed Calcs'!P13+I71,\"\")","v":183000},{"$f":"IF(Q72,SUM('Detailed Calcs'!D$7:D13),\"\")","v":0},{"$f":"'Detailed Calcs'!AB13","v":366000},{"$f":"'Detailed Calcs'!AJ13","v":183000},{"$f":"IF(Reinvest=2,IF(Q72,SUM('Detailed Calcs'!Y$7:Y12),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X13","v":0},null,null,true]
[8,null,{"$f":"IF(Q73,'Detailed Calcs'!O38+C72,\"\")","v":195000},{"$f":"'Detailed Calcs'!AB38","v":195000},{"$f":"'Detailed Calcs'!AJ38","v":195000},{"$f":"IF(Reinvest=2,IF(Q73,SUM('Detailed Calcs'!Y$31:Y37),\"\"),\"\")","v":""},null,{"$f":"IF(Q73,'Detailed Calcs'!O14+H72,\"\")","v":195000},{"$f":"IF(Q73,'Detailed Calcs'!P14+I72,\"\")","v":195000},{"$f":"IF(Q73,SUM('Detailed Calcs'!D$7:D14),\"\")","v":0},{"$f":"'Detailed Calcs'!AB14","v":390000},{"$f":"'Detailed Calcs'!AJ14","v":195000},{"$f":"IF(Reinvest=2,IF(Q73,SUM('Detailed Calcs'!Y$7:Y13),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X14","v":0},null,null,true]
[9,null,{"$f":"IF(Q74,'Detailed Calcs'!O39+C73,\"\")","v":207000},{"$f":"'Detailed Calcs'!AB39","v":207000},{"$f":"'Detailed Calcs'!AJ39","v":207000},{"$f":"IF(Reinvest=2,IF(Q74,SUM('Detailed Calcs'!Y$31:Y38),\"\"),\"\")","v":""},null,{"$f":"IF(Q74,'Detailed Calcs'!O15+H73,\"\")","v":207000},{"$f":"IF(Q74,'Detailed Calcs'!P15+I73,\"\")","v":207000},{"$f":"IF(Q74,SUM('Detailed Calcs'!D$7:D15),\"\")","v":0},{"$f":"'Detailed Calcs'!AB15","v":414000},{"$f":"'Detailed Calcs'!AJ15","v":207000},{"$f":"IF(Reinvest=2,IF(Q74,SUM('Detailed Calcs'!Y$7:Y14),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X15","v":0},null,null,true]
[10,null,{"$f":"IF(Q75,'Detailed Calcs'!O40+C74,\"\")","v":219000},{"$f":"'Detailed Calcs'!AB40","v":219000},{"$f":"'Detailed Calcs'!AJ40","v":219000},{"$f":"IF(Reinvest=2,IF(Q75,SUM('Detailed Calcs'!Y$31:Y39),\"\"),\"\")","v":""},null,{"$f":"IF(Q75,'Detailed Calcs'!O16+H74,\"\")","v":219000},{"$f":"IF(Q75,'Detailed Calcs'!P16+I74,\"\")","v":219000},{"$f":"IF(Q75,SUM('Detailed Calcs'!D$7:D16),\"\")","v":0},{"$f":"'Detailed Calcs'!AB16","v":438000},{"$f":"'Detailed Calcs'!AJ16","v":219000},{"$f":"IF(Reinvest=2,IF(Q75,SUM('Detailed Calcs'!Y$7:Y15),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X16","v":0},null,null,true]
[11,null,{"$f":"IF(Q76,'Detailed Calcs'!O41+C75,\"\")","v":231000},{"$f":"'Detailed Calcs'!AB41","v":231000},{"$f":"'Detailed Calcs'!AJ41","v":231000},{"$f":"IF(Reinvest=2,IF(Q76,SUM('Detailed Calcs'!Y$31:Y40),\"\"),\"\")","v":""},null,{"$f":"IF(Q76,'Detailed Calcs'!O17+H75,\"\")","v":231000},{"$f":"IF(Q76,'Detailed Calcs'!P17+I75,\"\")","v":231000},{"$f":"IF(Q76,SUM('Detailed Calcs'!D$7:D17),\"\")","v":0},{"$f":"'Detailed Calcs'!AB17","v":462000},{"$f":"'Detailed Calcs'!AJ17","v":231000},{"$f":"IF(Reinvest=2,IF(Q76,SUM('Detailed Calcs'!Y$7:Y16),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X17","v":0},null,null,true]
[12,null,{"$f":"IF(Q77,'Detailed Calcs'!O42+C76,\"\")","v":243000},{"$f":"'Detailed Calcs'!AB42","v":243000},{"$f":"'Detailed Calcs'!AJ42","v":243000},{"$f":"IF(Reinvest=2,IF(Q77,SUM('Detailed Calcs'!Y$31:Y41),\"\"),\"\")","v":""},null,{"$f":"IF(Q77,'Detailed Calcs'!O18+H76,\"\")","v":243000},{"$f":"IF(Q77,'Detailed Calcs'!P18+I76,\"\")","v":243000},{"$f":"IF(Q77,SUM('Detailed Calcs'!D$7:D18),\"\")","v":0},{"$f":"'Detailed Calcs'!AB18","v":486000},{"$f":"'Detailed Calcs'!AJ18","v":243000},{"$f":"IF(Reinvest=2,IF(Q77,SUM('Detailed Calcs'!Y$7:Y17),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X18","v":0},null,null,true]
[13,null,{"$f":"IF(Q78,'Detailed Calcs'!O43+C77,\"\")","v":255000},{"$f":"'Detailed Calcs'!AB43","v":255000},{"$f":"'Detailed Calcs'!AJ43","v":255000},{"$f":"IF(Reinvest=2,IF(Q78,SUM('Detailed Calcs'!Y$31:Y42),\"\"),\"\")","v":""},null,{"$f":"IF(Q78,'Detailed Calcs'!O19+H77,\"\")","v":255000},{"$f":"IF(Q78,'Detailed Calcs'!P19+I77,\"\")","v":255000},{"$f":"IF(Q78,SUM('Detailed Calcs'!D$7:D19),\"\")","v":0},{"$f":"'Detailed Calcs'!AB19","v":510000},{"$f":"'Detailed Calcs'!AJ19","v":255000},{"$f":"IF(Reinvest=2,IF(Q78,SUM('Detailed Calcs'!Y$7:Y18),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X19","v":0},null,null,true]
[14,null,{"$f":"IF(Q79,'Detailed Calcs'!O44+C78,\"\")","v":267000},{"$f":"'Detailed Calcs'!AB44","v":267000},{"$f":"'Detailed Calcs'!AJ44","v":267000},{"$f":"IF(Reinvest=2,IF(Q79,SUM('Detailed Calcs'!Y$31:Y43),\"\"),\"\")","v":""},null,{"$f":"IF(Q79,'Detailed Calcs'!O20+H78,\"\")","v":267000},{"$f":"IF(Q79,'Detailed Calcs'!P20+I78,\"\")","v":267000},{"$f":"IF(Q79,SUM('Detailed Calcs'!D$7:D20),\"\")","v":0},{"$f":"'Detailed Calcs'!AB20","v":534000},{"$f":"'Detailed Calcs'!AJ20","v":267000},{"$f":"IF(Reinvest=2,IF(Q79,SUM('Detailed Calcs'!Y$7:Y19),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X20","v":0},null,null,true]
[15,null,{"$f":"IF(Q80,'Detailed Calcs'!O45+C79,\"\")","v":279000},{"$f":"'Detailed Calcs'!AB45","v":279000},{"$f":"'Detailed Calcs'!AJ45","v":279000},{"$f":"IF(Reinvest=2,IF(Q80,SUM('Detailed Calcs'!Y$31:Y44),\"\"),\"\")","v":""},null,{"$f":"IF(Q80,'Detailed Calcs'!O21+H79,\"\")","v":279000},{"$f":"IF(Q80,'Detailed Calcs'!P21+I79,\"\")","v":279000},{"$f":"IF(Q80,SUM('Detailed Calcs'!D$7:D21),\"\")","v":0},{"$f":"'Detailed Calcs'!AB21","v":558000},{"$f":"'Detailed Calcs'!AJ21","v":279000},{"$f":"IF(Reinvest=2,IF(Q80,SUM('Detailed Calcs'!Y$7:Y20),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X21","v":0},null,null,true]
[16,null,{"$f":"IF(Q81,'Detailed Calcs'!O46+C80,\"\")","v":291000},{"$f":"'Detailed Calcs'!AB46","v":291000},{"$f":"'Detailed Calcs'!AJ46","v":291000},{"$f":"IF(Reinvest=2,IF(Q81,SUM('Detailed Calcs'!Y$31:Y45),\"\"),\"\")","v":""},null,{"$f":"IF(Q81,'Detailed Calcs'!O22+H80,\"\")","v":291000},{"$f":"IF(Q81,'Detailed Calcs'!P22+I80,\"\")","v":291000},{"$f":"IF(Q81,SUM('Detailed Calcs'!D$7:D22),\"\")","v":0},{"$f":"'Detailed Calcs'!AB22","v":582000},{"$f":"'Detailed Calcs'!AJ22","v":291000},{"$f":"IF(Reinvest=2,IF(Q81,SUM('Detailed Calcs'!Y$7:Y21),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X22","v":0},null,null,true]
[17,null,{"$f":"IF(Q82,'Detailed Calcs'!O47+C81,\"\")","v":303000},{"$f":"'Detailed Calcs'!AB47","v":303000},{"$f":"'Detailed Calcs'!AJ47","v":303000},{"$f":"IF(Reinvest=2,IF(Q82,SUM('Detailed Calcs'!Y$31:Y46),\"\"),\"\")","v":""},null,{"$f":"IF(Q82,'Detailed Calcs'!O23+H81,\"\")","v":303000},{"$f":"IF(Q82,'Detailed Calcs'!P23+I81,\"\")","v":303000},{"$f":"IF(Q82,SUM('Detailed Calcs'!D$7:D23),\"\")","v":0},{"$f":"'Detailed Calcs'!AB23","v":606000},{"$f":"'Detailed Calcs'!AJ23","v":303000},{"$f":"IF(Reinvest=2,IF(Q82,SUM('Detailed Calcs'!Y$7:Y22),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X23","v":0},null,null,true]
[18,null,{"$f":"IF(Q83,'Detailed Calcs'!O48+C82,\"\")","v":315000},{"$f":"'Detailed Calcs'!AB48","v":315000},{"$f":"'Detailed Calcs'!AJ48","v":315000},{"$f":"IF(Reinvest=2,IF(Q83,SUM('Detailed Calcs'!Y$31:Y47),\"\"),\"\")","v":""},null,{"$f":"IF(Q83,'Detailed Calcs'!O24+H82,\"\")","v":315000},{"$f":"IF(Q83,'Detailed Calcs'!P24+I82,\"\")","v":315000},{"$f":"IF(Q83,SUM('Detailed Calcs'!D$7:D24),\"\")","v":0},{"$f":"'Detailed Calcs'!AB24","v":630000},{"$f":"'Detailed Calcs'!AJ24","v":315000},{"$f":"IF(Reinvest=2,IF(Q83,SUM('Detailed Calcs'!Y$7:Y23),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X24","v":0},null,null,true]
[19,null,{"$f":"IF(Q84,'Detailed Calcs'!O49+C83,\"\")","v":327000},{"$f":"'Detailed Calcs'!AB49","v":327000},{"$f":"'Detailed Calcs'!AJ49","v":327000},{"$f":"IF(Reinvest=2,IF(Q84,SUM('Detailed Calcs'!Y$31:Y48),\"\"),\"\")","v":""},null,{"$f":"IF(Q84,'Detailed Calcs'!O25+H83,\"\")","v":327000},{"$f":"IF(Q84,'Detailed Calcs'!P25+I83,\"\")","v":327000},{"$f":"IF(Q84,SUM('Detailed Calcs'!D$7:D25),\"\")","v":0},{"$f":"'Detailed Calcs'!AB25","v":654000},{"$f":"'Detailed Calcs'!AJ25","v":327000},{"$f":"IF(Reinvest=2,IF(Q84,SUM('Detailed Calcs'!Y$7:Y24),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X25","v":0},null,null,true]
[20,null,{"$f":"IF(Q85,'Detailed Calcs'!O50+C84,\"\")","v":339000},{"$f":"'Detailed Calcs'!AB50","v":339000},{"$f":"'Detailed Calcs'!AJ50","v":339000},{"$f":"IF(Reinvest=2,IF(Q85,SUM('Detailed Calcs'!Y$31:Y49),\"\"),\"\")","v":""},null,{"$f":"IF(Q85,'Detailed Calcs'!O26+H84,\"\")","v":339000},{"$f":"IF(Q85,'Detailed Calcs'!P26+I84,\"\")","v":339000},{"$f":"IF(Q85,SUM('Detailed Calcs'!D$7:D26),\"\")","v":0},{"$f":"'Detailed Calcs'!AB26","v":678000},{"$f":"'Detailed Calcs'!AJ26","v":339000},{"$f":"IF(Reinvest=2,IF(Q85,SUM('Detailed Calcs'!Y$7:Y25),\"\"),\"\")","v":""},{"$f":"'Detailed Calcs'!X26","v":0},null,null,true]
[]
[null,null,"Internal rate of return, ungeared investment",null,{"$f":"'Detailed Calcs'!FX3","v":-1.865174681370263E-14},"p.a.",null,"Internal rate of return, geared investment",null,null,null,{"$f":"'Detailed Calcs'!FT3","v":-1.865174681370263E-14},"p.a."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Message if reinvest = no"]
["Table shows the net proceeds if investment was cashed at the end of each year. Net proceeds is cash in hand after allowing for capital gains tax and repayment of loan (includes sales",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Reinvest=1,\"\",\"Reinvestment of income was NOT selected here. In addition to the net proceeds above, the geared and ungeared investor received varying amounts of net income in previous years, as indicated in the column next to net proceeds.\")","v":""}]
["proceeds and current year income less income tax)."]

{"sheet":"Detailed Calcs","index":6,"n_rows":246,"n_cols":196,"rows_kept":246,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR(FT6:FT246,-0.2)","v":-2.2204460492503131E-16},{"$f":"(1+FT1)^12-1","v":-2.6645352591003757E-15}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE8+Loan_month*(1+annual_index)^($A8-1)","v":113000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Internal rate of return cashflows and calculation:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE8+FV(annual_index,$A8-1,,-Loan_month)","v":113000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End of year - income for year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Geared IRR",null,{"$f":"(1+FT5)^12-1","v":-1.865174681370263E-14},null,"Ungeared IRR",null,{"$f":"(1+FX5)^12-1","v":-1.865174681370263E-14}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End of year- tax benefit less R/I of income, if next year included in projection",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cashflows",null,null,null,"Cashflows"]
["Geared",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value","Cashflows invested during month (new loan + new capital amounts - exclude capitalised interest loan increase)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Units purchased (start of month)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Income received on investments made during year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,3,4,5,6,7,8,9,10,11,12,null,"Capitalised interest - end of month",null,null,null,null,null,null,null,null,null,null,null,null,"Capital invested during month - start of month = end of preceding month",null,null,null,null,null,null,null,null,null,null,null,null,"Interest incurred by month",null,null,null,null,null,null,null,null,null,null,null,"Investment income by month",null,null,null,null,null,null,null,null,null,null,null,"Total",null,null,null,null,null,null,null,"End of term: Proceeds, loan repayment, CGT & income tax",null,null,null,null,null,null,"Cashflows for Internal rate of return calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IRR(FT6:FT246,0.00001)","v":-1.5543122344752192E-15},null,null,null,{"$f":"IRR(FX6:FX246,0.00001)","v":-1.5543122344752192E-15},null,null,"Example "]
["Year","Capital start of year","Loan at start of year","Interest payable","Reinvestment ","Total Investment Value Start of year","No. of units start of year","Loan to Investment Ratio","Entry fees","Income Received","Franking Credits","Unit Price start of year","Unit Price end of year","Units purchased over year","Own Equity contributed during year","Additional borrowings during year","Total Invested over year","Other Taxable Income","Total Assessable Income","MTR","Tax + Medicare Levy on total assessable income","Tax + Medicare Levy on Other Income","Tax + ML payable on investment, net of franking credits","Net cashflow from Investment","Funds available for Reinvestment","Capital at end of year","Loan at end of year","Sale of units","Capital Gain net of costs","Gain on units held for less than 12 months","Assessable Capital Gain","Total Taxable Income","Tax + ML","Tax + ML on investment","Profit from investment","Net realised portfolio value end of year after loan repaid",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,"Total Cash invested",null,1,2,3,4,5,6,7,8,9,10,11,12,"Total ","Check Average Price paid for units",1,2,3,4,5,6,7,8,9,10,11,12,"Total ","Check average yield","Loan at start of month 1","start 2","start 3","start 4","start 5","start 6","start 7","start 8","start 9","start 10","start 11","start 12","End of month 12",1,2,3,4,5,6,7,8,9,10,11,12,"Total for year",1,2,3,4,5,6,7,8,9,10,11,12,"Total",1,2,3,4,5,6,7,8,9,10,11,12,1,2,3,4,5,6,7,8,9,10,11,12,"Total",1,2,3,4,5,6,7,8,9,10,11,12,"Year included in projection",null,1,2,3,4,5,6,7,8,9,10,11,12,null,null,0,{"$f":"-Capital","v":-100000},null,null,0,{"$f":"-Capital","v":-100000},null,null,"Months in row years",null,null,null,null,null,null,null,null,null,null,null,null,"Months"]
[1,{"$f":"Capital","v":100000},{"$f":"loan","v":100000},{"$f":"SUM(CE7:CP7)/12*INDEX(interest,A7)","v":0},null,{"$f":"(B7+C7)*(1-entry_exit_fee)","v":200000},{"$f":"F7/L7","v":200000},{"$f":"IF(F7=0,0,C7/F7)","v":0.5},{"$f":"(B7+C7+Q7)*entry_exit_fee","v":0},{"$f":"F7*INDEX(DividendIncome,$A7)+$CC7","v":0},{"$f":"J7*FrankingLevel*Co_tax_rate/(1-Co_tax_rate)","v":0},{"$f":"1","v":1},{"$f":"L7*(1+INDEX(CapitalGain,$A7))","v":1},{"$f":"BO7","v":22000},{"$f":"DQ7","v":11000},{"$f":"BA7-DQ7+DD7","v":11000},{"$f":"BA7","v":22000},{"$f":"INDEX(OTI,$A7)","v":0},{"$f":"-D7+J7+K7+R7","v":0},{"$f":"IF(S7>0,MTR_Y1(S7),0)","v":0},{"$f":"MAX(Tax_Y1(S7),0)+medicare(S7)","v":0},{"$f":"Tax_Y1(R7)+medicare(R7)","v":0},{"$f":"U7-V7-K7","v":0},{"$f":"IF(capitalise_interest=1,0,-D7)+J7-W7","v":0},{"$f":"J7-W7","v":0},{"$f":"B7+SUM(DE7:DP7)","v":111000},{"$f":"CQ7","v":111000},{"$f":"(G7+N7)*M7","v":222000},{"$f":"AB7-Capital-loan-SUM($E$7:E7)-SUM($Q$7:Q7)","v":0},{"$f":"N7*M7-Q7","v":0},{"$f":"AD7+1/2*(AC7-AD7)","v":0},{"$f":"S7+AE7","v":0},{"$f":"MAX(Tax_Y1(AF7),0)+medicare(AF7)","v":0},{"$f":"AG7-V7-K7","v":0},{"$f":"-D7+J7-AH7+AC7","v":0},{"$f":"J7+AB7-AH7-AA7","v":111000},null,null,1,{"$f":"G7","v":200000},0,{"$f":"IF($FC7=1,CF7-CE7-CR7+DF7,\"\")","v":2000},{"$f":"IF($FC7=1,CG7-CF7-CS7+DG7,\"\")","v":2000},{"$f":"IF($FC7=1,CH7-CG7-CT7+DH7,\"\")","v":2000},{"$f":"IF($FC7=1,CI7-CH7-CU7+DI7,\"\")","v":2000},{"$f":"IF($FC7=1,CJ7-CI7-CV7+DJ7,\"\")","v":2000},{"$f":"IF($FC7=1,CK7-CJ7-CW7+DK7,\"\")","v":2000},{"$f":"IF($FC7=1,CL7-CK7-CX7+DL7,\"\")","v":2000},{"$f":"IF($FC7=1,CM7-CL7-CY7+DM7,\"\")","v":2000},{"$f":"IF($FC7=1,CN7-CM7-CZ7+DN7,\"\")","v":2000},{"$f":"IF($FC7=1,CO7-CN7-DA7+DO7,\"\")","v":2000},{"$f":"IF($FC7=1,CP7-CO7-DB7+DP7,\"\")","v":2000},{"$f":"SUM(AO7:AZ7)","v":22000},0,{"$f":"IF($FC7=1,AO7/(IF(Smooth_Fluctuate=1,$L7*(1+INDEX(CapitalGain,$A7))^((BC$6-1)/12),INDEX(hist_index,Start_Ref+$BA7+BC$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")*(1-entry_exit_fee)","v":0},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(BC7:BN7)","v":22000},{"$f":"IF(BO7<>0,BA7/BO7,\"\")","v":1},{"$f":"IF($FC7=1,(1-entry_exit_fee)*AO7*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A7))^((12-BQ$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA7+12,3)/INDEX(hist_index,Start_Ref+$BA7+BQ$6-1,3)-INDEX(hist_index,Start_Ref+$BA7+12,2)/INDEX(hist_index,Start_Ref+$BA7+BQ$6-1,2)),\"\")","v":0},{"$f":"IF($FC7=1,(1-entry_exit_fee)*AP7*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A7))^((12-BR$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA7+12,3)/INDEX(hist_index,Start_Ref+$BA7+BR$6-1,3)-INDEX(hist_index,Start_Ref+$BA7+12,2)/INDEX(hist_index,Start_Ref+$BA7+BR$6-1,2)),\"\")","v":0},{"$f":"IF($FC7=1,(1-entry_exit_fee)*AQ7*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A7))^((12-BS$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA7+12,3)/INDEX(hist_index,Start_Ref+$BA7+BS$6-1,3)-INDEX(hist_index,Start_Ref+$BA7+12,2)/INDEX(hist_index,Start_Ref+$BA7+BS$6-1,2)),\"\")","v":0},{"$f":"IF($FC7=1,(1-entry_exit_fee)*AR7*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A7))^((12-BT$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA7+12,3)/INDEX(hist_index,Start_Ref+$BA7+BT$6-1,3)-INDEX(hist_index,Start_Ref+$BA7+12,2)/INDEX(hist_index,Start_Ref+$BA7+BT$6-1,2)),\"\")","v":0},{"$f":"IF($FC7=1,(1-entry_exit_fee)*AS7*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A7))^((12-BU$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA7+12,3)/INDEX(hist_index,Start_Ref+$BA7+BU$6-1,3)-INDEX(hist_index,Start_Ref+$BA7+12,2)/INDEX(hist_index,Start_Ref+$BA7+BU$6-1,2)),\"\")","v":0},{"$f":"IF($FC7=1,(1-entry_exit_fee)*AT7*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A7))^((12-BV$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA7+12,3)/INDEX(hist_index,Start_Ref+$BA7+BV$6-1,3)-INDEX(hist_index,Start_Ref+$BA7+12,2)/INDEX(hist_index,Start_Ref+$BA7+BV$6-1,2)),\"\")","v":0},{"$f":"IF($FC7=1,(1-entry_exit_fee)*AU7*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A7))^((12-BW$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA7+12,3)/INDEX(hist_index,Start_Ref+$BA7+BW$6-1,3)-INDEX(hist_index,Start_Ref+$BA7+12,2)/INDEX(hist_index,Start_Ref+$BA7+BW$6-1,2)),\"\")","v":0},{"$f":"IF($FC7=1,(1-entry_exit_fee)*AV7*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A7))^((12-BX$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA7+12,3)/INDEX(hist_index,Start_Ref+$BA7+BX$6-1,3)-INDEX(hist_index,Start_Ref+$BA7+12,2)/INDEX(hist_index,Start_Ref+$BA7+BX$6-1,2)),\"\")","v":0},{"$f":"IF($FC7=1,(1-entry_exit_fee)*AW7*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A7))^((12-BY$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA7+12,3)/INDEX(hist_index,Start_Ref+$BA7+BY$6-1,3)-INDEX(hist_index,Start_Ref+$BA7+12,2)/INDEX(hist_index,Start_Ref+$BA7+BY$6-1,2)),\"\")","v":0},{"$f":"IF($FC7=1,(1-entry_exit_fee)*AX7*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A7))^((12-BZ$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA7+12,3)/INDEX(hist_index,Start_Ref+$BA7+BZ$6-1,3)-INDEX(hist_index,Start_Ref+$BA7+12,2)/INDEX(hist_index,Start_Ref+$BA7+BZ$6-1,2)),\"\")","v":0},{"$f":"IF($FC7=1,(1-entry_exit_fee)*AY7*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A7))^((12-CA$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA7+12,3)/INDEX(hist_index,Start_Ref+$BA7+CA$6-1,3)-INDEX(hist_index,Start_Ref+$BA7+12,2)/INDEX(hist_index,Start_Ref+$BA7+CA$6-1,2)),\"\")","v":0},{"$f":"IF($FC7=1,(1-entry_exit_fee)*AZ7*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A7))^((12-CB$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA7+12,3)/INDEX(hist_index,Start_Ref+$BA7+CB$6-1,3)-INDEX(hist_index,Start_Ref+$BA7+12,2)/INDEX(hist_index,Start_Ref+$BA7+CB$6-1,2)),\"\")","v":0},{"$f":"SUM(BQ7:CB7)","v":0},{"$f":"IF(CC7<>0,$CC7/$BA7*2,\"\")","v":""},{"$f":"IF($FC7=1,C7,\"\")","v":100000},{"$f":"IF($FC7=1,CR7+IF(ISNUMBER(Loan_max),MIN(CE7+IF(Gearing_type=2,IF(CF5>=quickstart_month,FV(annual_index,$A7-1,,-Loan_month),0),FV(annual_index,$A7-1,,-Loan_month)),Loan_max),CE7+IF(Gearing_type=2,IF(CF5>=quickstart_month,FV(annual_index,$A7-1,,-Loan_month),0),FV(annual_index,$A7-1,,-Loan_month))),\"\")","v":101000},102000,103000,104000,105000,106000,107000,108000,109000,110000,111000,{"$f":"IF($FC7,CP7+DC7,\"\")","v":111000},{"$f":"IF($FC7=1,IF(capitalise_interest=1,CE7*INDEX(interest,$A7)/12,0),0)","v":0},{"$f":"IF($FC7=1,IF(capitalise_interest=1,CF7*INDEX(interest,$A7)/12,0),0)","v":0},{"$f":"IF($FC7=1,IF(capitalise_interest=1,CG7*INDEX(interest,$A7)/12,0),0)","v":0},{"$f":"IF($FC7=1,IF(capitalise_interest=1,CH7*INDEX(interest,$A7)/12,0),0)","v":0},{"$f":"IF($FC7=1,IF(capitalise_interest=1,CI7*INDEX(interest,$A7)/12,0),0)","v":0},{"$f":"IF($FC7=1,IF(capitalise_interest=1,CJ7*INDEX(interest,$A7)/12,0),0)","v":0},{"$f":"IF($FC7=1,IF(capitalise_interest=1,CK7*INDEX(interest,$A7)/12,0),0)","v":0},{"$f":"IF($FC7=1,IF(capitalise_interest=1,CL7*INDEX(interest,$A7)/12,0),0)","v":0},{"$f":"IF($FC7=1,IF(capitalise_interest=1,CM7*INDEX(interest,$A7)/12,0),0)","v":0},{"$f":"IF($FC7=1,IF(capitalise_interest=1,CN7*INDEX(interest,$A7)/12,0),0)","v":0},{"$f":"IF($FC7=1,IF(capitalise_interest=1,CO7*INDEX(interest,$A7)/12,0),0)","v":0},{"$f":"IF($FC7=1,IF(capitalise_interest=1,CP7*INDEX(interest,$A7)/12,0),0)","v":0},{"$f":"IF($FC7,SUM(CR7:DC7),\"\")","v":0},0,{"$f":"IF($FC7=1,IF(CF7>CE7,capital_month*(1+annual_index)^($A7-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A7-1),0)),0)","v":1000},{"$f":"IF($FC7=1,IF(CG7>CF7,capital_month*(1+annual_index)^($A7-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A7-1),0)),0)","v":1000},{"$f":"IF($FC7=1,IF(CH7>CG7,capital_month*(1+annual_index)^($A7-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A7-1),0)),0)","v":1000},{"$f":"IF($FC7=1,IF(CI7>CH7,capital_month*(1+annual_index)^($A7-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A7-1),0)),0)","v":1000},{"$f":"IF($FC7=1,IF(CJ7>CI7,capital_month*(1+annual_index)^($A7-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A7-1),0)),0)","v":1000},{"$f":"IF($FC7=1,IF(CK7>CJ7,capital_month*(1+annual_index)^($A7-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A7-1),0)),0)","v":1000},{"$f":"IF($FC7=1,IF(CL7>CK7,capital_month*(1+annual_index)^($A7-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A7-1),0)),0)","v":1000},{"$f":"IF($FC7=1,IF(CM7>CL7,capital_month*(1+annual_index)^($A7-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A7-1),0)),0)","v":1000},{"$f":"IF($FC7=1,IF(CN7>CM7,capital_month*(1+annual_index)^($A7-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A7-1),0)),0)","v":1000},{"$f":"IF($FC7=1,IF(CO7>CN7,capital_month*(1+annual_index)^($A7-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A7-1),0)),0)","v":1000},{"$f":"IF($FC7=1,IF(CP7>CO7,capital_month*(1+annual_index)^($A7-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A7-1),0)),0)","v":1000},{"$f":"SUM(DE7:DP7)","v":11000},{"$f":"IF($FC7=1,CE7*INDEX(interest,$A7)/12,0)","v":0},{"$f":"IF($FC7=1,CF7*INDEX(interest,$A7)/12,0)","v":0},{"$f":"IF($FC7=1,CG7*INDEX(interest,$A7)/12,0)","v":0},{"$f":"IF($FC7=1,CH7*INDEX(interest,$A7)/12,0)","v":0},{"$f":"IF($FC7=1,CI7*INDEX(interest,$A7)/12,0)","v":0},{"$f":"IF($FC7=1,CJ7*INDEX(interest,$A7)/12,0)","v":0},{"$f":"IF($FC7=1,CK7*INDEX(interest,$A7)/12,0)","v":0},{"$f":"IF($FC7=1,CL7*INDEX(interest,$A7)/12,0)","v":0},{"$f":"IF($FC7=1,CM7*INDEX(interest,$A7)/12,0)","v":0},{"$f":"IF($FC7=1,CN7*INDEX(interest,$A7)/12,0)","v":0},{"$f":"IF($FC7=1,CO7*INDEX(interest,$A7)/12,0)","v":0},{"$f":"IF($FC7=1,CP7*INDEX(interest,$A7)/12,0)","v":0},{"$f":"IF($FC7,BQ7+$F7*INDEX(DividendIncome,$A7)/12,0)","v":0},{"$f":"IF($FC7,BR7+$F7*INDEX(DividendIncome,$A7)/12,0)","v":0},{"$f":"IF($FC7,BS7+$F7*INDEX(DividendIncome,$A7)/12,0)","v":0},{"$f":"IF($FC7,BT7+$F7*INDEX(DividendIncome,$A7)/12,0)","v":0},{"$f":"IF($FC7,BU7+$F7*INDEX(DividendIncome,$A7)/12,0)","v":0},{"$f":"IF($FC7,BV7+$F7*INDEX(DividendIncome,$A7)/12,0)","v":0},{"$f":"IF($FC7,BW7+$F7*INDEX(DividendIncome,$A7)/12,0)","v":0},{"$f":"IF($FC7,BX7+$F7*INDEX(DividendIncome,$A7)/12,0)","v":0},{"$f":"IF($FC7,BY7+$F7*INDEX(DividendIncome,$A7)/12,0)","v":0},{"$f":"IF($FC7,BZ7+$F7*INDEX(DividendIncome,$A7)/12,0)","v":0},{"$f":"IF($FC7,CA7+$F7*INDEX(DividendIncome,$A7)/12,0)","v":0},{"$f":"IF($FC7,CB7+$F7*INDEX(DividendIncome,$A7)/12,0)","v":0},{"$f":"IF(FC7,SUM(ED7:EO7),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A7=time_horizon,AB7-AA7-AH7,0)+IF(FC8=1,-W7-E8,0)+EP7","v":0},{"$f":"IF(A7>time_horizon,0,1)","v":1},null,{"$f":"-DF7-DR7+CR7","v":-1000},{"$f":"-DG7-DS7+CS7","v":-1000},{"$f":"-DH7-DT7+CT7","v":-1000},{"$f":"-DI7-DU7+CU7","v":-1000},{"$f":"-DJ7-DV7+CV7","v":-1000},{"$f":"-DK7-DW7+CW7","v":-1000},{"$f":"-DL7-DX7+CX7","v":-1000},{"$f":"-DM7-DY7+CY7","v":-1000},{"$f":"-DN7-DZ7+CZ7","v":-1000},{"$f":"-DO7-EA7+DA7","v":-1000},{"$f":"-DP7-EB7+DB7","v":-1000},{"$f":"IF(FC8=1,-DE8,0)-EC7+DC7+FB7","v":-1000},null,null,1,{"$f":"FE7","v":-1000},null,null,1,{"$f":"FE31","v":-1000},null,null,1,2,3,4,5,6,7,8,9,10,11,12,null,{"$f":"GA7","v":1}]
[2,{"$f":"IF($FC8=1,Z7,\"\")","v":111000},{"$f":"IF($FC8=1,AA7,\"\")","v":111000},{"$f":"IF($FC8=1,SUM(CE8:CP8)/12*INDEX(interest,A8),\"\")","v":0},{"$f":"IF($FC8=1,IF(Reinvest=1,Y7,0),\"\")","v":0},{"$f":"IF($FC8=1,G8*L8,\"\")","v":222000},{"$f":"IF($FC8=1,G7+E8/L8*(1-entry_exit_fee)+N7,\"\")","v":222000},{"$f":"IF($FC8=1,IF(F8=0,0,C8/F8),\"\")","v":0.5},{"$f":"IF(FC8=1,(E8+Q8)*entry_exit_fee,\"\")","v":0},{"$f":"IF($FC8=1,F8*INDEX(DividendIncome,$A8)+$CC8,\"\")","v":0},{"$f":"IF($FC8=1,J8*FrankingLevel*Co_tax_rate/(1-Co_tax_rate),\"\")","v":0},{"$f":"IF($FC8=1,M7,\"\")","v":1},{"$f":"IF($FC8=1,L8*(1+INDEX(CapitalGain,$A8)),\"\")","v":1},{"$f":"IF(FC8=1,BO8,\"\")","v":24000},{"$f":"IF(FC8=1,DQ8,\"\")","v":12000},{"$f":"IF(FC8=1,BA8-DQ8+DD8,\"\")","v":12000},{"$f":"IF(FC8=1,BA8,\"\")","v":24000},{"$f":"IF(FC8=1,INDEX(OTI,$A8),\"\")","v":0},{"$f":"IF(FC8=1,-D8+J8+K8+R8,\"\")","v":0},{"$f":"IF(FC8=1,IF(S8>0,MTR_Y2(S8),0),\"\")","v":0},{"$f":"IF(FC8=1,MAX(Tax_Y2(S8),0)+medicare(S8),\"\")","v":0},{"$f":"IF(FC8=1,Tax_Y2(R8)+medicare(R8),\"\")","v":0},{"$f":"IF(FC8=1,U8-V8-K8,\"\")","v":0},{"$f":"IF($FC8,IF(capitalise_interest=1,0,-D8)+J8-W8,\"\")","v":0},{"$f":"IF(FC8=1,J8-W8,\"\")","v":0},{"$f":"IF(FC8=1,Z7+SUM(DE8:DP8),\"\")","v":123000},{"$f":"IF($FC8,CQ8,\"\")","v":123000},{"$f":"IF(FC8=1,(G8+N8)*M8,\"\")","v":246000},{"$f":"IF(FC8=1,AB8-Capital-loan-SUM($E$7:E8)-SUM($Q$7:Q8),\"\")","v":0},{"$f":"IF(FC8=1,N8*M8-Q8,\"\")","v":0},{"$f":"IF(FC8=1,AD8+1/2*(AC8-AD8),\"\")","v":0},{"$f":"IF(FC8=1,S8+AE8,\"\")","v":0},{"$f":"IF(FC8=1,MAX(Tax_Y2(AF8),0)+medicare(AF8),\"\")","v":0},{"$f":"IF(FC8=1,AG8-V8-K8,\"\")","v":0},{"$f":"IF(FC8=1,-D8+J8-AH8+AC8,\"\")","v":0},{"$f":"IF(FC8=1,J8+AB8-AH8-AA8,\"\")","v":123000},null,null,2,222000,{"$f":"IF($FC8=1,CE8-CQ7+DE8,\"\")","v":2000},{"$f":"IF($FC8=1,CF8-CE8-CR8+DF8,\"\")","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(AO8:AZ8)","v":24000},12,{"$f":"IF($FC8=1,(1-entry_exit_fee)*AO8/(IF(Smooth_Fluctuate=1,$L8*(1+INDEX(CapitalGain,$A8))^((BC$6-1)/12),INDEX(hist_index,Start_Ref+$BA8+BC$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":2000},{"$f":"IF($FC8=1,(1-entry_exit_fee)*AP8/(IF(Smooth_Fluctuate=1,$L8*(1+INDEX(CapitalGain,$A8))^((BD$6-1)/12),INDEX(hist_index,Start_Ref+$BA8+BD$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":2000},{"$f":"IF($FC8=1,(1-entry_exit_fee)*AQ8/(IF(Smooth_Fluctuate=1,$L8*(1+INDEX(CapitalGain,$A8))^((BE$6-1)/12),INDEX(hist_index,Start_Ref+$BA8+BE$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":2000},{"$f":"IF($FC8=1,(1-entry_exit_fee)*AR8/(IF(Smooth_Fluctuate=1,$L8*(1+INDEX(CapitalGain,$A8))^((BF$6-1)/12),INDEX(hist_index,Start_Ref+$BA8+BF$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":2000},{"$f":"IF($FC8=1,(1-entry_exit_fee)*AS8/(IF(Smooth_Fluctuate=1,$L8*(1+INDEX(CapitalGain,$A8))^((BG$6-1)/12),INDEX(hist_index,Start_Ref+$BA8+BG$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":2000},{"$f":"IF($FC8=1,(1-entry_exit_fee)*AT8/(IF(Smooth_Fluctuate=1,$L8*(1+INDEX(CapitalGain,$A8))^((BH$6-1)/12),INDEX(hist_index,Start_Ref+$BA8+BH$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":2000},{"$f":"IF($FC8=1,(1-entry_exit_fee)*AU8/(IF(Smooth_Fluctuate=1,$L8*(1+INDEX(CapitalGain,$A8))^((BI$6-1)/12),INDEX(hist_index,Start_Ref+$BA8+BI$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":2000},{"$f":"IF($FC8=1,(1-entry_exit_fee)*AV8/(IF(Smooth_Fluctuate=1,$L8*(1+INDEX(CapitalGain,$A8))^((BJ$6-1)/12),INDEX(hist_index,Start_Ref+$BA8+BJ$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":2000},{"$f":"IF($FC8=1,(1-entry_exit_fee)*AW8/(IF(Smooth_Fluctuate=1,$L8*(1+INDEX(CapitalGain,$A8))^((BK$6-1)/12),INDEX(hist_index,Start_Ref+$BA8+BK$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":2000},{"$f":"IF($FC8=1,(1-entry_exit_fee)*AX8/(IF(Smooth_Fluctuate=1,$L8*(1+INDEX(CapitalGain,$A8))^((BL$6-1)/12),INDEX(hist_index,Start_Ref+$BA8+BL$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":2000},{"$f":"IF($FC8=1,(1-entry_exit_fee)*AY8/(IF(Smooth_Fluctuate=1,$L8*(1+INDEX(CapitalGain,$A8))^((BM$6-1)/12),INDEX(hist_index,Start_Ref+$BA8+BM$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":2000},{"$f":"IF($FC8=1,(1-entry_exit_fee)*AZ8/(IF(Smooth_Fluctuate=1,$L8*(1+INDEX(CapitalGain,$A8))^((BN$6-1)/12),INDEX(hist_index,Start_Ref+$BA8+BN$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":2000},{"$f":"SUM(BC8:BN8)","v":24000},{"$f":"IF(BO8<>0,BA8/BO8,\"\")","v":1},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ8:CB8)","v":0},{"$f":"IF(CC8<>0,$CC8/$BA8*2,\"\")","v":""},{"$f":"IF($FC8=1,IF(ISNUMBER(Loan_max),MIN(CQ7+Loan_month*(1+annual_index)^($A8-1),Loan_max),CQ7+Loan_month*(1+annual_index)^($A8-1)),\"\")","v":112000},{"$f":"IF($FC8=1,CR8+IF(ISNUMBER(Loan_max),MIN(CE8+FV(annual_index,$A8-1,,-Loan_month),Loan_max),CE8+FV(annual_index,$A8-1,,-Loan_month)),\"\")","v":113000},{"$f":"IF($FC8=1,CS8+IF(ISNUMBER(Loan_max),MIN(CF8+FV(annual_index,$A8-1,,-Loan_month),Loan_max),CF8+FV(annual_index,$A8-1,,-Loan_month)),\"\")","v":114000},{"$f":"IF($FC8=1,CT8+IF(ISNUMBER(Loan_max),MIN(CG8+FV(annual_index,$A8-1,,-Loan_month),Loan_max),CG8+FV(annual_index,$A8-1,,-Loan_month)),\"\")","v":115000},{"$f":"IF($FC8=1,CU8+IF(ISNUMBER(Loan_max),MIN(CH8+FV(annual_index,$A8-1,,-Loan_month),Loan_max),CH8+FV(annual_index,$A8-1,,-Loan_month)),\"\")","v":116000},{"$f":"IF($FC8=1,CV8+IF(ISNUMBER(Loan_max),MIN(CI8+FV(annual_index,$A8-1,,-Loan_month),Loan_max),CI8+FV(annual_index,$A8-1,,-Loan_month)),\"\")","v":117000},{"$f":"IF($FC8=1,CW8+IF(ISNUMBER(Loan_max),MIN(CJ8+FV(annual_index,$A8-1,,-Loan_month),Loan_max),CJ8+FV(annual_index,$A8-1,,-Loan_month)),\"\")","v":118000},{"$f":"IF($FC8=1,CX8+IF(ISNUMBER(Loan_max),MIN(CK8+FV(annual_index,$A8-1,,-Loan_month),Loan_max),CK8+FV(annual_index,$A8-1,,-Loan_month)),\"\")","v":119000},{"$f":"IF($FC8=1,CY8+IF(ISNUMBER(Loan_max),MIN(CL8+FV(annual_index,$A8-1,,-Loan_month),Loan_max),CL8+FV(annual_index,$A8-1,,-Loan_month)),\"\")","v":120000},{"$f":"IF($FC8=1,CZ8+IF(ISNUMBER(Loan_max),MIN(CM8+FV(annual_index,$A8-1,,-Loan_month),Loan_max),CM8+FV(annual_index,$A8-1,,-Loan_month)),\"\")","v":121000},{"$f":"IF($FC8=1,DA8+IF(ISNUMBER(Loan_max),MIN(CN8+FV(annual_index,$A8-1,,-Loan_month),Loan_max),CN8+FV(annual_index,$A8-1,,-Loan_month)),\"\")","v":122000},{"$f":"IF($FC8=1,DB8+IF(ISNUMBER(Loan_max),MIN(CO8+FV(annual_index,$A8-1,,-Loan_month),Loan_max),CO8+FV(annual_index,$A8-1,,-Loan_month)),\"\")","v":123000},{"$f":"IF($FC8,CP8+DC8,\"\")","v":123000},{"$f":"IF($FC8=1,IF(capitalise_interest=1,CE8*INDEX(interest,$A8)/12,0),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($FC8,SUM(CR8:DC8),\"\")","v":0},{"$f":"IF($FC8=1,IF(CE8>CP7,capital_month*(1+annual_index)^($A8-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A8-1),0)),0)","v":1000},{"$f":"IF($FC8=1,IF(CF8>CE8,capital_month*(1+annual_index)^($A8-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A8-1),0)),0)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"SUM(DE8:DP8)","v":12000},{"$f":"IF($FC8=1,CE8*INDEX(interest,$A8)/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($FC8,BQ8+$F8*INDEX(DividendIncome,$A8)/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A8=time_horizon,AB8-AA8-AH8,0)+IF(FC9=1,-W8-E9,0)+EP8","v":0},{"$f":"IF(A8>time_horizon,0,1)","v":1},null,{"$f":"-DF8-DR8+CR8","v":-1000},-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,{"$f":"IF(FC9=1,-DE9,0)-EC8+DC8+FB8","v":-1000},null,null,2,{"$f":"FF7","v":-1000},null,null,2,{"$f":"FF31","v":-1000},null,null,{"$f":"GA7+12","v":13},{"$f":"GB7+12","v":14},{"$f":"GC7+12","v":15},{"$f":"GD7+12","v":16},{"$f":"GE7+12","v":17},{"$f":"GF7+12","v":18},{"$f":"GG7+12","v":19},{"$f":"GH7+12","v":20},{"$f":"GI7+12","v":21},{"$f":"GJ7+12","v":22},{"$f":"GK7+12","v":23},{"$f":"GL7+12","v":24},null,{"$f":"GB7","v":2}]
[3,123000,123000,0,0,246000,246000,{"$f":"IF($FC9=1,IF(F9=0,0,C9/F9),\"\")","v":0.5},0,0,0,1,1,24000,{"$f":"IF(FC9=1,DQ9,\"\")","v":12000},{"$f":"IF(FC9=1,BA9-DQ9+DD9,\"\")","v":12000},24000,0,0,{"$f":"IF(FC9=1,IF(S9>0,MTR_Y2(S9),0),\"\")","v":0},0,0,0,{"$f":"IF($FC9,IF(capitalise_interest=1,0,-D9)+J9-W9,\"\")","v":0},0,135000,{"$f":"IF($FC9,CQ9,\"\")","v":135000},270000,{"$f":"IF(FC9=1,AB9-Capital-loan-SUM($E$7:E9)-SUM($Q$7:Q9),\"\")","v":0},0,0,0,0,0,0,135000,null,null,3,246000,{"$f":"IF($FC9=1,CE9-CQ8+DE9,\"\")","v":2000},2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,24,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",{"$f":"IF($FC9=1,IF(ISNUMBER(Loan_max),MIN(CQ8+Loan_month*(1+annual_index)^($A9-1),Loan_max),CQ8+Loan_month*(1+annual_index)^($A9-1)),\"\")","v":124000},125000,126000,127000,128000,129000,130000,131000,132000,133000,134000,135000,135000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF($FC9=1,IF(CE9>CP8,capital_month*(1+annual_index)^($A9-1),IF(continue_invest=1,capital_month*(1+annual_index)^($A9-1),0)),0)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,3,{"$f":"FG7","v":-1000},null,null,3,{"$f":"FG31","v":-1000},null,null,{"$f":"GA8+12","v":25},26,27,28,29,30,31,32,33,34,35,36,null,{"$f":"GC7","v":3}]
[4,135000,135000,0,0,270000,270000,{"$f":"IF($FC10=1,IF(F10=0,0,C10/F10),\"\")","v":0.5},0,0,0,1,1,24000,12000,12000,24000,0,0,{"$f":"IF(FC10=1,IF(S10>0,MTR_Y2(S10),0),\"\")","v":0},0,0,0,0,0,147000,147000,294000,{"$f":"IF(FC10=1,AB10-Capital-loan-SUM($E$7:E10)-SUM($Q$7:Q10),\"\")","v":0},0,0,0,0,0,0,147000,null,null,4,270000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,36,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",136000,137000,138000,139000,140000,141000,142000,143000,144000,145000,146000,147000,147000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,4,{"$f":"FH7","v":-1000},null,null,4,{"$f":"FH31","v":-1000},null,null,37,38,39,40,41,42,43,44,45,46,47,48,null,{"$f":"GD7","v":4}]
[5,147000,147000,0,0,294000,294000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,159000,159000,318000,{"$f":"IF(FC11=1,AB11-Capital-loan-SUM($E$7:E11)-SUM($Q$7:Q11),\"\")","v":0},0,0,0,0,0,0,159000,null,null,5,294000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,48,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",148000,149000,150000,151000,152000,153000,154000,155000,156000,157000,158000,159000,159000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,5,{"$f":"FI7","v":-1000},null,null,5,{"$f":"FI31","v":-1000},null,null,49,50,51,52,53,54,55,56,57,58,59,60,null,{"$f":"GE7","v":5}]
[6,159000,159000,0,0,318000,318000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,171000,171000,342000,{"$f":"IF(FC12=1,AB12-Capital-loan-SUM($E$7:E12)-SUM($Q$7:Q12),\"\")","v":0},0,0,0,0,0,0,171000,null,null,6,318000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,60,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",160000,161000,162000,163000,164000,165000,166000,167000,168000,169000,170000,171000,171000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,6,{"$f":"FJ7","v":-1000},null,null,6,{"$f":"FJ31","v":-1000},null,null,61,62,63,64,65,66,67,68,69,70,71,72,null,{"$f":"GF7","v":6}]
[7,171000,171000,0,0,342000,342000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,183000,183000,366000,{"$f":"IF(FC13=1,AB13-Capital-loan-SUM($E$7:E13)-SUM($Q$7:Q13),\"\")","v":0},0,0,0,0,0,0,183000,null,null,7,342000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,72,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",172000,173000,174000,175000,176000,177000,178000,179000,180000,181000,182000,183000,183000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,7,{"$f":"FK7","v":-1000},null,null,7,{"$f":"FK31","v":-1000},null,null,73,74,75,76,77,78,79,80,81,82,83,84,null,{"$f":"GG7","v":7}]
[8,183000,183000,0,0,366000,366000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,195000,195000,390000,{"$f":"IF(FC14=1,AB14-Capital-loan-SUM($E$7:E14)-SUM($Q$7:Q14),\"\")","v":0},0,0,0,0,0,0,195000,null,null,8,366000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,84,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",184000,185000,186000,187000,188000,189000,190000,191000,192000,193000,194000,195000,195000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,8,{"$f":"FL7","v":-1000},null,null,8,{"$f":"FL31","v":-1000},null,null,85,86,87,88,89,90,91,92,93,94,95,96,null,{"$f":"GH7","v":8}]
[9,195000,195000,0,0,390000,390000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,207000,207000,414000,{"$f":"IF(FC15=1,AB15-Capital-loan-SUM($E$7:E15)-SUM($Q$7:Q15),\"\")","v":0},0,0,0,0,0,0,207000,null,null,9,390000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,96,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",196000,197000,198000,199000,200000,201000,202000,203000,204000,205000,206000,207000,207000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,9,{"$f":"FM7","v":-1000},null,null,9,{"$f":"FM31","v":-1000},null,null,97,98,99,100,101,102,103,104,105,106,107,108,null,{"$f":"GI7","v":9}]
[10,207000,207000,0,0,414000,414000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,219000,219000,438000,{"$f":"IF(FC16=1,AB16-Capital-loan-SUM($E$7:E16)-SUM($Q$7:Q16),\"\")","v":0},0,0,0,0,0,0,219000,null,null,10,414000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(AO16:AZ16)","v":24000},97,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,{"$f":"SUM(BC16:BN16)","v":24000},1,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ16:CB16)","v":0},"",208000,209000,210000,211000,212000,213000,214000,215000,216000,217000,218000,219000,219000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,10,{"$f":"FN7","v":-1000},null,null,10,{"$f":"FN31","v":-1000},null,null,109,110,111,112,113,114,115,116,117,118,119,120,null,{"$f":"GJ7","v":10}]
[11,219000,219000,0,0,438000,438000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,231000,231000,462000,{"$f":"IF(FC17=1,AB17-Capital-loan-SUM($E$7:E17)-SUM($Q$7:Q17),\"\")","v":0},0,0,0,0,0,0,231000,null,null,11,438000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,98,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",220000,221000,222000,223000,224000,225000,226000,227000,228000,229000,230000,231000,231000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,11,{"$f":"FO7","v":-1000},null,null,11,{"$f":"FO31","v":-1000},null,null,121,122,123,124,125,126,127,128,129,130,131,132,null,{"$f":"GK7","v":11}]
[12,231000,231000,0,0,462000,462000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,243000,243000,486000,{"$f":"IF(FC18=1,AB18-Capital-loan-SUM($E$7:E18)-SUM($Q$7:Q18),\"\")","v":0},0,0,0,0,0,0,243000,null,null,12,462000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,99,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",232000,233000,234000,235000,236000,237000,238000,239000,240000,241000,242000,243000,243000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,12,{"$f":"FP7","v":-1000},null,null,12,{"$f":"FP31","v":-1000},null,null,133,134,135,136,137,138,139,140,141,142,143,144,null,{"$f":"GL7","v":12}]
[13,243000,243000,0,0,486000,486000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,255000,255000,510000,{"$f":"IF(FC19=1,AB19-Capital-loan-SUM($E$7:E19)-SUM($Q$7:Q19),\"\")","v":0},0,0,0,0,0,0,255000,null,null,13,486000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,100,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",244000,245000,246000,247000,248000,249000,250000,251000,252000,253000,254000,255000,255000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,13,{"$f":"FE8","v":-1000},null,null,13,{"$f":"FE32","v":-1000},null,null,145,146,147,148,149,150,151,152,153,154,155,156,null,{"$f":"GA8","v":13}]
[14,255000,255000,0,0,510000,510000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,267000,267000,534000,{"$f":"IF(FC20=1,AB20-Capital-loan-SUM($E$7:E20)-SUM($Q$7:Q20),\"\")","v":0},0,0,0,0,0,0,267000,null,null,14,510000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,101,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",256000,257000,258000,259000,260000,261000,262000,263000,264000,265000,266000,267000,267000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,14,{"$f":"FF8","v":-1000},null,null,14,{"$f":"FF32","v":-1000},null,null,157,158,159,160,161,162,163,164,165,166,167,168,null,{"$f":"GB8","v":14}]
[15,267000,267000,0,0,534000,534000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,279000,279000,558000,{"$f":"IF(FC21=1,AB21-Capital-loan-SUM($E$7:E21)-SUM($Q$7:Q21),\"\")","v":0},0,0,0,0,0,0,279000,null,null,15,534000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,102,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",268000,269000,270000,271000,272000,273000,274000,275000,276000,277000,278000,279000,279000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,15,{"$f":"FG8","v":-1000},null,null,15,{"$f":"FG32","v":-1000},null,null,169,170,171,172,173,174,175,176,177,178,179,180,null,{"$f":"GC8","v":15}]
[16,279000,279000,0,0,558000,558000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,291000,291000,582000,{"$f":"IF(FC22=1,AB22-Capital-loan-SUM($E$7:E22)-SUM($Q$7:Q22),\"\")","v":0},0,0,0,0,0,0,291000,null,null,16,558000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,103,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",280000,281000,282000,283000,284000,285000,286000,287000,288000,289000,290000,291000,291000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,16,{"$f":"FH8","v":-1000},null,null,16,{"$f":"FH32","v":-1000},null,null,181,182,183,184,185,186,187,188,189,190,191,192,null,{"$f":"GD8","v":16}]
[17,291000,291000,0,0,582000,582000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,303000,303000,606000,{"$f":"IF(FC23=1,AB23-Capital-loan-SUM($E$7:E23)-SUM($Q$7:Q23),\"\")","v":0},0,0,0,0,0,0,303000,null,null,17,582000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,104,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",292000,293000,294000,295000,296000,297000,298000,299000,300000,301000,302000,303000,303000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,17,{"$f":"FI8","v":-1000},null,null,17,{"$f":"FI32","v":-1000},null,null,193,194,195,196,197,198,199,200,201,202,203,204,null,{"$f":"GE8","v":17}]
[18,303000,303000,0,0,606000,606000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,315000,315000,630000,{"$f":"IF(FC24=1,AB24-Capital-loan-SUM($E$7:E24)-SUM($Q$7:Q24),\"\")","v":0},0,0,0,0,0,0,315000,null,null,18,606000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,105,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",304000,305000,306000,307000,308000,309000,310000,311000,312000,313000,314000,315000,315000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,18,{"$f":"FJ8","v":-1000},null,null,18,{"$f":"FJ32","v":-1000},null,null,205,206,207,208,209,210,211,212,213,214,215,216,null,{"$f":"GF8","v":18}]
[19,315000,315000,0,0,630000,630000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,327000,327000,654000,{"$f":"IF(FC25=1,AB25-Capital-loan-SUM($E$7:E25)-SUM($Q$7:Q25),\"\")","v":0},0,0,0,0,0,0,327000,null,null,19,630000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,106,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",316000,317000,318000,319000,320000,321000,322000,323000,324000,325000,326000,327000,327000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,19,{"$f":"FK8","v":-1000},null,null,19,{"$f":"FK32","v":-1000},null,null,217,218,219,220,221,222,223,224,225,226,227,228,null,{"$f":"GG8","v":19}]
[20,327000,327000,0,0,654000,654000,0.5,0,0,0,1,1,24000,12000,12000,24000,0,0,0,0,0,0,0,0,339000,339000,678000,{"$f":"IF(FC26=1,AB26-Capital-loan-SUM($E$7:E26)-SUM($Q$7:Q26),\"\")","v":0},0,0,0,0,0,0,339000,null,null,20,654000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,107,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,2000,24000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",328000,329000,330000,331000,332000,333000,334000,335000,336000,337000,338000,339000,339000,0,0,0,0,0,0,0,0,0,0,0,0,0,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,339000,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,339000,null,null,20,{"$f":"FL8","v":-1000},null,null,20,{"$f":"FL32","v":-1000},null,null,229,230,231,232,233,234,235,236,237,238,239,240,null,{"$f":"GH8","v":20}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,{"$f":"FM8","v":-1000},null,null,21,{"$f":"FM32","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI8","v":21}]
[null,null,null,{"$f":"SUM(D7:D26)","v":0},{"$f":"SUM(E7:E26)","v":0},null,null,null,0,0,0,null,null,478000,239000,239000,478000,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,{"$f":"FN8","v":-1000},null,null,22,{"$f":"FN32","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ8","v":22}]
["Ungeared",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value","Cashflows invested during month (new capital amounts)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Units purchased",null,null,null,null,null,null,null,null,null,null,null,null,null,"Income received on investment made during year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Investment income by month",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"End of term: Proceeds, CGT & income tax",null,null,null,null,null,null,"Cashflows for Internal rate of return calculation",null,null,null,null,null,null,null,null,null,null,null,null,null,23,{"$f":"FO8","v":-1000},null,null,23,{"$f":"FO32","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK8","v":23}]
["Year","Capital start of year",null,null,"Reinvestment ","Total Investment Value Start of year","No. of units start of year",null,"Entry fees","Income Received","Franking Credits","Unit Price start of year","Unit Price end of year","Units purchased over year","Own Equity contributed during year",null,"Total Invested over year","Other Taxable Income","Total Assessable Income","MTR","Tax + Medicare Levy on total assessable income","Tax + Medicare Levy on Other Income","Tax + ML payable on investment, net of franking credits","Net cashflow from investment","Funds available for Reinvestment","Capital at end of year",null,"Sale of units","Capital Gain net of costs","Gain on shares held for less than 12 months","Assessable Capital Gain","Total Taxable Income","Tax + ML","Tax + ML on investment","Profit from investment","Net realised portfolio value end of year after loan repaid",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,"Total Cash invested",null,1,2,3,4,5,6,7,8,9,10,11,12,"Total ","Check Average Price paid for units",1,2,3,4,5,6,7,8,9,10,11,12,"Total ","Check average yield",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,"Total",1,2,3,4,5,6,7,8,9,10,11,12,"Year included in projection",null,1,2,3,4,5,6,7,8,9,10,11,12,null,null,24,{"$f":"FP8","v":-1000},null,null,24,{"$f":"FP32","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL8","v":24}]
[1,{"$f":"Capital","v":100000},null,null,null,{"$f":"(B31+C31)*(1-entry_exit_fee)","v":100000},{"$f":"F31/L31","v":100000},null,{"$f":"(B31+C31+Q31)*entry_exit_fee","v":0},{"$f":"F31*INDEX(DividendIncome,$A31)+$CC31","v":0},{"$f":"J31*FrankingLevel*Co_tax_rate/(1-Co_tax_rate)","v":0},{"$f":"1","v":1},{"$f":"L31*(1+INDEX(CapitalGain,$A31))","v":1},{"$f":"BO31","v":11000},{"$f":"Q31","v":11000},null,{"$f":"BA31","v":11000},{"$f":"INDEX(OTI,$A31)","v":0},{"$f":"-D31+J31+K31+R31","v":0},{"$f":"IF(S31>0,MTR_08(S31),0)","v":0},{"$f":"MAX(Tax_Y1(S31),0)+medicare(S31)","v":0},{"$f":"Tax_Y1(R31)+medicare(R31)","v":0},{"$f":"U31-V31-K31","v":0},{"$f":"-D31+J31-W31","v":0},{"$f":"J31-W31","v":0},{"$f":"B31+SUM(AO31:AZ31)","v":111000},null,{"$f":"(G31+N31)*M31","v":111000},{"$f":"AB31-Capital-SUM($E$31:E31)-SUM($Q$31:Q31)","v":0},{"$f":"N31*M31-Q31","v":0},{"$f":"AD31+1/2*(AC31-AD31)","v":0},{"$f":"S31+AE31","v":0},{"$f":"MAX(Tax_Y1(AF31),0)+medicare(AF31)","v":0},{"$f":"AG31-V31-K31","v":0},{"$f":"-D31+J31-AH31+AC31","v":0},{"$f":"J31+AB31-AH31-AA31","v":111000},null,null,1,{"$f":"G31","v":100000},{"$f":"DE7","v":0},{"$f":"DF7","v":1000},{"$f":"DG7","v":1000},{"$f":"DH7","v":1000},{"$f":"DI7","v":1000},{"$f":"DJ7","v":1000},{"$f":"DK7","v":1000},{"$f":"DL7","v":1000},{"$f":"DM7","v":1000},{"$f":"DN7","v":1000},{"$f":"DO7","v":1000},{"$f":"DP7","v":1000},{"$f":"SUM(AO31:AZ31)","v":11000},0,{"$f":"IF($FC31=1,AO31/(IF(Smooth_Fluctuate=1,$L31*(1+INDEX(CapitalGain,$A31))^((BC$6-1)/12),INDEX(hist_index,Start_Ref+$BA31+BC$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")*(1-entry_exit_fee)","v":0},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"SUM(BC31:BN31)","v":11000},{"$f":"IF(BO31<>0,BA31/BO31,\"\")","v":1},{"$f":"IF($FC31=1,(1-entry_exit_fee)*AO31*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A31))^((12-BQ$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA31+12,3)/INDEX(hist_index,Start_Ref+$BA31+BQ$6-1,3)-INDEX(hist_index,Start_Ref+$BA31+12,2)/INDEX(hist_index,Start_Ref+$BA31+BQ$6-1,2)),\"\")","v":0},{"$f":"IF($FC31=1,(1-entry_exit_fee)*AP31*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A31))^((12-BR$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA31+12,3)/INDEX(hist_index,Start_Ref+$BA31+BR$6-1,3)-INDEX(hist_index,Start_Ref+$BA31+12,2)/INDEX(hist_index,Start_Ref+$BA31+BR$6-1,2)),\"\")","v":0},{"$f":"IF($FC31=1,(1-entry_exit_fee)*AQ31*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A31))^((12-BS$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA31+12,3)/INDEX(hist_index,Start_Ref+$BA31+BS$6-1,3)-INDEX(hist_index,Start_Ref+$BA31+12,2)/INDEX(hist_index,Start_Ref+$BA31+BS$6-1,2)),\"\")","v":0},{"$f":"IF($FC31=1,(1-entry_exit_fee)*AR31*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A31))^((12-BT$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA31+12,3)/INDEX(hist_index,Start_Ref+$BA31+BT$6-1,3)-INDEX(hist_index,Start_Ref+$BA31+12,2)/INDEX(hist_index,Start_Ref+$BA31+BT$6-1,2)),\"\")","v":0},{"$f":"IF($FC31=1,(1-entry_exit_fee)*AS31*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A31))^((12-BU$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA31+12,3)/INDEX(hist_index,Start_Ref+$BA31+BU$6-1,3)-INDEX(hist_index,Start_Ref+$BA31+12,2)/INDEX(hist_index,Start_Ref+$BA31+BU$6-1,2)),\"\")","v":0},{"$f":"IF($FC31=1,(1-entry_exit_fee)*AT31*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A31))^((12-BV$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA31+12,3)/INDEX(hist_index,Start_Ref+$BA31+BV$6-1,3)-INDEX(hist_index,Start_Ref+$BA31+12,2)/INDEX(hist_index,Start_Ref+$BA31+BV$6-1,2)),\"\")","v":0},{"$f":"IF($FC31=1,(1-entry_exit_fee)*AU31*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A31))^((12-BW$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA31+12,3)/INDEX(hist_index,Start_Ref+$BA31+BW$6-1,3)-INDEX(hist_index,Start_Ref+$BA31+12,2)/INDEX(hist_index,Start_Ref+$BA31+BW$6-1,2)),\"\")","v":0},{"$f":"IF($FC31=1,(1-entry_exit_fee)*AV31*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A31))^((12-BX$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA31+12,3)/INDEX(hist_index,Start_Ref+$BA31+BX$6-1,3)-INDEX(hist_index,Start_Ref+$BA31+12,2)/INDEX(hist_index,Start_Ref+$BA31+BX$6-1,2)),\"\")","v":0},{"$f":"IF($FC31=1,(1-entry_exit_fee)*AW31*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A31))^((12-BY$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA31+12,3)/INDEX(hist_index,Start_Ref+$BA31+BY$6-1,3)-INDEX(hist_index,Start_Ref+$BA31+12,2)/INDEX(hist_index,Start_Ref+$BA31+BY$6-1,2)),\"\")","v":0},{"$f":"IF($FC31=1,(1-entry_exit_fee)*AX31*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A31))^((12-BZ$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA31+12,3)/INDEX(hist_index,Start_Ref+$BA31+BZ$6-1,3)-INDEX(hist_index,Start_Ref+$BA31+12,2)/INDEX(hist_index,Start_Ref+$BA31+BZ$6-1,2)),\"\")","v":0},{"$f":"IF($FC31=1,(1-entry_exit_fee)*AY31*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A31))^((12-CA$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA31+12,3)/INDEX(hist_index,Start_Ref+$BA31+CA$6-1,3)-INDEX(hist_index,Start_Ref+$BA31+12,2)/INDEX(hist_index,Start_Ref+$BA31+CA$6-1,2)),\"\")","v":0},{"$f":"IF($FC31=1,(1-entry_exit_fee)*AZ31*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$A31))^((12-CB$6+1)/12)-1),INDEX(hist_index,Start_Ref+$BA31+12,3)/INDEX(hist_index,Start_Ref+$BA31+CB$6-1,3)-INDEX(hist_index,Start_Ref+$BA31+12,2)/INDEX(hist_index,Start_Ref+$BA31+CB$6-1,2)),\"\")","v":0},{"$f":"SUM(BQ31:CB31)","v":0},{"$f":"IF(CC31<>0,$CC31/$BA31*2,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($FC31,BQ31+$F31*INDEX(DividendIncome,$A31)/12,0)","v":0},{"$f":"IF($FC31,BR31+$F31*INDEX(DividendIncome,$A31)/12,0)","v":0},{"$f":"IF($FC31,BS31+$F31*INDEX(DividendIncome,$A31)/12,0)","v":0},{"$f":"IF($FC31,BT31+$F31*INDEX(DividendIncome,$A31)/12,0)","v":0},{"$f":"IF($FC31,BU31+$F31*INDEX(DividendIncome,$A31)/12,0)","v":0},{"$f":"IF($FC31,BV31+$F31*INDEX(DividendIncome,$A31)/12,0)","v":0},{"$f":"IF($FC31,BW31+$F31*INDEX(DividendIncome,$A31)/12,0)","v":0},{"$f":"IF($FC31,BX31+$F31*INDEX(DividendIncome,$A31)/12,0)","v":0},{"$f":"IF($FC31,BY31+$F31*INDEX(DividendIncome,$A31)/12,0)","v":0},{"$f":"IF($FC31,BZ31+$F31*INDEX(DividendIncome,$A31)/12,0)","v":0},{"$f":"IF($FC31,CA31+$F31*INDEX(DividendIncome,$A31)/12,0)","v":0},{"$f":"IF($FC31,CB31+$F31*INDEX(DividendIncome,$A31)/12,0)","v":0},{"$f":"IF(FC31,SUM(ED31:EO31),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A31=time_horizon,AB31-AA31-AH31,0)+IF(FC32=1,-W31-E32)+EP31","v":0},{"$f":"IF(A31>time_horizon,0,1)","v":1},null,{"$f":"-AP31","v":-1000},{"$f":"-AQ31","v":-1000},{"$f":"-AR31","v":-1000},{"$f":"-AS31","v":-1000},{"$f":"-AT31","v":-1000},{"$f":"-AU31","v":-1000},{"$f":"-AV31","v":-1000},{"$f":"-AW31","v":-1000},{"$f":"-AX31","v":-1000},{"$f":"-AY31","v":-1000},{"$f":"-AZ31","v":-1000},{"$f":"IF(FC31=1,-AO32,0)+FB31","v":-1000},null,null,25,{"$f":"FE9","v":-1000},null,null,25,{"$f":"FE33","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA9","v":25}]
[2,{"$f":"IF($FC32=1,Z31,\"\")","v":111000},null,null,{"$f":"IF($FC32=1,IF(Reinvest=1,Y31,0),\"\")","v":0},{"$f":"IF($FC32=1,G32*L32,\"\")","v":111000},{"$f":"IF($FC32=1,G31+E32/L32*(1-entry_exit_fee)+N31,\"\")","v":111000},null,{"$f":"IF(FC32=1,(E32+Q32)*entry_exit_fee,\"\")","v":0},{"$f":"IF($FC32=1,F32*INDEX(DividendIncome,$A32)+$CC32,\"\")","v":0},{"$f":"IF($FC32=1,J32*FrankingLevel*Co_tax_rate/(1-Co_tax_rate),\"\")","v":0},{"$f":"IF($FC32=1,M31,\"\")","v":1},{"$f":"IF($FC32=1,L32*(1+INDEX(CapitalGain,$A32)),\"\")","v":1},{"$f":"IF(FC32=1,BO32,\"\")","v":12000},{"$f":"Q32","v":12000},null,{"$f":"IF(FC32=1,BA32,\"\")","v":12000},{"$f":"IF(FC32=1,INDEX(OTI,$A32),\"\")","v":0},{"$f":"IF(FC32=1,-D32+J32+K32+R32,\"\")","v":0},{"$f":"IF(FC32=1,IF(S32>0,MTR_09(S32),0),\"\")","v":0},{"$f":"IF(FC32=1,MAX(Tax_Y2(S32),0)+medicare(S32),\"\")","v":0},{"$f":"IF(FC32=1,Tax_Y2(R32)+medicare(R32),\"\")","v":0},{"$f":"IF(FC32=1,U32-V32-K32,\"\")","v":0},{"$f":"IF(FC32=1,-D32+J32-W32,\"\")","v":0},{"$f":"IF(FC32=1,J32-W32,\"\")","v":0},{"$f":"IF(FC32=1,Z31+SUM(AO32:AZ32),\"\")","v":123000},null,{"$f":"IF(FC32=1,(G32+N32)*M32,\"\")","v":123000},{"$f":"IF(FC32=1,AB32-Capital-SUM($E$31:E32)-SUM($Q$31:Q32),\"\")","v":0},{"$f":"IF(FC32=1,N32*M32-Q32,\"\")","v":0},{"$f":"IF(FC32=1,AD32+1/2*(AC32-AD32),\"\")","v":0},{"$f":"IF(FC32=1,S32+AE32,\"\")","v":0},{"$f":"IF(FC32=1,MAX(Tax_Y2(AF32),0)+medicare(AF32),\"\")","v":0},{"$f":"IF(FC32=1,AG32-V32-K32,\"\")","v":0},{"$f":"IF(FC32=1,-D32+J32-AH32+AC32,\"\")","v":0},{"$f":"IF(FC32=1,J32+AB32-AH32-AA32,\"\")","v":123000},null,null,2,111000,{"$f":"DE8","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,{"$f":"SUM(AO32:AZ32)","v":12000},12,{"$f":"IF($FC32=1,(1-entry_exit_fee)*AO32/(IF(Smooth_Fluctuate=1,$L32*(1+INDEX(CapitalGain,$A32))^((BC$6-1)/12),INDEX(hist_index,Start_Ref+$BA32+BC$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":1000},{"$f":"IF($FC32=1,(1-entry_exit_fee)*AP32/(IF(Smooth_Fluctuate=1,$L32*(1+INDEX(CapitalGain,$A32))^((BD$6-1)/12),INDEX(hist_index,Start_Ref+$BA32+BD$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":1000},{"$f":"IF($FC32=1,(1-entry_exit_fee)*AQ32/(IF(Smooth_Fluctuate=1,$L32*(1+INDEX(CapitalGain,$A32))^((BE$6-1)/12),INDEX(hist_index,Start_Ref+$BA32+BE$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":1000},{"$f":"IF($FC32=1,(1-entry_exit_fee)*AR32/(IF(Smooth_Fluctuate=1,$L32*(1+INDEX(CapitalGain,$A32))^((BF$6-1)/12),INDEX(hist_index,Start_Ref+$BA32+BF$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":1000},{"$f":"IF($FC32=1,(1-entry_exit_fee)*AS32/(IF(Smooth_Fluctuate=1,$L32*(1+INDEX(CapitalGain,$A32))^((BG$6-1)/12),INDEX(hist_index,Start_Ref+$BA32+BG$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":1000},{"$f":"IF($FC32=1,(1-entry_exit_fee)*AT32/(IF(Smooth_Fluctuate=1,$L32*(1+INDEX(CapitalGain,$A32))^((BH$6-1)/12),INDEX(hist_index,Start_Ref+$BA32+BH$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":1000},{"$f":"IF($FC32=1,(1-entry_exit_fee)*AU32/(IF(Smooth_Fluctuate=1,$L32*(1+INDEX(CapitalGain,$A32))^((BI$6-1)/12),INDEX(hist_index,Start_Ref+$BA32+BI$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":1000},{"$f":"IF($FC32=1,(1-entry_exit_fee)*AV32/(IF(Smooth_Fluctuate=1,$L32*(1+INDEX(CapitalGain,$A32))^((BJ$6-1)/12),INDEX(hist_index,Start_Ref+$BA32+BJ$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":1000},{"$f":"IF($FC32=1,(1-entry_exit_fee)*AW32/(IF(Smooth_Fluctuate=1,$L32*(1+INDEX(CapitalGain,$A32))^((BK$6-1)/12),INDEX(hist_index,Start_Ref+$BA32+BK$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":1000},{"$f":"IF($FC32=1,(1-entry_exit_fee)*AX32/(IF(Smooth_Fluctuate=1,$L32*(1+INDEX(CapitalGain,$A32))^((BL$6-1)/12),INDEX(hist_index,Start_Ref+$BA32+BL$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":1000},{"$f":"IF($FC32=1,(1-entry_exit_fee)*AY32/(IF(Smooth_Fluctuate=1,$L32*(1+INDEX(CapitalGain,$A32))^((BM$6-1)/12),INDEX(hist_index,Start_Ref+$BA32+BM$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":1000},{"$f":"IF($FC32=1,(1-entry_exit_fee)*AZ32/(IF(Smooth_Fluctuate=1,$L32*(1+INDEX(CapitalGain,$A32))^((BN$6-1)/12),INDEX(hist_index,Start_Ref+$BA32+BN$6-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":1000},{"$f":"SUM(BC32:BN32)","v":12000},{"$f":"IF(BO32<>0,BA32/BO32,\"\")","v":1},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(BQ32:CB32)","v":0},{"$f":"IF(CC32<>0,$CC32/$BA32*2,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($FC32,BQ32+$F32*INDEX(DividendIncome,$A32)/12,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(A32=time_horizon,AB32-AA32-AH32,0)+IF(FC33=1,-W32-E33)+EP32","v":0},{"$f":"IF(A32>time_horizon,0,1)","v":1},null,{"$f":"-AP32","v":-1000},-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,{"$f":"IF(FC32=1,-AO33,0)+FB32","v":-1000},null,null,26,{"$f":"FF9","v":-1000},null,null,26,{"$f":"FF33","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB9","v":26}]
[3,123000,null,null,0,123000,123000,null,0,0,0,1,1,12000,12000,null,12000,0,0,{"$f":"IF(FC33=1,IF(S33>0,MTR_09(S33),0),\"\")","v":0},0,0,0,0,0,135000,null,135000,{"$f":"IF(FC33=1,AB33-Capital-SUM($E$31:E33)-SUM($Q$31:Q33),\"\")","v":0},0,0,0,0,0,0,135000,null,null,3,123000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,24,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,27,{"$f":"FG9","v":-1000},null,null,27,{"$f":"FG33","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC9","v":27}]
[4,135000,null,null,0,135000,135000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,147000,null,147000,{"$f":"IF(FC34=1,AB34-Capital-SUM($E$31:E34)-SUM($Q$31:Q34),\"\")","v":0},0,0,0,0,0,0,147000,null,null,4,135000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,36,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,28,{"$f":"FH9","v":-1000},null,null,28,{"$f":"FH33","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD9","v":28}]
[5,147000,null,null,0,147000,147000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,159000,null,159000,{"$f":"IF(FC35=1,AB35-Capital-SUM($E$31:E35)-SUM($Q$31:Q35),\"\")","v":0},0,0,0,0,0,0,159000,null,null,5,147000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,48,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,29,{"$f":"FI9","v":-1000},null,null,29,{"$f":"FI33","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE9","v":29}]
[6,159000,null,null,0,159000,159000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,171000,null,171000,{"$f":"IF(FC36=1,AB36-Capital-SUM($E$31:E36)-SUM($Q$31:Q36),\"\")","v":0},0,0,0,0,0,0,171000,null,null,6,159000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,60,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,30,{"$f":"FJ9","v":-1000},null,null,30,{"$f":"FJ33","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF9","v":30}]
[7,171000,null,null,0,171000,171000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,183000,null,183000,{"$f":"IF(FC37=1,AB37-Capital-SUM($E$31:E37)-SUM($Q$31:Q37),\"\")","v":0},0,0,0,0,0,0,183000,null,null,7,171000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,72,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,31,{"$f":"FK9","v":-1000},null,null,31,{"$f":"FK33","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG9","v":31}]
[8,183000,null,null,0,183000,183000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,195000,null,195000,{"$f":"IF(FC38=1,AB38-Capital-SUM($E$31:E38)-SUM($Q$31:Q38),\"\")","v":0},0,0,0,0,0,0,195000,null,null,8,183000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,84,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,32,{"$f":"FL9","v":-1000},null,null,32,{"$f":"FL33","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH9","v":32}]
[9,195000,null,null,0,195000,195000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,207000,null,207000,{"$f":"IF(FC39=1,AB39-Capital-SUM($E$31:E39)-SUM($Q$31:Q39),\"\")","v":0},0,0,0,0,0,0,207000,null,null,9,195000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,96,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,33,{"$f":"FM9","v":-1000},null,null,33,{"$f":"FM33","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI9","v":33}]
[10,207000,null,null,0,207000,207000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,219000,null,219000,{"$f":"IF(FC40=1,AB40-Capital-SUM($E$31:E40)-SUM($Q$31:Q40),\"\")","v":0},0,0,0,0,0,0,219000,null,null,10,207000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,97,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,34,{"$f":"FN9","v":-1000},null,null,34,{"$f":"FN33","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ9","v":34}]
[11,219000,null,null,0,219000,219000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,231000,null,231000,{"$f":"IF(FC41=1,AB41-Capital-SUM($E$31:E41)-SUM($Q$31:Q41),\"\")","v":0},0,0,0,0,0,0,231000,null,null,11,219000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,98,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,35,{"$f":"FO9","v":-1000},null,null,35,{"$f":"FO33","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK9","v":35}]
[12,231000,null,null,0,231000,231000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,243000,null,243000,{"$f":"IF(FC42=1,AB42-Capital-SUM($E$31:E42)-SUM($Q$31:Q42),\"\")","v":0},0,0,0,0,0,0,243000,null,null,12,231000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,99,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,36,{"$f":"FP9","v":-1000},null,null,36,{"$f":"FP33","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL9","v":36}]
[13,243000,null,null,0,243000,243000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,255000,null,255000,{"$f":"IF(FC43=1,AB43-Capital-SUM($E$31:E43)-SUM($Q$31:Q43),\"\")","v":0},0,0,0,0,0,0,255000,null,null,13,243000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,100,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,37,{"$f":"FE10","v":-1000},null,null,37,{"$f":"FE34","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA10","v":37}]
[14,255000,null,null,0,255000,255000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,267000,null,267000,{"$f":"IF(FC44=1,AB44-Capital-SUM($E$31:E44)-SUM($Q$31:Q44),\"\")","v":0},0,0,0,0,0,0,267000,null,null,14,255000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,101,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,38,{"$f":"FF10","v":-1000},null,null,38,{"$f":"FF34","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB10","v":38}]
[15,267000,null,null,0,267000,267000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,279000,null,279000,{"$f":"IF(FC45=1,AB45-Capital-SUM($E$31:E45)-SUM($Q$31:Q45),\"\")","v":0},0,0,0,0,0,0,279000,null,null,15,267000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,102,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,39,{"$f":"FG10","v":-1000},null,null,39,{"$f":"FG34","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC10","v":39}]
[16,279000,null,null,0,279000,279000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,291000,null,291000,{"$f":"IF(FC46=1,AB46-Capital-SUM($E$31:E46)-SUM($Q$31:Q46),\"\")","v":0},0,0,0,0,0,0,291000,null,null,16,279000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,103,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,40,{"$f":"FH10","v":-1000},null,null,40,{"$f":"FH34","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD10","v":40}]
[17,291000,null,null,0,291000,291000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,303000,null,303000,{"$f":"IF(FC47=1,AB47-Capital-SUM($E$31:E47)-SUM($Q$31:Q47),\"\")","v":0},0,0,0,0,0,0,303000,null,null,17,291000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,104,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,41,{"$f":"FI10","v":-1000},null,null,41,{"$f":"FI34","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE10","v":41}]
[18,303000,null,null,0,303000,303000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,315000,null,315000,{"$f":"IF(FC48=1,AB48-Capital-SUM($E$31:E48)-SUM($Q$31:Q48),\"\")","v":0},0,0,0,0,0,0,315000,null,null,18,303000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,105,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,42,{"$f":"FJ10","v":-1000},null,null,42,{"$f":"FJ34","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF10","v":42}]
[19,315000,null,null,0,315000,315000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,327000,null,327000,{"$f":"IF(FC49=1,AB49-Capital-SUM($E$31:E49)-SUM($Q$31:Q49),\"\")","v":0},0,0,0,0,0,0,327000,null,null,19,315000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,106,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,null,null,43,{"$f":"FK10","v":-1000},null,null,43,{"$f":"FK34","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG10","v":43}]
[20,327000,null,null,0,327000,327000,null,0,0,0,1,1,12000,12000,null,12000,0,0,0,0,0,0,0,0,339000,null,339000,{"$f":"IF(FC50=1,AB50-Capital-SUM($E$31:E50)-SUM($Q$31:Q50),\"\")","v":0},0,0,0,0,0,0,339000,null,null,20,327000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,107,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,12000,1,0,0,0,0,0,0,0,0,0,0,0,0,0,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,339000,1,null,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,-1000,339000,null,null,44,{"$f":"FL10","v":-1000},null,null,44,{"$f":"FL34","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH10","v":44}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,{"$f":"FM10","v":-1000},null,null,45,{"$f":"FM34","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI10","v":45}]
[null,null,null,null,{"$f":"SUM(E31:E50)","v":0},null,null,null,0,0,0,null,null,239000,239000,0,239000,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,{"$f":"FN10","v":-1000},null,null,46,{"$f":"FN34","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ10","v":46}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,{"$f":"FO10","v":-1000},null,null,47,{"$f":"FO34","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK10","v":47}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,{"$f":"FP10","v":-1000},null,null,48,{"$f":"FP34","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL10","v":48}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,{"$f":"FE11","v":-1000},null,null,49,{"$f":"FE35","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA11","v":49}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,{"$f":"FF11","v":-1000},null,null,50,{"$f":"FF35","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB11","v":50}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,{"$f":"FG11","v":-1000},null,null,51,{"$f":"FG35","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC11","v":51}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,{"$f":"FH11","v":-1000},null,null,52,{"$f":"FH35","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD11","v":52}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,{"$f":"FI11","v":-1000},null,null,53,{"$f":"FI35","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE11","v":53}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,{"$f":"FJ11","v":-1000},null,null,54,{"$f":"FJ35","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF11","v":54}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,{"$f":"FK11","v":-1000},null,null,55,{"$f":"FK35","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG11","v":55}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,{"$f":"FL11","v":-1000},null,null,56,{"$f":"FL35","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH11","v":56}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57,{"$f":"FM11","v":-1000},null,null,57,{"$f":"FM35","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI11","v":57}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,58,{"$f":"FN11","v":-1000},null,null,58,{"$f":"FN35","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ11","v":58}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,{"$f":"FO11","v":-1000},null,null,59,{"$f":"FO35","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK11","v":59}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,{"$f":"FP11","v":-1000},null,null,60,{"$f":"FP35","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL11","v":60}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,{"$f":"FE12","v":-1000},null,null,61,{"$f":"FE36","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA12","v":61}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,{"$f":"FF12","v":-1000},null,null,62,{"$f":"FF36","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB12","v":62}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,{"$f":"FG12","v":-1000},null,null,63,{"$f":"FG36","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC12","v":63}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,{"$f":"FH12","v":-1000},null,null,64,{"$f":"FH36","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD12","v":64}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,{"$f":"FI12","v":-1000},null,null,65,{"$f":"FI36","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE12","v":65}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,{"$f":"FJ12","v":-1000},null,null,66,{"$f":"FJ36","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF12","v":66}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,{"$f":"FK12","v":-1000},null,null,67,{"$f":"FK36","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG12","v":67}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,{"$f":"FL12","v":-1000},null,null,68,{"$f":"FL36","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH12","v":68}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,{"$f":"FM12","v":-1000},null,null,69,{"$f":"FM36","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI12","v":69}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,{"$f":"FN12","v":-1000},null,null,70,{"$f":"FN36","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ12","v":70}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,{"$f":"FO12","v":-1000},null,null,71,{"$f":"FO36","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK12","v":71}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,{"$f":"FP12","v":-1000},null,null,72,{"$f":"FP36","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL12","v":72}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,{"$f":"FE13","v":-1000},null,null,73,{"$f":"FE37","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA13","v":73}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,{"$f":"FF13","v":-1000},null,null,74,{"$f":"FF37","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB13","v":74}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,{"$f":"FG13","v":-1000},null,null,75,{"$f":"FG37","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC13","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,{"$f":"FH13","v":-1000},null,null,76,{"$f":"FH37","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD13","v":76}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,{"$f":"FI13","v":-1000},null,null,77,{"$f":"FI37","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE13","v":77}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,{"$f":"FJ13","v":-1000},null,null,78,{"$f":"FJ37","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF13","v":78}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,{"$f":"FK13","v":-1000},null,null,79,{"$f":"FK37","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG13","v":79}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,{"$f":"FL13","v":-1000},null,null,80,{"$f":"FL37","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH13","v":80}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81,{"$f":"FM13","v":-1000},null,null,81,{"$f":"FM37","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI13","v":81}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,82,{"$f":"FN13","v":-1000},null,null,82,{"$f":"FN37","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ13","v":82}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,83,{"$f":"FO13","v":-1000},null,null,83,{"$f":"FO37","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK13","v":83}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,84,{"$f":"FP13","v":-1000},null,null,84,{"$f":"FP37","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL13","v":84}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,{"$f":"FE14","v":-1000},null,null,85,{"$f":"FE38","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA14","v":85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,{"$f":"FF14","v":-1000},null,null,86,{"$f":"FF38","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB14","v":86}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,{"$f":"FG14","v":-1000},null,null,87,{"$f":"FG38","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC14","v":87}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,{"$f":"FH14","v":-1000},null,null,88,{"$f":"FH38","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD14","v":88}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89,{"$f":"FI14","v":-1000},null,null,89,{"$f":"FI38","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE14","v":89}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,90,{"$f":"FJ14","v":-1000},null,null,90,{"$f":"FJ38","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF14","v":90}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,91,{"$f":"FK14","v":-1000},null,null,91,{"$f":"FK38","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG14","v":91}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,92,{"$f":"FL14","v":-1000},null,null,92,{"$f":"FL38","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH14","v":92}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,93,{"$f":"FM14","v":-1000},null,null,93,{"$f":"FM38","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI14","v":93}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,94,{"$f":"FN14","v":-1000},null,null,94,{"$f":"FN38","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ14","v":94}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,95,{"$f":"FO14","v":-1000},null,null,95,{"$f":"FO38","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK14","v":95}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,96,{"$f":"FP14","v":-1000},null,null,96,{"$f":"FP38","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL14","v":96}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,97,{"$f":"FE15","v":-1000},null,null,97,{"$f":"FE39","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA15","v":97}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,98,{"$f":"FF15","v":-1000},null,null,98,{"$f":"FF39","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB15","v":98}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,99,{"$f":"FG15","v":-1000},null,null,99,{"$f":"FG39","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC15","v":99}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,{"$f":"FH15","v":-1000},null,null,100,{"$f":"FH39","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD15","v":100}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101,{"$f":"FI15","v":-1000},null,null,101,{"$f":"FI39","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE15","v":101}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,102,{"$f":"FJ15","v":-1000},null,null,102,{"$f":"FJ39","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF15","v":102}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,103,{"$f":"FK15","v":-1000},null,null,103,{"$f":"FK39","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG15","v":103}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,104,{"$f":"FL15","v":-1000},null,null,104,{"$f":"FL39","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH15","v":104}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,105,{"$f":"FM15","v":-1000},null,null,105,{"$f":"FM39","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI15","v":105}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,106,{"$f":"FN15","v":-1000},null,null,106,{"$f":"FN39","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ15","v":106}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,107,{"$f":"FO15","v":-1000},null,null,107,{"$f":"FO39","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK15","v":107}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,108,{"$f":"FP15","v":-1000},null,null,108,{"$f":"FP39","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL15","v":108}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,109,{"$f":"FE16","v":-1000},null,null,109,{"$f":"FE40","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA16","v":109}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110,{"$f":"FF16","v":-1000},null,null,110,{"$f":"FF40","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB16","v":110}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,111,{"$f":"FG16","v":-1000},null,null,111,{"$f":"FG40","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC16","v":111}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,{"$f":"FH16","v":-1000},null,null,112,{"$f":"FH40","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD16","v":112}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113,{"$f":"FI16","v":-1000},null,null,113,{"$f":"FI40","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE16","v":113}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,114,{"$f":"FJ16","v":-1000},null,null,114,{"$f":"FJ40","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF16","v":114}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,115,{"$f":"FK16","v":-1000},null,null,115,{"$f":"FK40","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG16","v":115}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,116,{"$f":"FL16","v":-1000},null,null,116,{"$f":"FL40","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH16","v":116}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,117,{"$f":"FM16","v":-1000},null,null,117,{"$f":"FM40","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI16","v":117}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,118,{"$f":"FN16","v":-1000},null,null,118,{"$f":"FN40","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ16","v":118}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119,{"$f":"FO16","v":-1000},null,null,119,{"$f":"FO40","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK16","v":119}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120,{"$f":"FP16","v":-1000},null,null,120,{"$f":"FP40","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL16","v":120}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,121,{"$f":"FE17","v":-1000},null,null,121,{"$f":"FE41","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA17","v":121}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,122,{"$f":"FF17","v":-1000},null,null,122,{"$f":"FF41","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB17","v":122}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123,{"$f":"FG17","v":-1000},null,null,123,{"$f":"FG41","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC17","v":123}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,124,{"$f":"FH17","v":-1000},null,null,124,{"$f":"FH41","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD17","v":124}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,{"$f":"FI17","v":-1000},null,null,125,{"$f":"FI41","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE17","v":125}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,126,{"$f":"FJ17","v":-1000},null,null,126,{"$f":"FJ41","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF17","v":126}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,127,{"$f":"FK17","v":-1000},null,null,127,{"$f":"FK41","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG17","v":127}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,128,{"$f":"FL17","v":-1000},null,null,128,{"$f":"FL41","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH17","v":128}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,129,{"$f":"FM17","v":-1000},null,null,129,{"$f":"FM41","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI17","v":129}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130,{"$f":"FN17","v":-1000},null,null,130,{"$f":"FN41","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ17","v":130}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,131,{"$f":"FO17","v":-1000},null,null,131,{"$f":"FO41","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK17","v":131}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,132,{"$f":"FP17","v":-1000},null,null,132,{"$f":"FP41","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL17","v":132}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,133,{"$f":"FE18","v":-1000},null,null,133,{"$f":"FE42","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA18","v":133}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,134,{"$f":"FF18","v":-1000},null,null,134,{"$f":"FF42","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB18","v":134}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135,{"$f":"FG18","v":-1000},null,null,135,{"$f":"FG42","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC18","v":135}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,136,{"$f":"FH18","v":-1000},null,null,136,{"$f":"FH42","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD18","v":136}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,137,{"$f":"FI18","v":-1000},null,null,137,{"$f":"FI42","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE18","v":137}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,138,{"$f":"FJ18","v":-1000},null,null,138,{"$f":"FJ42","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF18","v":138}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,139,{"$f":"FK18","v":-1000},null,null,139,{"$f":"FK42","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG18","v":139}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,140,{"$f":"FL18","v":-1000},null,null,140,{"$f":"FL42","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH18","v":140}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141,{"$f":"FM18","v":-1000},null,null,141,{"$f":"FM42","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI18","v":141}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,142,{"$f":"FN18","v":-1000},null,null,142,{"$f":"FN42","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ18","v":142}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,143,{"$f":"FO18","v":-1000},null,null,143,{"$f":"FO42","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK18","v":143}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,144,{"$f":"FP18","v":-1000},null,null,144,{"$f":"FP42","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL18","v":144}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,145,{"$f":"FE19","v":-1000},null,null,145,{"$f":"FE43","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA19","v":145}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,146,{"$f":"FF19","v":-1000},null,null,146,{"$f":"FF43","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB19","v":146}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,147,{"$f":"FG19","v":-1000},null,null,147,{"$f":"FG43","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC19","v":147}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,148,{"$f":"FH19","v":-1000},null,null,148,{"$f":"FH43","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD19","v":148}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,149,{"$f":"FI19","v":-1000},null,null,149,{"$f":"FI43","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE19","v":149}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,{"$f":"FJ19","v":-1000},null,null,150,{"$f":"FJ43","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF19","v":150}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,151,{"$f":"FK19","v":-1000},null,null,151,{"$f":"FK43","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG19","v":151}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,152,{"$f":"FL19","v":-1000},null,null,152,{"$f":"FL43","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH19","v":152}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153,{"$f":"FM19","v":-1000},null,null,153,{"$f":"FM43","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI19","v":153}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,154,{"$f":"FN19","v":-1000},null,null,154,{"$f":"FN43","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ19","v":154}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,{"$f":"FO19","v":-1000},null,null,155,{"$f":"FO43","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK19","v":155}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,156,{"$f":"FP19","v":-1000},null,null,156,{"$f":"FP43","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL19","v":156}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,157,{"$f":"FE20","v":-1000},null,null,157,{"$f":"FE44","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA20","v":157}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158,{"$f":"FF20","v":-1000},null,null,158,{"$f":"FF44","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB20","v":158}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,159,{"$f":"FG20","v":-1000},null,null,159,{"$f":"FG44","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC20","v":159}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,160,{"$f":"FH20","v":-1000},null,null,160,{"$f":"FH44","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD20","v":160}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,161,{"$f":"FI20","v":-1000},null,null,161,{"$f":"FI44","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE20","v":161}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,162,{"$f":"FJ20","v":-1000},null,null,162,{"$f":"FJ44","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF20","v":162}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,163,{"$f":"FK20","v":-1000},null,null,163,{"$f":"FK44","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG20","v":163}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,164,{"$f":"FL20","v":-1000},null,null,164,{"$f":"FL44","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH20","v":164}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165,{"$f":"FM20","v":-1000},null,null,165,{"$f":"FM44","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI20","v":165}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,166,{"$f":"FN20","v":-1000},null,null,166,{"$f":"FN44","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ20","v":166}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,167,{"$f":"FO20","v":-1000},null,null,167,{"$f":"FO44","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK20","v":167}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168,{"$f":"FP20","v":-1000},null,null,168,{"$f":"FP44","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL20","v":168}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,169,{"$f":"FE21","v":-1000},null,null,169,{"$f":"FE45","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA21","v":169}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,170,{"$f":"FF21","v":-1000},null,null,170,{"$f":"FF45","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB21","v":170}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,171,{"$f":"FG21","v":-1000},null,null,171,{"$f":"FG45","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC21","v":171}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172,{"$f":"FH21","v":-1000},null,null,172,{"$f":"FH45","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD21","v":172}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,173,{"$f":"FI21","v":-1000},null,null,173,{"$f":"FI45","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE21","v":173}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,174,{"$f":"FJ21","v":-1000},null,null,174,{"$f":"FJ45","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF21","v":174}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,{"$f":"FK21","v":-1000},null,null,175,{"$f":"FK45","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG21","v":175}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,176,{"$f":"FL21","v":-1000},null,null,176,{"$f":"FL45","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH21","v":176}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,177,{"$f":"FM21","v":-1000},null,null,177,{"$f":"FM45","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI21","v":177}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,178,{"$f":"FN21","v":-1000},null,null,178,{"$f":"FN45","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ21","v":178}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,179,{"$f":"FO21","v":-1000},null,null,179,{"$f":"FO45","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK21","v":179}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,180,{"$f":"FP21","v":-1000},null,null,180,{"$f":"FP45","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL21","v":180}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,181,{"$f":"FE22","v":-1000},null,null,181,{"$f":"FE46","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA22","v":181}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,{"$f":"FF22","v":-1000},null,null,182,{"$f":"FF46","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB22","v":182}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,183,{"$f":"FG22","v":-1000},null,null,183,{"$f":"FG46","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC22","v":183}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,184,{"$f":"FH22","v":-1000},null,null,184,{"$f":"FH46","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD22","v":184}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,185,{"$f":"FI22","v":-1000},null,null,185,{"$f":"FI46","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE22","v":185}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,186,{"$f":"FJ22","v":-1000},null,null,186,{"$f":"FJ46","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF22","v":186}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,187,{"$f":"FK22","v":-1000},null,null,187,{"$f":"FK46","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG22","v":187}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,188,{"$f":"FL22","v":-1000},null,null,188,{"$f":"FL46","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH22","v":188}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189,{"$f":"FM22","v":-1000},null,null,189,{"$f":"FM46","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI22","v":189}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190,{"$f":"FN22","v":-1000},null,null,190,{"$f":"FN46","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ22","v":190}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,191,{"$f":"FO22","v":-1000},null,null,191,{"$f":"FO46","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK22","v":191}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,192,{"$f":"FP22","v":-1000},null,null,192,{"$f":"FP46","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL22","v":192}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,193,{"$f":"FE23","v":-1000},null,null,193,{"$f":"FE47","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA23","v":193}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,194,{"$f":"FF23","v":-1000},null,null,194,{"$f":"FF47","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB23","v":194}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,195,{"$f":"FG23","v":-1000},null,null,195,{"$f":"FG47","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC23","v":195}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,196,{"$f":"FH23","v":-1000},null,null,196,{"$f":"FH47","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD23","v":196}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,197,{"$f":"FI23","v":-1000},null,null,197,{"$f":"FI47","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE23","v":197}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,198,{"$f":"FJ23","v":-1000},null,null,198,{"$f":"FJ47","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF23","v":198}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,199,{"$f":"FK23","v":-1000},null,null,199,{"$f":"FK47","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG23","v":199}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,{"$f":"FL23","v":-1000},null,null,200,{"$f":"FL47","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH23","v":200}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,201,{"$f":"FM23","v":-1000},null,null,201,{"$f":"FM47","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI23","v":201}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,202,{"$f":"FN23","v":-1000},null,null,202,{"$f":"FN47","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ23","v":202}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,203,{"$f":"FO23","v":-1000},null,null,203,{"$f":"FO47","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK23","v":203}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,204,{"$f":"FP23","v":-1000},null,null,204,{"$f":"FP47","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL23","v":204}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,205,{"$f":"FE24","v":-1000},null,null,205,{"$f":"FE48","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA24","v":205}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,206,{"$f":"FF24","v":-1000},null,null,206,{"$f":"FF48","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB24","v":206}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,207,{"$f":"FG24","v":-1000},null,null,207,{"$f":"FG48","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC24","v":207}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,208,{"$f":"FH24","v":-1000},null,null,208,{"$f":"FH48","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD24","v":208}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,209,{"$f":"FI24","v":-1000},null,null,209,{"$f":"FI48","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE24","v":209}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,210,{"$f":"FJ24","v":-1000},null,null,210,{"$f":"FJ48","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF24","v":210}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,211,{"$f":"FK24","v":-1000},null,null,211,{"$f":"FK48","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG24","v":211}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,212,{"$f":"FL24","v":-1000},null,null,212,{"$f":"FL48","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH24","v":212}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,213,{"$f":"FM24","v":-1000},null,null,213,{"$f":"FM48","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI24","v":213}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,214,{"$f":"FN24","v":-1000},null,null,214,{"$f":"FN48","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ24","v":214}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,215,{"$f":"FO24","v":-1000},null,null,215,{"$f":"FO48","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK24","v":215}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,216,{"$f":"FP24","v":-1000},null,null,216,{"$f":"FP48","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL24","v":216}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,217,{"$f":"FE25","v":-1000},null,null,217,{"$f":"FE49","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA25","v":217}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,218,{"$f":"FF25","v":-1000},null,null,218,{"$f":"FF49","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB25","v":218}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,219,{"$f":"FG25","v":-1000},null,null,219,{"$f":"FG49","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC25","v":219}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,220,{"$f":"FH25","v":-1000},null,null,220,{"$f":"FH49","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD25","v":220}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,221,{"$f":"FI25","v":-1000},null,null,221,{"$f":"FI49","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE25","v":221}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,222,{"$f":"FJ25","v":-1000},null,null,222,{"$f":"FJ49","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF25","v":222}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,223,{"$f":"FK25","v":-1000},null,null,223,{"$f":"FK49","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG25","v":223}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,224,{"$f":"FL25","v":-1000},null,null,224,{"$f":"FL49","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH25","v":224}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,{"$f":"FM25","v":-1000},null,null,225,{"$f":"FM49","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI25","v":225}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,226,{"$f":"FN25","v":-1000},null,null,226,{"$f":"FN49","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ25","v":226}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,227,{"$f":"FO25","v":-1000},null,null,227,{"$f":"FO49","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK25","v":227}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,228,{"$f":"FP25","v":-1000},null,null,228,{"$f":"FP49","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL25","v":228}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,229,{"$f":"FE26","v":-1000},null,null,229,{"$f":"FE50","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GA26","v":229}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,230,{"$f":"FF26","v":-1000},null,null,230,{"$f":"FF50","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GB26","v":230}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,231,{"$f":"FG26","v":-1000},null,null,231,{"$f":"FG50","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GC26","v":231}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,232,{"$f":"FH26","v":-1000},null,null,232,{"$f":"FH50","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GD26","v":232}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,233,{"$f":"FI26","v":-1000},null,null,233,{"$f":"FI50","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GE26","v":233}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,234,{"$f":"FJ26","v":-1000},null,null,234,{"$f":"FJ50","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GF26","v":234}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,235,{"$f":"FK26","v":-1000},null,null,235,{"$f":"FK50","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GG26","v":235}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,236,{"$f":"FL26","v":-1000},null,null,236,{"$f":"FL50","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GH26","v":236}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,237,{"$f":"FM26","v":-1000},null,null,237,{"$f":"FM50","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GI26","v":237}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,238,{"$f":"FN26","v":-1000},null,null,238,{"$f":"FN50","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GJ26","v":238}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,239,{"$f":"FO26","v":-1000},null,null,239,{"$f":"FO50","v":-1000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GK26","v":239}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,240,{"$f":"FP26","v":339000},null,null,240,{"$f":"FP50","v":339000},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL26","v":240}]

{"sheet":"Graphs","index":7,"n_rows":67,"n_cols":38,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Values for graphing",null,null,"(difference)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Geared investment","Ungeared investment","Geared Investment","Geared Portfolio","Ungeared Portfolio","Difference","Loan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'Detailed Calcs'!B7","v":100000},{"$f":"'Detailed Calcs'!B31","v":100000},{"$f":"AF3-AG3","v":0},{"$f":"'Detailed Calcs'!F7","v":200000},{"$f":"'Detailed Calcs'!F31","v":100000},{"$f":"AI3-AJ3","v":100000},{"$f":"loan","v":100000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Detailed Calcs'!AJ7","v":111000},{"$f":"'Detailed Calcs'!AJ31","v":111000},{"$f":"AF4-AG4","v":0},{"$f":"IF(ISNUMBER(AE4),IF(AE4=time_horizon,'Detailed Calcs'!AB7,'Detailed Calcs'!F8),\"\")","v":222000},{"$f":"IF(ISNUMBER(AE4),IF(AE4=time_horizon,'Detailed Calcs'!AB31,'Detailed Calcs'!F32),\"\")","v":111000},{"$f":"AI4-AJ4","v":111000},{"$f":"'Detailed Calcs'!AA7","v":111000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AE4),IF(AE4+1>time_horizon,\"\",AE4+1),\"\")","v":2},{"$f":"'Detailed Calcs'!AJ8","v":123000},{"$f":"'Detailed Calcs'!AJ32","v":123000},{"$f":"AF5-AG5","v":0},{"$f":"IF(ISNUMBER(AE5),IF(AE5=time_horizon,'Detailed Calcs'!AB8,'Detailed Calcs'!F9),\"\")","v":246000},{"$f":"IF(ISNUMBER(AE5),IF(AE5=time_horizon,'Detailed Calcs'!AB32,'Detailed Calcs'!F33),\"\")","v":123000},{"$f":"AI5-AJ5","v":123000},{"$f":"'Detailed Calcs'!AA8","v":123000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AE5),IF(AE5+1>time_horizon,\"\",AE5+1),\"\")","v":3},{"$f":"'Detailed Calcs'!AJ9","v":135000},{"$f":"'Detailed Calcs'!AJ33","v":135000},{"$f":"IF(ISNUMBER(AF6-AG6),AF6-AG6,\"\")","v":0},{"$f":"IF(ISNUMBER(AE6),IF(AE6=time_horizon,'Detailed Calcs'!AB9,'Detailed Calcs'!F10),\"\")","v":270000},{"$f":"IF(ISNUMBER(AE6),IF(AE6=time_horizon,'Detailed Calcs'!AB33,'Detailed Calcs'!F34),\"\")","v":135000},{"$f":"IF(ISNUMBER(AI6-AJ6),AI6-AJ6,\"\")","v":135000},{"$f":"'Detailed Calcs'!AA9","v":135000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'Detailed Calcs'!AJ10","v":147000},{"$f":"'Detailed Calcs'!AJ34","v":147000},0,{"$f":"IF(ISNUMBER(AE7),IF(AE7=time_horizon,'Detailed Calcs'!AB10,'Detailed Calcs'!F11),\"\")","v":294000},{"$f":"IF(ISNUMBER(AE7),IF(AE7=time_horizon,'Detailed Calcs'!AB34,'Detailed Calcs'!F35),\"\")","v":147000},147000,{"$f":"'Detailed Calcs'!AA10","v":147000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'Detailed Calcs'!AJ11","v":159000},{"$f":"'Detailed Calcs'!AJ35","v":159000},0,{"$f":"IF(ISNUMBER(AE8),IF(AE8=time_horizon,'Detailed Calcs'!AB11,'Detailed Calcs'!F12),\"\")","v":318000},{"$f":"IF(ISNUMBER(AE8),IF(AE8=time_horizon,'Detailed Calcs'!AB35,'Detailed Calcs'!F36),\"\")","v":159000},159000,{"$f":"'Detailed Calcs'!AA11","v":159000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'Detailed Calcs'!AJ12","v":171000},{"$f":"'Detailed Calcs'!AJ36","v":171000},0,{"$f":"IF(ISNUMBER(AE9),IF(AE9=time_horizon,'Detailed Calcs'!AB12,'Detailed Calcs'!F13),\"\")","v":342000},{"$f":"IF(ISNUMBER(AE9),IF(AE9=time_horizon,'Detailed Calcs'!AB36,'Detailed Calcs'!F37),\"\")","v":171000},171000,{"$f":"'Detailed Calcs'!AA12","v":171000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'Detailed Calcs'!AJ13","v":183000},{"$f":"'Detailed Calcs'!AJ37","v":183000},0,{"$f":"IF(ISNUMBER(AE10),IF(AE10=time_horizon,'Detailed Calcs'!AB13,'Detailed Calcs'!F14),\"\")","v":366000},{"$f":"IF(ISNUMBER(AE10),IF(AE10=time_horizon,'Detailed Calcs'!AB37,'Detailed Calcs'!F38),\"\")","v":183000},183000,{"$f":"'Detailed Calcs'!AA13","v":183000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'Detailed Calcs'!AJ14","v":195000},{"$f":"'Detailed Calcs'!AJ38","v":195000},0,{"$f":"IF(ISNUMBER(AE11),IF(AE11=time_horizon,'Detailed Calcs'!AB14,'Detailed Calcs'!F15),\"\")","v":390000},{"$f":"IF(ISNUMBER(AE11),IF(AE11=time_horizon,'Detailed Calcs'!AB38,'Detailed Calcs'!F39),\"\")","v":195000},195000,{"$f":"'Detailed Calcs'!AA14","v":195000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'Detailed Calcs'!AJ15","v":207000},{"$f":"'Detailed Calcs'!AJ39","v":207000},0,{"$f":"IF(ISNUMBER(AE12),IF(AE12=time_horizon,'Detailed Calcs'!AB15,'Detailed Calcs'!F16),\"\")","v":414000},{"$f":"IF(ISNUMBER(AE12),IF(AE12=time_horizon,'Detailed Calcs'!AB39,'Detailed Calcs'!F40),\"\")","v":207000},207000,{"$f":"'Detailed Calcs'!AA15","v":207000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'Detailed Calcs'!AJ16","v":219000},{"$f":"'Detailed Calcs'!AJ40","v":219000},0,{"$f":"IF(ISNUMBER(AE13),IF(AE13=time_horizon,'Detailed Calcs'!AB16,'Detailed Calcs'!F17),\"\")","v":438000},{"$f":"IF(ISNUMBER(AE13),IF(AE13=time_horizon,'Detailed Calcs'!AB40,'Detailed Calcs'!F41),\"\")","v":219000},219000,{"$f":"'Detailed Calcs'!AA16","v":219000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'Detailed Calcs'!AJ17","v":231000},{"$f":"'Detailed Calcs'!AJ41","v":231000},0,{"$f":"IF(ISNUMBER(AE14),IF(AE14=time_horizon,'Detailed Calcs'!AB17,'Detailed Calcs'!F18),\"\")","v":462000},{"$f":"IF(ISNUMBER(AE14),IF(AE14=time_horizon,'Detailed Calcs'!AB41,'Detailed Calcs'!F42),\"\")","v":231000},231000,{"$f":"'Detailed Calcs'!AA17","v":231000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'Detailed Calcs'!AJ18","v":243000},{"$f":"'Detailed Calcs'!AJ42","v":243000},0,{"$f":"IF(ISNUMBER(AE15),IF(AE15=time_horizon,'Detailed Calcs'!AB18,'Detailed Calcs'!F19),\"\")","v":486000},{"$f":"IF(ISNUMBER(AE15),IF(AE15=time_horizon,'Detailed Calcs'!AB42,'Detailed Calcs'!F43),\"\")","v":243000},243000,{"$f":"'Detailed Calcs'!AA18","v":243000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'Detailed Calcs'!AJ19","v":255000},{"$f":"'Detailed Calcs'!AJ43","v":255000},0,{"$f":"IF(ISNUMBER(AE16),IF(AE16=time_horizon,'Detailed Calcs'!AB19,'Detailed Calcs'!F20),\"\")","v":510000},{"$f":"IF(ISNUMBER(AE16),IF(AE16=time_horizon,'Detailed Calcs'!AB43,'Detailed Calcs'!F44),\"\")","v":255000},255000,{"$f":"'Detailed Calcs'!AA19","v":255000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'Detailed Calcs'!AJ20","v":267000},{"$f":"'Detailed Calcs'!AJ44","v":267000},0,{"$f":"IF(ISNUMBER(AE17),IF(AE17=time_horizon,'Detailed Calcs'!AB20,'Detailed Calcs'!F21),\"\")","v":534000},{"$f":"IF(ISNUMBER(AE17),IF(AE17=time_horizon,'Detailed Calcs'!AB44,'Detailed Calcs'!F45),\"\")","v":267000},267000,{"$f":"'Detailed Calcs'!AA20","v":267000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'Detailed Calcs'!AJ21","v":279000},{"$f":"'Detailed Calcs'!AJ45","v":279000},0,{"$f":"IF(ISNUMBER(AE18),IF(AE18=time_horizon,'Detailed Calcs'!AB21,'Detailed Calcs'!F22),\"\")","v":558000},{"$f":"IF(ISNUMBER(AE18),IF(AE18=time_horizon,'Detailed Calcs'!AB45,'Detailed Calcs'!F46),\"\")","v":279000},279000,{"$f":"'Detailed Calcs'!AA21","v":279000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"'Detailed Calcs'!AJ22","v":291000},{"$f":"'Detailed Calcs'!AJ46","v":291000},0,{"$f":"IF(ISNUMBER(AE19),IF(AE19=time_horizon,'Detailed Calcs'!AB22,'Detailed Calcs'!F23),\"\")","v":582000},{"$f":"IF(ISNUMBER(AE19),IF(AE19=time_horizon,'Detailed Calcs'!AB46,'Detailed Calcs'!F47),\"\")","v":291000},291000,{"$f":"'Detailed Calcs'!AA22","v":291000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"'Detailed Calcs'!AJ23","v":303000},{"$f":"'Detailed Calcs'!AJ47","v":303000},0,{"$f":"IF(ISNUMBER(AE20),IF(AE20=time_horizon,'Detailed Calcs'!AB23,'Detailed Calcs'!F24),\"\")","v":606000},{"$f":"IF(ISNUMBER(AE20),IF(AE20=time_horizon,'Detailed Calcs'!AB47,'Detailed Calcs'!F48),\"\")","v":303000},303000,{"$f":"'Detailed Calcs'!AA23","v":303000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"'Detailed Calcs'!AJ24","v":315000},{"$f":"'Detailed Calcs'!AJ48","v":315000},0,{"$f":"IF(ISNUMBER(AE21),IF(AE21=time_horizon,'Detailed Calcs'!AB24,'Detailed Calcs'!F25),\"\")","v":630000},{"$f":"IF(ISNUMBER(AE21),IF(AE21=time_horizon,'Detailed Calcs'!AB48,'Detailed Calcs'!F49),\"\")","v":315000},315000,{"$f":"'Detailed Calcs'!AA24","v":315000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"'Detailed Calcs'!AJ25","v":327000},{"$f":"'Detailed Calcs'!AJ49","v":327000},0,{"$f":"IF(ISNUMBER(AE22),IF(AE22=time_horizon,'Detailed Calcs'!AB25,'Detailed Calcs'!F26),\"\")","v":654000},{"$f":"IF(ISNUMBER(AE22),IF(AE22=time_horizon,'Detailed Calcs'!AB49,'Detailed Calcs'!F50),\"\")","v":327000},327000,{"$f":"'Detailed Calcs'!AA25","v":327000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"'Detailed Calcs'!AJ26","v":339000},{"$f":"'Detailed Calcs'!AJ50","v":339000},0,{"$f":"IF(ISNUMBER(AE23),IF(AE23=time_horizon,'Detailed Calcs'!AB26,'Detailed Calcs'!F27),\"\")","v":678000},{"$f":"IF(ISNUMBER(AE23),IF(AE23=time_horizon,'Detailed Calcs'!AB50,'Detailed Calcs'!F51),\"\")","v":339000},339000,{"$f":"'Detailed Calcs'!AA26","v":339000}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Technical Tools:   Gearing Projector"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year","Net Income Cashflow Geared Investment","Interest payable","Income","Tax Benefit (Payable)",null,"Check total"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"'Detailed Calcs'!X7","v":0},{"$f":"IF(ISNUMBER(AE48),IF(capitalise_interest=1,0,-'Detailed Calcs'!D7),\"\")","v":0},{"$f":"IF(ISNUMBER(AF48),'Detailed Calcs'!J7,\"\")","v":0},{"$f":"-'Detailed Calcs'!W7","v":0},null,{"$f":"AG48+AH48+AI48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AE48),IF(AE48+1>time_horizon,\"\",AE48+1),\"\")","v":2},{"$f":"'Detailed Calcs'!X8","v":0},{"$f":"IF(ISNUMBER(AE49),IF(capitalise_interest=1,0,-'Detailed Calcs'!D8),\"\")","v":0},{"$f":"IF(ISNUMBER(AF49),'Detailed Calcs'!J8,\"\")","v":0},{"$f":"IF(ISNUMBER(AE49),-'Detailed Calcs'!W8,\"\")","v":0},null,{"$f":"IF(ISNUMBER(AE49),AG49+AH49+AI49+AJ49,\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"'Detailed Calcs'!X9","v":0},{"$f":"IF(ISNUMBER(AE50),IF(capitalise_interest=1,0,-'Detailed Calcs'!D9),\"\")","v":0},{"$f":"IF(ISNUMBER(AF50),'Detailed Calcs'!J9,\"\")","v":0},{"$f":"IF(ISNUMBER(AE50),-'Detailed Calcs'!W9,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"'Detailed Calcs'!X10","v":0},{"$f":"IF(ISNUMBER(AE51),IF(capitalise_interest=1,0,-'Detailed Calcs'!D10),\"\")","v":0},{"$f":"IF(ISNUMBER(AF51),'Detailed Calcs'!J10,\"\")","v":0},{"$f":"IF(ISNUMBER(AE51),-'Detailed Calcs'!W10,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"'Detailed Calcs'!X11","v":0},{"$f":"IF(ISNUMBER(AE52),IF(capitalise_interest=1,0,-'Detailed Calcs'!D11),\"\")","v":0},{"$f":"IF(ISNUMBER(AF52),'Detailed Calcs'!J11,\"\")","v":0},{"$f":"IF(ISNUMBER(AE52),-'Detailed Calcs'!W11,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"'Detailed Calcs'!X12","v":0},{"$f":"IF(ISNUMBER(AE53),IF(capitalise_interest=1,0,-'Detailed Calcs'!D12),\"\")","v":0},{"$f":"IF(ISNUMBER(AF53),'Detailed Calcs'!J12,\"\")","v":0},{"$f":"IF(ISNUMBER(AE53),-'Detailed Calcs'!W12,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"'Detailed Calcs'!X13","v":0},{"$f":"IF(ISNUMBER(AE54),IF(capitalise_interest=1,0,-'Detailed Calcs'!D13),\"\")","v":0},{"$f":"IF(ISNUMBER(AF54),'Detailed Calcs'!J13,\"\")","v":0},{"$f":"IF(ISNUMBER(AE54),-'Detailed Calcs'!W13,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"'Detailed Calcs'!X14","v":0},{"$f":"IF(ISNUMBER(AE55),IF(capitalise_interest=1,0,-'Detailed Calcs'!D14),\"\")","v":0},{"$f":"IF(ISNUMBER(AF55),'Detailed Calcs'!J14,\"\")","v":0},{"$f":"IF(ISNUMBER(AE55),-'Detailed Calcs'!W14,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"'Detailed Calcs'!X15","v":0},{"$f":"IF(ISNUMBER(AE56),IF(capitalise_interest=1,0,-'Detailed Calcs'!D15),\"\")","v":0},{"$f":"IF(ISNUMBER(AF56),'Detailed Calcs'!J15,\"\")","v":0},{"$f":"IF(ISNUMBER(AE56),-'Detailed Calcs'!W15,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"'Detailed Calcs'!X16","v":0},{"$f":"IF(ISNUMBER(AE57),IF(capitalise_interest=1,0,-'Detailed Calcs'!D16),\"\")","v":0},{"$f":"IF(ISNUMBER(AF57),'Detailed Calcs'!J16,\"\")","v":0},{"$f":"IF(ISNUMBER(AE57),-'Detailed Calcs'!W16,\"\")","v":0},null,{"$f":"IF(ISNUMBER(AE57),AG57+AH57+AI57+AJ57,\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"'Detailed Calcs'!X17","v":0},{"$f":"IF(ISNUMBER(AE58),IF(capitalise_interest=1,0,-'Detailed Calcs'!D17),\"\")","v":0},{"$f":"IF(ISNUMBER(AF58),'Detailed Calcs'!J17,\"\")","v":0},{"$f":"IF(ISNUMBER(AE58),-'Detailed Calcs'!W17,\"\")","v":0},null,{"$f":"IF(ISNUMBER(AE58),AG58+AH58+AI58+AJ58,\"\")","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"'Detailed Calcs'!X18","v":0},{"$f":"IF(ISNUMBER(AE59),IF(capitalise_interest=1,0,-'Detailed Calcs'!D18),\"\")","v":0},{"$f":"IF(ISNUMBER(AF59),'Detailed Calcs'!J18,\"\")","v":0},{"$f":"IF(ISNUMBER(AE59),-'Detailed Calcs'!W18,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"'Detailed Calcs'!X19","v":0},{"$f":"IF(ISNUMBER(AE60),IF(capitalise_interest=1,0,-'Detailed Calcs'!D19),\"\")","v":0},{"$f":"IF(ISNUMBER(AF60),'Detailed Calcs'!J19,\"\")","v":0},{"$f":"IF(ISNUMBER(AE60),-'Detailed Calcs'!W19,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"'Detailed Calcs'!X20","v":0},{"$f":"IF(ISNUMBER(AE61),IF(capitalise_interest=1,0,-'Detailed Calcs'!D20),\"\")","v":0},{"$f":"IF(ISNUMBER(AF61),'Detailed Calcs'!J20,\"\")","v":0},{"$f":"IF(ISNUMBER(AE61),-'Detailed Calcs'!W20,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"'Detailed Calcs'!X21","v":0},{"$f":"IF(ISNUMBER(AE62),IF(capitalise_interest=1,0,-'Detailed Calcs'!D21),\"\")","v":0},{"$f":"IF(ISNUMBER(AF62),'Detailed Calcs'!J21,\"\")","v":0},{"$f":"IF(ISNUMBER(AE62),-'Detailed Calcs'!W21,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"'Detailed Calcs'!X22","v":0},{"$f":"IF(ISNUMBER(AE63),IF(capitalise_interest=1,0,-'Detailed Calcs'!D22),\"\")","v":0},{"$f":"IF(ISNUMBER(AF63),'Detailed Calcs'!J22,\"\")","v":0},{"$f":"IF(ISNUMBER(AE63),-'Detailed Calcs'!W22,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"'Detailed Calcs'!X23","v":0},{"$f":"IF(ISNUMBER(AE64),IF(capitalise_interest=1,0,-'Detailed Calcs'!D23),\"\")","v":0},{"$f":"IF(ISNUMBER(AF64),'Detailed Calcs'!J23,\"\")","v":0},{"$f":"IF(ISNUMBER(AE64),-'Detailed Calcs'!W23,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"'Detailed Calcs'!X24","v":0},{"$f":"IF(ISNUMBER(AE65),IF(capitalise_interest=1,0,-'Detailed Calcs'!D24),\"\")","v":0},{"$f":"IF(ISNUMBER(AF65),'Detailed Calcs'!J24,\"\")","v":0},{"$f":"IF(ISNUMBER(AE65),-'Detailed Calcs'!W24,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"'Detailed Calcs'!X25","v":0},{"$f":"IF(ISNUMBER(AE66),IF(capitalise_interest=1,0,-'Detailed Calcs'!D25),\"\")","v":0},{"$f":"IF(ISNUMBER(AF66),'Detailed Calcs'!J25,\"\")","v":0},{"$f":"IF(ISNUMBER(AE66),-'Detailed Calcs'!W25,\"\")","v":0},null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"'Detailed Calcs'!X26","v":0},{"$f":"IF(ISNUMBER(AE67),IF(capitalise_interest=1,0,-'Detailed Calcs'!D26),\"\")","v":0},{"$f":"IF(ISNUMBER(AF67),'Detailed Calcs'!J26,\"\")","v":0},{"$f":"IF(ISNUMBER(AE67),-'Detailed Calcs'!W26,\"\")","v":0},null,0]

{"sheet":"Goal seek","index":8,"n_rows":55,"n_cols":118,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
["Prepared for:",null,{"$f":"Assumptions!B5","v":"{Client Name}"},null,null,{"$f":"NOW()","v":"2025-10-02T09:57:56.310"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Value","Cashflows invested during month (new loan + new capital amounts)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Units purchased (start of month)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital invested during month"]
["Prepared by:",null,{"$f":"Assumptions!B6","v":"{Adviser Name}"}]
[null,null,{"$f":"Assumptions!B7","v":"{Adviser Group}"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Geared"]
[null,null,null,null,null,null,null,null,null,null,"Year","Net proceeds as % of goal","Error","Year","Capital start of year","Loan at start of year","Interest payable","Reinvestment ","Total Investment Value Start of year","No. of units start of year","Loan to Investment Ratio","Entry and Exit fees","Income Received","Franking Credits","Unit Price start of year","Unit Price end of year","Units purchased over year","Total Invested over year","Other Taxable Income","Total Assessable Income","MTR","Tax + Medicare Levy on total assessable income","Tax + Medicare Levy on Other Income","Tax + ML payable on investment, net of franking credits","Profit from Investment","Funds available for Reinvestment","Capital at end of year","Loan at end of year","Sale of units","Capital Gain net of costs","Gain on units held for less than 12 months","Assessable Capital Gain","Total Taxable Income","Tax + ML","Tax + ML on investment","Profit from investment","Net realised portfolio value end of year after loan repaid",null,null,null,0,1,2,3,4,5,6,7,8,9,10,11,12,"Total Cash invested",null,1,2,3,4,5,6,7,8,9,10,11,12,"Total ","Check Average Price paid for units",1,2,3,4,5,6,7,8,9,10,11,12,"Total ","Check average yield","Loan at start of month 1","start 2","start 3","start 4","start 5","start 6","start 7","start 8","start 9","start 10","start 11","start 12",1,2,3,4,5,6,7,8,9,10,11,12,"Year included in projection"]
[null,"What do you want to achieve? (Net proceeds goal) ",null,null,null,null,null,null,null,null,1,{"$f":"AV10","v":0},{"$f":"IF(ISERROR(L10),1,0)","v":0},1,{"$f":"Goal_capital","v":100000},{"$f":"Goal_loan","v":100000},{"$f":"SUM(CP10:DA10)/12*Goal_interest","v":0},null,{"$f":"(O10+P10)*(1-entry_exit_fee)","v":200000},{"$f":"S10/Y10","v":200000},{"$f":"IF(P10=0,0,P10/S10)","v":0.5},{"$f":"(O10+P10+AB10)*entry_exit_fee","v":0},{"$f":"S10*Goal_income+$CN10","v":0},{"$f":"W10*FrankingLevel*Co_tax_rate/(1-Co_tax_rate)","v":0},{"$f":"1","v":1},{"$f":"Y10*(1+Goal_growth)","v":1},{"$f":"BZ10","v":0},{"$f":"BL10","v":0},{"$f":"Goal_OTI","v":0},{"$f":"-Q10+W10+X10+AC10","v":0},{"$f":"IF(AD10>0,MTR_08(AD10),0)","v":0},{"$f":"MAX(Tax_Y1(AD10),0)+medicare(AD10)","v":0},{"$f":"Tax_Y1(AC10)+medicare(AC10)","v":0},{"$f":"AF10-AG10-X10","v":0},{"$f":"-Q10+W10-AH10","v":0},{"$f":"W10-AH10","v":0},{"$f":"O10+SUM(DB10:DM10)","v":100000},{"$f":"DA10","v":0},{"$f":"(T10+AA10)*Z10","v":200000},{"$f":"AM10-Capital-loan-SUM($R$10:R10)-SUM($AB$10:AB10)","v":0},{"$f":"AA10*Z10-AB10","v":0},{"$f":"AO10+1/2*(AN10-AO10)","v":0},{"$f":"AD10+AP10","v":0},{"$f":"MAX(Tax_Y1(AQ10),0)+medicare(AQ10)","v":0},{"$f":"AR10-AG10-X10","v":0},{"$f":"-Q10+W10-AS10+AN10","v":0},{"$f":"W10+AM10-AS10-AL10","v":200000},{"$f":"IF(Goal_seek=0,0,AU10/Goal_seek)","v":0},null,1,{"$f":"T10","v":200000},0,{"$f":"IF($DN10=1,CQ10-CP10+DC10,\"\")","v":""},{"$f":"IF($DN10=1,CR10-CQ10+DD10,\"\")","v":""},{"$f":"IF($DN10=1,CS10-CR10+DE10,\"\")","v":""},{"$f":"IF($DN10=1,CT10-CS10+DF10,\"\")","v":""},{"$f":"IF($DN10=1,CU10-CT10+DG10,\"\")","v":""},{"$f":"IF($DN10=1,CV10-CU10+DH10,\"\")","v":""},{"$f":"IF($DN10=1,CW10-CV10+DI10,\"\")","v":""},{"$f":"IF($DN10=1,CX10-CW10+DJ10,\"\")","v":""},{"$f":"IF($DN10=1,CY10-CX10+DK10,\"\")","v":""},{"$f":"IF($DN10=1,CZ10-CY10+DL10,\"\")","v":""},{"$f":"IF($DN10=1,DA10-CZ10+DM10,\"\")","v":""},{"$f":"SUM(AZ10:BK10)","v":0},0,{"$f":"IF($DN10=1,(1-entry_exit_fee)*AZ10/(IF(Smooth_Fluctuate=1,$Y10*(1+INDEX(CapitalGain,$N10))^((BN$9-1)/12),INDEX(hist_index,Start_Ref+$BL10+BN$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},"","","","","","","","","","","",{"$f":"SUM(BN10:BY10)","v":0},{"$f":"IF(BZ10<>0,BL10/BZ10,\"\")","v":""},{"$f":"IF($DN10=1,(1-entry_exit_fee)*AZ10*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N10))^((12-CB$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL10+12,3)/INDEX(hist_index,Start_Ref+$BL10+CB$9-1,3)-INDEX(hist_index,Start_Ref+$BL10+12,2)/INDEX(hist_index,Start_Ref+$BL10+CB$9-1,2)),\"\")","v":""},{"$f":"IF($DN10=1,(1-entry_exit_fee)*BA10*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N10))^((12-CC$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL10+12,3)/INDEX(hist_index,Start_Ref+$BL10+CC$9-1,3)-INDEX(hist_index,Start_Ref+$BL10+12,2)/INDEX(hist_index,Start_Ref+$BL10+CC$9-1,2)),\"\")","v":""},{"$f":"IF($DN10=1,(1-entry_exit_fee)*BB10*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N10))^((12-CD$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL10+12,3)/INDEX(hist_index,Start_Ref+$BL10+CD$9-1,3)-INDEX(hist_index,Start_Ref+$BL10+12,2)/INDEX(hist_index,Start_Ref+$BL10+CD$9-1,2)),\"\")","v":""},{"$f":"IF($DN10=1,(1-entry_exit_fee)*BC10*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N10))^((12-CE$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL10+12,3)/INDEX(hist_index,Start_Ref+$BL10+CE$9-1,3)-INDEX(hist_index,Start_Ref+$BL10+12,2)/INDEX(hist_index,Start_Ref+$BL10+CE$9-1,2)),\"\")","v":""},{"$f":"IF($DN10=1,(1-entry_exit_fee)*BD10*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N10))^((12-CF$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL10+12,3)/INDEX(hist_index,Start_Ref+$BL10+CF$9-1,3)-INDEX(hist_index,Start_Ref+$BL10+12,2)/INDEX(hist_index,Start_Ref+$BL10+CF$9-1,2)),\"\")","v":""},{"$f":"IF($DN10=1,(1-entry_exit_fee)*BE10*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N10))^((12-CG$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL10+12,3)/INDEX(hist_index,Start_Ref+$BL10+CG$9-1,3)-INDEX(hist_index,Start_Ref+$BL10+12,2)/INDEX(hist_index,Start_Ref+$BL10+CG$9-1,2)),\"\")","v":""},{"$f":"IF($DN10=1,(1-entry_exit_fee)*BF10*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N10))^((12-CH$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL10+12,3)/INDEX(hist_index,Start_Ref+$BL10+CH$9-1,3)-INDEX(hist_index,Start_Ref+$BL10+12,2)/INDEX(hist_index,Start_Ref+$BL10+CH$9-1,2)),\"\")","v":""},{"$f":"IF($DN10=1,(1-entry_exit_fee)*BG10*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N10))^((12-CI$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL10+12,3)/INDEX(hist_index,Start_Ref+$BL10+CI$9-1,3)-INDEX(hist_index,Start_Ref+$BL10+12,2)/INDEX(hist_index,Start_Ref+$BL10+CI$9-1,2)),\"\")","v":""},{"$f":"IF($DN10=1,(1-entry_exit_fee)*BH10*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N10))^((12-CJ$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL10+12,3)/INDEX(hist_index,Start_Ref+$BL10+CJ$9-1,3)-INDEX(hist_index,Start_Ref+$BL10+12,2)/INDEX(hist_index,Start_Ref+$BL10+CJ$9-1,2)),\"\")","v":""},{"$f":"IF($DN10=1,(1-entry_exit_fee)*BI10*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N10))^((12-CK$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL10+12,3)/INDEX(hist_index,Start_Ref+$BL10+CK$9-1,3)-INDEX(hist_index,Start_Ref+$BL10+12,2)/INDEX(hist_index,Start_Ref+$BL10+CK$9-1,2)),\"\")","v":""},{"$f":"IF($DN10=1,(1-entry_exit_fee)*BJ10*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N10))^((12-CL$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL10+12,3)/INDEX(hist_index,Start_Ref+$BL10+CL$9-1,3)-INDEX(hist_index,Start_Ref+$BL10+12,2)/INDEX(hist_index,Start_Ref+$BL10+CL$9-1,2)),\"\")","v":""},{"$f":"IF($DN10=1,(1-entry_exit_fee)*BK10*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N10))^((12-CM$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL10+12,3)/INDEX(hist_index,Start_Ref+$BL10+CM$9-1,3)-INDEX(hist_index,Start_Ref+$BL10+12,2)/INDEX(hist_index,Start_Ref+$BL10+CM$9-1,2)),\"\")","v":""},{"$f":"SUM(CB10:CM10)","v":0},{"$f":"IF(CN10<>0,$CN10/$BL10*2,\"\")","v":""},{"$f":"IF($DN10=1,P10,\"\")","v":""},{"$f":"IF($DN10=1,CP10+Goal_monthB*(1+annual_index)^($N10-1),\"\")","v":""},"","","","","","","","","",{"$f":"IF($DN10=1,CZ10+Goal_monthB*(1+annual_index)^($N10-1),0)","v":0},0,{"$f":"IF($DN10=1,Goal_monthK*(1+annual_index)^($N10-1),\"\")","v":""},"","","","","","","","","","",{"$f":"IF(N10>time_goal,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(K10),IF(K10+1>time_goal,\"\",K10+1),\"\")","v":""},{"$f":"AV11","v":""},{"$f":"IF(ISERROR(L11),1,0)","v":0},2,{"$f":"IF($DN11=1,AK10+DB11,\"\")","v":""},{"$f":"IF($DN11=1,CP11,\"\")","v":""},{"$f":"IF($DN11=1,SUM(CP11:DA11)/12*Goal_interest,\"\")","v":""},{"$f":"IF($DN11=1,IF(Reinvest=1,AJ10,0),\"\")","v":""},{"$f":"IF($DN11=1,T11*Y11,\"\")","v":""},{"$f":"IF($DN11=1,T10+R11/Y11*(1-entry_exit_fee)+AA10,\"\")","v":""},{"$f":"IF($DN11=1,P11/S11,\"\")","v":""},{"$f":"IF(DN11=1,(R11+AB11)*entry_exit_fee,\"\")","v":""},{"$f":"IF($DN11=1,S11*Goal_income+$CN11,\"\")","v":""},{"$f":"IF($DN11=1,W11*FrankingLevel*Co_tax_rate/(1-Co_tax_rate),\"\")","v":""},{"$f":"IF($DN11=1,Z10,\"\")","v":""},{"$f":"IF($DN11=1,Y11*(1+Goal_growth),\"\")","v":""},{"$f":"IF(DN11=1,BZ11,\"\")","v":""},{"$f":"IF(DN11=1,BL11,\"\")","v":""},{"$f":"Goal_OTI","v":0},{"$f":"IF(DN11=1,-Q11+W11+X11+AC11,\"\")","v":""},{"$f":"IF(DN11=1,IF(AD11>0,MTR_09(AD11),0),\"\")","v":""},{"$f":"IF(DN11=1,MAX(Tax_Y2(AD11),0)+medicare(AD11),\"\")","v":""},{"$f":"IF(DN11=1,Tax_Y2(AC11)+medicare(AC11),\"\")","v":""},{"$f":"IF(DN11=1,AF11-AG11-X11,\"\")","v":""},{"$f":"IF(DN11=1,-Q11+W11-AH11,\"\")","v":""},{"$f":"IF(DN11=1,W11-AH11,\"\")","v":""},{"$f":"IF(DN11=1,AK10+SUM(DB11:DM11),\"\")","v":""},"",{"$f":"IF(DN11=1,(T11+AA11)*Z11,\"\")","v":""},{"$f":"IF(DN11=1,AM11-Capital-loan-SUM($R$10:R11)-SUM($AB$10:AB11),\"\")","v":""},{"$f":"IF(DN11=1,AA11*Z11-AB11,\"\")","v":""},{"$f":"IF(DN11=1,AO11+1/2*(AN11-AO11),\"\")","v":""},{"$f":"IF(DN11=1,AD11+AP11,\"\")","v":""},{"$f":"IF(DN11=1,MAX(Tax_Y2(AQ11),0)+medicare(AQ11),\"\")","v":""},{"$f":"IF(DN11=1,AR11-AG11-X11,\"\")","v":""},{"$f":"IF(DN11=1,-Q11+W11-AS11+AN11+SUM($V$10:V10),\"\")","v":""},{"$f":"IF(DN11=1,W11+AM11-AS11-AL11,\"\")","v":""},{"$f":"IF(DN11,AU11/Goal_seek,\"\")","v":""},null,2,"",{"$f":"IF($DN11=1,CP11-DA10+DB11,\"\")","v":""},"","","","","","","","","","","",0,12,{"$f":"IF($DN11=1,(1-entry_exit_fee)*AZ11/(IF(Smooth_Fluctuate=1,$Y11*(1+INDEX(CapitalGain,$N11))^((BN$9-1)/12),INDEX(hist_index,Start_Ref+$BL11+BN$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},{"$f":"IF($DN11=1,(1-entry_exit_fee)*BA11/(IF(Smooth_Fluctuate=1,$Y11*(1+INDEX(CapitalGain,$N11))^((BO$9-1)/12),INDEX(hist_index,Start_Ref+$BL11+BO$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},"","","","","","","","","","",{"$f":"SUM(BN11:BY11)","v":0},"",{"$f":"IF($DN11=1,(1-entry_exit_fee)*AZ11*IF(Smooth_Fluctuate=1,((1+INDEX(DividendIncome,$N11))^((12-CB$9+1)/12)-1),INDEX(hist_index,Start_Ref+$BL11+12,3)/INDEX(hist_index,Start_Ref+$BL11+CB$9-1,3)-INDEX(hist_index,Start_Ref+$BL11+12,2)/INDEX(hist_index,Start_Ref+$BL11+CB$9-1,2)),\"\")","v":""},"","","","","","","","","","","",0,"",{"$f":"IF($DN11=1,DA10+Goal_monthB*(1+annual_index)^($N11-1),\"\")","v":""},{"$f":"IF($DN11=1,CP11+Goal_monthB*(1+annual_index)^($N11-1),\"\")","v":""},"","","","","","","","","","",{"$f":"IF($DN11=1,Goal_monthK*(1+annual_index)^($N11-1),\"\")","v":""},"","","","","","","","","","","",{"$f":"IF(N11>time_goal,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(K11),IF(K11+1>time_goal,\"\",K11+1),\"\")","v":""},"",{"$f":"IF(ISERROR(L12),1,0)","v":0},3,{"$f":"IF($DN12=1,AK11+DB12,\"\")","v":""},"",{"$f":"IF($DN12=1,SUM(CP12:DA12)/12*INDEX(interest,N12),\"\")","v":""},{"$f":"IF($DN12=1,IF(Reinvest=1,AJ11,0),\"\")","v":""},"",{"$f":"IF($DN12=1,T11+R12/Y12*(1-entry_exit_fee)+AA11,\"\")","v":""},"","","","",{"$f":"IF($DN12=1,Z11,\"\")","v":""},"","","",0,"",{"$f":"IF(DN12=1,IF(AD12>0,MTR_09(AD12),0),\"\")","v":""},"","","","",{"$f":"IF(DN12=1,W12-AH12,\"\")","v":""},{"$f":"IF(DN12=1,AK11+SUM(DB12:DM12),\"\")","v":""},"","",{"$f":"IF(DN12=1,AM12-Capital-loan-SUM($R$10:R12)-SUM($AB$10:AB12),\"\")","v":""},"","","","","",{"$f":"IF(DN12=1,-Q12+W12-AS12+AN12+SUM($V$10:V11),\"\")","v":""},"","",null,3,"",{"$f":"IF($DN12=1,CP12-DA11+DB12,\"\")","v":""},"","","","","","","","","","","",0,24,"",{"$f":"IF($DN12=1,(1-entry_exit_fee)*BA12/(IF(Smooth_Fluctuate=1,$Y12*(1+INDEX(CapitalGain,$N12))^((BO$9-1)/12),INDEX(hist_index,Start_Ref+$BL12+BO$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},{"$f":"IF($DN12=1,(1-entry_exit_fee)*BB12/(IF(Smooth_Fluctuate=1,$Y12*(1+INDEX(CapitalGain,$N12))^((BP$9-1)/12),INDEX(hist_index,Start_Ref+$BL12+BP$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},{"$f":"IF($DN12=1,(1-entry_exit_fee)*BC12/(IF(Smooth_Fluctuate=1,$Y12*(1+INDEX(CapitalGain,$N12))^((BQ$9-1)/12),INDEX(hist_index,Start_Ref+$BL12+BQ$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},{"$f":"IF($DN12=1,(1-entry_exit_fee)*BD12/(IF(Smooth_Fluctuate=1,$Y12*(1+INDEX(CapitalGain,$N12))^((BR$9-1)/12),INDEX(hist_index,Start_Ref+$BL12+BR$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},{"$f":"IF($DN12=1,(1-entry_exit_fee)*BE12/(IF(Smooth_Fluctuate=1,$Y12*(1+INDEX(CapitalGain,$N12))^((BS$9-1)/12),INDEX(hist_index,Start_Ref+$BL12+BS$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},{"$f":"IF($DN12=1,(1-entry_exit_fee)*BF12/(IF(Smooth_Fluctuate=1,$Y12*(1+INDEX(CapitalGain,$N12))^((BT$9-1)/12),INDEX(hist_index,Start_Ref+$BL12+BT$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},{"$f":"IF($DN12=1,(1-entry_exit_fee)*BG12/(IF(Smooth_Fluctuate=1,$Y12*(1+INDEX(CapitalGain,$N12))^((BU$9-1)/12),INDEX(hist_index,Start_Ref+$BL12+BU$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},{"$f":"IF($DN12=1,(1-entry_exit_fee)*BH12/(IF(Smooth_Fluctuate=1,$Y12*(1+INDEX(CapitalGain,$N12))^((BV$9-1)/12),INDEX(hist_index,Start_Ref+$BL12+BV$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},{"$f":"IF($DN12=1,(1-entry_exit_fee)*BI12/(IF(Smooth_Fluctuate=1,$Y12*(1+INDEX(CapitalGain,$N12))^((BW$9-1)/12),INDEX(hist_index,Start_Ref+$BL12+BW$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},{"$f":"IF($DN12=1,(1-entry_exit_fee)*BJ12/(IF(Smooth_Fluctuate=1,$Y12*(1+INDEX(CapitalGain,$N12))^((BX$9-1)/12),INDEX(hist_index,Start_Ref+$BL12+BX$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},{"$f":"IF($DN12=1,(1-entry_exit_fee)*BK12/(IF(Smooth_Fluctuate=1,$Y12*(1+INDEX(CapitalGain,$N12))^((BY$9-1)/12),INDEX(hist_index,Start_Ref+$BL12+BY$9-1,2)/INDEX(hist_index,Start_Ref,2))),\"\")","v":""},0,"","","","","","","","","","","","","",0,"",{"$f":"IF($DN12=1,DA11+Goal_monthB*(1+annual_index)^($N12-1),\"\")","v":""},{"$f":"IF($DN12=1,CP12+Goal_monthB*(1+annual_index)^($N12-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,"How many years to reach or exceed goal ?",null,null,null,null,null,null,null,null,"","",0,4,"","","","","","","","","","","","","","",0,"","","","","","",{"$f":"IF(DN13=1,W13-AH13,\"\")","v":""},"","","",{"$f":"IF(DN13=1,AM13-Capital-loan-SUM($R$10:R13)-SUM($AB$10:AB13),\"\")","v":""},"","","","","",{"$f":"IF(DN13=1,-Q13+W13-AS13+AN13+SUM($V$10:V12),\"\")","v":""},"","",null,4,"","","","","","","","","","","","","",0,36,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN13=1,CP13+Goal_monthB*(1+annual_index)^($N13-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,"","",0,5,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN14=1,AM14-Capital-loan-SUM($R$10:R14)-SUM($AB$10:AB14),\"\")","v":""},"","","","","",{"$f":"IF(DN14=1,-Q14+W14-AS14+AN14+SUM($V$10:V13),\"\")","v":""},"","",null,5,"","","","","","","","","","","","","",0,48,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN14=1,CP14+Goal_monthB*(1+annual_index)^($N14-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,"","",0,6,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN15=1,AM15-Capital-loan-SUM($R$10:R15)-SUM($AB$10:AB15),\"\")","v":""},"","","","","",{"$f":"IF(DN15=1,-Q15+W15-AS15+AN15+SUM($V$10:V14),\"\")","v":""},"","",null,6,"","","","","","","","","","","","","",0,60,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN15=1,CP15+Goal_monthB*(1+annual_index)^($N15-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,"What regular capital contribution will you make?",null,null,null,null,null,null,null,null,"","",0,7,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN16=1,AM16-Capital-loan-SUM($R$10:R16)-SUM($AB$10:AB16),\"\")","v":""},"","","","","",{"$f":"IF(DN16=1,-Q16+W16-AS16+AN16+SUM($V$10:V15),\"\")","v":""},"","",null,7,"","","","","","","","","","","","","",0,72,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN16=1,CP16+Goal_monthB*(1+annual_index)^($N16-1),\"\")","v":""},"","","","","","","","","","","",{"$f":"IF($DN16=1,Goal_monthK*(1+annual_index)^($N16-1),\"\")","v":""},"","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,"","",0,8,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN17=1,AM17-Capital-loan-SUM($R$10:R17)-SUM($AB$10:AB17),\"\")","v":""},"","","","","",{"$f":"IF(DN17=1,-Q17+W17-AS17+AN17+SUM($V$10:V16),\"\")","v":""},"","",null,8,"","","","","","","","","","","","","",0,84,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN17=1,CP17+Goal_monthB*(1+annual_index)^($N17-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,"","",0,9,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN18=1,AM18-Capital-loan-SUM($R$10:R18)-SUM($AB$10:AB18),\"\")","v":""},"","","","","",{"$f":"IF(DN18=1,-Q18+W18-AS18+AN18+SUM($V$10:V17),\"\")","v":""},"","",null,9,"","","","","","","","","","","","","",0,96,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN18=1,CP18+Goal_monthB*(1+annual_index)^($N18-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,"What capital growth rate do you expect?",null,null,null,null,null,null,null,null,"","",0,10,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN19=1,AM19-Capital-loan-SUM($R$10:R19)-SUM($AB$10:AB19),\"\")","v":""},"","","","","",{"$f":"IF(DN19=1,-Q19+W19-AS19+AN19+SUM($V$10:V18),\"\")","v":""},"","",null,10,"","","","","","","","","","","","","",0,97,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN19=1,CP19+Goal_monthB*(1+annual_index)^($N19-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,"","",0,11,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN20=1,AM20-Capital-loan-SUM($R$10:R20)-SUM($AB$10:AB20),\"\")","v":""},"","","","","",{"$f":"IF(DN20=1,-Q20+W20-AS20+AN20+SUM($V$10:V19),\"\")","v":""},"","",null,11,"","","","","","","","","","","","","",0,98,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN20=1,CP20+Goal_monthB*(1+annual_index)^($N20-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,"","",0,12,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN21=1,AM21-Capital-loan-SUM($R$10:R21)-SUM($AB$10:AB21),\"\")","v":""},"","","","","",{"$f":"IF(DN21=1,-Q21+W21-AS21+AN21+SUM($V$10:V20),\"\")","v":""},"","",null,12,"","","","","","","","","","","","","",0,99,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN21=1,CP21+Goal_monthB*(1+annual_index)^($N21-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,"","",0,13,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN22=1,AM22-Capital-loan-SUM($R$10:R22)-SUM($AB$10:AB22),\"\")","v":""},"","","","","",{"$f":"IF(DN22=1,-Q22+W22-AS22+AN22+SUM($V$10:V21),\"\")","v":""},"","",null,13,"","","","","","","","","","","","","",0,100,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN22=1,CP22+Goal_monthB*(1+annual_index)^($N22-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,"What you will achieve",{"$f":"INDEX('Goal seek'!AU10:AU29,time_goal)","v":""},null,null,null,null,"","",0,14,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN23=1,AM23-Capital-loan-SUM($R$10:R23)-SUM($AB$10:AB23),\"\")","v":""},"","","","","",{"$f":"IF(DN23=1,-Q23+W23-AS23+AN23+SUM($V$10:V22),\"\")","v":""},"","",null,14,"","","","","","","","","","","","","",0,101,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN23=1,CP23+Goal_monthB*(1+annual_index)^($N23-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,"","",0,15,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN24=1,AM24-Capital-loan-SUM($R$10:R24)-SUM($AB$10:AB24),\"\")","v":""},"","","","","",{"$f":"IF(DN24=1,-Q24+W24-AS24+AN24+SUM($V$10:V23),\"\")","v":""},"","",null,15,"","","","","","","","","","","","","",0,102,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN24=1,CP24+Goal_monthB*(1+annual_index)^($N24-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,"Shortfall",{"$f":"IF(ISERROR(Goal_seek*L33),0,Goal_seek*L33)","v":0},null,null,null,null,"","",0,16,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN25=1,AM25-Capital-loan-SUM($R$10:R25)-SUM($AB$10:AB25),\"\")","v":""},"","","","","",{"$f":"IF(DN25=1,-Q25+W25-AS25+AN25+SUM($V$10:V24),\"\")","v":""},"","",null,16,"","","","","","","","","","","","","",0,103,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN25=1,CP25+Goal_monthB*(1+annual_index)^($N25-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,"","",0,17,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN26=1,AM26-Capital-loan-SUM($R$10:R26)-SUM($AB$10:AB26),\"\")","v":""},"","","","","",{"$f":"IF(DN26=1,-Q26+W26-AS26+AN26+SUM($V$10:V25),\"\")","v":""},"","",null,17,"","","","","","","","","","","","","",0,104,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN26=1,CP26+Goal_monthB*(1+annual_index)^($N26-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,"","",0,18,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN27=1,AM27-Capital-loan-SUM($R$10:R27)-SUM($AB$10:AB27),\"\")","v":""},"","","","","",{"$f":"IF(DN27=1,-Q27+W27-AS27+AN27+SUM($V$10:V26),\"\")","v":""},"","",null,18,"","","","","","","","","","","","","",0,105,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN27=1,CP27+Goal_monthB*(1+annual_index)^($N27-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,"","",0,19,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN28=1,AM28-Capital-loan-SUM($R$10:R28)-SUM($AB$10:AB28),\"\")","v":""},"","","","","",{"$f":"IF(DN28=1,-Q28+W28-AS28+AN28+SUM($V$10:V27),\"\")","v":""},"","",null,19,"","","","","","","","","","","","","",0,106,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN28=1,CP28+Goal_monthB*(1+annual_index)^($N28-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[null,null,null,null,null,null,null,null,null,null,"","",0,20,"","","","","","","","","","","","","","",0,"","","","","","","","","","",{"$f":"IF(DN29=1,AM29-Capital-loan-SUM($R$10:R29)-SUM($AB$10:AB29),\"\")","v":""},"","","","","",{"$f":"IF(DN29=1,-Q29+W29-AS29+AN29+SUM($V$10:V28),\"\")","v":""},"","",null,20,"","","","","","","","","","","","","",0,107,"","","","","","","","","","","","",0,"","","","","","","","","","","","","",0,"","",{"$f":"IF($DN29=1,CP29+Goal_monthB*(1+annual_index)^($N29-1),\"\")","v":""},"","","","","","","","","","","","","","","","","","","","","","",0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q10:Q23)","v":0},{"$f":"SUM(R10:R23)","v":0},null,null,null,{"$f":"SUM(V10:V23)","v":0},{"$f":"SUM(W10:W23)","v":0},{"$f":"SUM(X10:X23)","v":0},null,null,{"$f":"SUM(AA10:AA23)","v":0},{"$f":"SUM(AB10:AB23)","v":0},null,null,null,null,null,{"$f":"SUM(AH10:AH19)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Percentage Achieved",{"$f":"MAX(L10:L29)","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Shortfall",{"$f":"IF(L32<1,1-L32,0)","v":1},null,null,"Error",{"$f":"IF(SUM(M10:M29)=0,0,1)","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(L33>0,\"shortfall\",\"no shortfall\")","v":"shortfall"},null,null,null,null,{"$f":"SUM(M10:M29)","v":0},{"$f":"P34=0","v":true}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(M10:M29)=0%,0,1)","v":0}]
[]
[]
[null,null,null,null,null,"Summary of Instalment Gearing portfolio"]
[]
[null,null,null,null,"Start","Each month"]
[null,null,null,"Capital",{"$f":"Goal_capital","v":100000},{"$f":"Goal_monthK","v":0}]
[null,null,null,"Loan",{"$f":"Goal_loan","v":100000},{"$f":"Goal_monthK*goal_lvr/(1-goal_lvr)","v":0}]
[null,null,null,"Total Invested",{"$f":"Goal_capital+Goal_loan","v":200000},{"$f":"Goal_monthK+Goal_monthB","v":0}]
[]
[]
[null,"Gearing ratio for monthly investment",null,null,null,0]
[null,"Capital at commencement",null,null,null,{"$f":"Capital","v":100000}]
[null,"Loan at commencement",null,null,null,{"$f":"loan","v":100000}]
[null,"Income % pa",null,null,null,{"$f":"Assumptions!$H$114","v":0}]
[null,"Interest rate",null,null,null,{"$f":"Assumptions!$I$114","v":0}]
[null,"Other Taxable Income each year",null,null,null,{"$f":"Assumptions!$J$114","v":0}]
[null,"Entry fees",null,null,null,{"$f":"entry_exit_fee","v":0}]
[null,"Franking Level",null,null,null,{"$f":"FrankingLevel","v":0.75}]
[null,"Reinvestment of income",null,null,null,{"$f":"IF(Reinvest=1,\"Yes\",\"No\")","v":"Yes"}]
[null,"Annual increase ",null,null,null,{"$f":"annual_index","v":0}]